{"text_format":"1","workbook":"xlsx","n_sheets":93,"sheets":["Trends","CDI 2013","CDI 2012","CDI 2011","CDI 2010","CDI 2009","CDI 2008","CDI 2007","CDI 2006","CDI 2005","CDI 2004","CDI 2003","Aid 2013","Aid 2012","Aid 2011","Aid 2010","Aid 2009","Aid 2008","Aid 2007","Aid 2006","Aid 2005","Aid 2004","Aid 2003","Trade 2013","Trade 2012","Trade 2011","Trade 2010","Trade 2009","Trade 2008","Trade 2007","Trade 2006","Trade 2005","Trade 2004","Trade 2003","Finance 2013","Finance 2012","Finance 2011","Finance 2010","Finance 2009","Finance 2008","Finance 2007","Finance 2006","Finance 2005","Finance 2004","Finance 2003","Migration 2013","Migration 2012","Migration 2011","Migration 2010","Migration 2009","Migration 2008","Migration 2007","Migration 2006","Migration 2005","Migration 2004","Migration 2003","Environment 2013","Environment 2012","Environment 2011","Environment 2010","Environment 2009","Environment 2008","Environment 2007","Environment 2006","Environment 2005","Environment 2004","Environment 2003","Humanitarian interventions data","Security regimes data","Security 2013","Security 2012","Security 2011","Security 2010","Security 2009","Security 2008","Security 2007","Security 2006","Security 2005","Security 2004","Security 2003","Technology 2013","Technology 2012","Technology 2011","Technology 2010","Technology 2009","Technology 2008","Technology 2007","Technology 2006","Technology 2005","Technology 2004","Technology 2003","Sensitivity tests","Updating"],"not_rendered":{"charts":28,"images":0,"macros":0,"external_links":1,"defined_names":2473,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Trends","index":0,"n_rows":35,"n_cols":20,"rows_kept":35,"cut":false,"hidden":false,"merged":[[0,0,0,14],[1,0,1,14],[1,17,1,19]]}
["CDI performance over time, 2013 methodology"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"Most-improved\" standings"]
["Country",2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,"Change, 2003-13","True rank","\"Most improved\" rank",null,null,null,"Country","Change"]
["Australia",{"$f":"VLOOKUP($A4,INDIRECT(\"'CDI \"&B$3&\"'!Score_table\"),9,FALSE)","v":3.3511268551475388},{"$f":"VLOOKUP($A4,INDIRECT(\"'CDI \"&C$3&\"'!Score_table\"),9,FALSE)","v":3.3394792029359519},3.8222475247083065,3.4486480913460502,3.7852987415563826,3.8190096447748374,3.7352792397483343,4.4542578305567275,4.0051755560641489,4.7583413094950435,3.9238887240384974,{"$f":"ROUND(L4,1)-ROUND(B4,1)","v":0.5},{"$f":"SUM((ROUND(L4,1)-ROUND(B4,1)<ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))+(ROUND(L4,1)-ROUND(B4,1)=ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))*(L4-B4<$L$4:$L$24-$B$4:$B$24))+1","v":10},{"$f":"SUM(IF(ROUND(M4,1)<ROUND($M$4:$M$24,1),1))+1","v":10},{"$f":"A4","v":"Australia"},1,{"$f":"VLOOKUP(Q4,$N$4:$O$24,2,FALSE)","v":1},{"$f":"VLOOKUP(Q4,$N$4:$P$24,3,FALSE)","v":"France"},{"$f":"ROUND(VLOOKUP(S4,$A$4:$M$24,COLUMNS($A$4:$M$24),FALSE),1)","v":1.3}]
["Austria",{"$f":"VLOOKUP($A5,INDIRECT(\"'CDI \"&B$3&\"'!Score_table\"),9,FALSE)","v":4.8751258660335344},5.0648576078911374,5.1633138054432584,5.1016356674730661,5.1139922368744317,5.2086067930339732,5.0686475189018489,5.0181389275134034,5.4038631968315061,5.7492834006015219,5.398110506842225,{"$f":"ROUND(L5,1)-ROUND(B5,1)","v":0.5},{"$f":"SUM((ROUND(L5,1)-ROUND(B5,1)<ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))+(ROUND(L5,1)-ROUND(B5,1)=ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))*(L5-B5<$L$4:$L$24-$B$4:$B$24))+1","v":11},{"$f":"SUM(IF(ROUND(M5,1)<ROUND($M$4:$M$24,1),1))+1","v":10},"Austria",2,2,"Sweden",{"$f":"ROUND(VLOOKUP(S5,$A$4:$M$24,COLUMNS($A$4:$M$24),FALSE),1)","v":1.1000000000000001}]
["Belgium",4.9945978861161446,4.6990570516333694,5.0281223423375794,5.1656113648323423,5.3089910186417253,5.4364944827962063,5.2013423794862845,5.292956485652792,5.3186368343882382,5.6850534966398261,5.4589208153688968,0.5,{"$f":"SUM((ROUND(L6,1)-ROUND(B6,1)<ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))+(ROUND(L6,1)-ROUND(B6,1)=ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))*(L6-B6<$L$4:$L$24-$B$4:$B$24))+1","v":12},{"$f":"SUM(IF(ROUND(M6,1)<ROUND($M$4:$M$24,1),1))+1","v":10},"Belgium",3,2,"United States",1.1000000000000001]
["Canada",3.9299380654463749,4.0419627102222524,4.4164936345751613,4.2632324995631894,4.1390001981170359,4.3001861533006123,4.3275518237296868,4.5350390145724058,4.24547887247597,5.0197832270592935,4.2914074479042661,0.39999999999999991,{"$f":"SUM((ROUND(L7,1)-ROUND(B7,1)<ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))+(ROUND(L7,1)-ROUND(B7,1)=ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))*(L7-B7<$L$4:$L$24-$B$4:$B$24))+1","v":13},{"$f":"SUM(IF(ROUND(M7,1)<ROUND($M$4:$M$24,1),1))+1","v":13},"Canada",4,4,"Denmark",0.9]
["Denmark",5.6962318163010419,5.2513597966469598,5.447752742694016,5.4506927702249817,5.3640862104423492,5.943441316962903,5.8688591659779883,5.7711252926787022,6.1069720774568674,7.000954881085879,6.6264811527116416,0.89999999999999947,{"$f":"SUM((ROUND(L8,1)-ROUND(B8,1)<ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))+(ROUND(L8,1)-ROUND(B8,1)=ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))*(L8-B8<$L$4:$L$24-$B$4:$B$24))+1","v":4},{"$f":"SUM(IF(ROUND(M8,1)<ROUND($M$4:$M$24,1),1))+1","v":4},"Denmark",5,4,"United Kingdom",0.9]
["Finland",5.9736717040522276,6.0401770151202614,6.0636367160571121,5.8479798555857556,5.6802090396089611,6.0798190478328831,5.7625101336354865,5.8296306925808219,6.1344249434461799,6.0689801245294692,6.01451927229144,0,{"$f":"SUM((ROUND(L9,1)-ROUND(B9,1)<ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))+(ROUND(L9,1)-ROUND(B9,1)=ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))*(L9-B9<$L$4:$L$24-$B$4:$B$24))+1","v":14},{"$f":"SUM(IF(ROUND(M9,1)<ROUND($M$4:$M$24,1),1))+1","v":14},"Finland",6,6,"Italy",0.8]
["France",4.7989185109835946,5.0594807961507913,4.8894869400313272,5.4095065489384657,5.2507868302133662,5.6307778373720012,5.3195533630151433,5.2748993966436197,5.3823632379196189,6.1045483255763591,6.0742534493606968,1.2999999999999998,{"$f":"SUM((ROUND(L10,1)-ROUND(B10,1)<ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))+(ROUND(L10,1)-ROUND(B10,1)=ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))*(L10-B10<$L$4:$L$24-$B$4:$B$24))+1","v":1},{"$f":"SUM(IF(ROUND(M10,1)<ROUND($M$4:$M$24,1),1))+1","v":1},"France",7,7,"Spain",0.7]
["Germany",5.0298846856235757,4.9317216236946146,5.2048526290846562,5.1128371322801547,4.8738736657526376,5.1918295504508309,5.0325243922512994,4.9807447013155564,5.1525127615843243,5.4355605997582277,4.9255830291630343,-9.9999999999999645E-2,{"$f":"SUM((ROUND(L11,1)-ROUND(B11,1)<ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))+(ROUND(L11,1)-ROUND(B11,1)=ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))*(L11-B11<$L$4:$L$24-$B$4:$B$24))+1","v":18},{"$f":"SUM(IF(ROUND(M11,1)<ROUND($M$4:$M$24,1),1))+1","v":17},"Germany",8,8,"Portugal",0.6]
["Greece",3.5896573870261976,{"$f":"VLOOKUP($A12,INDIRECT(\"'CDI \"&C$3&\"'!Score_table\"),9,FALSE)","v":3.8004852098478819},4.2152766815202654,4.0684336010954141,3.9660936302807772,4.4737084081301823,4.2288668461381347,4.2767967627367307,4.4252069021686493,4.5740226663637262,4.158442548652511,0.60000000000000009,{"$f":"SUM((ROUND(L12,1)-ROUND(B12,1)<ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))+(ROUND(L12,1)-ROUND(B12,1)=ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))*(L12-B12<$L$4:$L$24-$B$4:$B$24))+1","v":9},{"$f":"SUM(IF(ROUND(M12,1)<ROUND($M$4:$M$24,1),1))+1","v":8},"Greece",9,8,"Greece",0.6]
["Ireland",6.5233982101508516,6.2780755427298569,6.7328909705989606,6.0221960485635391,5.8493741446473591,6.3718120008222758,5.9718261976426934,5.7622576517365918,5.8576844776177195,5.8038392669075582,6.447378523366786,-9.9999999999999645E-2,{"$f":"SUM((ROUND(L13,1)-ROUND(B13,1)<ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))+(ROUND(L13,1)-ROUND(B13,1)=ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))*(L13-B13<$L$4:$L$24-$B$4:$B$24))+1","v":17},{"$f":"SUM(IF(ROUND(M13,1)<ROUND($M$4:$M$24,1),1))+1","v":17},"Ireland",10,10,"Australia",0.5]
["Italy",4.1189037220276647,4.0691558798398413,4.3095982568854332,4.4258872075616651,4.5245163475348367,4.8513431686491417,4.8505284405782314,5.0134929303809139,4.9253350192024543,5.4804452098018404,4.9351211713750702,0.80000000000000071,{"$f":"SUM((ROUND(L14,1)-ROUND(B14,1)<ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))+(ROUND(L14,1)-ROUND(B14,1)=ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))*(L14-B14<$L$4:$L$24-$B$4:$B$24))+1","v":6},{"$f":"SUM(IF(ROUND(M14,1)<ROUND($M$4:$M$24,1),1))+1","v":6},"Italy",11,10,"Austria",0.5]
["Japan",3.0214352923435537,2.9351393243279089,2.9384573768501769,3.8746156247511281,3.1405796560785304,3.1291174721350168,2.6610991136144433,2.8761705591404776,3.1109994276801567,3.4886800016466459,3.0189905322425878,0,{"$f":"SUM((ROUND(L15,1)-ROUND(B15,1)<ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))+(ROUND(L15,1)-ROUND(B15,1)=ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))*(L15-B15<$L$4:$L$24-$B$4:$B$24))+1","v":15},{"$f":"SUM(IF(ROUND(M15,1)<ROUND($M$4:$M$24,1),1))+1","v":14},"Japan",12,10,"Belgium",0.5]
["Netherlands",5.4777860987784255,5.646311909951117,6.3176715722953265,5.9823041486616306,5.55829054593812,5.2146661351695469,5.0066457349771909,5.1179339548991765,4.5305704860435867,5.1020669278882611,4.7793940050586832,-0.70000000000000018,{"$f":"SUM((ROUND(L16,1)-ROUND(B16,1)<ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))+(ROUND(L16,1)-ROUND(B16,1)=ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))*(L16-B16<$L$4:$L$24-$B$4:$B$24))+1","v":20},{"$f":"SUM(IF(ROUND(M16,1)<ROUND($M$4:$M$24,1),1))+1","v":20},"Netherlands",13,13,"Canada",0.4]
["New Zealand",4.3166724196071993,4.2963084236779974,4.7093642631149777,4.4295942197718281,4.3300252917900002,4.3517927453549685,4.0759138298214319,4.3955142829903133,4.3554620913730906,5.2494953049015738,4.3093828770221174,0,{"$f":"SUM((ROUND(L17,1)-ROUND(B17,1)<ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))+(ROUND(L17,1)-ROUND(B17,1)=ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))*(L17-B17<$L$4:$L$24-$B$4:$B$24))+1","v":16},{"$f":"SUM(IF(ROUND(M17,1)<ROUND($M$4:$M$24,1),1))+1","v":14},"New Zealand",14,14,"Finland",0]
["Norway",6.7265895166563325,7.017395125057738,7.5703485478696351,5.967120325450332,5.6423988456963778,5.9799349511436075,5.4839696490229386,5.1489892439250582,4.8758250792686217,5.7742967880091474,5.107092711263248,-1.6000000000000005,{"$f":"SUM((ROUND(L18,1)-ROUND(B18,1)<ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))+(ROUND(L18,1)-ROUND(B18,1)=ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))*(L18-B18<$L$4:$L$24-$B$4:$B$24))+1","v":21},{"$f":"SUM(IF(ROUND(M18,1)<ROUND($M$4:$M$24,1),1))+1","v":21},"Norway",15,14,"Japan",0]
["Portugal",4.0981575421039755,4.2038934303477831,4.5408190356333415,4.7888923150511387,4.2882288795370673,4.5782722710541623,4.4399866346507357,5.8323144748330531,5.1862084756322711,4.7275946922751277,4.7112401219607509,0.60000000000000053,{"$f":"SUM((ROUND(L19,1)-ROUND(B19,1)<ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))+(ROUND(L19,1)-ROUND(B19,1)=ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))*(L19-B19<$L$4:$L$24-$B$4:$B$24))+1","v":8},{"$f":"SUM(IF(ROUND(M19,1)<ROUND($M$4:$M$24,1),1))+1","v":8},"Portugal",16,14,"New Zealand",0]
["Spain",4.4804557822752553,4.5175253216132871,4.6106898180144169,4.7786246014932621,4.6264345859841667,5.6847480189788788,5.6688970940979306,5.7205407215070112,5.6822974644608903,6.0689813839462046,5.230341967129478,0.70000000000000018,{"$f":"SUM((ROUND(L20,1)-ROUND(B20,1)<ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))+(ROUND(L20,1)-ROUND(B20,1)=ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))*(L20-B20<$L$4:$L$24-$B$4:$B$24))+1","v":7},{"$f":"SUM(IF(ROUND(M20,1)<ROUND($M$4:$M$24,1),1))+1","v":7},"Spain",17,17,"Ireland",-0.1]
["Sweden",{"$f":"VLOOKUP($A21,INDIRECT(\"'CDI \"&B$3&\"'!Score_table\"),9,FALSE)","v":6.3577469324711657},6.799181796068571,6.7264079078052612,6.201482279440917,6.5565344615434595,6.5184880930525351,7.0219290220535706,7.1311833944862553,7.8545983563681299,7.9424272484010601,7.5242698908804462,1.0999999999999996,{"$f":"SUM((ROUND(L21,1)-ROUND(B21,1)<ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))+(ROUND(L21,1)-ROUND(B21,1)=ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))*(L21-B21<$L$4:$L$24-$B$4:$B$24))+1","v":2},{"$f":"SUM(IF(ROUND(M21,1)<ROUND($M$4:$M$24,1),1))+1","v":2},"Sweden",18,17,"Germany",-0.1]
["Switzerland",4.0129140878653926,3.8845042113671737,4.2061082144399728,3.737123813804728,3.4784122558963313,3.7967912568083411,3.4903527228940376,3.4079309509880278,3.7746614596104715,4.1624616061837276,3.9330822589957899,-0.10000000000000009,{"$f":"SUM((ROUND(L22,1)-ROUND(B22,1)<ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))+(ROUND(L22,1)-ROUND(B22,1)=ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))*(L22-B22<$L$4:$L$24-$B$4:$B$24))+1","v":19},{"$f":"SUM(IF(ROUND(M22,1)<ROUND($M$4:$M$24,1),1))+1","v":17},"Switzerland",19,17,"Switzerland",-0.1]
["United Kingdom",4.3825026929748407,4.3937958402608368,5.2023295937938068,4.8399424613442665,4.4563144439076705,5.1134198120617205,4.7329634768279423,4.8193353192412349,5.0090210584039854,5.7082927627013884,5.2762727240056879,0.89999999999999947,{"$f":"SUM((ROUND(L23,1)-ROUND(B23,1)<ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))+(ROUND(L23,1)-ROUND(B23,1)=ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))*(L23-B23<$L$4:$L$24-$B$4:$B$24))+1","v":5},{"$f":"SUM(IF(ROUND(M23,1)<ROUND($M$4:$M$24,1),1))+1","v":4},"United Kingdom",20,20,"Netherlands",-0.7]
["United States",3.2076324939109164,3.4532978598774706,3.857988902843708,3.7511798605440418,4.5661750258037044,3.676761842641104,4.0750495303894327,4.1296673421070471,4.5306321594867649,4.5692853877909574,4.34583594512051,1.0999999999999996,{"$f":"SUM((ROUND(L24,1)-ROUND(B24,1)<ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))+(ROUND(L24,1)-ROUND(B24,1)=ROUND($L$4:$L$24,1)-ROUND($B$4:$B$24,1))*(L24-B24<$L$4:$L$24-$B$4:$B$24))+1","v":3},{"$f":"SUM(IF(ROUND(M24,1)<ROUND($M$4:$M$24,1),1))+1","v":2},"United States",21,21,"Norway",-1.6]
["EU",4.805464340142616,4.8300443122199015,5.1137219546033839,5.0898577632409978,4.897150694701673,5.2839872394600693,5.0579041446952004,5.0898641233817381,5.2101221531808664,5.5792011205104091,5.2299356748105277,0.40000000000000036,null,null,"EU"]
["Europe",4.8303550265102322,4.8565025332628311,5.1456565012060045,5.0696476884556274,4.8803355246385731,5.2543940407971599,5.0383721200623217,5.0576962845388573,5.1722337134146059,5.5182819296365366,5.1767614161579258,0.40000000000000036,null,null,"Europe"]
[]
["South Korea",null,null,null,null,null,{"$f":"VLOOKUP($A28,INDIRECT(\"'CDI \"&G$3&\"'!Score_table\"),9,FALSE)","v":2.648353195750428},2.1175008258010402,2.2068418372956997,2.3339798690191293,3.074260980824183,2.4708905208895935,{"$f":"L28-G28","v":-0.17746267486083456}]
["Czech Republic",null,null,null,null,null,null,null,null,null,3.5340448115685978,3.5441784389713353,{"$f":"L29-K29","v":1.0133627402737488E-2}]
["Hungary",null,null,null,null,null,null,null,null,null,4.1643060794947857,4.1265157828675614,{"$f":"L30-K30","v":-3.7790296627224329E-2}]
["Luxembourg",null,null,null,null,null,null,null,null,null,5.3649489960193772,4.665498665205333,-0.69945033081404429]
["Poland",null,null,null,null,null,null,null,null,null,4.2705565167389894,4.1756940882216531,-9.4862428517336284E-2]
["Slovakia",null,null,null,null,null,null,null,null,null,3.8087638125798926,3.802865731833375,-5.8980807465176532E-3]
[]
["Average, 21",{"$f":"AVERAGE(B4:B26)","v":4.7217029101977683},{"$f":"AVERAGE(C4:C26)","v":4.7569440228150226},{"$f":"AVERAGE(D4:D26)","v":5.0536189535828742},{"$f":"AVERAGE(E4:E26)","v":4.90552373432498},{"$f":"AVERAGE(F4:F26)","v":4.7946566206602412},{"$f":"AVERAGE(G4:G24)","v":5.0167152858345592},4.8582998242597517,4.9899485681183773,5.0413299970230305,5.4511616481696592,5.0709528416549707,{"$f":"ROUND(L35,1)-ROUND(B35,1)","v":0.39999999999999947}]

{"sheet":"CDI 2013","index":1,"n_rows":73,"n_cols":68,"rows_kept":73,"cut":false,"hidden":false,"merged":[[0,58,1,58],[1,60,1,67],[0,0,0,9],[0,21,0,23],[0,24,0,25],[0,27,0,36],[0,38,0,47],[0,57,1,57]]}
[{"$f":"\"Commitment to Development Index \"&Region_name&IF(Region_name=\"\",\"\",\" \")&Year&IF(Publication_year>Year,\" (\"&Publication_year&\" methodology)\",\"\")","v":"Commitment to Development Index Middle East & North Africa 2013"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standings",null,null,"One-year change, latest methodology",null,null,"Standings/EU as one",null,null,null,null,null,null,null,null,null,null,"Standings/Europe as one",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU countries","Europe countries"]
["Rank","Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)","True rank",{"$f":"Year-1&\"-\"&Year-2000&\" score change\"","v":"2012-13 score change"},"Rank",{"$f":"Year-1&\" rank (\"&Year&\" method)\"","v":"2012 rank (2013 method)"},null,"True rank/EU","True rank/Europe","Rank/EU","Rank/Europe",null,null,null,"Country","Score","Score","Rank",null,null,"Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)",null,null,"Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)",null,null,null,null,null,null,"PPP GDP","Exchange-rate GDP",null,null,null,null,"Graphing scale factor to deal with negative scores, alpha by country"]
[{"$f":"M3","v":22},"Australia",{"$f":"'Aid 2013'!Q5","v":2.7654340303566078},{"$f":"'Trade 2013'!F5","v":6.8985299275238887},{"$f":"'Finance 2013'!D4","v":5.7455357142857144},{"$f":"'Migration 2013'!E3","v":1.7776091784365466},{"$f":"'Environment 2013'!K5","v":3.8206965541687743},{"$f":"'Security 2013'!J6","v":1.7953034241746049},{"$f":"'Technology 2013'!D5","v":4.6641122393233463},{"$f":"SUMPRODUCT(C3:I3,$C$39:$I$39)/SUM($C$39:$I$39)","v":3.9238887240384974},{"$f":"COUNTIF($J$3:$J$29,\">\"&J3)+1","v":23},{"$f":"ROUND(J3,1)-ROUND(VLOOKUP($B3,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.89999999999999991},{"$f":"SUM(IF(ROUND(J3,1)<ROUND($J$3:$J$29,1),1))+1","v":22},{"$f":"VLOOKUP($B3,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":17},{"$f":"B3","v":"Australia"},{"$f":"(SUM(IF($J3<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF3)","v":7},{"$f":"(SUM(IF($J3<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG3)","v":5},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF3)","v":6},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG3)","v":5},{"$f":"B3","v":"Australia"},{"$f":"ROW(U3)-ROW($U$2)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$29,3,FALSE)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$29,5,FALSE)","v":"Sweden"},{"$f":"VLOOKUP(W3,$B$3:$O$29,9,FALSE)","v":7.5242698908804462},{"$f":"IF(ISNA(VLOOKUP(W3,$B$3:$O$29,11,FALSE)),\"\",VLOOKUP(W3,$B$3:$O$29,11,FALSE))","v":-0.40000000000000036},{"$f":"IF(ISNA(VLOOKUP(U3,$K$3:$O$29,4,FALSE)),\"\",VLOOKUP(U3,$K$3:$O$29,4,FALSE)-V3)","v":0},null,{"$f":"VLOOKUP(U33,$P$3:$U$31,3,FALSE)","v":1},{"$f":"VLOOKUP(U33,$P$3:$U$31,5,FALSE)","v":"EU"},{"$f":"VLOOKUP($AC3,$B$3:$O$31,2,FALSE)","v":6.7146813752145178},{"$f":"VLOOKUP($AC3,$B$3:$O$31,3,FALSE)","v":5.7761724870474298},{"$f":"VLOOKUP($AC3,$B$3:$O$31,4,FALSE)","v":5.3521415528193295},{"$f":"VLOOKUP($AC3,$B$3:$O$31,5,FALSE)","v":2.3160499263716123},{"$f":"VLOOKUP($AC3,$B$3:$O$31,6,FALSE)","v":7.0585371865738953},{"$f":"VLOOKUP($AC3,$B$3:$O$31,7,FALSE)","v":4.5425883782072729},{"$f":"VLOOKUP($AC3,$B$3:$O$31,8,FALSE)","v":4.8493788174396402},{"$f":"VLOOKUP($AC3,$B$3:$O$31,9,FALSE)","v":5.2299356748105277},null,{"$f":"VLOOKUP(U44,$Q$3:$V$31,3,FALSE)","v":1},{"$f":"VLOOKUP(U44,$Q$3:$V$31,4,FALSE)","v":"Europe"},{"$f":"VLOOKUP($AN3,$B$3:$O$31,2,FALSE)","v":6.8578278014109229},{"$f":"VLOOKUP($AN3,$B$3:$O$31,3,FALSE)","v":5.3925545184520534},{"$f":"VLOOKUP($AN3,$B$3:$O$31,4,FALSE)","v":5.2973483311614125},{"$f":"VLOOKUP($AN3,$B$3:$O$31,5,FALSE)","v":2.3430671553381193},{"$f":"VLOOKUP($AN3,$B$3:$O$31,6,FALSE)","v":6.9885664560700693},{"$f":"VLOOKUP($AN3,$B$3:$O$31,7,FALSE)","v":4.4936809814192493},{"$f":"VLOOKUP($AN3,$B$3:$O$31,8,FALSE)","v":4.8642846692536565},{"$f":"VLOOKUP(AN3,$B$3:$O$31,9,FALSE)","v":5.1767614161579258},null,null,null,null,null,null,573.45395916799998,892.11476377600002,null,0,0,null,{"$f":"ABS(SUM($C3:$I3*$C$39:$I$39)/SUM(IF($C3:$I3>0,$C3:$I3*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W3,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":2.3583133423059897},{"$f":"VLOOKUP($W3,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.92324799620201869},{"$f":"VLOOKUP($W3,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88105867346938782},{"$f":"VLOOKUP($W3,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7785962054824902},{"$f":"VLOOKUP($W3,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1145555260274194},{"$f":"VLOOKUP($W3,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82393431501264658},{"$f":"VLOOKUP($W3,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.64456383238049386}]
[7,"Austria",{"$f":"'Aid 2013'!Q6","v":4.9190289184690981},{"$f":"'Trade 2013'!F6","v":5.9734691356626213},{"$f":"'Finance 2013'!D5","v":4.0178571428571432},{"$f":"'Migration 2013'!E4","v":2.8106874990111694},{"$f":"'Environment 2013'!K6","v":6.5863420196483995},{"$f":"'Security 2013'!J7","v":7.8439209443550313},{"$f":"'Technology 2013'!D6","v":5.6354678878921121},5.398110506842225,7,{"$f":"ROUND(J4,1)-ROUND(VLOOKUP($B4,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.29999999999999982},{"$f":"SUM(IF(ROUND(J4,1)<ROUND($J$3:$J$29,1),1))+1","v":7},{"$f":"VLOOKUP($B4,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":8},"Austria",{"$f":"(SUM(IF($J4<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF4)","v":0},{"$f":"(SUM(IF($J4<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG4)","v":0},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF4)","v":0},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG4)","v":0},"Austria",2,2,"Denmark",6.6264811527116416,-0.40000000000000036,0,null,2,"Norway",10.906349997536687,-3.4579011792611234,5.8660714285714288,3.4044238963299511,2.8327637047458811,10.488704135977716,5.7092369949421933,5.107092711263248,null,2,"United States",6.8947908533998801,6.652041564180819,5.1428571428571423,1.2335522695090024,4.313976021932767,1.5061488992098888,4.6774848647540699,4.34583594512051,null,null,null,null,null,null,230.91331072,355.49406822399999,null,1,1,null,{"$f":"ABS(SUM($C4:$I4*$C$39:$I$39)/SUM(IF($C4:$I4>0,$C4:$I4*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W4,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.4930486593019698},{"$f":"VLOOKUP($W4,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82601105962353949},{"$f":"VLOOKUP($W4,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88105867346938782},{"$f":"VLOOKUP($W4,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.24401855950475002},{"$f":"VLOOKUP($W4,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0036396810901285},{"$f":"VLOOKUP($W4,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.2353818732887645},{"$f":"VLOOKUP($W4,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.94332264643310049}]
[6,"Belgium",{"$f":"'Aid 2013'!Q7","v":9.1652273272585898},{"$f":"'Trade 2013'!F7","v":5.5915949021587155},{"$f":"'Finance 2013'!D6","v":5.6651785714285712},{"$f":"'Migration 2013'!E5","v":3.0863922176437759},{"$f":"'Environment 2013'!K7","v":7.2093822285233138},{"$f":"'Security 2013'!J8","v":3.053459729652265},{"$f":"'Technology 2013'!D7","v":4.4412107309170459},5.4589208153688968,6,{"$f":"ROUND(J5,1)-ROUND(VLOOKUP($B5,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.20000000000000018},{"$f":"SUM(IF(ROUND(J5,1)<ROUND($J$3:$J$29,1),1))+1","v":6},{"$f":"VLOOKUP($B5,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":8},"Belgium",{"$f":"(SUM(IF($J5<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF5)","v":0},{"$f":"(SUM(IF($J5<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG5)","v":0},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF5)","v":0},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG5)","v":0},"Belgium",3,3,"Ireland",6.447378523366786,0.60000000000000053,3,null,3,"United States",6.8947908533998801,6.652041564180819,5.1428571428571423,1.2335522695090024,4.313976021932767,1.5061488992098888,4.6774848647540699,4.34583594512051,null,2,"New Zealand",0.98657393839694119,8.031734054754704,4.1986607142857144,1.1205233313462142,6.023383384583914,5.3712455742070855,4.4335591415802433,4.3093828770221174,null,null,null,null,null,null,272.27104870400001,424.96629145600002,null,1,1,null,{"$f":"ABS(SUM($C5:$I5*$C$39:$I$39)/SUM(IF($C5:$I5>0,$C5:$I5*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W5,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.7401847461932067},{"$f":"VLOOKUP($W5,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81810003002404363},{"$f":"VLOOKUP($W5,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73756377551020413},{"$f":"VLOOKUP($W5,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.25888337073550144},{"$f":"VLOOKUP($W5,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.96312913304274572},{"$f":"VLOOKUP($W5,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.393669370440396},{"$f":"VLOOKUP($W5,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.53584809742068751}]
[16,"Canada",{"$f":"'Aid 2013'!Q8","v":3.4269707688096993},{"$f":"'Trade 2013'!F8","v":4.5829419998225385},{"$f":"'Finance 2013'!D7","v":5.3236607142857144},{"$f":"'Migration 2013'!E6","v":2.9972155088316752},{"$f":"'Environment 2013'!K8","v":2.6314789081797834},{"$f":"'Security 2013'!J9","v":5.7452745502727725},{"$f":"'Technology 2013'!D8","v":5.3323096851276803},4.2914074479042661,18,{"$f":"ROUND(J6,1)-ROUND(VLOOKUP($B6,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.70000000000000018},{"$f":"SUM(IF(ROUND(J6,1)<ROUND($J$3:$J$29,1),1))+1","v":16},{"$f":"VLOOKUP($B6,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":16},"Canada",{"$f":"(SUM(IF($J6<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF6)","v":5},{"$f":"(SUM(IF($J6<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG6)","v":4},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF6)","v":3},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG6)","v":2},"Canada",4,4,"France",6.0742534493606968,0,-1,null,3,"New Zealand",0.98657393839694119,8.031734054754704,4.1986607142857144,1.1205233313462142,6.023383384583914,5.3712455742070855,4.4335591415802433,4.3093828770221174,null,2,"Canada",3.4269707688096993,4.5829419998225385,5.3236607142857144,2.9972155088316752,2.6314789081797834,5.7452745502727725,5.3323096851276803,4.2914074479042661,null,null,null,null,null,null,894.25182719999998,1394.490343424,null,0,0,null,{"$f":"ABS(SUM($C6:$I6*$C$39:$I$39)/SUM(IF($C6:$I6>0,$C6:$I6*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W6,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.2611394136335388},{"$f":"VLOOKUP($W6,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80165306933841762},{"$f":"VLOOKUP($W6,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79209183673469397},{"$f":"VLOOKUP($W6,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.42728645054145797},{"$f":"VLOOKUP($W6,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0083942491011515},{"$f":"VLOOKUP($W6,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84619730828404971},{"$f":"VLOOKUP($W6,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.93749112172738747}]
[25,"Czech Republic",{"$f":"'Aid 2013'!Q9","v":2.0349911772427771},{"$f":"'Trade 2013'!F9","v":5.4275711820392152},{"$f":"'Finance 2013'!D8","v":4.5200892857142856},{"$f":"'Migration 2013'!E7","v":0.46916625810218249},{"$f":"'Environment 2013'!K9","v":7.502942589330841},{"$f":"'Security 2013'!J10","v":-0.56995764095298762},{"$f":"'Technology 2013'!D9","v":5.4244462213230342},3.5441784389713353,25,{"$f":"ROUND(J7,1)-ROUND(VLOOKUP($B7,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J7,1)<ROUND($J$3:$J$29,1),1))+1","v":25},{"$f":"VLOOKUP($B7,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":25},"Czech Republic",{"$f":"(SUM(IF($J7<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF7)","v":0},{"$f":"(SUM(IF($J7<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG7)","v":0},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF7)","v":0},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG7)","v":0},"Czech Republic",5,5,"Finland",6.01451927229144,-9.9999999999999645E-2,-2,null,3,"Canada",3.4269707688096993,4.5829419998225385,5.3236607142857144,2.9972155088316752,2.6314789081797834,5.7452745502727725,5.3323096851276803,4.2914074479042661,null,5,"Australia",2.7654340303566078,6.8985299275238887,5.7455357142857144,1.7776091784365466,3.8206965541687743,1.7953034241746049,4.6641122393233463,3.9238887240384974,null,null,null,null,null,null,83.442892799999996,274.68316671999997,null,1,1,null,{"$f":"ABS(SUM($C7:$I7*$C$39:$I$39)/SUM(IF($C7:$I7>0,$C7:$I7*$C$39:$I$39)))","v":0.97754233820696435},{"$f":"VLOOKUP($W7,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0298679583924912},{"$f":"VLOOKUP($W7,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86491548178797939},{"$f":"VLOOKUP($W7,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.9040178571428571},{"$f":"VLOOKUP($W7,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.2775096305471948},{"$f":"VLOOKUP($W7,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1100684989823755},{"$f":"VLOOKUP($W7,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0203353398184669},{"$f":"VLOOKUP($W7,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.807804505620075}]
[2,"Denmark",{"$f":"'Aid 2013'!Q10","v":10.451340615113789},{"$f":"'Trade 2013'!F10","v":5.7820774173647767},{"$f":"'Finance 2013'!D9","v":6.1674107142857144},{"$f":"'Migration 2013'!E8","v":1.7081299165332502},{"$f":"'Environment 2013'!K10","v":7.0254777676308997},{"$f":"'Security 2013'!J11","v":8.6476731130213516},{"$f":"'Technology 2013'!D10","v":6.6032585250317037},6.6264811527116416,2,{"$f":"ROUND(J8,1)-ROUND(VLOOKUP($B8,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.40000000000000036},{"$f":"SUM(IF(ROUND(J8,1)<ROUND($J$3:$J$29,1),1))+1","v":2},{"$f":"VLOOKUP($B8,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":2},"Denmark",{"$f":"(SUM(IF($J8<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF8)","v":0},{"$f":"(SUM(IF($J8<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG8)","v":0},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF8)","v":0},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG8)","v":0},"Denmark",6,6,"Belgium",5.4589208153688968,-0.20000000000000018,2,null,6,"Switzerland",7.5337293835984918,-0.88349240000295115,3.1540178571428572,2.8233413728237409,6.1312727080901173,3.8887335785073196,4.8839733128109506,3.9330822589957899,null,6,"Japan",0.35780148072322204,1.7224198647412585,3.8973214285714288,0.97570990977426664,3.8137789102020125,4.1204157345413339,6.2454863971445942,3.0189905322425878,null,null,null,null,null,null,171.05187635199999,228.44140748800001,null,1,1,null,{"$f":"ABS(SUM($C8:$I8*$C$39:$I$39)/SUM(IF($C8:$I8>0,$C8:$I8*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W8,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.3093181896083699},{"$f":"VLOOKUP($W8,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7987992717369593},{"$f":"VLOOKUP($W8,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80931122448979587},{"$f":"VLOOKUP($W8,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.44091317394911084},{"$f":"VLOOKUP($W8,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0299117469319019},{"$f":"VLOOKUP($W8,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.43620853280746641},{"$f":"VLOOKUP($W8,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.63445867584529225}]
[5,"Finland",{"$f":"'Aid 2013'!Q11","v":7.2090757087474389},{"$f":"'Trade 2013'!F11","v":6.054408372515856},{"$f":"'Finance 2013'!D10","v":6.328125},{"$f":"'Migration 2013'!E9","v":1.9425674138303635},{"$f":"'Environment 2013'!K11","v":7.7704794928766283},{"$f":"'Security 2013'!J12","v":7.1423473787292684},{"$f":"'Technology 2013'!D11","v":5.6546315393405253},6.01451927229144,5,{"$f":"ROUND(J9,1)-ROUND(VLOOKUP($B9,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J9,1)<ROUND($J$3:$J$29,1),1))+1","v":5},{"$f":"VLOOKUP($B9,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":3},"Finland",{"$f":"(SUM(IF($J9<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF9)","v":0},{"$f":"(SUM(IF($J9<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG9)","v":0},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF9)","v":0},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG9)","v":0},"Finland",7,7,"Austria",5.398110506842225,-0.29999999999999982,1,null,6,"Australia",2.7654340303566078,6.8985299275238887,5.7455357142857144,1.7776091784365466,3.8206965541687743,1.7953034241746049,4.6641122393233463,3.9238887240384974,null,7,"South Korea",0.85721659145998119,-2.1947980882320204,4.8816964285714288,1.1883894007847644,4.326747841203515,1.4136668403838979,6.8233146320555864,2.4708905208895935,null,null,null,null,null,null,149.57343539199999,205.15400908800001,null,1,1,null,{"$f":"ABS(SUM($C9:$I9*$C$39:$I$39)/SUM(IF($C9:$I9>0,$C9:$I9*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W9,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.70271841692415682},{"$f":"VLOOKUP($W9,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85335273366608877},{"$f":"VLOOKUP($W9,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.57397959183673475},{"$f":"VLOOKUP($W9,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.40152678557302418},{"$f":"VLOOKUP($W9,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.94090600280691417},{"$f":"VLOOKUP($W9,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1205601349078615},{"$f":"VLOOKUP($W9,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80506684112744453}]
[4,"France",{"$f":"'Aid 2013'!Q12","v":8.827975895434772},{"$f":"'Trade 2013'!F12","v":5.6115714853689234},{"$f":"'Finance 2013'!D11","v":5.5446428571428577},{"$f":"'Migration 2013'!E10","v":2.9910051537902058},{"$f":"'Environment 2013'!K12","v":7.0587597437080607},{"$f":"'Security 2013'!J13","v":5.9233811579883477},{"$f":"'Technology 2013'!D12","v":6.5624378520917119},6.0742534493606968,4,{"$f":"ROUND(J10,1)-ROUND(VLOOKUP($B10,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J10,1)<ROUND($J$3:$J$29,1),1))+1","v":4},{"$f":"VLOOKUP($B10,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":3},"France",{"$f":"(SUM(IF($J10<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF10)","v":0},{"$f":"(SUM(IF($J10<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG10)","v":0},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF10)","v":0},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG10)","v":0},"France",8,8,"United Kingdom",5.2762727240056879,-0.40000000000000036,0,null,8,"Japan",0.35780148072322204,1.7224198647412585,3.8973214285714288,0.97570990977426664,3.8137789102020125,4.1204157345413339,6.2454863971445942,3.0189905322425878,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1506.14310912,2289.8490736640001,null,1,1,null,{"$f":"ABS(SUM($C10:$I10*$C$39:$I$39)/SUM(IF($C10:$I10>0,$C10:$I10*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W10,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.06365953625703},{"$f":"VLOOKUP($W10,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85752715432352922},{"$f":"VLOOKUP($W10,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84375},{"$f":"VLOOKUP($W10,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.25386251091518341},{"$f":"VLOOKUP($W10,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0478839390905486},{"$f":"VLOOKUP($W10,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.61067287613301702},{"$f":"VLOOKUP($W10,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.5989167072863808}]
[11,"Germany",{"$f":"'Aid 2013'!Q13","v":6.5422320481006144},{"$f":"'Trade 2013'!F13","v":5.8794708427041407},{"$f":"'Finance 2013'!D12","v":4.4196428571428568},{"$f":"'Migration 2013'!E11","v":3.0559541180524974},{"$f":"'Environment 2013'!K13","v":7.0663523886711586},{"$f":"'Security 2013'!J14","v":2.4476788608129394},{"$f":"'Technology 2013'!D13","v":5.0677500886570268},4.9255830291630343,12,{"$f":"ROUND(J11,1)-ROUND(VLOOKUP($B11,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.5},{"$f":"SUM(IF(ROUND(J11,1)<ROUND($J$3:$J$29,1),1))+1","v":11},{"$f":"VLOOKUP($B11,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":12},"Germany",{"$f":"(SUM(IF($J11<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF11)","v":0},{"$f":"(SUM(IF($J11<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG11)","v":0},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF11)","v":0},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG11)","v":0},"Germany",9,9,"Spain",5.230341967129478,-0.89999999999999947,-6,null,9,"South Korea",0.85721659145998119,-2.1947980882320204,4.8816964285714288,1.1883894007847644,4.326747841203515,1.4136668403838979,6.8233146320555864,2.4708905208895935,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2131.4566881280002,3204.5961052160001,null,1,1,null,{"$f":"ABS(SUM($C11:$I11*$C$39:$I$39)/SUM(IF($C11:$I11>0,$C11:$I11*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W11,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86566405687397963},{"$f":"VLOOKUP($W11,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82860668040233265},{"$f":"VLOOKUP($W11,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86957908163265307},{"$f":"VLOOKUP($W11,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.27611647722747146},{"$f":"VLOOKUP($W11,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.95668804950888386},{"$f":"VLOOKUP($W11,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65777283009820831},{"$f":"VLOOKUP($W11,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77591479138594976}]
[19,"Greece",{"$f":"'Aid 2013'!Q14","v":2.9858385562129581},{"$f":"'Trade 2013'!F14","v":5.3474308239943209},{"$f":"'Finance 2013'!D13","v":4.7008928571428577},{"$f":"'Migration 2013'!E12","v":3.0602457166495318},{"$f":"'Environment 2013'!K14","v":5.8624174221294032},{"$f":"'Security 2013'!J15","v":4.4087446731505082},{"$f":"'Technology 2013'!D14","v":2.7435277912879981},4.158442548652511,20,{"$f":"ROUND(J12,1)-ROUND(VLOOKUP($B12,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.39999999999999947},{"$f":"SUM(IF(ROUND(J12,1)<ROUND($J$3:$J$29,1),1))+1","v":19},{"$f":"VLOOKUP($B12,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":19},"Greece",{"$f":"(SUM(IF($J12<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF12)","v":0},{"$f":"(SUM(IF($J12<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG12)","v":0},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF12)","v":0},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG12)","v":0},"Greece",10,10,"Norway",5.107092711263248,-0.70000000000000018,-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143.03449907199999,304.62135500800002,null,1,1,null,{"$f":"ABS(SUM($C12:$I12*$C$39:$I$39)/SUM(IF($C12:$I12>0,$C12:$I12*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W12,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.4206381259297554},{"$f":"VLOOKUP($W12,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-0.45041890752317104},{"$f":"VLOOKUP($W12,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7641020802319769},{"$f":"VLOOKUP($W12,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.4434530695461838},{"$f":"VLOOKUP($W12,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.36898981984082274},{"$f":"VLOOKUP($W12,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.3662364577088142},{"$f":"VLOOKUP($W12,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.74367315800569445}]
[21,"Hungary",{"$f":"'Aid 2013'!Q15","v":1.6852001015649924},{"$f":"'Trade 2013'!F15","v":5.4360353650578741},{"$f":"'Finance 2013'!D14","v":4.8214285714285712},{"$f":"'Migration 2013'!E13","v":1.0332595324776639},{"$f":"'Environment 2013'!K15","v":8.0447218542951493},{"$f":"'Security 2013'!J16","v":4.6588747548106868},{"$f":"'Technology 2013'!D15","v":3.2060903004379915},4.1265157828675614,21,{"$f":"ROUND(J13,1)-ROUND(VLOOKUP($B13,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.10000000000000053},{"$f":"SUM(IF(ROUND(J13,1)<ROUND($J$3:$J$29,1),1))+1","v":21},{"$f":"VLOOKUP($B13,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":22},"Hungary",{"$f":"(SUM(IF($J13<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF13)","v":0},{"$f":"(SUM(IF($J13<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG13)","v":0},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF13)","v":0},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG13)","v":0},"Hungary",11,11,"Italy",4.9351211713750702,-0.59999999999999964,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57.293180927999998,215.478173696,null,1,1,null,{"$f":"ABS(SUM($C13:$I13*$C$39:$I$39)/SUM(IF($C13:$I13>0,$C13:$I13*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W13,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.46530262603512418},{"$f":"VLOOKUP($W13,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78490886125967518},{"$f":"VLOOKUP($W13,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78635204081632648},{"$f":"VLOOKUP($W13,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.29625791097316295},{"$f":"VLOOKUP($W13,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.98607166498260246},{"$f":"VLOOKUP($W13,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0548097806073782},{"$f":"VLOOKUP($W13,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.5614182867008003}]
[3,"Ireland",{"$f":"'Aid 2013'!Q16","v":12.181293223352448},{"$f":"'Trade 2013'!F16","v":5.7267002101683051},{"$f":"'Finance 2013'!D15","v":5.1629464285714288},{"$f":"'Migration 2013'!E14","v":1.8121835951485101},{"$f":"'Environment 2013'!K16","v":6.7419039312992197},{"$f":"'Security 2013'!J17","v":9.7556855930827719},{"$f":"'Technology 2013'!D16","v":3.7509366819448129},6.447378523366786,3,{"$f":"ROUND(J14,1)-ROUND(VLOOKUP($B14,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.60000000000000053},{"$f":"SUM(IF(ROUND(J14,1)<ROUND($J$3:$J$29,1),1))+1","v":3},{"$f":"VLOOKUP($B14,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":6},"Ireland",{"$f":"(SUM(IF($J14<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF14)","v":0},{"$f":"(SUM(IF($J14<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG14)","v":0},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF14)","v":0},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG14)","v":0},"Ireland",12,11,"Germany",4.9255830291630343,-0.5,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122.623614976,186.40466739199999,null,1,1,null,{"$f":"ABS(SUM($C14:$I14*$C$39:$I$39)/SUM(IF($C14:$I14>0,$C14:$I14*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W14,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.93460457830008781},{"$f":"VLOOKUP($W14,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.83992440610059149},{"$f":"VLOOKUP($W14,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.63137755102040816},{"$f":"VLOOKUP($W14,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.4365648740074996},{"$f":"VLOOKUP($W14,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0094789126673083},{"$f":"VLOOKUP($W14,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.34966840868756277},{"$f":"VLOOKUP($W14,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.72396429837957521}]
[11,"Italy",{"$f":"'Aid 2013'!Q17","v":3.2571183822458694},{"$f":"'Trade 2013'!F17","v":5.4943620288177266},{"$f":"'Finance 2013'!D16","v":5.5044642857142856},{"$f":"'Migration 2013'!E15","v":2.0738053768121407},{"$f":"'Environment 2013'!K17","v":6.9025016548782174},{"$f":"'Security 2013'!J18","v":7.3836684642516479},{"$f":"'Technology 2013'!D17","v":3.9299280069056017},4.9351211713750702,11,{"$f":"ROUND(J15,1)-ROUND(VLOOKUP($B15,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.59999999999999964},{"$f":"SUM(IF(ROUND(J15,1)<ROUND($J$3:$J$29,1),1))+1","v":11},{"$f":"VLOOKUP($B15,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":11},"Italy",{"$f":"(SUM(IF($J15<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF15)","v":0},{"$f":"(SUM(IF($J15<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG15)","v":0},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF15)","v":0},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG15)","v":0},"Italy",13,13,"Netherlands",4.7793940050586832,-0.29999999999999982,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1150.6831851520001,2001.0071490559999,null,1,1,null,{"$f":"ABS(SUM($C15:$I15*$C$39:$I$39)/SUM(IF($C15:$I15>0,$C15:$I15*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W15,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.94537869061805113},{"$f":"VLOOKUP($W15,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.92625089437566221},{"$f":"VLOOKUP($W15,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.71460459183673475},{"$f":"VLOOKUP($W15,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.25949032791963605},{"$f":"VLOOKUP($W15,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.99108873864434699},{"$f":"VLOOKUP($W15,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.19971750713835612},{"$f":"VLOOKUP($W15,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7428632545258963}]
[26,"Japan",{"$f":"'Aid 2013'!Q18","v":0.35780148072322204},{"$f":"'Trade 2013'!F18","v":1.7224198647412585},{"$f":"'Finance 2013'!D17","v":3.8973214285714288},{"$f":"'Migration 2013'!E16","v":0.97570990977426664},{"$f":"'Environment 2013'!K18","v":3.8137789102020125},{"$f":"'Security 2013'!J19","v":4.1204157345413339},{"$f":"'Technology 2013'!D18","v":6.2454863971445942},3.0189905322425878,26,{"$f":"ROUND(J16,1)-ROUND(VLOOKUP($B16,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.5},{"$f":"SUM(IF(ROUND(J16,1)<ROUND($J$3:$J$29,1),1))+1","v":26},{"$f":"VLOOKUP($B16,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":25},"Japan",{"$f":"(SUM(IF($J16<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF16)","v":8},{"$f":"(SUM(IF($J16<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG16)","v":6},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF16)","v":8},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG16)","v":6},"Japan",14,14,"Portugal",4.7112401219607509,0,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5058.7615887359998,4383.325290496,null,0,0,null,{"$f":"ABS(SUM($C16:$I16*$C$39:$I$39)/SUM(IF($C16:$I16>0,$C16:$I16*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W16,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.25453681536180184},{"$f":"VLOOKUP($W16,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80151496320312454},{"$f":"VLOOKUP($W16,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79209183673469397},{"$f":"VLOOKUP($W16,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.14476439421331833},{"$f":"VLOOKUP($W16,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0998238247228687},{"$f":"VLOOKUP($W16,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.70566336650240402},{"$f":"VLOOKUP($W16,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.91284492122253946}]
[14,"Luxembourg",{"$f":"'Aid 2013'!Q19","v":7.2409880425394748},{"$f":"'Trade 2013'!F19","v":5.671551889843558},{"$f":"'Finance 2013'!D18","v":3.5758928571428572},{"$f":"'Migration 2013'!E17","v":2.1890238357100444},{"$f":"'Environment 2013'!K19","v":5.7569831843792674},{"$f":"'Security 2013'!J20","v":4.0866571915455996},{"$f":"'Technology 2013'!D19","v":4.1373936552765258},4.665498665205333,15,{"$f":"ROUND(J17,1)-ROUND(VLOOKUP($B17,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.70000000000000018},{"$f":"SUM(IF(ROUND(J17,1)<ROUND($J$3:$J$29,1),1))+1","v":14},{"$f":"VLOOKUP($B17,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":12},"Luxembourg",{"$f":"(SUM(IF($J17<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF17)","v":0},{"$f":"(SUM(IF($J17<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG17)","v":0},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF17)","v":0},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG17)","v":0},"Luxembourg",15,14,"Luxembourg",4.665498665205333,-0.70000000000000018,-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.928586752000001,46.525992960000004,null,1,1,null,{"$f":"ABS(SUM($C17:$I17*$C$39:$I$39)/SUM(IF($C17:$I17>0,$C17:$I17*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W17,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0344268632199249},{"$f":"VLOOKUP($W17,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81022169854907966},{"$f":"VLOOKUP($W17,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.51084183673469385},{"$f":"VLOOKUP($W17,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.31271769081572065},{"$f":"VLOOKUP($W17,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82242616919703815},{"$f":"VLOOKUP($W17,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.58380817022079989},{"$f":"VLOOKUP($W17,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.59105623646807515}]
[13,"Netherlands",{"$f":"'Aid 2013'!Q20","v":6.6176508343263576},{"$f":"'Trade 2013'!F20","v":6.4837562606296357},{"$f":"'Finance 2013'!D19","v":5.0022321428571432},{"$f":"'Migration 2013'!E18","v":1.8164322954374523},{"$f":"'Environment 2013'!K20","v":6.9376211705104289},{"$f":"'Security 2013'!J21","v":1.3980225499684928},{"$f":"'Technology 2013'!D20","v":5.2000427816812742},4.7793940050586832,13,{"$f":"ROUND(J18,1)-ROUND(VLOOKUP($B18,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.29999999999999982},{"$f":"SUM(IF(ROUND(J18,1)<ROUND($J$3:$J$29,1),1))+1","v":13},{"$f":"VLOOKUP($B18,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":15},"Netherlands",{"$f":"(SUM(IF($J18<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF18)","v":0},{"$f":"(SUM(IF($J18<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG18)","v":0},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF18)","v":0},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG18)","v":0},"Netherlands",16,16,"United States",4.34583594512051,-0.29999999999999982,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,446.36222259200002,715.15393228799996,null,1,1,null,{"$f":"ABS(SUM($C18:$I18*$C$39:$I$39)/SUM(IF($C18:$I18>0,$C18:$I18*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W18,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.98497012191426858},{"$f":"VLOOKUP($W18,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.95029165202583132},{"$f":"VLOOKUP($W18,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73469387755102034},{"$f":"VLOOKUP($W18,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.17622175278700034},{"$f":"VLOOKUP($W18,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.61628228884753811},{"$f":"VLOOKUP($W18,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.21516412845855554},{"$f":"VLOOKUP($W18,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.66821212353629567}]
[16,"New Zealand",{"$f":"'Aid 2013'!Q21","v":0.98657393839694119},{"$f":"'Trade 2013'!F21","v":8.031734054754704},{"$f":"'Finance 2013'!D20","v":4.1986607142857144},{"$f":"'Migration 2013'!E19","v":1.1205233313462142},{"$f":"'Environment 2013'!K21","v":6.023383384583914},{"$f":"'Security 2013'!J22","v":5.3712455742070855},{"$f":"'Technology 2013'!D21","v":4.4335591415802433},4.3093828770221174,17,{"$f":"ROUND(J19,1)-ROUND(VLOOKUP($B19,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.90000000000000036},{"$f":"SUM(IF(ROUND(J19,1)<ROUND($J$3:$J$29,1),1))+1","v":16},{"$f":"VLOOKUP($B19,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":14},"New Zealand",{"$f":"(SUM(IF($J19<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF19)","v":4},{"$f":"(SUM(IF($J19<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG19)","v":3},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF19)","v":3},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG19)","v":2},"New Zealand",17,16,"New Zealand",4.3093828770221174,-0.90000000000000036,-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65.711714303999997,130.74449203200001,null,0,0,null,{"$f":"ABS(SUM($C19:$I19*$C$39:$I$39)/SUM(IF($C19:$I19>0,$C19:$I19*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W19,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.14093913405670588},{"$f":"VLOOKUP($W19,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.147390579250672},{"$f":"VLOOKUP($W19,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.59980867346938782},{"$f":"VLOOKUP($W19,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.16007476162088774},{"$f":"VLOOKUP($W19,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86048334065484489},{"$f":"VLOOKUP($W19,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76732079631529793},{"$f":"VLOOKUP($W19,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.63336559165432049}]
[10,"Norway",{"$f":"'Aid 2013'!Q22","v":10.906349997536687},{"$f":"'Trade 2013'!F22","v":-3.4579011792611234},{"$f":"'Finance 2013'!D21","v":5.8660714285714288},{"$f":"'Migration 2013'!E20","v":3.4044238963299511},{"$f":"'Environment 2013'!K22","v":2.8327637047458811},{"$f":"'Security 2013'!J23","v":10.488704135977716},{"$f":"'Technology 2013'!D22","v":5.7092369949421933},5.107092711263248,10,{"$f":"ROUND(J20,1)-ROUND(VLOOKUP($B20,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.70000000000000018},{"$f":"SUM(IF(ROUND(J20,1)<ROUND($J$3:$J$29,1),1))+1","v":10},{"$f":"VLOOKUP($B20,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":6},"Norway",{"$f":"(SUM(IF($J20<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF20)","v":2},{"$f":"(SUM(IF($J20<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG20)","v":0},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF20)","v":2},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG20)","v":0},"Norway",18,16,"Canada",4.2914074479042661,-0.70000000000000018,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198.25257676800001,306.44106035200002,null,0,1,null,{"$f":"ABS(SUM($C20:$I20*$C$39:$I$39)/SUM(IF($C20:$I20>0,$C20:$I20*$C$39:$I$39)))","v":0.91180522207286119},{"$f":"VLOOKUP($W20,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.48956725268709989},{"$f":"VLOOKUP($W20,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.6547059999746484},{"$f":"VLOOKUP($W20,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76052295918367352},{"$f":"VLOOKUP($W20,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.42817364411881076},{"$f":"VLOOKUP($W20,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.37592555831139762},{"$f":"VLOOKUP($W20,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.8207535071818246},{"$f":"VLOOKUP($W20,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76175852644681152}]
[19,"Poland",{"$f":"'Aid 2013'!Q23","v":1.4671676021345363},{"$f":"'Trade 2013'!F23","v":5.9881932156663691},{"$f":"'Finance 2013'!D22","v":6.046875},{"$f":"'Migration 2013'!E21","v":1.1583289846783134},{"$f":"'Environment 2013'!K23","v":7.571558158889248},{"$f":"'Security 2013'!J24","v":4.4718732231344829},{"$f":"'Technology 2013'!D23","v":2.5258624330486201},4.1756940882216531,19,{"$f":"ROUND(J21,1)-ROUND(VLOOKUP($B21,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J21,1)<ROUND($J$3:$J$29,1),1))+1","v":19},{"$f":"VLOOKUP($B21,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":21},"Poland",{"$f":"(SUM(IF($J21<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF21)","v":0},{"$f":"(SUM(IF($J21<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG21)","v":0},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF21)","v":0},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG21)","v":0},"Poland",19,19,"Poland",4.1756940882216531,-9.9999999999999645E-2,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261.95014451200001,814.380089344,null,1,1,null,{"$f":"ABS(SUM($C21:$I21*$C$39:$I$39)/SUM(IF($C21:$I21>0,$C21:$I21*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W21,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.2095953717335052},{"$f":"VLOOKUP($W21,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85545617366662419},{"$f":"VLOOKUP($W21,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.8638392857142857},{"$f":"VLOOKUP($W21,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.16547556923975906},{"$f":"VLOOKUP($W21,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0816511655556069},{"$f":"VLOOKUP($W21,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.63883903187635471},{"$f":"VLOOKUP($W21,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.36083749043551716}]
[14,"Portugal",{"$f":"'Aid 2013'!Q24","v":1.781757707532613},{"$f":"'Trade 2013'!F24","v":5.6106047424218719},{"$f":"'Finance 2013'!D23","v":5.5446428571428577},{"$f":"'Migration 2013'!E22","v":1.0133507594932283},{"$f":"'Environment 2013'!K24","v":7.6987667730600808},{"$f":"'Security 2013'!J25","v":4.9396435655168283},{"$f":"'Technology 2013'!D24","v":6.3899144485577759},4.7112401219607509,14,{"$f":"ROUND(J22,1)-ROUND(VLOOKUP($B22,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J22,1)<ROUND($J$3:$J$29,1),1))+1","v":14},{"$f":"VLOOKUP($B22,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":18},"Portugal",{"$f":"(SUM(IF($J22<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF22)","v":0},{"$f":"(SUM(IF($J22<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG22)","v":0},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF22)","v":0},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG22)","v":0},"Portugal",20,19,"Greece",4.158442548652511,-0.39999999999999947,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122.95249920000001,270.01772441600002,null,1,1,null,{"$f":"ABS(SUM($C22:$I22*$C$39:$I$39)/SUM(IF($C22:$I22>0,$C22:$I22*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W22,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.42654836517327971},{"$f":"VLOOKUP($W22,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76391868914204586},{"$f":"VLOOKUP($W22,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.67155612244897966},{"$f":"VLOOKUP($W22,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.43717795952136168},{"$f":"VLOOKUP($W22,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.83748820316134331},{"$f":"VLOOKUP($W22,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.62982066759292976},{"$f":"VLOOKUP($W22,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.39193254161257113}]
[24,"Slovakia",{"$f":"'Aid 2013'!Q25","v":1.473339215341138},{"$f":"'Trade 2013'!F25","v":5.4739715794425656},{"$f":"'Finance 2013'!D24","v":3.5758928571428572},{"$f":"'Migration 2013'!E23","v":0.32137325447662357},{"$f":"'Environment 2013'!K25","v":8.5610268203487454},{"$f":"'Security 2013'!J26","v":4.5855535164083268},{"$f":"'Technology 2013'!D25","v":2.628902879673364},3.802865731833375,24,{"$f":"ROUND(J23,1)-ROUND(VLOOKUP($B23,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J23,1)<ROUND($J$3:$J$29,1),1))+1","v":24},{"$f":"VLOOKUP($B23,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":24},"Slovakia",{"$f":"(SUM(IF($J23<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF23)","v":0},{"$f":"(SUM(IF($J23<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG23)","v":0},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF23)","v":0},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG23)","v":0},"Slovakia",21,21,"Hungary",4.1265157828675614,-0.10000000000000053,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47.294463999999998,130.678308864,null,1,1,null,{"$f":"ABS(SUM($C23:$I23*$C$39:$I$39)/SUM(IF($C23:$I23>0,$C23:$I23*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W23,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.24074287165214178},{"$f":"VLOOKUP($W23,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77657648072255347},{"$f":"VLOOKUP($W23,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.68877551020408156},{"$f":"VLOOKUP($W23,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.14760850463966627},{"$f":"VLOOKUP($W23,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1492459791850214},{"$f":"VLOOKUP($W23,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.6655535364015267},{"$f":"VLOOKUP($W23,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.45801290006257023}]
[27,"South Korea",{"$f":"'Aid 2013'!Q26","v":0.85721659145998119},{"$f":"'Trade 2013'!F26","v":-2.1947980882320204},{"$f":"'Finance 2013'!D25","v":4.8816964285714288},{"$f":"'Migration 2013'!E24","v":1.1883894007847644},{"$f":"'Environment 2013'!K26","v":4.326747841203515},{"$f":"'Security 2013'!J27","v":1.4136668403838979},{"$f":"'Technology 2013'!D26","v":6.8233146320555864},2.4708905208895935,27,{"$f":"ROUND(J24,1)-ROUND(VLOOKUP($B24,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.60000000000000009},{"$f":"SUM(IF(ROUND(J24,1)<ROUND($J$3:$J$29,1),1))+1","v":27},{"$f":"VLOOKUP($B24,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":27},"South Korea",{"$f":"(SUM(IF($J24<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF24)","v":9},{"$f":"(SUM(IF($J24<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG24)","v":7},{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF24)","v":9},{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG24)","v":7},"South Korea",22,22,"Switzerland",3.9330822589957899,-0.30000000000000027,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,830.52344115200003,1506.004303872,null,0,0,null,{"$f":"ABS(SUM($C24:$I24*$C$39:$I$39)/SUM(IF($C24:$I24>0,$C24:$I24*$C$39:$I$39)))","v":0.88739446335456296},{"$f":"VLOOKUP($W24,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0427839609822924},{"$f":"VLOOKUP($W24,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-0.12228892988624629},{"$f":"VLOOKUP($W24,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.43656455742100692},{"$f":"VLOOKUP($W24,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.39079384857756266},{"$f":"VLOOKUP($W24,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84866239744742922},{"$f":"VLOOKUP($W24,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.53826050787396107},{"$f":"VLOOKUP($W24,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.67601698669353727}]
[9,"Spain",{"$f":"'Aid 2013'!Q27","v":6.059648398117857},{"$f":"'Trade 2013'!F27","v":5.8002467628163288},{"$f":"'Finance 2013'!D26","v":6.0870535714285712},{"$f":"'Migration 2013'!E25","v":1.9328153405923001},{"$f":"'Environment 2013'!K27","v":6.6968163465621871},{"$f":"'Security 2013'!J28","v":4.604409810687458},{"$f":"'Technology 2013'!D27","v":5.4314035397016482},5.230341967129478,9,{"$f":"ROUND(J25,1)-ROUND(VLOOKUP($B25,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.89999999999999947},{"$f":"SUM(IF(ROUND(J25,1)<ROUND($J$3:$J$29,1),1))+1","v":9},{"$f":"VLOOKUP($B25,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":3},"Spain",{"$f":"(SUM(IF($J25<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF25)","v":0},{"$f":"(SUM(IF($J25<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG25)","v":0},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF25)","v":0},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG25)","v":0},"Spain",23,22,"Australia",3.9238887240384974,-0.89999999999999991,-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,717.19400243200005,1499.110965248,null,1,1,null,{"$f":"ABS(SUM($C25:$I25*$C$39:$I$39)/SUM(IF($C25:$I25>0,$C25:$I25*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W25,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W25,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.39506200433665828},{"$f":"VLOOKUP($W25,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W25,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.98550427536055552},{"$f":"VLOOKUP($W25,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W25,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82079081632653061},{"$f":"VLOOKUP($W25,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W25,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.25394416834807809},{"$f":"VLOOKUP($W25,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W25,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.54581379345268199},{"$f":"VLOOKUP($W25,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W25,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.25647191773922928},{"$f":"VLOOKUP($W25,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W25,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.66630174847476376}]
[1,"Sweden",{"$f":"'Aid 2013'!Q28","v":16.508193396141927},{"$f":"'Trade 2013'!F28","v":6.462735973414131},{"$f":"'Finance 2013'!D27","v":6.1674107142857144},{"$f":"'Migration 2013'!E26","v":5.4501734383774316},{"$f":"'Environment 2013'!K28","v":7.8018886821919358},{"$f":"'Security 2013'!J29","v":5.7675402050885261},{"$f":"'Technology 2013'!D28","v":4.5119468266634568},7.5242698908804462,1,{"$f":"ROUND(J26,1)-ROUND(VLOOKUP($B26,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.40000000000000036},{"$f":"SUM(IF(ROUND(J26,1)<ROUND($J$3:$J$29,1),1))+1","v":1},{"$f":"VLOOKUP($B26,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":1},"Sweden",{"$f":"(SUM(IF($J26<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF26)","v":0},{"$f":"(SUM(IF($J26<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG26)","v":0},{"$f":"(SUM(IF(ROUND($J26,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF26)","v":0},{"$f":"(SUM(IF(ROUND($J26,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG26)","v":0},"Sweden",24,24,"Slovakia",3.802865731833375,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,316.79863193599999,390.40663552000001,null,1,1,null,{"$f":"ABS(SUM($C26:$I26*$C$39:$I$39)/SUM(IF($C26:$I26>0,$C26:$I26*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W26,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W26,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.21047703076301971},{"$f":"VLOOKUP($W26,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W26,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78199593992036653},{"$f":"VLOOKUP($W26,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W26,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.51084183673469385},{"$f":"VLOOKUP($W26,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W26,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":4.5910464925231938E-2},{"$f":"VLOOKUP($W26,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W26,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.2230038314783922},{"$f":"VLOOKUP($W26,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W26,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65507907377261809},{"$f":"VLOOKUP($W26,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W26,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.37555755423905202}]
[22,"Switzerland",{"$f":"'Aid 2013'!Q29","v":7.5337293835984918},{"$f":"'Trade 2013'!F29","v":-0.88349240000295115},{"$f":"'Finance 2013'!D28","v":3.1540178571428572},{"$f":"'Migration 2013'!E27","v":2.8233413728237409},{"$f":"'Environment 2013'!K29","v":6.1312727080901173},{"$f":"'Security 2013'!J30","v":3.8887335785073196},{"$f":"'Technology 2013'!D29","v":4.8839733128109506},3.9330822589957899,22,{"$f":"ROUND(J27,1)-ROUND(VLOOKUP($B27,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.30000000000000027},{"$f":"SUM(IF(ROUND(J27,1)<ROUND($J$3:$J$29,1),1))+1","v":22},{"$f":"VLOOKUP($B27,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":22},"Switzerland",{"$f":"(SUM(IF($J27<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF27)","v":6},{"$f":"(SUM(IF($J27<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG27)","v":0},{"$f":"(SUM(IF(ROUND($J27,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF27)","v":6},{"$f":"(SUM(IF(ROUND($J27,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG27)","v":0},"Switzerland",25,25,"Czech Republic",3.5441784389713353,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300.93842841600002,388.640079872,null,0,1,null,{"$f":"ABS(SUM($C27:$I27*$C$39:$I$39)/SUM(IF($C27:$I27>0,$C27:$I27*$C$39:$I$39)))","v":0.96890760939297782},{"$f":"VLOOKUP($W27,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W27,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.28418429051892102},{"$f":"VLOOKUP($W27,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W27,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7579543748679074},{"$f":"VLOOKUP($W27,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W27,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.63122552132305565},{"$f":"VLOOKUP($W27,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W27,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":6.5518554421859942E-2},{"$f":"VLOOKUP($W27,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W27,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.047777720315298},{"$f":"VLOOKUP($W27,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W27,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-7.9593960716586989E-2},{"$f":"VLOOKUP($W27,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W27,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.75751797752429295}]
[8,"United Kingdom",{"$f":"'Aid 2013'!Q30","v":7.44561675379921},{"$f":"'Trade 2013'!F30","v":6.0026900802647045},{"$f":"'Finance 2013'!D29","v":5.90625},{"$f":"'Migration 2013'!E28","v":1.777037576406284},{"$f":"'Environment 2013'!K30","v":7.3351875736338394},{"$f":"'Security 2013'!J31","v":4.2747101329311192},{"$f":"'Technology 2013'!D30","v":4.1924169510046658},5.2762727240056879,8,{"$f":"ROUND(J28,1)-ROUND(VLOOKUP($B28,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.40000000000000036},{"$f":"SUM(IF(ROUND(J28,1)<ROUND($J$3:$J$29,1),1))+1","v":8},{"$f":"VLOOKUP($B28,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":8},"United Kingdom",{"$f":"(SUM(IF($J28<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF28)","v":0},{"$f":"(SUM(IF($J28<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG28)","v":0},{"$f":"(SUM(IF(ROUND($J28,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF28)","v":0},{"$f":"(SUM(IF(ROUND($J28,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG28)","v":0},"United Kingdom",26,26,"Japan",3.0189905322425878,-0.5,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1756.002123776,2223.368044544,null,1,1,null,{"$f":"ABS(SUM($C28:$I28*$C$39:$I$39)/SUM(IF($C28:$I28>0,$C28:$I28*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W28,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W28,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":5.1114497246174576E-2},{"$f":"VLOOKUP($W28,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W28,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.24605998067732265},{"$f":"VLOOKUP($W28,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W28,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.55676020408163274},{"$f":"VLOOKUP($W28,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W28,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.13938712996775238},{"$f":"VLOOKUP($W28,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W28,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.54482555860028747},{"$f":"VLOOKUP($W28,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W28,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.58863081922019056},{"$f":"VLOOKUP($W28,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W28,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.89221234244922776}]
[16,"United States",{"$f":"'Aid 2013'!Q31","v":6.8947908533998801},{"$f":"'Trade 2013'!F31","v":6.652041564180819},{"$f":"'Finance 2013'!D30","v":5.1428571428571423},{"$f":"'Migration 2013'!E29","v":1.2335522695090024},{"$f":"'Environment 2013'!K31","v":4.313976021932767},{"$f":"'Security 2013'!J32","v":1.5061488992098888},{"$f":"'Technology 2013'!D31","v":4.6774848647540699},4.34583594512051,16,{"$f":"ROUND(J29,1)-ROUND(VLOOKUP($B29,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.29999999999999982},{"$f":"SUM(IF(ROUND(J29,1)<ROUND($J$3:$J$29,1),1))+1","v":16},{"$f":"VLOOKUP($B29,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":19},"United States",{"$f":"(SUM(IF($J29<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF29)","v":3},{"$f":"(SUM(IF($J29<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG29)","v":2},{"$f":"(SUM(IF(ROUND($J29,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF29)","v":3},{"$f":"(SUM(IF(ROUND($J29,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG29)","v":2},"United States",27,27,"South Korea",2.4708905208895935,-0.60000000000000009,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11744.218972160001,15093.999861759999,null,0,0,null,{"$f":"ABS(SUM($C29:$I29*$C$39:$I$39)/SUM(IF($C29:$I29>0,$C29:$I29*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W29,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W29,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.10866989387960824},{"$f":"VLOOKUP($W29,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W29,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-0.27823595309689636},{"$f":"VLOOKUP($W29,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W29,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.61885576892743288},{"$f":"VLOOKUP($W29,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W29,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.15065288208080665},{"$f":"VLOOKUP($W29,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W29,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.54850458265932955},{"$f":"VLOOKUP($W29,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W29,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.17921144674065853},{"$f":"VLOOKUP($W29,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W29,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86499594660175771}]
[null,"EU",{"$f":"'Aid 2013'!Q32","v":6.7146813752145178},{"$f":"'Trade 2013'!F32","v":5.7761724870474298},{"$f":"'Finance 2013'!D31","v":5.3521415528193295},{"$f":"'Migration 2013'!E30","v":2.3160499263716123},{"$f":"'Environment 2013'!K32","v":7.0585371865738953},{"$f":"'Security 2013'!J33","v":4.5425883782072729},{"$f":"'Technology 2013'!D32","v":4.8493788174396402},5.2299356748105277,null,null,null,null,null,{"$f":"(SUM(IF($J30<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF30)","v":1},null,{"$f":"(SUM(IF(ROUND($J30,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF30)","v":1},null,"EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Europe",{"$f":"'Aid 2013'!Q33","v":6.8578278014109229},{"$f":"'Trade 2013'!F33","v":5.3925545184520534},{"$f":"'Finance 2013'!D32","v":5.2973483311614125},{"$f":"'Migration 2013'!E31","v":2.3430671553381193},{"$f":"'Environment 2013'!K33","v":6.9885664560700693},{"$f":"'Security 2013'!J34","v":4.4936809814192493},{"$f":"'Technology 2013'!D33","v":4.8642846692536565},5.1767614161579258,null,null,null,null,null,{"$f":"(SUM(IF($J31<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF31)","v":0},{"$f":"(SUM(IF($J31<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG31)","v":1},{"$f":"(SUM(IF(ROUND($J31,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF31)","v":0},{"$f":"(SUM(IF(ROUND($J31,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG31)","v":1},"Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(IF($J24<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF24)","v":9}]
[null,"Average",{"$f":"AVERAGE(C3:C29)","v":5.6141685536280725},4.8581451116251388,5.072916666666667,2.0452850796688571,6.2972306605805111,4.7834585170910096,4.8447054225620567,4.7879871445460447,null,null,null,null,null,null,null,null,null,null,1]
[null,"Standard dev.",{"$f":"STDEVP(C3:C29)","v":3.9762458304783475},2.7029579091047768,0.88572548636031279,1.0835574688127503,1.5942504741899759,2.5774147737324737,1.190721647171034,1.0983639074860061,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"Lowest",{"$f":"MIN(C3:C29)","v":0.35780148072322204},-3.4579011792611234,3.1540178571428572,0.32137325447662357,2.6314789081797834,-0.56995764095298762,2.5258624330486201,2.4708905208895935,null,null,null,null,null,null,null,null,null,null,4]
[null,"Highest",{"$f":"MAX(C3:C29)","v":16.508193396141927},8.031734054754704,6.328125,5.4501734383774316,8.5610268203487454,10.488704135977716,6.8233146320555864,7.5242698908804462,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Weight",1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2013}]

{"sheet":"CDI 2012","index":2,"n_rows":73,"n_cols":68,"rows_kept":73,"cut":false,"hidden":false,"merged":[[0,58,1,58],[1,60,1,67],[0,0,0,9],[0,21,0,23],[0,24,0,25],[0,27,0,36],[0,38,0,47],[0,57,1,57]]}
[{"$f":"\"Commitment to Development Index \"&Region_name&IF(Region_name=\"\",\"\",\" \")&Year&IF(Publication_year>Year,\" (\"&Publication_year&\" methodology)\",\"\")","v":"Commitment to Development Index Middle East & North Africa 2012 (2013 methodology)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standings",null,null,"One-year change, latest methodology",null,null,"Standings/EU as one",null,null,null,null,null,null,null,null,null,null,"Standings/Europe as one",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU countries","Europe countries"]
["Rank","Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)","True rank",{"$f":"Year-1&\"-\"&Year-2000&\" score change\"","v":"2011-12 score change"},"Rank",{"$f":"Year-1&\" rank (\"&Year&\" method)\"","v":"2011 rank (2012 method)"},null,"True rank/EU","True rank/Europe","Rank/EU","Rank/Europe",null,null,null,"Country","Score","Score","Rank",null,null,"Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)",null,null,"Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)",null,null,null,null,null,null,"PPP GDP","Exchange-rate GDP",null,null,null,null,"Graphing scale factor to deal with negative scores, alpha by country"]
[{"$f":"M3","v":17},"Australia",{"$f":"'Aid 2012'!Q5","v":2.7326850139428362},{"$f":"'Trade 2012'!F5","v":7.0263574254245471},{"$f":"'Finance 2012'!D4","v":5.7455357142857144},{"$f":"'Migration 2012'!E3","v":7.1395112312337412},{"$f":"'Environment 2012'!K5","v":3.865168672866246},{"$f":"'Security 2012'!J6","v":1.6424719776171819},{"$f":"'Technology 2012'!D5","v":5.1566591310950383},{"$f":"SUMPRODUCT(C3:I3,$C$39:$I$39)/SUM($C$39:$I$39)","v":4.7583413094950435},{"$f":"COUNTIF($J$3:$J$29,\">\"&J3)+1","v":17},{"$f":"ROUND(J3,1)-ROUND(VLOOKUP($B3,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.79999999999999982},{"$f":"SUM(IF(ROUND(J3,1)<ROUND($J$3:$J$29,1),1))+1","v":17},{"$f":"VLOOKUP($B3,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":19},{"$f":"B3","v":"Australia"},{"$f":"(SUM(IF($J3<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF3)","v":5},{"$f":"(SUM(IF($J3<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG3)","v":4},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF3)","v":5},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG3)","v":4},{"$f":"B3","v":"Australia"},{"$f":"ROW(U3)-ROW($U$2)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$29,3,FALSE)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$29,5,FALSE)","v":"Sweden"},{"$f":"VLOOKUP(W3,$B$3:$O$29,9,FALSE)","v":7.9424272484010601},{"$f":"IF(ISNA(VLOOKUP(W3,$B$3:$O$29,11,FALSE)),\"\",VLOOKUP(W3,$B$3:$O$29,11,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(U3,$K$3:$O$29,4,FALSE)),\"\",VLOOKUP(U3,$K$3:$O$29,4,FALSE)-V3)","v":0},null,{"$f":"VLOOKUP(U33,$P$3:$U$31,3,FALSE)","v":1},{"$f":"VLOOKUP(U33,$P$3:$U$31,5,FALSE)","v":"Norway"},{"$f":"VLOOKUP($AC3,$B$3:$O$31,2,FALSE)","v":8.8522969884746381},{"$f":"VLOOKUP($AC3,$B$3:$O$31,3,FALSE)","v":-3.3772857260223881},{"$f":"VLOOKUP($AC3,$B$3:$O$31,4,FALSE)","v":5.8660714285714288},{"$f":"VLOOKUP($AC3,$B$3:$O$31,5,FALSE)","v":9.8179180659964729},{"$f":"VLOOKUP($AC3,$B$3:$O$31,6,FALSE)","v":2.6146973161542237},{"$f":"VLOOKUP($AC3,$B$3:$O$31,7,FALSE)","v":10.934127494774721},{"$f":"VLOOKUP($AC3,$B$3:$O$31,8,FALSE)","v":5.7122519481149308},{"$f":"VLOOKUP($AC3,$B$3:$O$31,9,FALSE)","v":5.7742967880091474},null,{"$f":"VLOOKUP(U44,$Q$3:$V$31,3,FALSE)","v":1},{"$f":"VLOOKUP(U44,$Q$3:$V$31,4,FALSE)","v":"Europe"},{"$f":"VLOOKUP($AN3,$B$3:$O$31,2,FALSE)","v":6.0070166321278329},{"$f":"VLOOKUP($AN3,$B$3:$O$31,3,FALSE)","v":5.5870854545893218},{"$f":"VLOOKUP($AN3,$B$3:$O$31,4,FALSE)","v":5.2972854225956887},{"$f":"VLOOKUP($AN3,$B$3:$O$31,5,FALSE)","v":5.1048460203862094},{"$f":"VLOOKUP($AN3,$B$3:$O$31,6,FALSE)","v":6.8239467594992256},{"$f":"VLOOKUP($AN3,$B$3:$O$31,7,FALSE)","v":4.8258339112189939},{"$f":"VLOOKUP($AN3,$B$3:$O$31,8,FALSE)","v":4.9819593070384842},{"$f":"VLOOKUP(AN3,$B$3:$O$31,9,FALSE)","v":5.5182819296365366},null,null,null,null,null,null,563.04946380800004,839.51203123200003,null,0,0,null,{"$f":"ABS(SUM($C3:$I3*$C$39:$I$39)/SUM(IF($C3:$I3>0,$C3:$I3*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W3,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":2.1666281424430998},{"$f":"VLOOKUP($W3,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.95294182832996877},{"$f":"VLOOKUP($W3,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88105867346938782},{"$f":"VLOOKUP($W3,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.3394455667757488},{"$f":"VLOOKUP($W3,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0503027147928909},{"$f":"VLOOKUP($W3,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.87568718343192042},{"$f":"VLOOKUP($W3,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.67636313915804358}]
[8,"Austria",{"$f":"'Aid 2012'!Q6","v":4.8720841824936958},{"$f":"'Trade 2012'!F6","v":6.1325728541097098},{"$f":"'Finance 2012'!D5","v":3.9375},{"$f":"'Migration 2012'!E4","v":6.4542733492692186},{"$f":"'Environment 2012'!K6","v":6.1915110647982932},{"$f":"'Security 2012'!J7","v":6.9536895607915437},{"$f":"'Technology 2012'!D6","v":5.7033527927481895},5.7492834006015219,8,{"$f":"ROUND(J4,1)-ROUND(VLOOKUP($B4,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.29999999999999982},{"$f":"SUM(IF(ROUND(J4,1)<ROUND($J$3:$J$29,1),1))+1","v":8},{"$f":"VLOOKUP($B4,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":6},"Austria",{"$f":"(SUM(IF($J4<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF4)","v":0},{"$f":"(SUM(IF($J4<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG4)","v":0},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF4)","v":0},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG4)","v":0},"Austria",2,2,"Denmark",7.000954881085879,0.90000000000000036,0,null,2,"EU",5.9321405675679344,5.966595971579312,5.3541641592867153,5.0277114557982303,6.8963019295216954,4.8990501651615963,4.9784435946573771,5.5792011205104091,null,2,"New Zealand",1.185394834800181,8.0241252524654278,4.0379464285714288,7.4369818603230264,6.0444151405280664,5.3102881496861389,4.7073154679367546,5.2494953049015738,null,null,null,null,null,null,223.95414118400001,335.81940736000001,null,1,1,null,{"$f":"ABS(SUM($C4:$I4*$C$39:$I$39)/SUM(IF($C4:$I4>0,$C4:$I4*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W4,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.4653447717092014},{"$f":"VLOOKUP($W4,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.83531860439749706},{"$f":"VLOOKUP($W4,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.83514030612244894},{"$f":"VLOOKUP($W4,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.67885129041416015},{"$f":"VLOOKUP($W4,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.94699016272476499},{"$f":"VLOOKUP($W4,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.3082898866245636},{"$f":"VLOOKUP($W4,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.93101985909324347}]
[8,"Belgium",{"$f":"'Aid 2012'!Q7","v":7.8116863637987386},{"$f":"'Trade 2012'!F7","v":5.7329043037481791},{"$f":"'Finance 2012'!D6","v":5.5044642857142856},{"$f":"'Migration 2012'!E5","v":6.3597093013477641},{"$f":"'Environment 2012'!K7","v":7.0822981599995094},{"$f":"'Security 2012'!J8","v":2.7416514487156762},{"$f":"'Technology 2012'!D7","v":4.5626606131546357},5.6850534966398261,10,{"$f":"ROUND(J5,1)-ROUND(VLOOKUP($B5,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.40000000000000036},{"$f":"SUM(IF(ROUND(J5,1)<ROUND($J$3:$J$29,1),1))+1","v":8},{"$f":"VLOOKUP($B5,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":8},"Belgium",{"$f":"(SUM(IF($J5<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF5)","v":0},{"$f":"(SUM(IF($J5<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG5)","v":0},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF5)","v":0},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG5)","v":0},"Belgium",3,3,"France",6.1045483255763591,0.69999999999999929,3,null,3,"New Zealand",1.185394834800181,8.0241252524654278,4.0379464285714288,7.4369818603230264,6.0444151405280664,5.3102881496861389,4.7073154679367546,5.2494953049015738,null,3,"Canada",3.0968964130683552,4.4410650485101328,5.0424107142857144,8.6644836372730385,2.4742960741333269,5.8665020740765206,5.5528286280679655,5.0197832270592935,null,null,null,null,null,null,267.14310246399998,410.592083968,null,1,1,null,{"$f":"ABS(SUM($C5:$I5*$C$39:$I$39)/SUM(IF($C5:$I5>0,$C5:$I5*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W5,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.93566177627391556},{"$f":"VLOOKUP($W5,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.83601068826617131},{"$f":"VLOOKUP($W5,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.8035714285714286},{"$f":"VLOOKUP($W5,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.59639493612246697},{"$f":"VLOOKUP($W5,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.9915374581024371},{"$f":"VLOOKUP($W5,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.99878684839757204},{"$f":"VLOOKUP($W5,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.94258518984236805}]
[16,"Canada",{"$f":"'Aid 2012'!Q8","v":3.0968964130683552},{"$f":"'Trade 2012'!F8","v":4.4410650485101328},{"$f":"'Finance 2012'!D7","v":5.0424107142857144},{"$f":"'Migration 2012'!E6","v":8.6644836372730385},{"$f":"'Environment 2012'!K8","v":2.4742960741333269},{"$f":"'Security 2012'!J9","v":5.8665020740765206},{"$f":"'Technology 2012'!D8","v":5.5528286280679655},5.0197832270592935,16,{"$f":"ROUND(J6,1)-ROUND(VLOOKUP($B6,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.79999999999999982},{"$f":"SUM(IF(ROUND(J6,1)<ROUND($J$3:$J$29,1),1))+1","v":16},{"$f":"VLOOKUP($B6,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":18},"Canada",{"$f":"(SUM(IF($J6<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF6)","v":4},{"$f":"(SUM(IF($J6<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG6)","v":3},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF6)","v":4},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG6)","v":3},"Canada",4,3,"Spain",6.0689813839462046,0.39999999999999947,2,null,4,"Canada",3.0968964130683552,4.4410650485101328,5.0424107142857144,8.6644836372730385,2.4742960741333269,5.8665020740765206,5.5528286280679655,5.0197832270592935,null,4,"Australia",2.7326850139428362,7.0263574254245471,5.7455357142857144,7.1395112312337412,3.865168672866246,1.6424719776171819,5.1566591310950383,4.7583413094950435,null,null,null,null,null,null,872.784461824,1332.62606336,null,0,0,null,{"$f":"ABS(SUM($C6:$I6*$C$39:$I$39)/SUM(IF($C6:$I6>0,$C6:$I6*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W6,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.007869019169698},{"$f":"VLOOKUP($W6,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85993142683441692},{"$f":"VLOOKUP($W6,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88105867346938782},{"$f":"VLOOKUP($W6,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.89545396887296025},{"$f":"VLOOKUP($W6,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.9133967858830615},{"$f":"VLOOKUP($W6,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.66539652217593004},{"$f":"VLOOKUP($W6,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84587498754074986}]
[25,"Czech Republic",{"$f":"'Aid 2012'!Q9","v":1.6552477289880647},{"$f":"'Trade 2012'!F9","v":5.6506146420671426},{"$f":"'Finance 2012'!D8","v":4.4397321428571423},{"$f":"'Migration 2012'!E7","v":1.629006984072821},{"$f":"'Environment 2012'!K9","v":7.3474316819256229},{"$f":"'Security 2012'!J10","v":-1.2311871084817845},{"$f":"'Technology 2012'!D9","v":5.2474676095511734},3.5340448115685978,25,{"$f":"ROUND(J7,1)-ROUND(VLOOKUP($B7,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#N/A"}},{"$f":"SUM(IF(ROUND(J7,1)<ROUND($J$3:$J$29,1),1))+1","v":25},{"$f":"VLOOKUP($B7,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#N/A"}},"Czech Republic",{"$f":"(SUM(IF($J7<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF7)","v":0},{"$f":"(SUM(IF($J7<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG7)","v":0},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF7)","v":0},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG7)","v":0},"Czech Republic",5,3,"Finland",6.0689801245294692,0,-1,null,5,"Australia",2.7326850139428362,7.0263574254245471,5.7455357142857144,7.1395112312337412,3.865168672866246,1.6424719776171819,5.1566591310950383,4.7583413094950435,null,5,"United States",5.2803275937652021,6.7787079796954091,5.1428571428571423,3.6649833784256285,4.1811793161860251,1.9922430927571719,4.944699210850124,4.5692853877909574,null,null,null,null,null,null,82.084478976,265.64290150400001,null,1,1,null,{"$f":"ABS(SUM($C7:$I7*$C$39:$I$39)/SUM(IF($C7:$I7>0,$C7:$I7*$C$39:$I$39)))","v":0.95259103675256707},{"$f":"VLOOKUP($W7,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.8680598357752245},{"$f":"VLOOKUP($W7,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.89382613912395448},{"$f":"VLOOKUP($W7,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88105867346938782},{"$f":"VLOOKUP($W7,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.45459291468725832},{"$f":"VLOOKUP($W7,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1025834486703439},{"$f":"VLOOKUP($W7,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0238795122782809},{"$f":"VLOOKUP($W7,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.8449796005250203}]
[2,"Denmark",{"$f":"'Aid 2012'!Q10","v":10.25741340196441},{"$f":"'Trade 2012'!F10","v":5.8472302307824791},{"$f":"'Finance 2012'!D9","v":5.8459821428571423},{"$f":"'Migration 2012'!E8","v":4.751959032899121},{"$f":"'Environment 2012'!K10","v":6.6289311390733552},{"$f":"'Security 2012'!J11","v":9.1580292063719444},{"$f":"'Technology 2012'!D10","v":6.5171390136527041},7.000954881085879,2,{"$f":"ROUND(J8,1)-ROUND(VLOOKUP($B8,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.90000000000000036},{"$f":"SUM(IF(ROUND(J8,1)<ROUND($J$3:$J$29,1),1))+1","v":2},{"$f":"VLOOKUP($B8,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":2},"Denmark",{"$f":"(SUM(IF($J8<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF8)","v":0},{"$f":"(SUM(IF($J8<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG8)","v":0},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF8)","v":0},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG8)","v":0},"Denmark",6,6,"Ireland",5.8038392669075582,-0.10000000000000053,-2,null,6,"United States",5.2803275937652021,6.7787079796954091,5.1428571428571423,3.6649833784256285,4.1811793161860251,1.9922430927571719,4.944699210850124,4.5692853877909574,null,6,"Japan",1.7230983265761677,1.679676642397125,3.8973214285714288,2.339021518425429,4.5102275387308239,4.1148179412892603,6.1565966155362863,3.4886800016466459,null,null,null,null,null,null,169.36253849600001,222.89304780800001,null,1,1,null,{"$f":"ABS(SUM($C8:$I8*$C$39:$I$39)/SUM(IF($C8:$I8>0,$C8:$I8*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W8,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.2543944379276211},{"$f":"VLOOKUP($W8,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81836136116158364},{"$f":"VLOOKUP($W8,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.71460459183673464},{"$f":"VLOOKUP($W8,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.2190445534803811},{"$f":"VLOOKUP($W8,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.92329677370687357},{"$f":"VLOOKUP($W8,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.3200875036947106},{"$f":"VLOOKUP($W8,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.55405004509965472}]
[3,"Finland",{"$f":"'Aid 2012'!Q11","v":6.0764188504265713},{"$f":"'Trade 2012'!F11","v":6.256782973867681},{"$f":"'Finance 2012'!D10","v":6.1674107142857144},{"$f":"'Migration 2012'!E9","v":3.1821504028108083},{"$f":"'Environment 2012'!K11","v":7.7180841406924063},{"$f":"'Security 2012'!J12","v":7.167156585947966},{"$f":"'Technology 2012'!D11","v":5.9148572036751421},6.0689801245294692,5,{"$f":"ROUND(J9,1)-ROUND(VLOOKUP($B9,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J9,1)<ROUND($J$3:$J$29,1),1))+1","v":3},{"$f":"VLOOKUP($B9,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":2},"Finland",{"$f":"(SUM(IF($J9<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF9)","v":0},{"$f":"(SUM(IF($J9<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG9)","v":0},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF9)","v":0},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG9)","v":0},"Finland",7,6,"Norway",5.7742967880091474,0.89999999999999947,6,null,7,"Switzerland",6.0163029526354794,-0.58010665749309398,3.0736607142857144,6.3500077476119241,5.9305875196611648,3.7031954535757157,4.643583513009192,4.1624616061837276,null,7,"South Korea",0.74054719659276325,-2.2248809297227661,4.7209821428571432,5.6459084503448631,4.2540821837175855,1.3836652962391889,6.999522525740506,3.074260980824183,null,null,null,null,null,null,145.421959168,195.736387584,null,1,1,null,{"$f":"ABS(SUM($C9:$I9*$C$39:$I$39)/SUM(IF($C9:$I9>0,$C9:$I9*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W9,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1670974296903154},{"$f":"VLOOKUP($W9,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-0.44526539216910199},{"$f":"VLOOKUP($W9,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77338987785646041},{"$f":"VLOOKUP($W9,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.2944060682389098},{"$f":"VLOOKUP($W9,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.34472482352036304},{"$f":"VLOOKUP($W9,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.4415684552464048},{"$f":"VLOOKUP($W9,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.75311013345669486}]
[3,"France",{"$f":"'Aid 2012'!Q12","v":6.5496324339174086},{"$f":"'Trade 2012'!F12","v":5.8520748178631994},{"$f":"'Finance 2012'!D11","v":5.625},{"$f":"'Migration 2012'!E10","v":4.174764552857269},{"$f":"'Environment 2012'!K12","v":6.9407622067170598},{"$f":"'Security 2012'!J13","v":6.9915079387830046},{"$f":"'Technology 2012'!D12","v":6.5980963288965766},6.1045483255763591,3,{"$f":"ROUND(J10,1)-ROUND(VLOOKUP($B10,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.69999999999999929},{"$f":"SUM(IF(ROUND(J10,1)<ROUND($J$3:$J$29,1),1))+1","v":3},{"$f":"VLOOKUP($B10,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":6},"France",{"$f":"(SUM(IF($J10<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF10)","v":0},{"$f":"(SUM(IF($J10<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG10)","v":0},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF10)","v":0},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG10)","v":0},"France",8,8,"Austria",5.7492834006015219,0.29999999999999982,-2,null,8,"Japan",1.7230983265761677,1.679676642397125,3.8973214285714288,2.339021518425429,4.5102275387308239,4.1148179412892603,6.1565966155362863,3.4886800016466459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1480.999829504,2220.6412226560001,null,1,1,null,{"$f":"ABS(SUM($C10:$I10*$C$39:$I$39)/SUM(IF($C10:$I10>0,$C10:$I10*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W10,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.69601202607052792},{"$f":"VLOOKUP($W10,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.87608183630138714},{"$f":"VLOOKUP($W10,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.5625},{"$f":"VLOOKUP($W10,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.9220390498956027},{"$f":"VLOOKUP($W10,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88450158068547047},{"$f":"VLOOKUP($W10,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.99338422297022055},{"$f":"VLOOKUP($W10,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81476468467831276}]
[12,"Germany",{"$f":"'Aid 2012'!Q13","v":5.6407226995222803},{"$f":"'Trade 2012'!F13","v":6.0091176408011453},{"$f":"'Finance 2012'!D12","v":4.4196428571428568},{"$f":"'Migration 2012'!E11","v":6.4530812947061937},{"$f":"'Environment 2012'!K13","v":6.9490595278569547},{"$f":"'Security 2012'!J14","v":3.6011030119125484},{"$f":"'Technology 2012'!D13","v":4.9761971663656182},5.4355605997582277,12,{"$f":"ROUND(J11,1)-ROUND(VLOOKUP($B11,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.20000000000000018},{"$f":"SUM(IF(ROUND(J11,1)<ROUND($J$3:$J$29,1),1))+1","v":12},{"$f":"VLOOKUP($B11,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":9},"Germany",{"$f":"(SUM(IF($J11<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF11)","v":0},{"$f":"(SUM(IF($J11<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG11)","v":0},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF11)","v":0},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG11)","v":0},"Germany",9,8,"United Kingdom",5.7082927627013884,0.70000000000000018,3,null,9,"South Korea",0.74054719659276325,-2.2248809297227661,4.7209821428571432,5.6459084503448631,4.2540821837175855,1.3836652962391889,6.999522525740506,3.074260980824183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2069.464088576,3060.171538432,null,1,1,null,{"$f":"ABS(SUM($C11:$I11*$C$39:$I$39)/SUM(IF($C11:$I11>0,$C11:$I11*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W11,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.94394735423042164},{"$f":"VLOOKUP($W11,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88891524509599051},{"$f":"VLOOKUP($W11,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84375},{"$f":"VLOOKUP($W11,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80125250447765073},{"$f":"VLOOKUP($W11,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0258056402838798},{"$f":"VLOOKUP($W11,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.58517833256625307},{"$f":"VLOOKUP($W11,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.61944368604719213}]
[19,"Greece",{"$f":"'Aid 2012'!Q14","v":3.562000964333198},{"$f":"'Trade 2012'!F14","v":5.4585622379535552},{"$f":"'Finance 2012'!D13","v":4.7008928571428577},{"$f":"'Migration 2012'!E12","v":5.4176777336922113},{"$f":"'Environment 2012'!K14","v":5.6227757019364182},{"$f":"'Security 2012'!J15","v":4.4196671037730608},{"$f":"'Technology 2012'!D14","v":2.8365820657147855},4.5740226663637262,19,{"$f":"ROUND(J12,1)-ROUND(VLOOKUP($B12,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.19999999999999929},{"$f":"SUM(IF(ROUND(J12,1)<ROUND($J$3:$J$29,1),1))+1","v":19},{"$f":"VLOOKUP($B12,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":16},"Greece",{"$f":"(SUM(IF($J12<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF12)","v":0},{"$f":"(SUM(IF($J12<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG12)","v":0},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF12)","v":0},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG12)","v":0},"Greece",10,8,"Belgium",5.6850534966398261,0.40000000000000036,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153.647284224,321.629519872,null,1,1,null,{"$f":"ABS(SUM($C12:$I12*$C$39:$I$39)/SUM(IF($C12:$I12>0,$C12:$I12*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W12,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1159551948283912},{"$f":"VLOOKUP($W12,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81898632910688274},{"$f":"VLOOKUP($W12,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78635204081632648},{"$f":"VLOOKUP($W12,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.90852990019253776},{"$f":"VLOOKUP($W12,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0117568799999299},{"$f":"VLOOKUP($W12,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.39166449267366804},{"$f":"VLOOKUP($W12,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65180865902209084}]
[22,"Hungary",{"$f":"'Aid 2012'!Q15","v":1.3692054127593825},{"$f":"'Trade 2012'!F15","v":5.5461665181021917},{"$f":"'Finance 2012'!D14","v":4.7410714285714288},{"$f":"'Migration 2012'!E13","v":1.7229399997457298},{"$f":"'Environment 2012'!K15","v":7.8719152292135819},{"$f":"'Security 2012'!J16","v":4.5018889458511993},{"$f":"'Technology 2012'!D15","v":3.396955022219986},4.1643060794947857,22,{"$f":"ROUND(J13,1)-ROUND(VLOOKUP($B13,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#N/A"}},{"$f":"SUM(IF(ROUND(J13,1)<ROUND($J$3:$J$29,1),1))+1","v":22},{"$f":"VLOOKUP($B13,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#N/A"}},"Hungary",{"$f":"(SUM(IF($J13<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF13)","v":0},{"$f":"(SUM(IF($J13<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG13)","v":0},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF13)","v":0},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG13)","v":0},"Hungary",11,11,"Italy",5.4804452098018404,0.59999999999999964,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56.340037631999998,205.55653119999999,null,1,1,null,{"$f":"ABS(SUM($C13:$I13*$C$39:$I$39)/SUM(IF($C13:$I13>0,$C13:$I13*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W13,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.4796258986238075},{"$f":"VLOOKUP($W13,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.8093302978783663},{"$f":"VLOOKUP($W13,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78635204081632648},{"$f":"VLOOKUP($W13,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76994948515795369},{"$f":"VLOOKUP($W13,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.9535250334883949},{"$f":"VLOOKUP($W13,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0846639294177589},{"$f":"VLOOKUP($W13,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.59699852441923207}]
[6,"Ireland",{"$f":"'Aid 2012'!Q16","v":8.7807610654933477},{"$f":"'Trade 2012'!F16","v":5.7285295281310855},{"$f":"'Finance 2012'!D15","v":5.0022321428571423},{"$f":"'Migration 2012'!E14","v":1.5333118743626677},{"$f":"'Environment 2012'!K16","v":6.4630774159481152},{"$f":"'Security 2012'!J17","v":9.240612525862975},{"$f":"'Technology 2012'!D16","v":3.8783503156975829},5.8038392669075582,6,{"$f":"ROUND(J14,1)-ROUND(VLOOKUP($B14,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.10000000000000053},{"$f":"SUM(IF(ROUND(J14,1)<ROUND($J$3:$J$29,1),1))+1","v":6},{"$f":"VLOOKUP($B14,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":4},"Ireland",{"$f":"(SUM(IF($J14<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF14)","v":0},{"$f":"(SUM(IF($J14<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG14)","v":0},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF14)","v":0},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG14)","v":0},"Ireland",12,12,"Germany",5.4355605997582277,0.20000000000000018,-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123.488034816,181.168226304,null,1,1,null,{"$f":"ABS(SUM($C14:$I14*$C$39:$I$39)/SUM(IF($C14:$I14>0,$C14:$I14*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W14,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80581752850318289},{"$f":"VLOOKUP($W14,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85844537725730652},{"$f":"VLOOKUP($W14,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.63137755102040816},{"$f":"VLOOKUP($W14,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.92186875638659915},{"$f":"VLOOKUP($W14,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.99272278969385064},{"$f":"VLOOKUP($W14,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.51444328741607837},{"$f":"VLOOKUP($W14,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.71088530948080264}]
[11,"Italy",{"$f":"'Aid 2012'!Q17","v":3.3573812903666527},{"$f":"'Trade 2012'!F17","v":5.6653120851485639},{"$f":"'Finance 2012'!D16","v":5.5044642857142856},{"$f":"'Migration 2012'!E15","v":5.3896463961056762},{"$f":"'Environment 2012'!K17","v":6.6746752344187641},{"$f":"'Security 2012'!J18","v":7.5926475059243126},{"$f":"'Technology 2012'!D17","v":4.1789896709346248},5.4804452098018404,11,{"$f":"ROUND(J15,1)-ROUND(VLOOKUP($B15,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.59999999999999964},{"$f":"SUM(IF(ROUND(J15,1)<ROUND($J$3:$J$29,1),1))+1","v":11},{"$f":"VLOOKUP($B15,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":12},"Italy",{"$f":"(SUM(IF($J15<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF15)","v":0},{"$f":"(SUM(IF($J15<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG15)","v":0},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF15)","v":0},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG15)","v":0},"Italy",13,12,"Luxembourg",5.3649489960193772,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1145.744130048,1930.0916920320001,null,1,1,null,{"$f":"ABS(SUM($C15:$I15*$C$39:$I$39)/SUM(IF($C15:$I15>0,$C15:$I15*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W15,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.2122932989875175},{"$f":"VLOOKUP($W15,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82747323077366253},{"$f":"VLOOKUP($W15,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.51084183673469385},{"$f":"VLOOKUP($W15,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84491617430683164},{"$f":"VLOOKUP($W15,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77872709371740878},{"$f":"VLOOKUP($W15,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.58506258754340557},{"$f":"VLOOKUP($W15,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.60563477395585685}]
[25,"Japan",{"$f":"'Aid 2012'!Q18","v":1.7230983265761677},{"$f":"'Trade 2012'!F18","v":1.679676642397125},{"$f":"'Finance 2012'!D17","v":3.8973214285714288},{"$f":"'Migration 2012'!E16","v":2.339021518425429},{"$f":"'Environment 2012'!K18","v":4.5102275387308239},{"$f":"'Security 2012'!J19","v":4.1148179412892603},{"$f":"'Technology 2012'!D18","v":6.1565966155362863},3.4886800016466459,26,{"$f":"ROUND(J16,1)-ROUND(VLOOKUP($B16,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.39999999999999991},{"$f":"SUM(IF(ROUND(J16,1)<ROUND($J$3:$J$29,1),1))+1","v":25},{"$f":"VLOOKUP($B16,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":21},"Japan",{"$f":"(SUM(IF($J16<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF16)","v":8},{"$f":"(SUM(IF($J16<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG16)","v":6},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF16)","v":8},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG16)","v":6},"Japan",14,14,"New Zealand",5.2494953049015738,0.79999999999999982,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5094.4226099199996,4326.4366346240004,null,0,0,null,{"$f":"ABS(SUM($C16:$I16*$C$39:$I$39)/SUM(IF($C16:$I16>0,$C16:$I16*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W16,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.16934211925716872},{"$f":"VLOOKUP($W16,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1463036074950612},{"$f":"VLOOKUP($W16,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.57684948979591844},{"$f":"VLOOKUP($W16,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0624259800461466},{"$f":"VLOOKUP($W16,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86348787721829523},{"$f":"VLOOKUP($W16,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.75861259281230553},{"$f":"VLOOKUP($W16,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.67247363827667928}]
[12,"Luxembourg",{"$f":"'Aid 2012'!Q19","v":8.4860530929126217},{"$f":"'Trade 2012'!F19","v":5.7923126154156375},{"$f":"'Finance 2012'!D18","v":3.5758928571428572},{"$f":"'Migration 2012'!E17","v":5.9144132201478214},{"$f":"'Environment 2012'!K19","v":5.4510896560218614},{"$f":"'Security 2012'!J20","v":4.0954381128038388},{"$f":"'Technology 2012'!D19","v":4.2394434176909979},5.3649489960193772,13,{"$f":"ROUND(J17,1)-ROUND(VLOOKUP($B17,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#N/A"}},{"$f":"SUM(IF(ROUND(J17,1)<ROUND($J$3:$J$29,1),1))+1","v":12},{"$f":"VLOOKUP($B17,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#N/A"}},"Luxembourg",{"$f":"(SUM(IF($J17<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF17)","v":0},{"$f":"(SUM(IF($J17<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG17)","v":0},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF17)","v":0},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG17)","v":0},"Luxembourg",15,15,"Netherlands",5.1020669278882611,0.59999999999999964,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.516903935999999,43.686801408000001,null,1,1,null,{"$f":"ABS(SUM($C17:$I17*$C$39:$I$39)/SUM(IF($C17:$I17>0,$C17:$I17*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W17,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.95757507161359146},{"$f":"VLOOKUP($W17,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.97006786353187879},{"$f":"VLOOKUP($W17,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.74904336734693877},{"$f":"VLOOKUP($W17,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.59505175980833791},{"$f":"VLOOKUP($W17,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.96546375317238542},{"$f":"VLOOKUP($W17,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":8.0714747878728385E-2},{"$f":"VLOOKUP($W17,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78415036453640119}]
[15,"Netherlands",{"$f":"'Aid 2012'!Q20","v":6.7030255012951399},{"$f":"'Trade 2012'!F20","v":6.7904750447231512},{"$f":"'Finance 2012'!D19","v":5.2433035714285712},{"$f":"'Migration 2012'!E18","v":4.1653623186583655},{"$f":"'Environment 2012'!K20","v":6.7582462722066978},{"$f":"'Security 2012'!J21","v":0.56500323515109874},{"$f":"'Technology 2012'!D20","v":5.4890525517548081},5.1020669278882611,15,{"$f":"ROUND(J18,1)-ROUND(VLOOKUP($B18,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.59999999999999964},{"$f":"SUM(IF(ROUND(J18,1)<ROUND($J$3:$J$29,1),1))+1","v":15},{"$f":"VLOOKUP($B18,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":14},"Netherlands",{"$f":"(SUM(IF($J18<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF18)","v":0},{"$f":"(SUM(IF($J18<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG18)","v":0},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF18)","v":0},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG18)","v":0},"Netherlands",16,16,"Canada",5.0197832270592935,0.79999999999999982,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,441.18543564800001,700.95496806400001,null,1,1,null,{"$f":"ABS(SUM($C18:$I18*$C$39:$I$39)/SUM(IF($C18:$I18>0,$C18:$I18*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W18,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.44241377329547932},{"$f":"VLOOKUP($W18,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.63443786407287617},{"$f":"VLOOKUP($W18,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.72034438775510201},{"$f":"VLOOKUP($W18,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.2377833767532913},{"$f":"VLOOKUP($W18,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.35347086773333242},{"$f":"VLOOKUP($W18,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.83807172486807435},{"$f":"VLOOKUP($W18,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7932612325811379}]
[14,"New Zealand",{"$f":"'Aid 2012'!Q21","v":1.185394834800181},{"$f":"'Trade 2012'!F21","v":8.0241252524654278},{"$f":"'Finance 2012'!D20","v":4.0379464285714288},{"$f":"'Migration 2012'!E19","v":7.4369818603230264},{"$f":"'Environment 2012'!K21","v":6.0444151405280664},{"$f":"'Security 2012'!J22","v":5.3102881496861389},{"$f":"'Technology 2012'!D21","v":4.7073154679367546},5.2494953049015738,14,{"$f":"ROUND(J19,1)-ROUND(VLOOKUP($B19,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.79999999999999982},{"$f":"SUM(IF(ROUND(J19,1)<ROUND($J$3:$J$29,1),1))+1","v":14},{"$f":"VLOOKUP($B19,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":16},"New Zealand",{"$f":"(SUM(IF($J19<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF19)","v":3},{"$f":"(SUM(IF($J19<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG19)","v":2},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF19)","v":3},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG19)","v":2},"New Zealand",17,17,"Australia",4.7583413094950435,0.79999999999999982,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64.991412224000001,130.75030015999999,null,0,0,null,{"$f":"ABS(SUM($C19:$I19*$C$39:$I$39)/SUM(IF($C19:$I19>0,$C19:$I19*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W19,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.39038357342040519},{"$f":"VLOOKUP($W19,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0037653464892211},{"$f":"VLOOKUP($W19,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82079081632653061},{"$f":"VLOOKUP($W19,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0199301758905344},{"$f":"VLOOKUP($W19,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.55216695326660659},{"$f":"VLOOKUP($W19,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.2346388539453117},{"$f":"VLOOKUP($W19,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73666559015643407}]
[6,"Norway",{"$f":"'Aid 2012'!Q22","v":8.8522969884746381},{"$f":"'Trade 2012'!F22","v":-3.3772857260223881},{"$f":"'Finance 2012'!D21","v":5.8660714285714288},{"$f":"'Migration 2012'!E20","v":9.8179180659964729},{"$f":"'Environment 2012'!K22","v":2.6146973161542237},{"$f":"'Security 2012'!J23","v":10.934127494774721},{"$f":"'Technology 2012'!D22","v":5.7122519481149308},5.7742967880091474,7,{"$f":"ROUND(J20,1)-ROUND(VLOOKUP($B20,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.89999999999999947},{"$f":"SUM(IF(ROUND(J20,1)<ROUND($J$3:$J$29,1),1))+1","v":6},{"$f":"VLOOKUP($B20,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":12},"Norway",{"$f":"(SUM(IF($J20<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF20)","v":1},{"$f":"(SUM(IF($J20<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG20)","v":0},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF20)","v":1},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG20)","v":0},"Norway",18,18,"Portugal",4.7275946922751277,-0.5,-9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195.42482944,279.94144768000001,null,0,1,null,{"$f":"ABS(SUM($C20:$I20*$C$39:$I$39)/SUM(IF($C20:$I20>0,$C20:$I20*$C$39:$I$39)))","v":0.92288837783784605},{"$f":"VLOOKUP($W20,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":7.0414314779882053E-3},{"$f":"VLOOKUP($W20,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.83983591886838571},{"$f":"VLOOKUP($W20,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.74617346938775508},{"$f":"VLOOKUP($W20,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.31991836602501633},{"$f":"VLOOKUP($W20,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0655967793962187},{"$f":"VLOOKUP($W20,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.69655795284209143},{"$f":"VLOOKUP($W20,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0524707742776729}]
[21,"Poland",{"$f":"'Aid 2012'!Q23","v":1.3724160606244362},{"$f":"'Trade 2012'!F23","v":6.1790189128829205},{"$f":"'Finance 2012'!D22","v":5.7254464285714288},{"$f":"'Migration 2012'!E21","v":1.8341564068873681},{"$f":"'Environment 2012'!K23","v":7.5254542165515392},{"$f":"'Security 2012'!J24","v":4.6126794215131852},{"$f":"'Technology 2012'!D23","v":2.6447241701420472},4.2705565167389894,21,{"$f":"ROUND(J21,1)-ROUND(VLOOKUP($B21,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#N/A"}},{"$f":"SUM(IF(ROUND(J21,1)<ROUND($J$3:$J$29,1),1))+1","v":21},{"$f":"VLOOKUP($B21,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#N/A"}},"Poland",{"$f":"(SUM(IF($J21<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF21)","v":0},{"$f":"(SUM(IF($J21<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG21)","v":0},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF21)","v":0},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG21)","v":0},"Poland",19,19,"Greece",4.5740226663637262,0.19999999999999929,-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251.03083110399999,760.20357529600005,null,1,1,null,{"$f":"ABS(SUM($C21:$I21*$C$39:$I$39)/SUM(IF($C21:$I21>0,$C21:$I21*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W21,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.50885728061902824},{"$f":"VLOOKUP($W21,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77979460542193646},{"$f":"VLOOKUP($W21,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.67155612244897966},{"$f":"VLOOKUP($W21,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77395396195603017},{"$f":"VLOOKUP($W21,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80325367170520257},{"$f":"VLOOKUP($W21,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.63138101482472297},{"$f":"VLOOKUP($W21,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.40522600938782649}]
[18,"Portugal",{"$f":"'Aid 2012'!Q24","v":4.9290020345917437E-2},{"$f":"'Trade 2012'!F24","v":5.8788514320787},{"$f":"'Finance 2012'!D23","v":5.2232142857142856},{"$f":"'Migration 2012'!E22","v":2.2394285621751142},{"$f":"'Environment 2012'!K24","v":7.4591774557735304},{"$f":"'Security 2012'!J25","v":4.8759056698946397},{"$f":"'Technology 2012'!D24","v":7.3672954199437104},4.7275946922751277,18,{"$f":"ROUND(J22,1)-ROUND(VLOOKUP($B22,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.5},{"$f":"SUM(IF(ROUND(J22,1)<ROUND($J$3:$J$29,1),1))+1","v":18},{"$f":"VLOOKUP($B22,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":9},"Portugal",{"$f":"(SUM(IF($J22<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF22)","v":0},{"$f":"(SUM(IF($J22<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG22)","v":0},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF22)","v":0},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG22)","v":0},"Portugal",20,19,"United States",4.5692853877909574,9.9999999999999645E-2,-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124.963905536,270.65971507199998,null,1,1,null,{"$f":"ABS(SUM($C22:$I22*$C$39:$I$39)/SUM(IF($C22:$I22>0,$C22:$I22*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W22,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.75433251339502883},{"$f":"VLOOKUP($W22,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.96838685424220128},{"$f":"VLOOKUP($W22,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73469387755102034},{"$f":"VLOOKUP($W22,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52356905406080412},{"$f":"VLOOKUP($W22,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.59731133088371791},{"$f":"VLOOKUP($W22,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.28460615610816742},{"$f":"VLOOKUP($W22,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.70638560155001773}]
[24,"Slovakia",{"$f":"'Aid 2012'!Q25","v":0},{"$f":"'Trade 2012'!F25","v":5.7992956252476482},{"$f":"'Finance 2012'!D24","v":3.5758928571428572},{"$f":"'Migration 2012'!E23","v":1.4662383997432284},{"$f":"'Environment 2012'!K25","v":8.350448208604238},{"$f":"'Security 2012'!J26","v":4.8858646890365565},{"$f":"'Technology 2012'!D25","v":2.5836069082847182},3.8087638125798926,24,{"$f":"ROUND(J23,1)-ROUND(VLOOKUP($B23,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#N/A"}},{"$f":"SUM(IF(ROUND(J23,1)<ROUND($J$3:$J$29,1),1))+1","v":24},{"$f":"VLOOKUP($B23,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#N/A"}},"Slovakia",{"$f":"(SUM(IF($J23<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF23)","v":0},{"$f":"(SUM(IF($J23<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG23)","v":0},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF23)","v":0},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG23)","v":0},"Slovakia",21,21,"Poland",4.2705565167389894,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.761806335999999,126.32094310399999,null,1,1,null,{"$f":"ABS(SUM($C23:$I23*$C$39:$I$39)/SUM(IF($C23:$I23>0,$C23:$I23*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W23,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.19605943723206232},{"$f":"VLOOKUP($W23,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88271698755470296},{"$f":"VLOOKUP($W23,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81792091836734693},{"$f":"VLOOKUP($W23,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.26202234384105261},{"$f":"VLOOKUP($W23,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0750648880787914},{"$f":"VLOOKUP($W23,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65895420307331221},{"$f":"VLOOKUP($W23,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.37781773859172102}]
[27,"South Korea",{"$f":"'Aid 2012'!Q26","v":0.74054719659276325},{"$f":"'Trade 2012'!F26","v":-2.2248809297227661},{"$f":"'Finance 2012'!D25","v":4.7209821428571432},{"$f":"'Migration 2012'!E24","v":5.6459084503448631},{"$f":"'Environment 2012'!K26","v":4.2540821837175855},{"$f":"'Security 2012'!J27","v":1.3836652962391889},{"$f":"'Technology 2012'!D26","v":6.999522525740506},3.074260980824183,27,{"$f":"ROUND(J24,1)-ROUND(VLOOKUP($B24,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.80000000000000027},{"$f":"SUM(IF(ROUND(J24,1)<ROUND($J$3:$J$29,1),1))+1","v":27},{"$f":"VLOOKUP($B24,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":22},"South Korea",{"$f":"(SUM(IF($J24<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF24)","v":9},{"$f":"(SUM(IF($J24<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG24)","v":7},{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF24)","v":9},{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG24)","v":7},"South Korea",22,22,"Hungary",4.1643060794947857,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,801.39996364800004,1422.8866990080001,null,0,0,null,{"$f":"ABS(SUM($C24:$I24*$C$39:$I$39)/SUM(IF($C24:$I24>0,$C24:$I24*$C$39:$I$39)))","v":0.90629992380259305},{"$f":"VLOOKUP($W24,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.19560077325134034},{"$f":"VLOOKUP($W24,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79230950258602739},{"$f":"VLOOKUP($W24,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.67729591836734693},{"$f":"VLOOKUP($W24,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.24613428567796139},{"$f":"VLOOKUP($W24,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1245593184590832},{"$f":"VLOOKUP($W24,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.64312699226445702},{"$f":"VLOOKUP($W24,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.48527928888856942}]
[3,"Spain",{"$f":"'Aid 2012'!Q27","v":7.0550831341878855},{"$f":"'Trade 2012'!F27","v":6.0195199878409182},{"$f":"'Finance 2012'!D26","v":6.1674107142857144},{"$f":"'Migration 2012'!E25","v":6.2681777821107216},{"$f":"'Environment 2012'!K27","v":6.3937775011814306},{"$f":"'Security 2012'!J28","v":4.6577756552315099},{"$f":"'Technology 2012'!D27","v":5.921124912785249},6.0689813839462046,4,{"$f":"ROUND(J25,1)-ROUND(VLOOKUP($B25,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.39999999999999947},{"$f":"SUM(IF(ROUND(J25,1)<ROUND($J$3:$J$29,1),1))+1","v":3},{"$f":"VLOOKUP($B25,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":5},"Spain",{"$f":"(SUM(IF($J25<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF25)","v":0},{"$f":"(SUM(IF($J25<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG25)","v":0},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF25)","v":0},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG25)","v":0},"Spain",23,22,"Switzerland",4.1624616061837276,0.40000000000000036,-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,712.15231795199998,1469.89842432,null,1,1,null,{"$f":"ABS(SUM($C25:$I25*$C$39:$I$39)/SUM(IF($C25:$I25>0,$C25:$I25*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W25,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W25,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84269425932860431},{"$f":"VLOOKUP($W25,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W25,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-8.1254643244584326E-2},{"$f":"VLOOKUP($W25,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W25,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.43052290741406146},{"$f":"VLOOKUP($W25,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W25,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88943577438377486},{"$f":"VLOOKUP($W25,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W25,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.83068823106307643},{"$f":"VLOOKUP($W25,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W25,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.51870086570906759},{"$f":"VLOOKUP($W25,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W25,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65041956828514302}]
[1,"Sweden",{"$f":"'Aid 2012'!Q28","v":15.1663969971017},{"$f":"'Trade 2012'!F28","v":6.670592798309781},{"$f":"'Finance 2012'!D27","v":6.1674107142857144},{"$f":"'Migration 2012'!E26","v":9.3761189674302408},{"$f":"'Environment 2012'!K28","v":7.3521190035502366},{"$f":"'Security 2012'!J29","v":6.129810284023443},{"$f":"'Technology 2012'!D28","v":4.7345419741063051},7.9424272484010601,1,{"$f":"ROUND(J26,1)-ROUND(VLOOKUP($B26,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J26,1)<ROUND($J$3:$J$29,1),1))+1","v":1},{"$f":"VLOOKUP($B26,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":1},"Sweden",{"$f":"(SUM(IF($J26<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF26)","v":0},{"$f":"(SUM(IF($J26<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG26)","v":0},{"$f":"(SUM(IF(ROUND($J26,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF26)","v":0},{"$f":"(SUM(IF(ROUND($J26,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG26)","v":0},"Sweden",24,24,"Slovakia",3.8087638125798926,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,304.85872640000002,368.98291712000002,null,1,1,null,{"$f":"ABS(SUM($C26:$I26*$C$39:$I$39)/SUM(IF($C26:$I26>0,$C26:$I26*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W26,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W26,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W26,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W26,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82847080360680692},{"$f":"VLOOKUP($W26,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W26,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.51084183673469385},{"$f":"VLOOKUP($W26,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W26,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.20946262853474693},{"$f":"VLOOKUP($W26,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W26,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1929211726577482},{"$f":"VLOOKUP($W26,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W26,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.69798066986236518},{"$f":"VLOOKUP($W26,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W26,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.36908670118353115}]
[22,"Switzerland",{"$f":"'Aid 2012'!Q29","v":6.0163029526354794},{"$f":"'Trade 2012'!F29","v":-0.58010665749309398},{"$f":"'Finance 2012'!D28","v":3.0736607142857144},{"$f":"'Migration 2012'!E27","v":6.3500077476119241},{"$f":"'Environment 2012'!K29","v":5.9305875196611648},{"$f":"'Security 2012'!J30","v":3.7031954535757157},{"$f":"'Technology 2012'!D29","v":4.643583513009192},4.1624616061837276,23,{"$f":"ROUND(J27,1)-ROUND(VLOOKUP($B27,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.40000000000000036},{"$f":"SUM(IF(ROUND(J27,1)<ROUND($J$3:$J$29,1),1))+1","v":22},{"$f":"VLOOKUP($B27,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":20},"Switzerland",{"$f":"(SUM(IF($J27<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF27)","v":7},{"$f":"(SUM(IF($J27<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG27)","v":0},{"$f":"(SUM(IF(ROUND($J27,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF27)","v":7},{"$f":"(SUM(IF(ROUND($J27,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG27)","v":0},"Switzerland",25,25,"Czech Republic",3.5340448115685978,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294.74868428799999,363.186159616,null,0,1,null,{"$f":"ABS(SUM($C27:$I27*$C$39:$I$39)/SUM(IF($C27:$I27>0,$C27:$I27*$C$39:$I$39)))","v":0.9804791849313701},{"$f":"VLOOKUP($W27,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W27,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.22525345003415323},{"$f":"VLOOKUP($W27,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W27,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76896069431085357},{"$f":"VLOOKUP($W27,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W27,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.60417843498114021},{"$f":"VLOOKUP($W27,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W27,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.22168249311930016},{"$f":"VLOOKUP($W27,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W27,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.99987108047916962},{"$f":"VLOOKUP($W27,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W27,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-0.16754540058643691},{"$f":"VLOOKUP($W27,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W27,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.71409865864398103}]
[8,"United Kingdom",{"$f":"'Aid 2012'!Q30","v":6.6076314796129516},{"$f":"'Trade 2012'!F30","v":6.2224067156719336},{"$f":"'Finance 2012'!D29","v":5.90625},{"$f":"'Migration 2012'!E28","v":5.6087675313435552},{"$f":"'Environment 2012'!K30","v":7.1806394819871588},{"$f":"'Security 2012'!J31","v":4.0962483279637718},{"$f":"'Technology 2012'!D30","v":4.3361058023303451},5.7082927627013884,9,{"$f":"ROUND(J28,1)-ROUND(VLOOKUP($B28,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.70000000000000018},{"$f":"SUM(IF(ROUND(J28,1)<ROUND($J$3:$J$29,1),1))+1","v":8},{"$f":"VLOOKUP($B28,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":11},"United Kingdom",{"$f":"(SUM(IF($J28<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF28)","v":0},{"$f":"(SUM(IF($J28<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG28)","v":0},{"$f":"(SUM(IF(ROUND($J28,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF28)","v":0},{"$f":"(SUM(IF(ROUND($J28,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG28)","v":0},"United Kingdom",26,25,"Japan",3.4886800016466459,0.39999999999999991,-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1744.58011648,2221.9317575680002,null,1,1,null,{"$f":"ABS(SUM($C28:$I28*$C$39:$I$39)/SUM(IF($C28:$I28>0,$C28:$I28*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W28,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W28,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.24615690379659538},{"$f":"VLOOKUP($W28,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W28,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.23995380605673214},{"$f":"VLOOKUP($W28,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W28,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.55676020408163274},{"$f":"VLOOKUP($W28,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W28,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.33414593120363273},{"$f":"VLOOKUP($W28,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W28,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.64431821981868909},{"$f":"VLOOKUP($W28,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W28,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.58783113446989432},{"$f":"VLOOKUP($W28,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W28,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.87951380221946951}]
[19,"United States",{"$f":"'Aid 2012'!Q31","v":5.2803275937652021},{"$f":"'Trade 2012'!F31","v":6.7787079796954091},{"$f":"'Finance 2012'!D30","v":5.1428571428571423},{"$f":"'Migration 2012'!E29","v":3.6649833784256285},{"$f":"'Environment 2012'!K31","v":4.1811793161860251},{"$f":"'Security 2012'!J32","v":1.9922430927571719},{"$f":"'Technology 2012'!D31","v":4.944699210850124},4.5692853877909574,20,{"$f":"ROUND(J29,1)-ROUND(VLOOKUP($B29,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J29,1)<ROUND($J$3:$J$29,1),1))+1","v":19},{"$f":"VLOOKUP($B29,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":14},"United States",{"$f":"(SUM(IF($J29<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF29)","v":6},{"$f":"(SUM(IF($J29<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG29)","v":5},{"$f":"(SUM(IF(ROUND($J29,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF29)","v":6},{"$f":"(SUM(IF(ROUND($J29,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG29)","v":5},"United States",27,27,"South Korea",3.074260980824183,0.80000000000000027,-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11547.904573440001,14447.099772928001,null,0,0,null,{"$f":"ABS(SUM($C29:$I29*$C$39:$I$39)/SUM(IF($C29:$I29>0,$C29:$I29*$C$39:$I$39)))","v":1},{"$f":"VLOOKUP($W29,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$39/SUM($C$39:$I$39)*VLOOKUP($W29,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":9.5879695406320742E-2},{"$f":"VLOOKUP($W29,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$39/SUM($C$39:$I$39)*VLOOKUP($W29,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-0.28805848815394075},{"$f":"VLOOKUP($W29,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$39/SUM($C$39:$I$39)*VLOOKUP($W29,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.61123225090640454},{"$f":"VLOOKUP($W29,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$39/SUM($C$39:$I$39)*VLOOKUP($W29,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73098377119199509},{"$f":"VLOOKUP($W29,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$39/SUM($C$39:$I$39)*VLOOKUP($W29,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.5507820512790309},{"$f":"VLOOKUP($W29,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$39/SUM($C$39:$I$39)*VLOOKUP($W29,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.17914510750712417},{"$f":"VLOOKUP($W29,$B$3:$I$29,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$39/SUM($C$39:$I$39)*VLOOKUP($W29,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.90623810453330778}]
[null,"EU",{"$f":"'Aid 2012'!Q32","v":5.9321405675679344},{"$f":"'Trade 2012'!F32","v":5.966595971579312},{"$f":"'Finance 2012'!D31","v":5.3541641592867153},{"$f":"'Migration 2012'!E30","v":5.0277114557982303},{"$f":"'Environment 2012'!K32","v":6.8963019295216954},{"$f":"'Security 2012'!J33","v":4.8990501651615963},{"$f":"'Technology 2012'!D32","v":4.9784435946573771},5.5792011205104091,null,null,null,null,null,{"$f":"(SUM(IF($J30<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF30)","v":2},null,{"$f":"(SUM(IF(ROUND($J30,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF30)","v":2},null,"EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Europe",{"$f":"'Aid 2012'!Q33","v":6.0070166321278329},{"$f":"'Trade 2012'!F33","v":5.5870854545893218},{"$f":"'Finance 2012'!D32","v":5.2972854225956887},{"$f":"'Migration 2012'!E31","v":5.1048460203862094},{"$f":"'Environment 2012'!K33","v":6.8239467594992256},{"$f":"'Security 2012'!J34","v":4.8258339112189939},{"$f":"'Technology 2012'!D33","v":4.9819593070384842},5.5182819296365366,null,null,null,null,null,{"$f":"(SUM(IF($J31<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF31)","v":0},{"$f":"(SUM(IF($J31<$J$3:$J$31*(1-BG$3:BG$31),1))+1)*(1-BG31)","v":1},{"$f":"(SUM(IF(ROUND($J31,1)<ROUND($J$3:$J$31,1)*(1-BF$3:BF$31),1))+1)*(1-BF31)","v":0},{"$f":"(SUM(IF(ROUND($J31,1)<ROUND($J$3:$J$31,1)*(1-BG$3:BG$31),1))+1)*(1-BG31)","v":1},"Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC19*1.01347","v":65.866846546657285},{"$f":"BD19*1.01347","v":132.51150670315522},null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(IF($J24<$J$3:$J$31*(1-BF$3:BF$31),1))+1)*(1-BF24)","v":9}]
[null,"Average",{"$f":"AVERAGE(C3:C29)","v":5.0000000000000009},5.0000000000000009,5,5.0000000000000018,6.1420787800160825,4.8149186518920875,4.9999999999999991,5.1367139188440252,null,null,null,null,null,null,null,null,null,null,1]
[null,"Standard dev.",{"$f":"STDEVP(C3:C29)","v":3.543354574118792},2.7284095179794705,0.86945904114840034,2.4007870125174398,1.5298615628697689,2.6861653613475207,1.2349742340107683,1.0725453051399549,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"Lowest",{"$f":"MIN(C3:C29)","v":0},-3.3772857260223881,3.0736607142857144,1.4662383997432284,2.4742960741333269,-1.2311871084817845,2.5836069082847182,3.074260980824183,null,null,null,null,null,null,null,null,null,null,4]
[null,"Highest",{"$f":"MAX(C3:C29)","v":15.1663969971017},8.0241252524654278,6.1674107142857144,9.8179180659964729,8.350448208604238,10.934127494774721,7.3672954199437104,7.9424272484010601,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Weight",1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2012}]

{"sheet":"CDI 2011","index":3,"n_rows":68,"n_cols":68,"rows_kept":68,"cut":false,"hidden":false,"merged":[[0,58,1,58],[1,60,1,67],[0,0,0,9],[0,21,0,23],[0,24,0,25],[0,27,0,36],[0,38,0,47],[0,57,1,57]]}
[{"$f":"\"Commitment to Development Index \"&Region_name&IF(Region_name=\"\",\"\",\" \")&Year&IF(Publication_year>Year,\" (\"&Publication_year&\" methodology)\",\"\")","v":"Commitment to Development Index Middle East & North Africa 2011 (2013 methodology)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standings",null,null,"One-year change, latest methodology",null,null,"Standings/EU as one",null,null,null,null,null,null,null,null,null,null,"Standings/Europe as one",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU countries","Europe countries"]
["Rank","Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)","True rank",{"$f":"Year-1&\"-\"&Year-2000&\" score change\"","v":"2010-11 score change"},"Rank",{"$f":"Year-1&\" rank (\"&Year&\" method)\"","v":"2010 rank (2011 method)"},null,"True rank/EU","True rank/Europe","Rank/EU","Rank/Europe",null,null,null,"Country","Score","Score","Rank",null,null,"Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)",null,null,"Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)",null,null,null,null,null,null,"PPP GDP","Exchange-rate GDP",null,null,null,null,"Graphing scale factor to deal with negative scores, alpha by country"]
[{"$f":"M3","v":19},"Australia",{"$f":"'Aid 2011'!Q5","v":2.8447890502085418},{"$f":"'Trade 2011'!F5","v":6.9308193457781577},{"$f":"'Finance 2011'!D4","v":5.7455357142857144},{"$f":"'Migration 2011'!E3","v":1.8414758497045529},{"$f":"'Environment 2011'!K5","v":3.878110665202581},{"$f":"'Security 2011'!J6","v":1.6499461361432246},{"$f":"'Technology 2011'!D5","v":5.1455521311262684},{"$f":"SUMPRODUCT(C3:I3,$C$34:$I$34)/SUM($C$34:$I$34)","v":4.0051755560641489},{"$f":"COUNTIF($J$3:$J$24,\">\"&J3)+1","v":19},{"$f":"ROUND(J3,1)-ROUND(VLOOKUP($B3,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.5},{"$f":"SUM(IF(ROUND(J3,1)<ROUND($J$3:$J$24,1),1))+1","v":19},{"$f":"VLOOKUP($B3,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":15},{"$f":"B3","v":"Australia"},{"$f":"(SUM(IF($J3<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF3)","v":6},{"$f":"(SUM(IF($J3<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG3)","v":5},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF3)","v":6},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG3)","v":5},{"$f":"B3","v":"Australia"},{"$f":"ROW(U3)-ROW($U$2)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$24,3,FALSE)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$24,5,FALSE)","v":"Sweden"},{"$f":"VLOOKUP(W3,$B$3:$O$24,9,FALSE)","v":7.8545983563681299},{"$f":"IF(ISNA(VLOOKUP(W3,$B$3:$O$24,11,FALSE)),\"\",VLOOKUP(W3,$B$3:$O$24,11,FALSE))","v":0.80000000000000071},{"$f":"IF(ISNA(VLOOKUP(U3,$K$3:$O$24,4,FALSE)),\"\",VLOOKUP(U3,$K$3:$O$24,4,FALSE)-V3)","v":0},null,{"$f":"VLOOKUP(U28,$P$3:$U$26,3,FALSE)","v":1},{"$f":"VLOOKUP(U28,$P$3:$U$26,5,FALSE)","v":"EU"},{"$f":"VLOOKUP($AC3,$B$3:$O$26,2,FALSE)","v":7.3415988715626739},{"$f":"VLOOKUP($AC3,$B$3:$O$26,3,FALSE)","v":6.1057270700840842},{"$f":"VLOOKUP($AC3,$B$3:$O$26,4,FALSE)","v":4.9648143930512028},{"$f":"VLOOKUP($AC3,$B$3:$O$26,5,FALSE)","v":2.6369075223105485},{"$f":"VLOOKUP($AC3,$B$3:$O$26,6,FALSE)","v":6.7500657894396454},{"$f":"VLOOKUP($AC3,$B$3:$O$26,7,FALSE)","v":3.9813980956873527},{"$f":"VLOOKUP($AC3,$B$3:$O$26,8,FALSE)","v":4.6903433301305597},{"$f":"VLOOKUP($AC3,$B$3:$O$26,9,FALSE)","v":5.2101221531808664},null,{"$f":"VLOOKUP(U39,$Q$3:$V$26,3,FALSE)","v":1},{"$f":"VLOOKUP(U39,$Q$3:$V$26,4,FALSE)","v":"Europe"},{"$f":"VLOOKUP($AN3,$B$3:$O$26,2,FALSE)","v":7.4009743346260404},{"$f":"VLOOKUP($AN3,$B$3:$O$26,3,FALSE)","v":5.8204714370994157},{"$f":"VLOOKUP($AN3,$B$3:$O$26,4,FALSE)","v":4.9274357209311521},{"$f":"VLOOKUP($AN3,$B$3:$O$26,5,FALSE)","v":2.6600989860748965},{"$f":"VLOOKUP($AN3,$B$3:$O$26,6,FALSE)","v":6.6816834489017403},{"$f":"VLOOKUP($AN3,$B$3:$O$26,7,FALSE)","v":4.0061771061741798},{"$f":"VLOOKUP($AN3,$B$3:$O$26,8,FALSE)","v":4.7087949600948189},{"$f":"VLOOKUP(AN3,$B$3:$O$26,9,FALSE)","v":5.1722337134146059},null,null,null,null,null,null,563.04946380800004,850.92165222400001,null,0,0,null,{"$f":"ABS(SUM($C3:$I3*$C$34:$I$34)/SUM(IF($C3:$I3>0,$C3:$I3*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":2.7699797261589061},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.96399802900426057},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85809948979591844},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.87701477882969747},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0742369051181984},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.62034968500368814},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.6909197424574598}]
[6,"Austria",{"$f":"'Aid 2011'!Q6","v":6.4203109113107404},{"$f":"'Trade 2011'!F6","v":6.2545739672196854},{"$f":"'Finance 2011'!D5","v":3.6964285714285712},{"$f":"'Migration 2011'!E4","v":3.240027877644267},{"$f":"'Environment 2011'!K6","v":5.7946291449940386},{"$f":"'Security 2011'!J7","v":7.0481161137293613},{"$f":"'Technology 2011'!D6","v":5.3729557914938724},5.4038631968315061,6,{"$f":"ROUND(J4,1)-ROUND(VLOOKUP($B4,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.40000000000000036},{"$f":"SUM(IF(ROUND(J4,1)<ROUND($J$3:$J$24,1),1))+1","v":6},{"$f":"VLOOKUP($B4,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":11},"Austria",{"$f":"(SUM(IF($J4<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF4)","v":0},{"$f":"(SUM(IF($J4<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG4)","v":0},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF4)","v":0},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG4)","v":0},"Austria",2,2,"Finland",6.1344249434461799,0.29999999999999982,0,null,2,"Norway",10.361563647245744,-3.4173092665337745,5.8660714285714288,4.1533153565356553,2.8593537193555134,8.5164119536504419,5.7913687160553406,4.8758250792686217,null,2,"United States",8.6966149087527036,6.7904545828235863,5.1428571428571423,1.2676299048437167,4.305400202676398,-1.261756295312666E-3,5.5127301307491186,4.5306321594867649,null,null,null,null,null,null,223.95414118400001,335.65189734400002,null,1,1,null,{"$f":"ABS(SUM($C4:$I4*$C$34:$I$34)/SUM(IF($C4:$I4>0,$C4:$I4*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.97097238807680974},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.90264125173940168},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88105867346938782},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.30392143604479388},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1722099914101276},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0682388732472476},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.83538232945841262}]
[8,"Belgium",{"$f":"'Aid 2011'!Q7","v":9.377146256964533},{"$f":"'Trade 2011'!F7","v":5.6694009603057181},{"$f":"'Finance 2011'!D6","v":5.5044642857142856},{"$f":"'Migration 2011'!E5","v":2.7364205560773778},{"$f":"'Environment 2011'!K7","v":7.093573586328267},{"$f":"'Security 2011'!J8","v":2.2707787407544457},{"$f":"'Technology 2011'!D7","v":4.5786734545730425},5.3186368343882382,8,{"$f":"ROUND(J5,1)-ROUND(VLOOKUP($B5,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J5,1)<ROUND($J$3:$J$24,1),1))+1","v":8},{"$f":"VLOOKUP($B5,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":7},"Belgium",{"$f":"(SUM(IF($J5<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF5)","v":0},{"$f":"(SUM(IF($J5<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG5)","v":0},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF5)","v":0},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG5)","v":0},"Belgium",3,2,"Denmark",6.1069720774568674,0.29999999999999982,0,null,3,"United States",8.6966149087527036,6.7904545828235863,5.1428571428571423,1.2676299048437167,4.305400202676398,-1.261756295312666E-3,5.5127301307491186,4.5306321594867649,null,3,"New Zealand",1.1655547328992202,8.0301278931561146,4.0379464285714288,1.3176858317907283,5.8886372140003056,5.3482513532495375,4.7000311859443009,4.3554620913730906,null,null,null,null,null,null,266.908942336,410.02804838399999,null,1,1,null,{"$f":"ABS(SUM($C5:$I5*$C$34:$I$34)/SUM(IF($C5:$I5>0,$C5:$I5*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.6055938380161214},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.83295592335537394},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82940051020408156},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.30718355168261741},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.94172362656616515},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.70293180277848555},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.887182824854022}]
[18,"Canada",{"$f":"'Aid 2011'!Q8","v":3.2130306404437228},{"$f":"'Trade 2011'!F8","v":4.3775266083777646},{"$f":"'Finance 2011'!D7","v":5.0424107142857144},{"$f":"'Migration 2011'!E6","v":3.5335981251431523},{"$f":"'Environment 2011'!K8","v":3.6476042809229376},{"$f":"'Security 2011'!J9","v":4.3686254275482526},{"$f":"'Technology 2011'!D8","v":5.5355563106102448},4.24547887247597,18,{"$f":"ROUND(J6,1)-ROUND(VLOOKUP($B6,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.29999999999999982},{"$f":"SUM(IF(ROUND(J6,1)<ROUND($J$3:$J$24,1),1))+1","v":18},{"$f":"VLOOKUP($B6,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":15},"Canada",{"$f":"(SUM(IF($J6<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF6)","v":5},{"$f":"(SUM(IF($J6<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG6)","v":4},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF6)","v":5},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG6)","v":4},"Canada",4,4,"Ireland",5.8576844776177195,0.10000000000000053,-2,null,4,"New Zealand",1.1655547328992202,8.0301278931561146,4.0379464285714288,1.3176858317907283,5.8886372140003056,5.3482513532495375,4.7000311859443009,4.3554620913730906,null,4,"Canada",3.2130306404437228,4.3775266083777646,5.0424107142857144,3.5335981251431523,3.6476042809229376,4.3686254275482526,5.5355563106102448,4.24547887247597,null,null,null,null,null,null,872.784461824,1332.62606336,null,0,0,null,{"$f":"ABS(SUM($C6:$I6*$C$34:$I$34)/SUM(IF($C6:$I6>0,$C6:$I6*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.2062802259540095},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.8145282164219686},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.71460459183673464},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.22984309635354674},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.97462531808056141},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.339547024034875},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.57825600493602403}]
[2,"Denmark",{"$f":"'Aid 2011'!Q9","v":11.23915686611285},{"$f":"'Trade 2011'!F9","v":5.8306914634876179},{"$f":"'Finance 2011'!D8","v":5.8058035714285712},{"$f":"'Migration 2011'!E7","v":2.1502848617783217},{"$f":"'Environment 2011'!K9","v":6.5920653859631564},{"$f":"'Security 2011'!J10","v":4.9205226194493985},{"$f":"'Technology 2011'!D9","v":6.2102797739781543},6.1069720774568674,3,{"$f":"ROUND(J7,1)-ROUND(VLOOKUP($B7,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.29999999999999982},{"$f":"SUM(IF(ROUND(J7,1)<ROUND($J$3:$J$24,1),1))+1","v":2},{"$f":"VLOOKUP($B7,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":2},"Denmark",{"$f":"(SUM(IF($J7<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF7)","v":0},{"$f":"(SUM(IF($J7<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG7)","v":0},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF7)","v":0},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG7)","v":0},"Denmark",5,5,"Spain",5.6822974644608903,0,1,null,5,"Canada",3.2130306404437228,4.3775266083777646,5.0424107142857144,3.5335981251431523,3.6476042809229376,4.3686254275482526,5.5355563106102448,4.24547887247597,null,5,"Australia",2.8447890502085418,6.9308193457781577,5.7455357142857144,1.8414758497045529,3.878110665202581,1.6499461361432246,5.1455521311262684,4.0051755560641489,null,null,null,null,null,null,77.651410944000006,257.92833126400001,null,1,1,null,{"$f":"ABS(SUM($C7:$I7*$C$34:$I$34)/SUM(IF($C7:$I7>0,$C7:$I7*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.2825359136274745},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86471270400720912},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85809948979591844},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.33964862509170224},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.91607131988124213},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.58500593058853168},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.83622348146881265}]
[2,"Finland",{"$f":"'Aid 2011'!Q10","v":6.7968067165376684},{"$f":"'Trade 2011'!F10","v":6.3184887621758117},{"$f":"'Finance 2011'!D9","v":6.1674107142857144},{"$f":"'Migration 2011'!E8","v":2.1274500523135571},{"$f":"'Environment 2011'!K10","v":8.205469939870893},{"$f":"'Security 2011'!J11","v":7.4776721127307333},{"$f":"'Technology 2011'!D10","v":5.8476763062088883},6.1344249434461799,2,{"$f":"ROUND(J8,1)-ROUND(VLOOKUP($B8,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.29999999999999982},{"$f":"SUM(IF(ROUND(J8,1)<ROUND($J$3:$J$24,1),1))+1","v":2},{"$f":"VLOOKUP($B8,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":2},"Finland",{"$f":"(SUM(IF($J8<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF8)","v":0},{"$f":"(SUM(IF($J8<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG8)","v":0},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF8)","v":0},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG8)","v":0},"Finland",6,6,"Austria",5.4038631968315061,0.40000000000000036,5,null,6,"Australia",2.8447890502085418,6.9308193457781577,5.7455357142857144,1.8414758497045529,3.878110665202581,1.6499461361432246,5.1455521311262684,4.0051755560641489,null,6,"Japan",8.4769468135082848E-2,1.6782645425006089,3.8571428571428572,0.97685603830116796,4.8841352160808569,4.1297878207236476,6.1660400508768767,3.1109994276801567,null,null,null,null,null,null,169.36253849600001,222.781882368,null,1,1,null,{"$f":"ABS(SUM($C8:$I8*$C$34:$I$34)/SUM(IF($C8:$I8>0,$C8:$I8*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.91718727304439152},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.89351056674566931},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52806122448979587},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.46286112537775242},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82780416357057696},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.006873730532766},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7675651130705532}]
[6,"France",{"$f":"'Aid 2011'!Q11","v":7.6005177263897128},{"$f":"'Trade 2011'!F11","v":5.8299047911316579},{"$f":"'Finance 2011'!D10","v":5.4642857142857144},{"$f":"'Migration 2011'!E9","v":2.7497921740095812},{"$f":"'Environment 2011'!K11","v":6.9327180322740194},{"$f":"'Security 2011'!J12","v":3.115827131417193},{"$f":"'Technology 2011'!D11","v":5.9834970959294509},5.3823632379196189,7,{"$f":"ROUND(J9,1)-ROUND(VLOOKUP($B9,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.10000000000000053},{"$f":"SUM(IF(ROUND(J9,1)<ROUND($J$3:$J$24,1),1))+1","v":6},{"$f":"VLOOKUP($B9,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":7},"France",{"$f":"(SUM(IF($J9<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF9)","v":0},{"$f":"(SUM(IF($J9<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG9)","v":0},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF9)","v":0},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG9)","v":0},"France",7,6,"France",5.3823632379196189,0.10000000000000053,1,null,7,"Switzerland",6.9297526269164598,-0.5201460792514232,3.1540178571428572,2.5020265376437836,5.8426847031411651,3.7227488891965814,4.7915456824838794,3.7746614596104715,null,7,"South Korea",0.97721854048250889,-2.2371563689184679,4.6004464285714288,1.1715781798222413,3.7799475588416245,1.3576586195953859,6.688166124739185,2.3339798690191293,null,null,null,null,null,null,145.421959168,195.638755328,null,1,1,null,{"$f":"ABS(SUM($C9:$I9*$C$34:$I$34)/SUM(IF($C9:$I9>0,$C9:$I9*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0857882466271018},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.83284354159023688},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78061224489795922},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.39282745342994019},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.99038829032485987},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.44511816163102758},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85478529941849302}]
[9,"Germany",{"$f":"'Aid 2011'!Q12","v":7.0722508072733667},{"$f":"'Trade 2011'!F12","v":6.0549031689887709},{"$f":"'Finance 2011'!D11","v":4.3392857142857144},{"$f":"'Migration 2011'!E10","v":3.3303447499611969},{"$f":"'Environment 2011'!K12","v":6.8292635192679718},{"$f":"'Security 2011'!J13","v":3.7421390148127545},{"$f":"'Technology 2011'!D12","v":4.699402356500495},5.1525127615843243,10,{"$f":"ROUND(J10,1)-ROUND(VLOOKUP($B10,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.20000000000000018},{"$f":"SUM(IF(ROUND(J10,1)<ROUND($J$3:$J$24,1),1))+1","v":9},{"$f":"VLOOKUP($B10,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":11},"Germany",{"$f":"(SUM(IF($J10<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF10)","v":0},{"$f":"(SUM(IF($J10<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG10)","v":0},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF10)","v":0},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG10)","v":0},"Germany",8,8,"Belgium",5.3186368343882382,0,-1,null,8,"Japan",8.4769468135082848E-2,1.6782645425006089,3.8571428571428572,0.97685603830116796,4.8841352160808569,4.1297878207236476,6.1660400508768767,3.1109994276801567,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1484.698025984,2214.4247398399998,null,1,1,null,{"$f":"ABS(SUM($C10:$I10*$C$34:$I$34)/SUM(IF($C10:$I10>0,$C10:$I10*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.3395923224235047},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80991442290081683},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78635204081632648},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.39091722229676823},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0133676551897524},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.32439696296492082},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65409620779614897}]
[16,"Greece",{"$f":"'Aid 2011'!Q13","v":4.5943329672304181},{"$f":"'Trade 2011'!F13","v":5.5888577536112516},{"$f":"'Finance 2011'!D12","v":4.6205357142857144},{"$f":"'Migration 2011'!E11","v":3.3539010693351625},{"$f":"'Environment 2011'!K13","v":5.9190957427831279},{"$f":"'Security 2011'!J14","v":4.1898478030327748},{"$f":"'Technology 2011'!D13","v":2.7098772649020955},4.4252069021686493,16,{"$f":"ROUND(J11,1)-ROUND(VLOOKUP($B11,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.10000000000000053},{"$f":"SUM(IF(ROUND(J11,1)<ROUND($J$3:$J$24,1),1))+1","v":16},{"$f":"VLOOKUP($B11,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":18},"Greece",{"$f":"(SUM(IF($J11<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF11)","v":0},{"$f":"(SUM(IF($J11<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG11)","v":0},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF11)","v":0},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG11)","v":0},"Greece",9,9,"Portugal",5.1862084756322711,-0.59999999999999964,-7,null,9,"South Korea",0.97721854048250889,-2.2371563689184679,4.6004464285714288,1.1715781798222413,3.7799475588416245,1.3576586195953859,6.688166124739185,2.3339798690191293,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5010.0321648640002,4299.2876912640004,null,1,1,null,{"$f":"ABS(SUM($C11:$I11*$C$34:$I$34)/SUM(IF($C11:$I11>0,$C11:$I11*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.72579344539272361},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85465054602202783},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.74617346938775508},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.15163115179897454},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0688953060233441},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.66856267705611394},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.97050187995133208}]
[4,"Ireland",{"$f":"'Aid 2011'!Q14","v":8.4439615816780673},{"$f":"'Trade 2011'!F14","v":5.7016975149537803},{"$f":"'Finance 2011'!D13","v":5.0022321428571423},{"$f":"'Migration 2011'!E12","v":1.6089016744748272},{"$f":"'Environment 2011'!K14","v":6.8223772265639298},{"$f":"'Security 2011'!J15","v":9.3768291682441252},{"$f":"'Technology 2011'!D14","v":4.0477920345521685},5.8576844776177195,4,{"$f":"ROUND(J12,1)-ROUND(VLOOKUP($B12,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.10000000000000053},{"$f":"SUM(IF(ROUND(J12,1)<ROUND($J$3:$J$24,1),1))+1","v":4},{"$f":"VLOOKUP($B12,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":2},"Ireland",{"$f":"(SUM(IF($J12<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF12)","v":0},{"$f":"(SUM(IF($J12<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG12)","v":0},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF12)","v":0},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG12)","v":0},"Ireland",10,9,"Germany",5.1525127615843243,0.20000000000000018,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.516903935999999,43.665010688000002,null,1,1,null,{"$f":"ABS(SUM($C12:$I12*$C$34:$I$34)/SUM(IF($C12:$I12>0,$C12:$I12*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0103215438961952},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86498616699839581},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.61989795918367352},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.47576353570874241},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.97560907418113885},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.53459128783039345},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.671343193785785}]
[12,"Italy",{"$f":"'Aid 2011'!Q15","v":4.1078338682727331},{"$f":"'Trade 2011'!F15","v":5.7293286218705717},{"$f":"'Finance 2011'!D14","v":5.5044642857142856},{"$f":"'Migration 2011'!E13","v":2.0305808668534668},{"$f":"'Environment 2011'!K15","v":6.5949577877948036},{"$f":"'Security 2011'!J16","v":6.0590673955304633},{"$f":"'Technology 2011'!D15","v":4.4511123083808508},4.9253350192024543,12,{"$f":"ROUND(J13,1)-ROUND(VLOOKUP($B13,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J13,1)<ROUND($J$3:$J$24,1),1))+1","v":12},{"$f":"VLOOKUP($B13,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":11},"Italy",{"$f":"(SUM(IF($J13<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF13)","v":0},{"$f":"(SUM(IF($J13<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG13)","v":0},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF13)","v":0},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG13)","v":0},"Italy",11,11,"United Kingdom",5.0090210584039854,0.20000000000000018,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,441.18543564800001,700.60539903999995,null,1,1,null,{"$f":"ABS(SUM($C13:$I13*$C$34:$I$34)/SUM(IF($C13:$I13>0,$C13:$I13*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.99505347174078562},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.90071266406261619},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.8035714285714286},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.29819243907005066},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0425279524583744},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.30805394390933261},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.66090915859139621}]
[21,"Japan",{"$f":"'Aid 2011'!Q16","v":8.4769468135082848E-2},{"$f":"'Trade 2011'!F16","v":1.6782645425006089},{"$f":"'Finance 2011'!D15","v":3.8571428571428572},{"$f":"'Migration 2011'!E14","v":0.97685603830116796},{"$f":"'Environment 2011'!K16","v":4.8841352160808569},{"$f":"'Security 2011'!J17","v":4.1297878207236476},{"$f":"'Technology 2011'!D16","v":6.1660400508768767},3.1109994276801567,21,{"$f":"ROUND(J14,1)-ROUND(VLOOKUP($B14,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.20000000000000018},{"$f":"SUM(IF(ROUND(J14,1)<ROUND($J$3:$J$24,1),1))+1","v":21},{"$f":"VLOOKUP($B14,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":21},"Japan",{"$f":"(SUM(IF($J14<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF14)","v":8},{"$f":"(SUM(IF($J14<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG14)","v":6},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF14)","v":8},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG14)","v":6},"Japan",12,12,"Italy",4.9253350192024543,-9.9999999999999645E-2,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64.838340607999996,129.00676403200001,null,0,0,null,{"$f":"ABS(SUM($C14:$I14*$C$34:$I$34)/SUM(IF($C14:$I14>0,$C14:$I14*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.5868334097532476},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81847551741008162},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78635204081632648},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.29008298097906671},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.94213682682782907},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86558105650435191},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.63587318691155015}]
[14,"Netherlands",{"$f":"'Aid 2011'!Q17","v":7.3426292818238617},{"$f":"'Trade 2011'!F17","v":6.7137159102745265},{"$f":"'Finance 2011'!D16","v":4.921875},{"$f":"'Migration 2011'!E15","v":2.106106215400855},{"$f":"'Environment 2011'!K17","v":6.8370422546077601},{"$f":"'Security 2011'!J18","v":-1.3297106593996084},{"$f":"'Technology 2011'!D17","v":5.1223353995977146},4.5305704860435867,15,{"$f":"ROUND(J15,1)-ROUND(VLOOKUP($B15,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.59999999999999964},{"$f":"SUM(IF(ROUND(J15,1)<ROUND($J$3:$J$24,1),1))+1","v":14},{"$f":"VLOOKUP($B15,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":9},"Netherlands",{"$f":"(SUM(IF($J15<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF15)","v":0},{"$f":"(SUM(IF($J15<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG15)","v":0},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF15)","v":0},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG15)","v":0},"Netherlands",13,12,"Norway",4.8758250792686217,-0.19999999999999929,-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195.42482944,279.801823232,null,1,1,null,{"$f":"ABS(SUM($C15:$I15*$C$34:$I$34)/SUM(IF($C15:$I15>0,$C15:$I15*$C$34:$I$34)))","v":0.95975903134477447},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.3455059594109051},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-0.4437563807749732},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76174159945163589},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.53933081470932309},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.37130278792228838},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1059028759120615},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.75204104186240806}]
[16,"New Zealand",{"$f":"'Aid 2011'!Q18","v":1.1655547328992202},{"$f":"'Trade 2011'!F18","v":8.0301278931561146},{"$f":"'Finance 2011'!D17","v":4.0379464285714288},{"$f":"'Migration 2011'!E16","v":1.3176858317907283},{"$f":"'Environment 2011'!K18","v":5.8886372140003056},{"$f":"'Security 2011'!J19","v":5.3482513532495375},{"$f":"'Technology 2011'!D18","v":4.7000311859443009},4.3554620913730906,17,{"$f":"ROUND(J16,1)-ROUND(VLOOKUP($B16,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J16,1)<ROUND($J$3:$J$24,1),1))+1","v":16},{"$f":"VLOOKUP($B16,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":17},"New Zealand",{"$f":"(SUM(IF($J16<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF16)","v":4},{"$f":"(SUM(IF($J16<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG16)","v":3},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF16)","v":4},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG16)","v":3},"New Zealand",14,14,"United States",4.5306321594867649,0.40000000000000036,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251.08824064000001,759.27184998400003,null,0,0,null,{"$f":"ABS(SUM($C16:$I16*$C$34:$I$34)/SUM(IF($C16:$I16>0,$C16:$I16*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.2423241326102001},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.97002634796958953},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73466464896679162},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.18108278203979769},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.61503270277571309},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-1.8024372834562875E-4},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78750154512467219}]
[12,"Norway",{"$f":"'Aid 2011'!Q19","v":10.361563647245744},{"$f":"'Trade 2011'!F19","v":-3.4173092665337745},{"$f":"'Finance 2011'!D18","v":5.8660714285714288},{"$f":"'Migration 2011'!E17","v":4.1533153565356553},{"$f":"'Environment 2011'!K19","v":2.8593537193555134},{"$f":"'Security 2011'!J20","v":8.5164119536504419},{"$f":"'Technology 2011'!D19","v":5.7913687160553406},4.8758250792686217,13,{"$f":"ROUND(J17,1)-ROUND(VLOOKUP($B17,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.19999999999999929},{"$f":"SUM(IF(ROUND(J17,1)<ROUND($J$3:$J$24,1),1))+1","v":12},{"$f":"VLOOKUP($B17,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":9},"Norway",{"$f":"(SUM(IF($J17<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF17)","v":2},{"$f":"(SUM(IF($J17<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG17)","v":0},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF17)","v":2},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG17)","v":0},"Norway",15,14,"Netherlands",4.5305704860435867,-0.59999999999999964,-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124.941549568,270.37055385600002,null,0,1,null,{"$f":"ABS(SUM($C17:$I17*$C$34:$I$34)/SUM(IF($C17:$I17>0,$C17:$I17*$C$34:$I$34)))","v":0.90898845353132796},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0067363952924351},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.92050706839558294},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.6748305689142946},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.28876492302890477},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.93741615022080527},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-0.18231454491916993},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.70231538019156436}]
[9,"Portugal",{"$f":"'Aid 2011'!Q20","v":5.080554117749065},{"$f":"'Trade 2011'!F20","v":5.9825538221541947},{"$f":"'Finance 2011'!D19","v":5.2232142857142856},{"$f":"'Migration 2011'!E18","v":1.0614180625928218},{"$f":"'Environment 2011'!K20","v":7.4822671421634093},{"$f":"'Security 2011'!J21","v":4.6799387393927976},{"$f":"'Technology 2011'!D20","v":6.7935131596593248},5.1862084756322711,9,{"$f":"ROUND(J18,1)-ROUND(VLOOKUP($B18,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.59999999999999964},{"$f":"SUM(IF(ROUND(J18,1)<ROUND($J$3:$J$24,1),1))+1","v":9},{"$f":"VLOOKUP($B18,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":2},"Portugal",{"$f":"(SUM(IF($J18<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF18)","v":0},{"$f":"(SUM(IF($J18<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG18)","v":0},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF18)","v":0},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG18)","v":0},"Portugal",16,16,"Greece",4.4252069021686493,0.10000000000000053,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.859209216000004,126.534385664,null,1,1,null,{"$f":"ABS(SUM($C18:$I18*$C$34:$I$34)/SUM(IF($C18:$I18>0,$C18:$I18*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65633328103291688},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79840825051589304},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.66007653061224492},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.47912872419073749},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84558510611187543},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.59854968614753923},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.38712532355744222}]
[22,"South Korea",{"$f":"'Aid 2011'!Q21","v":0.97721854048250889},{"$f":"'Trade 2011'!F21","v":-2.2371563689184679},{"$f":"'Finance 2011'!D20","v":4.6004464285714288},{"$f":"'Migration 2011'!E19","v":1.1715781798222413},{"$f":"'Environment 2011'!K21","v":3.7799475588416245},{"$f":"'Security 2011'!J22","v":1.3576586195953859},{"$f":"'Technology 2011'!D21","v":6.688166124739185},2.3339798690191293,22,{"$f":"ROUND(J19,1)-ROUND(VLOOKUP($B19,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J19,1)<ROUND($J$3:$J$24,1),1))+1","v":22},{"$f":"VLOOKUP($B19,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":22},"South Korea",{"$f":"(SUM(IF($J19<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF19)","v":9},{"$f":"(SUM(IF($J19<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG19)","v":7},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF19)","v":9},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG19)","v":7},"South Korea",17,16,"New Zealand",4.3554620913730906,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,800.20589772799997,1422.314831872,null,0,0,null,{"$f":"ABS(SUM($C19:$I19*$C$34:$I$34)/SUM(IF($C19:$I19>0,$C19:$I19*$C$34:$I$34)))","v":0.87956099553762257},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.16650781898560288},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1471611275937306},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.57684948979591844},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.18824083311296119},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84123388771432939},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76403590760707674},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.67143302656347159}]
[5,"Spain",{"$f":"'Aid 2011'!Q22","v":8.9777513953923211},{"$f":"'Trade 2011'!F22","v":6.0529889280504641},{"$f":"'Finance 2011'!D21","v":6.0066964285714288},{"$f":"'Migration 2011'!E20","v":2.3775403756419156},{"$f":"'Environment 2011'!K22","v":6.412499239168695},{"$f":"'Security 2011'!J23","v":4.0950415141197221},{"$f":"'Technology 2011'!D22","v":5.8535643702816884},5.6822974644608903,5,{"$f":"ROUND(J20,1)-ROUND(VLOOKUP($B20,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J20,1)<ROUND($J$3:$J$24,1),1))+1","v":5},{"$f":"VLOOKUP($B20,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":6},"Spain",{"$f":"(SUM(IF($J20<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF20)","v":0},{"$f":"(SUM(IF($J20<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG20)","v":0},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF20)","v":0},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG20)","v":0},"Spain",18,18,"Canada",4.24547887247597,-0.29999999999999982,-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,712.33870233599998,1484.8848035840001,null,1,1,null,{"$f":"ABS(SUM($C20:$I20*$C$34:$I$34)/SUM(IF($C20:$I20>0,$C20:$I20*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.45900437720624609},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.62536094405396636},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.72034438775510201},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.50479973216330742},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.5210863258461339},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.62408934679260752},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79079375865860635}]
[1,"Sweden",{"$f":"'Aid 2011'!Q23","v":19.389858083112344},{"$f":"'Trade 2011'!F23","v":6.7479862030298241},{"$f":"'Finance 2011'!D22","v":6.0066964285714288},{"$f":"'Migration 2011'!E21","v":6.1391034518078822},{"$f":"'Environment 2011'!K23","v":7.5196583358273887},{"$f":"'Security 2011'!J24","v":4.3424477950258167},{"$f":"'Technology 2011'!D23","v":4.8364381972022183},7.8545983563681299,1,{"$f":"ROUND(J21,1)-ROUND(VLOOKUP($B21,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.80000000000000071},{"$f":"SUM(IF(ROUND(J21,1)<ROUND($J$3:$J$24,1),1))+1","v":1},{"$f":"VLOOKUP($B21,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":1},"Sweden",{"$f":"(SUM(IF($J21<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF21)","v":0},{"$f":"(SUM(IF($J21<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG21)","v":0},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF21)","v":0},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG21)","v":0},"Sweden",19,19,"Australia",4.0051755560641489,-0.5,-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302.83890688000002,365.96868710400003,null,1,1,null,{"$f":"ABS(SUM($C21:$I21*$C$34:$I$34)/SUM(IF($C21:$I21>0,$C21:$I21*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.40639843574407741},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.99011704939687972},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82079081632653061},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.26306797852922187},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.55401580931465444},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.23570659087760351},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73507887587518117}]
[20,"Switzerland",{"$f":"'Aid 2011'!Q24","v":6.9297526269164598},{"$f":"'Trade 2011'!F24","v":-0.5201460792514232},{"$f":"'Finance 2011'!D23","v":3.1540178571428572},{"$f":"'Migration 2011'!E22","v":2.5020265376437836},{"$f":"'Environment 2011'!K24","v":5.8426847031411651},{"$f":"'Security 2011'!J25","v":3.7227488891965814},{"$f":"'Technology 2011'!D24","v":4.7915456824838794},3.7746614596104715,20,{"$f":"ROUND(J22,1)-ROUND(VLOOKUP($B22,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.39999999999999991},{"$f":"SUM(IF(ROUND(J22,1)<ROUND($J$3:$J$24,1),1))+1","v":20},{"$f":"VLOOKUP($B22,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":20},"Switzerland",{"$f":"(SUM(IF($J22<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF22)","v":7},{"$f":"(SUM(IF($J22<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG22)","v":0},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF22)","v":7},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG22)","v":0},"Switzerland",20,20,"Switzerland",3.7746614596104715,0.39999999999999991,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294.74868428799999,363.00501811200002,null,0,1,null,{"$f":"ABS(SUM($C22:$I22*$C$34:$I$34)/SUM(IF($C22:$I22>0,$C22:$I22*$C$34:$I$34)))","v":0.98069441420858627},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.97085281329489281},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-7.2872050642052474E-2},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.44187538497344786},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.35053192138127254},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81855546462178475},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52155414873375816},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.67129172660531555}]
[11,"United Kingdom",{"$f":"'Aid 2011'!Q25","v":6.9653743021854995},{"$f":"'Trade 2011'!F25","v":6.3049886484383135},{"$f":"'Finance 2011'!D24","v":5.625},{"$f":"'Migration 2011'!E23","v":2.0873470734903545},{"$f":"'Environment 2011'!K25","v":7.2976956672086208},{"$f":"'Security 2011'!J26","v":2.1563776073653282},{"$f":"'Technology 2011'!D25","v":4.6263641101397734},5.0090210584039854,11,{"$f":"ROUND(J23,1)-ROUND(VLOOKUP($B23,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.20000000000000018},{"$f":"SUM(IF(ROUND(J23,1)<ROUND($J$3:$J$24,1),1))+1","v":11},{"$f":"VLOOKUP($B23,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":14},"United Kingdom",{"$f":"(SUM(IF($J23<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF23)","v":0},{"$f":"(SUM(IF($J23<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG23)","v":0},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF23)","v":0},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG23)","v":0},"United Kingdom",21,21,"Japan",3.1109994276801567,0.20000000000000018,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1744.58011648,2220.82367488,null,1,1,null,{"$f":"ABS(SUM($C23:$I23*$C$34:$I$34)/SUM(IF($C23:$I23>0,$C23:$I23*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.2109924019297549E-2},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.23975207750008698},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.55102040816326536},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.13955086261445257},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.69773360229726522},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.58996968867480681},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88086286441098238}]
[14,"United States",{"$f":"'Aid 2011'!Q26","v":8.6966149087527036},{"$f":"'Trade 2011'!F26","v":6.7904545828235863},{"$f":"'Finance 2011'!D25","v":5.1428571428571423},{"$f":"'Migration 2011'!E24","v":1.2676299048437167},{"$f":"'Environment 2011'!K26","v":4.305400202676398},{"$f":"'Security 2011'!J27","v":-1.261756295312666E-3},{"$f":"'Technology 2011'!D26","v":5.5127301307491186},4.5306321594867649,14,{"$f":"ROUND(J24,1)-ROUND(VLOOKUP($B24,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.40000000000000036},{"$f":"SUM(IF(ROUND(J24,1)<ROUND($J$3:$J$24,1),1))+1","v":14},{"$f":"VLOOKUP($B24,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":19},"United States",{"$f":"(SUM(IF($J24<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF24)","v":3},{"$f":"(SUM(IF($J24<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG24)","v":2},{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF24)","v":3},{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG24)","v":2},"United States",22,22,"South Korea",2.3339798690191293,9.9999999999999645E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11597.85873408,14586.736541696,null,0,0,null,{"$f":"ABS(SUM($C24:$I24*$C$34:$I$34)/SUM(IF($C24:$I24>0,$C24:$I24*$C$34:$I$34)))","v":0.99996021664924428},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.12278904461780257},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-0.28110221185989437},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.57805332009025512},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.1472106385992295},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.47495634827639222},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.17059193815022172},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84037857928522874}]
[null,"EU",{"$f":"'Aid 2011'!Q27","v":7.3415988715626739},{"$f":"'Trade 2011'!F27","v":6.1057270700840842},{"$f":"'Finance 2011'!D26","v":4.9648143930512028},{"$f":"'Migration 2011'!E25","v":2.6369075223105485},{"$f":"'Environment 2011'!K27","v":6.7500657894396454},{"$f":"'Security 2011'!J28","v":3.9813980956873527},{"$f":"'Technology 2011'!D27","v":4.6903433301305597},5.2101221531808664,null,null,null,null,null,{"$f":"(SUM(IF($J25<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF25)","v":1},null,{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF25)","v":1},null,"EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Europe",{"$f":"'Aid 2011'!Q28","v":7.4009743346260404},{"$f":"'Trade 2011'!F28","v":5.8204714370994157},{"$f":"'Finance 2011'!D27","v":4.9274357209311521},{"$f":"'Migration 2011'!E26","v":2.6600989860748965},{"$f":"'Environment 2011'!K28","v":6.6816834489017403},{"$f":"'Security 2011'!J29","v":4.0061771061741798},{"$f":"'Technology 2011'!D28","v":4.7087949600948189},5.1722337134146059,null,null,null,null,null,{"$f":"(SUM(IF($J26<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF26)","v":0},{"$f":"(SUM(IF($J26<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG26)","v":1},{"$f":"(SUM(IF(ROUND($J26,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF26)","v":0},{"$f":"(SUM(IF(ROUND($J26,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG26)","v":1},"Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(IF($J19<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF19)","v":9}]
[null,"Average",{"$f":"AVERAGE(C3:C24)","v":6.7128081135053259},4.8369391715283987,5.0606737012987022,2.4483356765984809,5.9735993893198858,4.1471392518189587,5.2483850889084067,4.9182686275683078,null,null,null,null,null,null,null,null,null,null,1]
[null,"Standard dev.",{"$f":"STDEVP(C3:C24)","v":4.0672486755403412},3.0003337146829905,0.8128527058090369,1.1714611428503923,1.431394459647674,2.5417816156164164,0.91253023517149301,1.1104459029831868,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"Lowest",{"$f":"MIN(C3:C24)","v":8.4769468135082848E-2},-3.4173092665337745,3.1540178571428572,0.97685603830116796,2.8593537193555134,-1.3297106593996084,2.7098772649020955,2.3339798690191293,null,null,null,null,null,null,null,null,null,null,4]
[null,"Highest",{"$f":"MAX(C3:C24)","v":19.389858083112344},8.0301278931561146,6.1674107142857144,6.1391034518078822,8.205469939870893,9.3768291682441252,6.7935131596593248,7.8545983563681299,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Weight",{"$f":"'CDI 2012'!C39","v":1},{"$f":"'CDI 2012'!D39","v":1},{"$f":"'CDI 2012'!E39","v":1},{"$f":"'CDI 2012'!F39","v":1},{"$f":"'CDI 2012'!G39","v":1},{"$f":"'CDI 2012'!H39","v":1},{"$f":"'CDI 2012'!I39","v":1},null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2011}]

{"sheet":"CDI 2010","index":4,"n_rows":68,"n_cols":68,"rows_kept":68,"cut":false,"hidden":false,"merged":[[0,58,1,58],[1,60,1,67],[0,0,0,9],[0,21,0,23],[0,24,0,25],[0,27,0,36],[0,38,0,47],[0,57,1,57]]}
[{"$f":"\"Commitment to Development Index \"&Region_name&IF(Region_name=\"\",\"\",\" \")&Year&IF(Publication_year>Year,\" (\"&Publication_year&\" methodology)\",\"\")","v":"Commitment to Development Index Middle East & North Africa 2010 (2013 methodology)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standings",null,null,"One-year change, latest methodology",null,null,"Standings/EU as one",null,null,null,null,null,null,null,null,null,null,"Standings/Europe as one",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU countries","Europe countries"]
["Rank","Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)","True rank",{"$f":"Year-1&\"-\"&Year-2000&\" score change\"","v":"2009-10 score change"},"Rank",{"$f":"Year-1&\" rank (\"&Year&\" method)\"","v":"2009 rank (2010 method)"},null,"True rank/EU","True rank/Europe","Rank/EU","Rank/Europe",null,null,null,"Country","Score","Score","Rank",null,null,"Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)",null,null,"Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)",null,null,null,null,null,null,"PPP GDP","Exchange-rate GDP",null,null,null,null,"Graphing scale factor to deal with negative scores, alpha by country"]
[{"$f":"M3","v":15},"Australia",{"$f":"'Aid 2010'!Q5","v":6.6990478720351838},{"$f":"'Trade 2010'!F5","v":6.8345369655620969},{"$f":"'Finance 2010'!D4","v":5.5848214285714288},{"$f":"'Migration 2010'!E3","v":1.66270918626738},{"$f":"'Environment 2010'!K5","v":3.9097124458801549},{"$f":"'Security 2010'!J6","v":1.649767693411512},{"$f":"'Technology 2010'!D5","v":4.8392092221693312},{"$f":"SUMPRODUCT(C3:I3,$C$34:$I$34)/SUM($C$34:$I$34)","v":4.4542578305567275},{"$f":"COUNTIF($J$3:$J$24,\">\"&J3)+1","v":16},{"$f":"ROUND(J3,1)-ROUND(VLOOKUP($B3,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.79999999999999982},{"$f":"SUM(IF(ROUND(J3,1)<ROUND($J$3:$J$24,1),1))+1","v":15},{"$f":"VLOOKUP($B3,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":19},{"$f":"B3","v":"Australia"},{"$f":"(SUM(IF($J3<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF3)","v":4},{"$f":"(SUM(IF($J3<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG3)","v":3},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF3)","v":3},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG3)","v":2},{"$f":"B3","v":"Australia"},{"$f":"ROW(U3)-ROW($U$2)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$24,3,FALSE)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$24,5,FALSE)","v":"Sweden"},{"$f":"VLOOKUP(W3,$B$3:$O$24,9,FALSE)","v":7.1311833944862553},{"$f":"IF(ISNA(VLOOKUP(W3,$B$3:$O$24,11,FALSE)),\"\",VLOOKUP(W3,$B$3:$O$24,11,FALSE))","v":9.9999999999999645E-2},{"$f":"IF(ISNA(VLOOKUP(U3,$K$3:$O$24,4,FALSE)),\"\",VLOOKUP(U3,$K$3:$O$24,4,FALSE)-V3)","v":0},null,{"$f":"VLOOKUP(U28,$P$3:$U$26,3,FALSE)","v":1},{"$f":"VLOOKUP(U28,$P$3:$U$26,5,FALSE)","v":"Norway"},{"$f":"VLOOKUP($AC3,$B$3:$O$26,2,FALSE)","v":12.196377632008062},{"$f":"VLOOKUP($AC3,$B$3:$O$26,3,FALSE)","v":-3.462172793118905},{"$f":"VLOOKUP($AC3,$B$3:$O$26,4,FALSE)","v":5.625},{"$f":"VLOOKUP($AC3,$B$3:$O$26,5,FALSE)","v":3.6267190604621726},{"$f":"VLOOKUP($AC3,$B$3:$O$26,6,FALSE)","v":4.1530048659594314},{"$f":"VLOOKUP($AC3,$B$3:$O$26,7,FALSE)","v":8.891819565241418},{"$f":"VLOOKUP($AC3,$B$3:$O$26,8,FALSE)","v":5.0121763769232262},{"$f":"VLOOKUP($AC3,$B$3:$O$26,9,FALSE)","v":5.1489892439250582},null,{"$f":"VLOOKUP(U39,$Q$3:$V$26,3,FALSE)","v":1},{"$f":"VLOOKUP(U39,$Q$3:$V$26,4,FALSE)","v":"Europe"},{"$f":"VLOOKUP($AN3,$B$3:$O$26,2,FALSE)","v":7.5081615794234793},{"$f":"VLOOKUP($AN3,$B$3:$O$26,3,FALSE)","v":5.7716540598539456},{"$f":"VLOOKUP($AN3,$B$3:$O$26,4,FALSE)","v":4.8640501629485691},{"$f":"VLOOKUP($AN3,$B$3:$O$26,5,FALSE)","v":2.6288058776354108},{"$f":"VLOOKUP($AN3,$B$3:$O$26,6,FALSE)","v":6.0376990494571219},{"$f":"VLOOKUP($AN3,$B$3:$O$26,7,FALSE)","v":4.1931500926835117},{"$f":"VLOOKUP($AN3,$B$3:$O$26,8,FALSE)","v":4.4003531697699643},{"$f":"VLOOKUP(AN3,$B$3:$O$26,9,FALSE)","v":5.0576962845388573},null,null,null,null,null,null,563.04946380800004,850.92165222400001,null,0,0,null,{"$f":"ABS(SUM($C3:$I3*$C$34:$I$34)/SUM(IF($C3:$I3>0,$C3:$I3*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":2.2061815814015349},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.95150557663926538},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84661989795918369},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88383480730304076},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.021141708669931},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.62260969629035301},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.59929012622294664}]
[11,"Austria",{"$f":"'Aid 2010'!Q6","v":4.7857339481037577},{"$f":"'Trade 2010'!F6","v":6.229557863018484},{"$f":"'Finance 2010'!D5","v":3.6964285714285712},{"$f":"'Migration 2010'!E4","v":3.1781440488182673},{"$f":"'Environment 2010'!K6","v":5.1366113818935988},{"$f":"'Security 2010'!J7","v":7.24484064775584},{"$f":"'Technology 2010'!D6","v":4.8556560315753021},5.0181389275134034,11,{"$f":"ROUND(J4,1)-ROUND(VLOOKUP($B4,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J4,1)<ROUND($J$3:$J$24,1),1))+1","v":11},{"$f":"VLOOKUP($B4,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":9},"Austria",{"$f":"(SUM(IF($J4<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF4)","v":0},{"$f":"(SUM(IF($J4<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG4)","v":0},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF4)","v":0},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG4)","v":0},"Austria",2,2,"Portugal",5.8323144748330531,1.3999999999999995,12,null,1,"EU",7.394538263752013,6.056049542494895,4.9061203558650828,2.6138472247870626,6.0779582325380002,4.1431839865530762,4.4373512576820424,5.0898641233817381,null,2,"Canada",5.9461751255585309,4.3450591670432397,4.8816964285714288,3.2970068938143582,3.3619536579821774,4.4000491923182015,5.5133326367189088,4.5350390145724058,null,null,null,null,null,null,223.95414118400001,335.65189734400002,null,1,1,null,{"$f":"ABS(SUM($C4:$I4*$C$34:$I$34)/SUM(IF($C4:$I4>0,$C4:$I4*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.5334772378511707},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.83529047891083219},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.74617346938775508},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.15503275149326742},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.9432485108298152},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65021597007302478},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.96887605628718754}]
[7,"Belgium",{"$f":"'Aid 2010'!Q7","v":10.107042701490949},{"$f":"'Trade 2010'!F7","v":5.5990667571498589},{"$f":"'Finance 2010'!D6","v":5.4642857142857144},{"$f":"'Migration 2010'!E5","v":2.4381045773409955},{"$f":"'Environment 2010'!K7","v":6.5875104275700567},{"$f":"'Security 2010'!J8","v":2.3291474125946356},{"$f":"'Technology 2010'!D7","v":4.5255378091373357},5.292956485652792,7,{"$f":"ROUND(J5,1)-ROUND(VLOOKUP($B5,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J5,1)<ROUND($J$3:$J$24,1),1))+1","v":7},{"$f":"VLOOKUP($B5,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":8},"Belgium",{"$f":"(SUM(IF($J5<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF5)","v":0},{"$f":"(SUM(IF($J5<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG5)","v":0},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF5)","v":0},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG5)","v":0},"Belgium",3,2,"Finland",5.8296306925808219,0,2,null,3,"Canada",5.9461751255585309,4.3450591670432397,4.8816964285714288,3.2970068938143582,3.3619536579821774,4.4000491923182015,5.5133326367189088,4.5350390145724058,null,2,"Australia",6.6990478720351838,6.8345369655620969,5.5848214285714288,1.66270918626738,3.9097124458801549,1.649767693411512,4.8392092221693312,4.4542578305567275,null,null,null,null,null,null,266.908942336,410.02804838399999,null,1,1,null,{"$f":"ABS(SUM($C5:$I5*$C$34:$I$34)/SUM(IF($C5:$I5>0,$C5:$I5*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.92158926423930843},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.90005014954890594},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88105867346938782},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.24890489063417937},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0454898602267799},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1112208260612211},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.72131702840103917}]
[15,"Canada",{"$f":"'Aid 2010'!Q8","v":5.9461751255585309},{"$f":"'Trade 2010'!F8","v":4.3450591670432397},{"$f":"'Finance 2010'!D7","v":4.8816964285714288},{"$f":"'Migration 2010'!E6","v":3.2970068938143582},{"$f":"'Environment 2010'!K8","v":3.3619536579821774},{"$f":"'Security 2010'!J9","v":4.4000491923182015},{"$f":"'Technology 2010'!D8","v":5.5133326367189088},4.5350390145724058,15,{"$f":"ROUND(J6,1)-ROUND(VLOOKUP($B6,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.20000000000000018},{"$f":"SUM(IF(ROUND(J6,1)<ROUND($J$3:$J$24,1),1))+1","v":15},{"$f":"VLOOKUP($B6,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":15},"Canada",{"$f":"(SUM(IF($J6<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF6)","v":3},{"$f":"(SUM(IF($J6<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG6)","v":2},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF6)","v":3},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG6)","v":2},"Canada",4,2,"Denmark",5.7711252926787022,-0.10000000000000053,1,null,3,"Australia",6.6990478720351838,6.8345369655620969,5.5848214285714288,1.66270918626738,3.9097124458801549,1.649767693411512,4.8392092221693312,4.4542578305567275,null,4,"New Zealand",1.753555739367205,8.0149341861690342,3.9575892857142856,1.4122542339254054,5.6247892478115604,5.3614913562813733,4.6439859316633267,4.3955142829903133,null,null,null,null,null,null,872.784461824,1332.62606336,null,0,0,null,{"$f":"ABS(SUM($C6:$I6*$C$34:$I$34)/SUM(IF($C6:$I6>0,$C6:$I6*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.6081633815092065},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82760537055552419},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82940051020408156},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.3089000868457113},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85646994691627587},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.57714729742819382},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76343869921970953}]
[2,"Denmark",{"$f":"'Aid 2010'!Q9","v":11.257143670564446},{"$f":"'Trade 2010'!F9","v":5.7932375938886693},{"$f":"'Finance 2010'!D8","v":5.8058035714285712},{"$f":"'Migration 2010'!E7","v":2.1623006079199789},{"$f":"'Environment 2010'!K9","v":5.9952896284139312},{"$f":"'Security 2010'!J10","v":4.0400310819973564},{"$f":"'Technology 2010'!D9","v":5.3440708945379667},5.7711252926787022,4,{"$f":"ROUND(J7,1)-ROUND(VLOOKUP($B7,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.10000000000000053},{"$f":"SUM(IF(ROUND(J7,1)<ROUND($J$3:$J$24,1),1))+1","v":2},{"$f":"VLOOKUP($B7,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":3},"Denmark",{"$f":"(SUM(IF($J7<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF7)","v":0},{"$f":"(SUM(IF($J7<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG7)","v":0},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF7)","v":0},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG7)","v":0},"Denmark",5,2,"Ireland",5.7622576517365918,-0.20000000000000018,0,null,5,"New Zealand",1.753555739367205,8.0149341861690342,3.9575892857142856,1.4122542339254054,5.6247892478115604,5.3614913562813733,4.6439859316633267,4.3955142829903133,null,5,"United States",7.7320604530454968,6.82936405269853,4.6607142857142856,1.2099406877182817,3.8063443139673256,-0.13332820201453444,4.8025758036199493,4.1296673421070471,null,null,null,null,null,null,77.651410944000006,257.92833126400001,null,1,1,null,{"$f":"ABS(SUM($C7:$I7*$C$34:$I$34)/SUM(IF($C7:$I7>0,$C7:$I7*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1961208408361117},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81679953776463587},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.71460459183673464},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.26915664092615288},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.83109967808543017},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.4034868346358904},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.53098952765163621}]
[2,"Finland",{"$f":"'Aid 2010'!Q10","v":6.4511248496751588},{"$f":"'Trade 2010'!F10","v":6.3003510468423416},{"$f":"'Finance 2010'!D9","v":6.1674107142857144},{"$f":"'Migration 2010'!E8","v":1.7423342344392556},{"$f":"'Environment 2010'!K10","v":7.3184290215874599},{"$f":"'Security 2010'!J11","v":7.778545782428548},{"$f":"'Technology 2010'!D10","v":5.0492191988072745},5.8296306925808219,3,{"$f":"ROUND(J8,1)-ROUND(VLOOKUP($B8,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J8,1)<ROUND($J$3:$J$24,1),1))+1","v":2},{"$f":"VLOOKUP($B8,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":4},"Finland",{"$f":"(SUM(IF($J8<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF8)","v":0},{"$f":"(SUM(IF($J8<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG8)","v":0},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF8)","v":0},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG8)","v":0},"Finland",6,6,"Spain",5.7205407215070112,0,-1,null,6,"United States",7.7320604530454968,6.82936405269853,4.6607142857142856,1.2099406877182817,3.8063443139673256,-0.13332820201453444,4.8025758036199493,4.1296673421070471,null,6,"Japan",6.1864377748955521E-2,1.6779303759817794,2.9330357142857144,0.99009851478530098,4.4098679708050543,4.1317096121754924,5.9286873482010485,2.8761705591404776,null,null,null,null,null,null,169.36253849600001,222.781882368,null,1,1,null,{"$f":"ABS(SUM($C8:$I8*$C$34:$I$34)/SUM(IF($C8:$I8>0,$C8:$I8*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.2751491516629943},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85639256512382966},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85809948979591844},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.43529516699413157},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78814092427610316},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.61159803929679035},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.89586538435724405}]
[7,"France",{"$f":"'Aid 2010'!Q11","v":7.0899063272868181},{"$f":"'Trade 2010'!F11","v":5.8292715435465094},{"$f":"'Finance 2010'!D10","v":5.3839285714285712},{"$f":"'Migration 2010'!E9","v":2.6410657547547132},{"$f":"'Environment 2010'!K11","v":6.7107704049682368},{"$f":"'Security 2010'!J12","v":3.5275931888313927},{"$f":"'Technology 2010'!D11","v":5.7417599856890948},5.2748993966436197,8,{"$f":"ROUND(J9,1)-ROUND(VLOOKUP($B9,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J9,1)<ROUND($J$3:$J$24,1),1))+1","v":7},{"$f":"VLOOKUP($B9,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":7},"France",{"$f":"(SUM(IF($J9<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF9)","v":0},{"$f":"(SUM(IF($J9<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG9)","v":0},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF9)","v":0},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG9)","v":0},"France",7,7,"Belgium",5.292956485652792,9.9999999999999645E-2,1,null,7,"Switzerland",7.0112393251729399,-0.49152360627903935,2.9933035714285712,2.4635085709231386,5.4565871536553976,3.7246357080972192,2.6977659339179652,3.4079309509880278,null,7,"South Korea",1.0618701860590354,-2.3680812597688101,4.2388392857142856,1.1596417653837907,3.5738857042154102,1.3233671424976783,6.4583700369685069,2.2068418372956997,null,null,null,null,null,null,145.421959168,195.638755328,null,1,1,null,{"$f":"ABS(SUM($C9:$I9*$C$34:$I$34)/SUM(IF($C9:$I9>0,$C9:$I9*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.4438632430701355},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79986667959283697},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78061224489795922},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.34830065390585652},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.94107291822429384},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.3327353446563765},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.64650540130533363}]
[11,"Germany",{"$f":"'Aid 2010'!Q12","v":6.9592695241096658},{"$f":"'Trade 2010'!F12","v":6.0734455967219692},{"$f":"'Finance 2010'!D11","v":4.1785714285714288},{"$f":"'Migration 2010'!E10","v":3.1066935466692041},{"$f":"'Environment 2010'!K12","v":6.3868436981201286},{"$f":"'Security 2010'!J13","v":3.9648413426303852},{"$f":"'Technology 2010'!D12","v":4.1955477723861119},4.9807447013155564,13,{"$f":"ROUND(J10,1)-ROUND(VLOOKUP($B10,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J10,1)<ROUND($J$3:$J$24,1),1))+1","v":11},{"$f":"VLOOKUP($B10,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":10},"Germany",{"$f":"(SUM(IF($J10<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF10)","v":0},{"$f":"(SUM(IF($J10<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG10)","v":0},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF10)","v":0},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG10)","v":0},"Germany",8,7,"France",5.2748993966436197,0,0,null,8,"Japan",6.1864377748955521E-2,1.6779303759817794,2.9330357142857144,0.99009851478530098,4.4098679708050543,4.1317096121754924,5.9286873482010485,2.8761705591404776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1484.698025984,2214.4247398399998,null,1,1,null,{"$f":"ABS(SUM($C10:$I10*$C$34:$I$34)/SUM(IF($C10:$I10>0,$C10:$I10*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.012843761040974},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.83275307764950135},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76913265306122447},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.37729510782210191},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.95868148642403384},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.50394188411877039},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82025142652701355}]
[18,"Greece",{"$f":"'Aid 2010'!Q13","v":4.2636107383544681},{"$f":"'Trade 2010'!F13","v":5.5309085671544569},{"$f":"'Finance 2010'!D12","v":4.6205357142857144},{"$f":"'Migration 2010'!E11","v":3.1635181183304182},{"$f":"'Environment 2010'!K13","v":5.3068747815349973},{"$f":"'Security 2010'!J14","v":4.3521618208583872},{"$f":"'Technology 2010'!D13","v":2.6999675986386675},4.2767967627367307,18,{"$f":"ROUND(J11,1)-ROUND(VLOOKUP($B11,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J11,1)<ROUND($J$3:$J$24,1),1))+1","v":18},{"$f":"VLOOKUP($B11,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":16},"Greece",{"$f":"(SUM(IF($J11<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF11)","v":0},{"$f":"(SUM(IF($J11<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG11)","v":0},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF11)","v":0},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG11)","v":0},"Greece",9,9,"Norway",5.1489892439250582,-0.40000000000000036,-3,null,9,"South Korea",1.0618701860590354,-2.3680812597688101,4.2388392857142856,1.1596417653837907,3.5738857042154102,1.3233671424976783,6.4583700369685069,2.2068418372956997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5010.0321648640002,4299.2876912640004,null,1,1,null,{"$f":"ABS(SUM($C11:$I11*$C$34:$I$34)/SUM(IF($C11:$I11>0,$C11:$I11*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.5896433932636906},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-0.45125038539927748},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73314752600326416},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.47269690785541763},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.54129159874803101},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1589360917198515},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65327372633480296}]
[2,"Ireland",{"$f":"'Aid 2010'!Q14","v":8.3728458858527812},{"$f":"'Trade 2010'!F14","v":5.717596764352451},{"$f":"'Finance 2010'!D13","v":5.0022321428571423},{"$f":"'Migration 2010'!E12","v":1.8840964864830703},{"$f":"'Environment 2010'!K14","v":5.8176977465980109},{"$f":"'Security 2010'!J15","v":9.8244078424512331},{"$f":"'Technology 2010'!D14","v":3.7169266935614536},5.7622576517365918,5,{"$f":"ROUND(J12,1)-ROUND(VLOOKUP($B12,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.20000000000000018},{"$f":"SUM(IF(ROUND(J12,1)<ROUND($J$3:$J$24,1),1))+1","v":2},{"$f":"VLOOKUP($B12,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":2},"Ireland",{"$f":"(SUM(IF($J12<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF12)","v":0},{"$f":"(SUM(IF($J12<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG12)","v":0},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF12)","v":0},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG12)","v":0},"Ireland",10,9,"Netherlands",5.1179339548991765,9.9999999999999645E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.516903935999999,43.665010688000002,null,1,1,null,{"$f":"ABS(SUM($C12:$I12*$C$34:$I$34)/SUM(IF($C12:$I12>0,$C12:$I12*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.2173029855798219},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.95865766344561465},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.703125},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.28101270435564568},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.90854384190231463},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.37890421400472313},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.67038754561105607}]
[11,"Italy",{"$f":"'Aid 2010'!Q15","v":4.9244053462253898},{"$f":"'Trade 2010'!F15","v":5.6628620279985347},{"$f":"'Finance 2010'!D14","v":5.34375},{"$f":"'Migration 2010'!E13","v":1.9799831446254568},{"$f":"'Environment 2010'!K15","v":6.0905575833612531},{"$f":"'Security 2010'!J16","v":6.9083334739595985},{"$f":"'Technology 2010'!D15","v":4.1845589364961686},5.0134929303809139,12,{"$f":"ROUND(J13,1)-ROUND(VLOOKUP($B13,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J13,1)<ROUND($J$3:$J$24,1),1))+1","v":11},{"$f":"VLOOKUP($B13,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":12},"Italy",{"$f":"(SUM(IF($J13<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF13)","v":0},{"$f":"(SUM(IF($J13<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG13)","v":0},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF13)","v":0},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG13)","v":0},"Italy",11,11,"Austria",5.0181389275134034,-9.9999999999999645E-2,-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,441.18543564800001,700.60539903999995,null,1,1,null,{"$f":"ABS(SUM($C13:$I13*$C$34:$I$34)/SUM(IF($C13:$I13>0,$C13:$I13*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.68367627830053679},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88993683757406916},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52806122448979587},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.45402057840260962},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73380162598479981},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0349772353936915},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.6936651473679003}]
[21,"Japan",{"$f":"'Aid 2010'!Q16","v":6.1864377748955521E-2},{"$f":"'Trade 2010'!F16","v":1.6779303759817794},{"$f":"'Finance 2010'!D15","v":2.9330357142857144},{"$f":"'Migration 2010'!E14","v":0.99009851478530098},{"$f":"'Environment 2010'!K16","v":4.4098679708050543},{"$f":"'Security 2010'!J17","v":4.1317096121754924},{"$f":"'Technology 2010'!D16","v":5.9286873482010485},2.8761705591404776,21,{"$f":"ROUND(J14,1)-ROUND(VLOOKUP($B14,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.19999999999999973},{"$f":"SUM(IF(ROUND(J14,1)<ROUND($J$3:$J$24,1),1))+1","v":21},{"$f":"VLOOKUP($B14,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":21},"Japan",{"$f":"(SUM(IF($J14<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF14)","v":8},{"$f":"(SUM(IF($J14<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG14)","v":6},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF14)","v":8},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG14)","v":6},"Japan",12,11,"Italy",5.0134929303809139,9.9999999999999645E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64.838340607999996,129.00676403200001,null,0,0,null,{"$f":"ABS(SUM($C14:$I14*$C$34:$I$34)/SUM(IF($C14:$I14>0,$C14:$I14*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.70348647803219855},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80898028971407643},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7633928571428571},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.28285473494649382},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.87007965476589333},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.98690478199422838},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.59779413378516699}]
[9,"Netherlands",{"$f":"'Aid 2010'!Q17","v":8.5211208990587526},{"$f":"'Trade 2010'!F17","v":6.7106036441193027},{"$f":"'Finance 2010'!D16","v":4.921875},{"$f":"'Migration 2010'!E15","v":1.9670889304895196},{"$f":"'Environment 2010'!K17","v":6.3598068933162022},{"$f":"'Security 2010'!J18","v":2.6523294980330618},{"$f":"'Technology 2010'!D17","v":4.6927128192773928},5.1179339548991765,10,{"$f":"ROUND(J15,1)-ROUND(VLOOKUP($B15,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J15,1)<ROUND($J$3:$J$24,1),1))+1","v":9},{"$f":"VLOOKUP($B15,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":10},"Netherlands",{"$f":"(SUM(IF($J15<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF15)","v":0},{"$f":"(SUM(IF($J15<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG15)","v":0},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF15)","v":0},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG15)","v":0},"Netherlands",13,11,"Germany",4.9807447013155564,0,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195.42482944,279.801823232,null,1,1,null,{"$f":"ABS(SUM($C15:$I15*$C$34:$I$34)/SUM(IF($C15:$I15>0,$C15:$I15*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.99418136058709516},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86763508524599564},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.59693877551020413},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.44381336380988629},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.91240624258858982},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.56640590609005503},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.59936396748373022}]
[17,"New Zealand",{"$f":"'Aid 2010'!Q18","v":1.753555739367205},{"$f":"'Trade 2010'!F18","v":8.0149341861690342},{"$f":"'Finance 2010'!D17","v":3.9575892857142856},{"$f":"'Migration 2010'!E16","v":1.4122542339254054},{"$f":"'Environment 2010'!K18","v":5.6247892478115604},{"$f":"'Security 2010'!J19","v":5.3614913562813733},{"$f":"'Technology 2010'!D18","v":4.6439859316633267},4.3955142829903133,17,{"$f":"ROUND(J16,1)-ROUND(VLOOKUP($B16,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.30000000000000071},{"$f":"SUM(IF(ROUND(J16,1)<ROUND($J$3:$J$24,1),1))+1","v":17},{"$f":"VLOOKUP($B16,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":17},"New Zealand",{"$f":"(SUM(IF($J16<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF16)","v":5},{"$f":"(SUM(IF($J16<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG16)","v":4},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF16)","v":5},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG16)","v":4},"New Zealand",14,14,"United Kingdom",4.8193353192412349,9.9999999999999645E-2,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251.08824064000001,759.27184998400003,null,0,0,null,{"$f":"ABS(SUM($C16:$I16*$C$34:$I$34)/SUM(IF($C16:$I16>0,$C16:$I16*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0254867217087671},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.89273498334659751},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78061224489795922},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.28559430693200094},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.97139528159367539},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.24879242925582751},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.61471935150640777}]
[9,"Norway",{"$f":"'Aid 2010'!Q19","v":12.196377632008062},{"$f":"'Trade 2010'!F19","v":-3.462172793118905},{"$f":"'Finance 2010'!D18","v":5.625},{"$f":"'Migration 2010'!E17","v":3.6267190604621726},{"$f":"'Environment 2010'!K19","v":4.1530048659594314},{"$f":"'Security 2010'!J20","v":8.891819565241418},{"$f":"'Technology 2010'!D19","v":5.0121763769232262},5.1489892439250582,9,{"$f":"ROUND(J17,1)-ROUND(VLOOKUP($B17,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.40000000000000036},{"$f":"SUM(IF(ROUND(J17,1)<ROUND($J$3:$J$24,1),1))+1","v":9},{"$f":"VLOOKUP($B17,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":6},"Norway",{"$f":"(SUM(IF($J17<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF17)","v":1},{"$f":"(SUM(IF($J17<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG17)","v":0},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF17)","v":1},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG17)","v":0},"Norway",15,15,"Canada",4.5350390145724058,0.20000000000000018,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124.941549568,270.37055385600002,null,0,1,null,{"$f":"ABS(SUM($C17:$I17*$C$34:$I$34)/SUM(IF($C17:$I17>0,$C17:$I17*$C$34:$I$34)))","v":0.9123613656929509},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84945358936550441},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.62072273814903423},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.69738520408163274},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.47100098483062258},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.48027909399745389},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.62857845604545737},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78761894810270128}]
[2,"Portugal",{"$f":"'Aid 2010'!Q20","v":10.734340664958195},{"$f":"'Trade 2010'!F20","v":5.8470333523758251},{"$f":"'Finance 2010'!D19","v":5.2232142857142856},{"$f":"'Migration 2010'!E18","v":1.0852292604528719},{"$f":"'Environment 2010'!K20","v":6.6027395758087062},{"$f":"'Security 2010'!J21","v":4.5515117905111735},{"$f":"'Technology 2010'!D20","v":6.7821323940103131},5.8323144748330531,2,{"$f":"ROUND(J18,1)-ROUND(VLOOKUP($B18,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":1.3999999999999995},{"$f":"SUM(IF(ROUND(J18,1)<ROUND($J$3:$J$24,1),1))+1","v":2},{"$f":"VLOOKUP($B18,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":14},"Portugal",{"$f":"(SUM(IF($J18<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF18)","v":0},{"$f":"(SUM(IF($J18<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG18)","v":0},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF18)","v":0},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG18)","v":0},"Portugal",16,15,"Australia",4.4542578305567275,0.79999999999999982,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.859209216000004,126.534385664,null,1,1,null,{"$f":"ABS(SUM($C18:$I18*$C$34:$I$34)/SUM(IF($C18:$I18>0,$C18:$I18*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.95700683886216908},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.9763624236517281},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79783163265306123},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.23752988375248285},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.55853034941145074},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.23568109905878742},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.69131560316704732}]
[22,"South Korea",{"$f":"'Aid 2010'!Q21","v":1.0618701860590354},{"$f":"'Trade 2010'!F21","v":-2.3680812597688101},{"$f":"'Finance 2010'!D20","v":4.2388392857142856},{"$f":"'Migration 2010'!E19","v":1.1596417653837907},{"$f":"'Environment 2010'!K21","v":3.5738857042154102},{"$f":"'Security 2010'!J22","v":1.3233671424976783},{"$f":"'Technology 2010'!D21","v":6.4583700369685069},2.2068418372956997,22,{"$f":"ROUND(J19,1)-ROUND(VLOOKUP($B19,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.10000000000000009},{"$f":"SUM(IF(ROUND(J19,1)<ROUND($J$3:$J$24,1),1))+1","v":22},{"$f":"VLOOKUP($B19,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":22},"South Korea",{"$f":"(SUM(IF($J19<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF19)","v":9},{"$f":"(SUM(IF($J19<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG19)","v":7},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF19)","v":9},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG19)","v":7},"South Korea",17,17,"New Zealand",4.3955142829903133,0.30000000000000071,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,800.20589772799997,1422.314831872,null,0,0,null,{"$f":"ABS(SUM($C19:$I19*$C$34:$I$34)/SUM(IF($C19:$I19>0,$C19:$I19*$C$34:$I$34)))","v":0.86708101147279104},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.25050796276674359},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1449905980241477},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.56536989795918369},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.20175060484648649},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80354132111593723},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76592733661162471},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.66342656166618952}]
[6,"Spain",{"$f":"'Aid 2010'!Q22","v":8.92604406164096},{"$f":"'Trade 2010'!F22","v":5.9947479558668073},{"$f":"'Finance 2010'!D21","v":6.0066964285714288},{"$f":"'Migration 2010'!E20","v":3.0470661689589211},{"$f":"'Environment 2010'!K22","v":5.5169864699327222},{"$f":"'Security 2010'!J23","v":4.2811862750775322},{"$f":"'Technology 2010'!D22","v":6.271057690500708},5.7205407215070112,6,{"$f":"ROUND(J20,1)-ROUND(VLOOKUP($B20,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J20,1)<ROUND($J$3:$J$24,1),1))+1","v":6},{"$f":"VLOOKUP($B20,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":5},"Spain",{"$f":"(SUM(IF($J20<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF20)","v":0},{"$f":"(SUM(IF($J20<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG20)","v":0},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF20)","v":0},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG20)","v":0},"Spain",18,18,"Greece",4.2767967627367307,9.9999999999999645E-2,-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,712.33870233599998,1484.8848035840001,null,1,1,null,{"$f":"ABS(SUM($C20:$I20*$C$34:$I$34)/SUM(IF($C20:$I20>0,$C20:$I20*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.60908724833635264},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7901297953077796},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.66007653061224492},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.45193115976148829},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.75812496879071389},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.62173740297976965},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.38570965694838105}]
[1,"Sweden",{"$f":"'Aid 2010'!Q23","v":15.443271069810745},{"$f":"'Trade 2010'!F23","v":6.6605390364748578},{"$f":"'Finance 2010'!D22","v":5.9263392857142856},{"$f":"'Migration 2010'!E21","v":6.1868436511212854},{"$f":"'Environment 2010'!K23","v":7.1479919606895166},{"$f":"'Security 2010'!J24","v":4.358267874032471},{"$f":"'Technology 2010'!D23","v":4.1950308835606265},7.1311833944862553,1,{"$f":"ROUND(J21,1)-ROUND(VLOOKUP($B21,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J21,1)<ROUND($J$3:$J$24,1),1))+1","v":1},{"$f":"VLOOKUP($B21,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":1},"Sweden",{"$f":"(SUM(IF($J21<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF21)","v":0},{"$f":"(SUM(IF($J21<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG21)","v":0},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF21)","v":0},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG21)","v":0},"Sweden",19,19,"United States",4.1296673421070471,0,-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302.83890688000002,365.96868710400003,null,1,1,null,{"$f":"ABS(SUM($C21:$I21*$C$34:$I$34)/SUM(IF($C21:$I21>0,$C21:$I21*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0995089006405125},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.97114431622152919},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.6627595414708396},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.17205511564118209},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.54126703710148216},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-1.8959441110375182E-2},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.68293243103150181}]
[20,"Switzerland",{"$f":"'Aid 2010'!Q24","v":7.0112393251729399},{"$f":"'Trade 2010'!F24","v":-0.49152360627903935},{"$f":"'Finance 2010'!D23","v":2.9933035714285712},{"$f":"'Migration 2010'!E22","v":2.4635085709231386},{"$f":"'Environment 2010'!K24","v":5.4565871536553976},{"$f":"'Security 2010'!J25","v":3.7246357080972192},{"$f":"'Technology 2010'!D24","v":2.6977659339179652},3.4079309509880278,20,{"$f":"ROUND(J22,1)-ROUND(VLOOKUP($B22,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.10000000000000009},{"$f":"SUM(IF(ROUND(J22,1)<ROUND($J$3:$J$24,1),1))+1","v":20},{"$f":"VLOOKUP($B22,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":20},"Switzerland",{"$f":"(SUM(IF($J22<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF22)","v":7},{"$f":"(SUM(IF($J22<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG22)","v":0},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF22)","v":7},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG22)","v":0},"Switzerland",20,20,"Switzerland",3.4079309509880278,-0.10000000000000009,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294.74868428799999,363.00501811200002,null,0,1,null,{"$f":"ABS(SUM($C22:$I22*$C$34:$I$34)/SUM(IF($C22:$I22>0,$C22:$I22*$C$34:$I$34)))","v":0.97981177174040079},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.98138497504195299},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-6.880008793149954E-2},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.41898201081118541},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.34482495679626612},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76377547523985789},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52134884460547115},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.37761468849329405}]
[14,"United Kingdom",{"$f":"'Aid 2010'!Q25","v":7.1784070519613694},{"$f":"'Trade 2010'!F25","v":6.2491448834261822},{"$f":"'Finance 2010'!D24","v":5.4642857142857144},{"$f":"'Migration 2010'!E23","v":1.9991601485240067},{"$f":"'Environment 2010'!K25","v":6.7997669711557274},{"$f":"'Security 2010'!J26","v":1.7415470047907926},{"$f":"'Technology 2010'!D25","v":4.3030354605448542},4.8193353192412349,14,{"$f":"ROUND(J23,1)-ROUND(VLOOKUP($B23,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J23,1)<ROUND($J$3:$J$24,1),1))+1","v":14},{"$f":"VLOOKUP($B23,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":13},"United Kingdom",{"$f":"(SUM(IF($J23<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF23)","v":0},{"$f":"(SUM(IF($J23<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG23)","v":0},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF23)","v":0},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG23)","v":0},"United Kingdom",21,21,"Japan",2.8761705591404776,0.19999999999999973,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1744.58011648,2220.82367488,null,1,1,null,{"$f":"ABS(SUM($C23:$I23*$C$34:$I$34)/SUM(IF($C23:$I23>0,$C23:$I23*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":8.8377682498507887E-3},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.2397043394259685},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.41900510204081637},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.14144264496932871},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.62998113868643635},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.59024423031078466},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84695533545729262}]
[19,"United States",{"$f":"'Aid 2010'!Q26","v":7.7320604530454968},{"$f":"'Trade 2010'!F26","v":6.82936405269853},{"$f":"'Finance 2010'!D25","v":4.6607142857142856},{"$f":"'Migration 2010'!E24","v":1.2099406877182817},{"$f":"'Environment 2010'!K26","v":3.8063443139673256},{"$f":"'Security 2010'!J27","v":-0.13332820201453444},{"$f":"'Technology 2010'!D26","v":4.8025758036199493},4.1296673421070471,19,{"$f":"ROUND(J24,1)-ROUND(VLOOKUP($B24,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J24,1)<ROUND($J$3:$J$24,1),1))+1","v":19},{"$f":"VLOOKUP($B24,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":17},"United States",{"$f":"(SUM(IF($J24<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF24)","v":6},{"$f":"(SUM(IF($J24<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG24)","v":5},{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF24)","v":6},{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG24)","v":5},"United States",22,22,"South Korea",2.2068418372956997,0.10000000000000009,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11597.85873408,14586.736541696,null,0,0,null,{"$f":"ABS(SUM($C24:$I24*$C$34:$I$34)/SUM(IF($C24:$I24>0,$C24:$I24*$C$34:$I$34)))","v":0.99540896650026489},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.13153249642583847},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-0.29333118485287157},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52505957933253511},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.14364333641072433},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.44269263304274942},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.16392378863810628},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79999000344574578}]
[null,"EU",{"$f":"'Aid 2010'!Q27","v":7.394538263752013},{"$f":"'Trade 2010'!F27","v":6.056049542494895},{"$f":"'Finance 2010'!D26","v":4.9061203558650828},{"$f":"'Migration 2010'!E25","v":2.6138472247870626},{"$f":"'Environment 2010'!K27","v":6.0779582325380002},{"$f":"'Security 2010'!J28","v":4.1431839865530762},{"$f":"'Technology 2010'!D27","v":4.4373512576820424},5.0898641233817381,null,null,null,null,null,{"$f":"(SUM(IF($J25<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF25)","v":2},null,{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF25)","v":1},null,"EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Europe",{"$f":"'Aid 2010'!Q28","v":7.5081615794234793},{"$f":"'Trade 2010'!F28","v":5.7716540598539456},{"$f":"'Finance 2010'!D27","v":4.8640501629485691},{"$f":"'Migration 2010'!E26","v":2.6288058776354108},{"$f":"'Environment 2010'!K28","v":6.0376990494571219},{"$f":"'Security 2010'!J29","v":4.1931500926835117},{"$f":"'Technology 2010'!D28","v":4.4003531697699643},5.0576962845388573,null,null,null,null,null,{"$f":"(SUM(IF($J26<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF26)","v":0},{"$f":"(SUM(IF($J26<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG26)","v":1},{"$f":"(SUM(IF(ROUND($J26,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF26)","v":0},{"$f":"(SUM(IF(ROUND($J26,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG26)","v":1},"Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(IF($J19<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF19)","v":9}]
[null,"Average",{"$f":"AVERAGE(C3:C24)","v":7.1580207931858579},4.7990188055101894,4.9127435064935074,2.3819776178276268,5.5488191775103219,4.4047389592709445,4.8387871572229777,4.8634437167173461,null,null,null,null,null,null,null,null,null,null,1]
[null,"Standard dev.",{"$f":"STDEVP(C3:C24)","v":3.548850242147934},3.0049209438425573,0.89984277930550716,1.1338344131178044,1.1796278966566598,2.4305250304954757,1.0304074906926655,1.0541173885243735,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"Lowest",{"$f":"MIN(C3:C24)","v":6.1864377748955521E-2},-3.462172793118905,2.9330357142857144,0.99009851478530098,3.3619536579821774,-0.13332820201453444,2.6977659339179652,2.2068418372956997,null,null,null,null,null,null,null,null,null,null,4]
[null,"Highest",{"$f":"MAX(C3:C24)","v":15.443271069810745},8.0149341861690342,6.1674107142857144,6.1868436511212854,7.3184290215874599,9.8244078424512331,6.7821323940103131,7.1311833944862553,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Weight",{"$f":"'CDI 2012'!C39","v":1},{"$f":"'CDI 2012'!D39","v":1},{"$f":"'CDI 2012'!E39","v":1},{"$f":"'CDI 2012'!F39","v":1},{"$f":"'CDI 2012'!G39","v":1},{"$f":"'CDI 2012'!H39","v":1},{"$f":"'CDI 2012'!I39","v":1},null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2010}]

{"sheet":"CDI 2009","index":5,"n_rows":68,"n_cols":68,"rows_kept":68,"cut":false,"hidden":false,"merged":[[0,58,1,58],[1,60,1,67],[0,0,0,9],[0,21,0,23],[0,24,0,25],[0,27,0,36],[0,38,0,47],[0,57,1,57]]}
[{"$f":"\"Commitment to Development Index \"&Region_name&IF(Region_name=\"\",\"\",\" \")&Year&IF(Publication_year>Year,\" (\"&Publication_year&\" methodology)\",\"\")","v":"Commitment to Development Index Middle East & North Africa 2009 (2013 methodology)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standings",null,null,"One-year change, latest methodology",null,null,"Standings/EU as one",null,null,null,null,null,null,null,null,null,null,"Standings/Europe as one",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU countries","Europe countries"]
["Rank","Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)","True rank",{"$f":"Year-1&\"-\"&Year-2000&\" score change\"","v":"2008-9 score change"},"Rank",{"$f":"Year-1&\" rank (\"&Year&\" method)\"","v":"2008 rank (2009 method)"},null,"True rank/EU","True rank/Europe","Rank/EU","Rank/Europe",null,null,null,"Country","Score","Score","Rank",null,null,"Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)",null,null,"Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)",null,null,null,null,null,null,"PPP GDP","Exchange-rate GDP",null,null,null,null,"Graphing scale factor to deal with negative scores, alpha by country"]
[{"$f":"M3","v":19},"Australia",{"$f":"'Aid 2009'!Q5","v":2.2460379902637522},{"$f":"'Trade 2009'!F5","v":6.8663528204023834},{"$f":"'Finance 2009'!D4","v":5.5848214285714288},{"$f":"'Migration 2009'!E3","v":1.6528607484656215},{"$f":"'Environment 2009'!K5","v":3.2978324887436172},{"$f":"'Security 2009'!J6","v":1.6038727207151726},{"$f":"'Technology 2009'!D5","v":4.8951764810763656},{"$f":"SUMPRODUCT(C3:I3,$C$34:$I$34)/SUM($C$34:$I$34)","v":3.7352792397483343},{"$f":"COUNTIF($J$3:$J$24,\">\"&J3)+1","v":19},{"$f":"ROUND(J3,1)-ROUND(VLOOKUP($B3,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J3,1)<ROUND($J$3:$J$24,1),1))+1","v":19},{"$f":"VLOOKUP($B3,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":18},{"$f":"B3","v":"Australia"},{"$f":"(SUM(IF($J3<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF3)","v":6},{"$f":"(SUM(IF($J3<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG3)","v":5},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF3)","v":6},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG3)","v":5},{"$f":"B3","v":"Australia"},{"$f":"ROW(U3)-ROW($U$2)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$24,3,FALSE)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$24,5,FALSE)","v":"Sweden"},{"$f":"VLOOKUP(W3,$B$3:$O$24,9,FALSE)","v":7.0219290220535706},{"$f":"IF(ISNA(VLOOKUP(W3,$B$3:$O$24,11,FALSE)),\"\",VLOOKUP(W3,$B$3:$O$24,11,FALSE))","v":0.5},{"$f":"IF(ISNA(VLOOKUP(U3,$K$3:$O$24,4,FALSE)),\"\",VLOOKUP(U3,$K$3:$O$24,4,FALSE)-V3)","v":0},null,{"$f":"VLOOKUP(U28,$P$3:$U$26,3,FALSE)","v":1},{"$f":"VLOOKUP(U28,$P$3:$U$26,5,FALSE)","v":"Norway"},{"$f":"VLOOKUP($AC3,$B$3:$O$26,2,FALSE)","v":14.148552951634972},{"$f":"VLOOKUP($AC3,$B$3:$O$26,3,FALSE)","v":-3.4127518702056685},{"$f":"VLOOKUP($AC3,$B$3:$O$26,4,FALSE)","v":5.625},{"$f":"VLOOKUP($AC3,$B$3:$O$26,5,FALSE)","v":2.9627920061881765},{"$f":"VLOOKUP($AC3,$B$3:$O$26,6,FALSE)","v":4.1654280943810944},{"$f":"VLOOKUP($AC3,$B$3:$O$26,7,FALSE)","v":9.9370680643516049},{"$f":"VLOOKUP($AC3,$B$3:$O$26,8,FALSE)","v":4.9616982968103898},{"$f":"VLOOKUP($AC3,$B$3:$O$26,9,FALSE)","v":5.4839696490229386},null,{"$f":"VLOOKUP(U39,$Q$3:$V$26,3,FALSE)","v":1},{"$f":"VLOOKUP(U39,$Q$3:$V$26,4,FALSE)","v":"Europe"},{"$f":"VLOOKUP($AN3,$B$3:$O$26,2,FALSE)","v":7.5336000061463135},{"$f":"VLOOKUP($AN3,$B$3:$O$26,3,FALSE)","v":5.709114767228181},{"$f":"VLOOKUP($AN3,$B$3:$O$26,4,FALSE)","v":4.9131305214225849},{"$f":"VLOOKUP($AN3,$B$3:$O$26,5,FALSE)","v":2.5210683153899103},{"$f":"VLOOKUP($AN3,$B$3:$O$26,6,FALSE)","v":6.0585473615463306},{"$f":"VLOOKUP($AN3,$B$3:$O$26,7,FALSE)","v":4.1696945435674593},{"$f":"VLOOKUP($AN3,$B$3:$O$26,8,FALSE)","v":4.3634493251354751},{"$f":"VLOOKUP(AN3,$B$3:$O$26,9,FALSE)","v":5.0383721200623217},null,null,null,null,null,null,563.04946380800004,850.92165222400001,null,0,0,null,{"$f":"ABS(SUM($C3:$I3*$C$34:$I$34)/SUM(IF($C3:$I3>0,$C3:$I3*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":2.073128679830023},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.94310803679765598},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84661989795918369},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.92491835023023428},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.002179125493611},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.62738731549351301},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.60458761624935042}]
[9,"Austria",{"$f":"'Aid 2009'!Q6","v":5.7750882781719435},{"$f":"'Trade 2009'!F6","v":6.2139981066851222},{"$f":"'Finance 2009'!D5","v":3.6964285714285712},{"$f":"'Migration 2009'!E4","v":3.1078391771791303},{"$f":"'Environment 2009'!K6","v":5.2349073119639185},{"$f":"'Security 2009'!J7","v":6.5585862887185682},{"$f":"'Technology 2009'!D6","v":4.8936848981656862},5.0686475189018489,9,{"$f":"ROUND(J4,1)-ROUND(VLOOKUP($B4,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.10000000000000053},{"$f":"SUM(IF(ROUND(J4,1)<ROUND($J$3:$J$24,1),1))+1","v":9},{"$f":"VLOOKUP($B4,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":9},"Austria",{"$f":"(SUM(IF($J4<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF4)","v":0},{"$f":"(SUM(IF($J4<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG4)","v":0},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF4)","v":0},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG4)","v":0},"Austria",2,2,"Ireland",5.9718261976426934,-0.40000000000000036,0,null,2,"EU",7.4032375640849102,5.9929728912117017,4.9570997627086761,2.5187927819865523,6.1025571017182703,4.0731298083468275,4.357539102809465,5.0579041446952004,null,2,"Canada",5.0057468328147516,4.3894719482453342,4.8816964285714288,3.1262630125463682,2.998890644599439,4.4506749710697271,5.4401189282607625,4.3275518237296868,null,null,null,null,null,null,223.95414118400001,335.65189734400002,null,1,1,null,{"$f":"ABS(SUM($C4:$I4*$C$34:$I$34)/SUM(IF($C4:$I4>0,$C4:$I4*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.2516812264096571},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81903944746357993},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.71460459183673464},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.25212413007475404},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.91522774417642372},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.5327237450153066},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.48642531266623684}]
[8,"Belgium",{"$f":"'Aid 2009'!Q7","v":9.3186113653335809},{"$f":"'Trade 2009'!F7","v":5.675490588364231},{"$f":"'Finance 2009'!D6","v":5.4642857142857144},{"$f":"'Migration 2009'!E5","v":2.3549504385388862},{"$f":"'Environment 2009'!K7","v":6.7746370267099483},{"$f":"'Security 2009'!J8","v":2.3937002904444133},{"$f":"'Technology 2009'!D7","v":4.4277212327272153},5.2013423794862845,8,{"$f":"ROUND(J5,1)-ROUND(VLOOKUP($B5,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.20000000000000018},{"$f":"SUM(IF(ROUND(J5,1)<ROUND($J$3:$J$24,1),1))+1","v":8},{"$f":"VLOOKUP($B5,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":8},"Belgium",{"$f":"(SUM(IF($J5<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF5)","v":0},{"$f":"(SUM(IF($J5<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG5)","v":0},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF5)","v":0},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG5)","v":0},"Belgium",3,3,"Denmark",5.8688591659779883,0,2,null,3,"Canada",5.0057468328147516,4.3894719482453342,4.8816964285714288,3.1262630125463682,2.998890644599439,4.4506749710697271,5.4401189282607625,4.3275518237296868,null,3,"New Zealand",0.39921897543075258,8.0022145396432869,3.9575892857142856,1.4089292517953236,5.3224283197823121,5.0347879026699207,4.4062285337141418,4.0759138298214319,null,null,null,null,null,null,266.908942336,410.02804838399999,null,1,1,null,{"$f":"ABS(SUM($C5:$I5*$C$34:$I$34)/SUM(IF($C5:$I5>0,$C5:$I5*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.6390282596274541},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.83415371663578419},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82940051020408156},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.30688132943080032},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.91901352939792857},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.58020896698169244},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76017285370024701}]
[15,"Canada",{"$f":"'Aid 2009'!Q8","v":5.0057468328147516},{"$f":"'Trade 2009'!F8","v":4.3894719482453342},{"$f":"'Finance 2009'!D7","v":4.8816964285714288},{"$f":"'Migration 2009'!E6","v":3.1262630125463682},{"$f":"'Environment 2009'!K8","v":2.998890644599439},{"$f":"'Security 2009'!J9","v":4.4506749710697271},{"$f":"'Technology 2009'!D8","v":5.4401189282607625},4.3275518237296868,15,{"$f":"ROUND(J6,1)-ROUND(VLOOKUP($B6,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J6,1)<ROUND($J$3:$J$24,1),1))+1","v":15},{"$f":"VLOOKUP($B6,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":17},"Canada",{"$f":"(SUM(IF($J6<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF6)","v":3},{"$f":"(SUM(IF($J6<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG6)","v":2},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF6)","v":3},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG6)","v":2},"Canada",4,4,"Finland",5.7625101336354865,-0.29999999999999982,-1,null,4,"New Zealand",0.39921897543075258,8.0022145396432869,3.9575892857142856,1.4089292517953236,5.3224283197823121,5.0347879026699207,4.4062285337141418,4.0759138298214319,null,3,"United States",8.1253684704659648,6.8106341140486526,4.6607142857142856,1.1993025646211177,3.5742655997841637,-0.61647478888995544,4.7715364669818019,4.0750495303894327,null,null,null,null,null,null,872.784461824,1332.62606336,null,0,0,null,{"$f":"ABS(SUM($C6:$I6*$C$34:$I$34)/SUM(IF($C6:$I6>0,$C6:$I6*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.87974097350788882},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.89456581748172403},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86957908163265307},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.20179636351779134},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0193955199179763},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1653662549083224},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73206612266912996}]
[3,"Denmark",{"$f":"'Aid 2009'!Q9","v":11.47319781739218},{"$f":"'Trade 2009'!F9","v":5.8390760164504893},{"$f":"'Finance 2009'!D8","v":5.8058035714285712},{"$f":"'Migration 2009'!E7","v":2.1481693060156024},{"$f":"'Environment 2009'!K9","v":6.4330947057854999},{"$f":"'Security 2009'!J10","v":4.0614627688718468},{"$f":"'Technology 2009'!D9","v":5.3212099759017288},5.8688591659779883,3,{"$f":"ROUND(J7,1)-ROUND(VLOOKUP($B7,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J7,1)<ROUND($J$3:$J$24,1),1))+1","v":3},{"$f":"VLOOKUP($B7,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":5},"Denmark",{"$f":"(SUM(IF($J7<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF7)","v":0},{"$f":"(SUM(IF($J7<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG7)","v":0},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF7)","v":0},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG7)","v":0},"Denmark",5,5,"Spain",5.6688970940979306,0,1,null,4,"United States",8.1253684704659648,6.8106341140486526,4.6607142857142856,1.1993025646211177,3.5742655997841637,-0.61647478888995544,4.7715364669818019,4.0750495303894327,null,5,"Australia",2.2460379902637522,6.8663528204023834,5.5848214285714288,1.6528607484656215,3.2978324887436172,1.6038727207151726,4.8951764810763656,3.7352792397483343,null,null,null,null,null,null,77.651410944000006,257.92833126400001,null,1,1,null,{"$f":"ABS(SUM($C7:$I7*$C$34:$I$34)/SUM(IF($C7:$I7>0,$C7:$I7*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.2536386877942978},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85516799865305637},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85809948979591844},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.41940963802384662},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.75161145728186896},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.58140115727407338},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.94956866527486938}]
[4,"Finland",{"$f":"'Aid 2009'!Q10","v":6.1581868145552221},{"$f":"'Trade 2009'!F10","v":6.2619607223720681},{"$f":"'Finance 2009'!D9","v":6.0870535714285712},{"$f":"'Migration 2009'!E8","v":1.4125745446245395},{"$f":"'Environment 2009'!K10","v":7.1357686394258346},{"$f":"'Security 2009'!J11","v":8.1575637843582562},{"$f":"'Technology 2009'!D10","v":5.12446285868391},5.7625101336354865,4,{"$f":"ROUND(J8,1)-ROUND(VLOOKUP($B8,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.29999999999999982},{"$f":"SUM(IF(ROUND(J8,1)<ROUND($J$3:$J$24,1),1))+1","v":4},{"$f":"VLOOKUP($B8,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":3},"Finland",{"$f":"(SUM(IF($J8<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF8)","v":0},{"$f":"(SUM(IF($J8<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG8)","v":0},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF8)","v":0},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG8)","v":0},"Finland",6,6,"Norway",5.4839696490229386,-0.5,-2,null,6,"Australia",2.2460379902637522,6.8663528204023834,5.5848214285714288,1.6528607484656215,3.2978324887436172,1.6038727207151726,4.8951764810763656,3.7352792397483343,null,6,"Japan",-0.59560153094220625,1.6827164067290212,2.8928571428571428,1.0003593029130962,3.9557712098074518,3.8805727125945477,5.8110185513420491,2.6610991136144433,null,null,null,null,null,null,169.36253849600001,222.781882368,null,1,1,null,{"$f":"ABS(SUM($C8:$I8*$C$34:$I$34)/SUM(IF($C8:$I8>0,$C8:$I8*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.8562017632612096},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-0.44773172639656578},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73796486142688911},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.38869980307259594},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.5464781451473093},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.3036812545953416},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65094382151959307}]
[7,"France",{"$f":"'Aid 2009'!Q11","v":7.8901934634371749},{"$f":"'Trade 2009'!F11","v":5.6482670692432579},{"$f":"'Finance 2009'!D10","v":5.3839285714285712},{"$f":"'Migration 2009'!E9","v":2.6651902063216215},{"$f":"'Environment 2009'!K11","v":6.7248775260736906},{"$f":"'Security 2009'!J12","v":3.3185693834686187},{"$f":"'Technology 2009'!D11","v":5.605847321133071},5.3195533630151433,7,{"$f":"ROUND(J9,1)-ROUND(VLOOKUP($B9,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.29999999999999982},{"$f":"SUM(IF(ROUND(J9,1)<ROUND($J$3:$J$24,1),1))+1","v":7},{"$f":"VLOOKUP($B9,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":7},"France",{"$f":"(SUM(IF($J9<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF9)","v":0},{"$f":"(SUM(IF($J9<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG9)","v":0},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF9)","v":0},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG9)","v":0},"France",7,7,"France",5.3195533630151433,-0.29999999999999982,0,null,7,"Switzerland",6.2462443877701244,-0.43151809004772446,2.9933035714285712,2.2806409882292056,5.3443371694681634,3.7121555287466332,4.2873055046632853,3.4903527228940376,null,7,"South Korea",0.91769675981959908,-2.4024491255777143,4.2388392857142856,1.1326483552555591,3.4305705048171697,1.278205565471364,6.2269944351070166,2.1175008258010402,null,null,null,null,null,null,145.421959168,195.638755328,null,1,1,null,{"$f":"ABS(SUM($C9:$I9*$C$34:$I$34)/SUM(IF($C9:$I9>0,$C9:$I9*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1271704947767394},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80689529560617967},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76913265306122447},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.38074145804594595},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.96069678943909864},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.47408134049551698},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80083533159043874}]
[10,"Germany",{"$f":"'Aid 2009'!Q12","v":7.7853370959050974},{"$f":"'Trade 2009'!F12","v":6.0526287266499557},{"$f":"'Finance 2009'!D11","v":4.0178571428571432},{"$f":"'Migration 2009'!E10","v":2.9928376013052396},{"$f":"'Environment 2009'!K12","v":6.4676263881029765},{"$f":"'Security 2009'!J13","v":3.8695189242725183},{"$f":"'Technology 2009'!D12","v":4.0418648666661658},5.0325243922512994,10,{"$f":"ROUND(J10,1)-ROUND(VLOOKUP($B10,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.20000000000000018},{"$f":"SUM(IF(ROUND(J10,1)<ROUND($J$3:$J$24,1),1))+1","v":10},{"$f":"VLOOKUP($B10,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":9},"Germany",{"$f":"(SUM(IF($J10<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF10)","v":0},{"$f":"(SUM(IF($J10<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG10)","v":0},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF10)","v":0},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG10)","v":0},"Germany",8,8,"Belgium",5.2013423794862845,-0.20000000000000018,0,null,8,"Japan",-0.59560153094220625,1.6827164067290212,2.8928571428571428,1.0003593029130962,3.9557712098074518,3.8805727125945477,5.8110185513420491,2.6610991136144433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1484.698025984,2214.4247398399998,null,1,1,null,{"$f":"ABS(SUM($C10:$I10*$C$34:$I$34)/SUM(IF($C10:$I10>0,$C10:$I10*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.3312301950476544},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81078436976631874},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78061224489795922},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.33642149121984088},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.96780528952999256},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.34195718434920191},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.63253160467531644}]
[16,"Greece",{"$f":"'Aid 2009'!Q13","v":3.9721028823710962},{"$f":"'Trade 2009'!F13","v":5.5338553922348312},{"$f":"'Finance 2009'!D12","v":4.78125},{"$f":"'Migration 2009'!E11","v":3.1971953453191171},{"$f":"'Environment 2009'!K13","v":4.9700156063826144},{"$f":"'Security 2009'!J14","v":4.3289099073883444},{"$f":"'Technology 2009'!D13","v":2.8187387892709417},4.2288668461381347,16,{"$f":"ROUND(J11,1)-ROUND(VLOOKUP($B11,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.29999999999999982},{"$f":"SUM(IF(ROUND(J11,1)<ROUND($J$3:$J$24,1),1))+1","v":16},{"$f":"VLOOKUP($B11,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":15},"Greece",{"$f":"(SUM(IF($J11<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF11)","v":0},{"$f":"(SUM(IF($J11<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG11)","v":0},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF11)","v":0},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG11)","v":0},"Greece",9,9,"Austria",5.0686475189018489,-0.10000000000000053,0,null,9,"South Korea",0.91769675981959908,-2.4024491255777143,4.2388392857142856,1.1326483552555591,3.4305705048171697,1.278205565471364,6.2269944351070166,2.1175008258010402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5010.0321648640002,4299.2876912640004,null,1,1,null,{"$f":"ABS(SUM($C11:$I11*$C$34:$I$34)/SUM(IF($C11:$I11>0,$C11:$I11*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82501261116742053},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88771401524073179},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52806122448979587},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.44397702531130434},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.74784390170913118},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.93694089838836692},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.699097842595098}]
[2,"Ireland",{"$f":"'Aid 2009'!Q14","v":8.7617685848675997},{"$f":"'Trade 2009'!F14","v":5.7332761322450594},{"$f":"'Finance 2009'!D13","v":5.0022321428571423},{"$f":"'Migration 2009'!E12","v":1.7648689105232784},{"$f":"'Environment 2009'!K14","v":6.4065942092349664},{"$f":"'Security 2009'!J15","v":10.729066215107146},{"$f":"'Technology 2009'!D14","v":3.4049771886636577},5.9718261976426934,2,{"$f":"ROUND(J12,1)-ROUND(VLOOKUP($B12,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.40000000000000036},{"$f":"SUM(IF(ROUND(J12,1)<ROUND($J$3:$J$24,1),1))+1","v":2},{"$f":"VLOOKUP($B12,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":2},"Ireland",{"$f":"(SUM(IF($J12<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF12)","v":0},{"$f":"(SUM(IF($J12<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG12)","v":0},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF12)","v":0},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG12)","v":0},"Ireland",10,10,"Germany",5.0325243922512994,-0.20000000000000018,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.516903935999999,43.665010688000002,null,1,1,null,{"$f":"ABS(SUM($C12:$I12*$C$34:$I$34)/SUM(IF($C12:$I12>0,$C12:$I12*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1121910137007283},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86466124666427935},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.57397959183673475},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.42754822875789139},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.9239466268718538},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.55278841775321685},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.57740926666659509}]
[12,"Italy",{"$f":"'Aid 2009'!Q15","v":4.7092595440490914},{"$f":"'Trade 2009'!F15","v":5.6217492438949979},{"$f":"'Finance 2009'!D14","v":5.34375},{"$f":"'Migration 2009'!E13","v":1.5613884946606316},{"$f":"'Environment 2009'!K15","v":5.9756328576608153},{"$f":"'Security 2009'!J16","v":7.0985390294966511},{"$f":"'Technology 2009'!D15","v":3.6433799142854308},4.8505284405782314,12,{"$f":"ROUND(J13,1)-ROUND(VLOOKUP($B13,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J13,1)<ROUND($J$3:$J$24,1),1))+1","v":12},{"$f":"VLOOKUP($B13,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":13},"Italy",{"$f":"(SUM(IF($J13<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF13)","v":0},{"$f":"(SUM(IF($J13<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG13)","v":0},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF13)","v":0},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG13)","v":0},"Italy",11,10,"Netherlands",5.0066457349771909,-0.20000000000000018,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,441.18543564800001,700.60539903999995,null,1,1,null,{"$f":"ABS(SUM($C13:$I13*$C$34:$I$34)/SUM(IF($C13:$I13>0,$C13:$I13*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0783462662475449},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.95011362844569169},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.703125},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.28076142163006418},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.94495377425318761},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.36045299295864347},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.6888926514420588}]
[21,"Japan",{"$f":"'Aid 2009'!Q16","v":-0.59560153094220625},{"$f":"'Trade 2009'!F16","v":1.6827164067290212},{"$f":"'Finance 2009'!D15","v":2.8928571428571428},{"$f":"'Migration 2009'!E14","v":1.0003593029130962},{"$f":"'Environment 2009'!K16","v":3.9557712098074518},{"$f":"'Security 2009'!J17","v":3.8805727125945477},{"$f":"'Technology 2009'!D16","v":5.8110185513420491},2.6610991136144433,21,{"$f":"ROUND(J14,1)-ROUND(VLOOKUP($B14,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.39999999999999991},{"$f":"SUM(IF(ROUND(J14,1)<ROUND($J$3:$J$24,1),1))+1","v":21},{"$f":"VLOOKUP($B14,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":21},"Japan",{"$f":"(SUM(IF($J14<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF14)","v":8},{"$f":"(SUM(IF($J14<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG14)","v":6},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF14)","v":8},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG14)","v":6},"Japan",12,12,"Italy",4.8505284405782314,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64.838340607999996,129.00676403200001,null,0,0,null,{"$f":"ABS(SUM($C14:$I14*$C$34:$I$34)/SUM(IF($C14:$I14>0,$C14:$I14*$C$34:$I$34)))","v":0.96901667893906296},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.6727513634355845},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80310703484214252},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7633928571428571},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.22305549923723308},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.8536618368086879},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0140770042138072},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52048284489791874}]
[10,"Netherlands",{"$f":"'Aid 2009'!Q17","v":7.5484238637328147},{"$f":"'Trade 2009'!F17","v":6.6507953991198416},{"$f":"'Finance 2009'!D16","v":4.921875},{"$f":"'Migration 2009'!E15","v":1.9653299514104492},{"$f":"'Environment 2009'!K17","v":6.6146764197723131},{"$f":"'Security 2009'!J18","v":2.5231709507105045},{"$f":"'Technology 2009'!D17","v":4.8222485600944118},5.0066457349771909,11,{"$f":"ROUND(J15,1)-ROUND(VLOOKUP($B15,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.20000000000000018},{"$f":"SUM(IF(ROUND(J15,1)<ROUND($J$3:$J$24,1),1))+1","v":10},{"$f":"VLOOKUP($B15,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":9},"Netherlands",{"$f":"(SUM(IF($J15<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF15)","v":0},{"$f":"(SUM(IF($J15<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG15)","v":0},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF15)","v":0},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG15)","v":0},"Netherlands",13,13,"United Kingdom",4.7329634768279423,-0.39999999999999947,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195.42482944,279.801823232,null,1,1,null,{"$f":"ABS(SUM($C15:$I15*$C$34:$I$34)/SUM(IF($C15:$I15>0,$C15:$I15*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.9586027554187273},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86732560323631369},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78061224489795922},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.2909383655916063},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.98987573448356625},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.24959492612833636},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.5960138470714329}]
[17,"New Zealand",{"$f":"'Aid 2009'!Q18","v":0.39921897543075258},{"$f":"'Trade 2009'!F18","v":8.0022145396432869},{"$f":"'Finance 2009'!D17","v":3.9575892857142856},{"$f":"'Migration 2009'!E16","v":1.4089292517953236},{"$f":"'Environment 2009'!K18","v":5.3224283197823121},{"$f":"'Security 2009'!J19","v":5.0347879026699207},{"$f":"'Technology 2009'!D18","v":4.4062285337141418},4.0759138298214319,17,{"$f":"ROUND(J16,1)-ROUND(VLOOKUP($B16,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.30000000000000071},{"$f":"SUM(IF(ROUND(J16,1)<ROUND($J$3:$J$24,1),1))+1","v":17},{"$f":"VLOOKUP($B16,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":16},"New Zealand",{"$f":"(SUM(IF($J16<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF16)","v":4},{"$f":"(SUM(IF($J16<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG16)","v":3},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF16)","v":4},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG16)","v":3},"New Zealand",14,14,"Portugal",4.4399866346507357,-0.19999999999999929,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251.08824064000001,759.27184998400003,null,0,0,null,{"$f":"ABS(SUM($C16:$I16*$C$34:$I$34)/SUM(IF($C16:$I16>0,$C16:$I16*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.5042574423271412},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.8297158250893959},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.74617346938775508},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.14691936542723405},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.92069822727436945},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.63218398897464478},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.66003831617019537}]
[6,"Norway",{"$f":"'Aid 2009'!Q19","v":14.148552951634972},{"$f":"'Trade 2009'!F19","v":-3.4127518702056685},{"$f":"'Finance 2009'!D18","v":5.625},{"$f":"'Migration 2009'!E17","v":2.9627920061881765},{"$f":"'Environment 2009'!K19","v":4.1654280943810944},{"$f":"'Security 2009'!J20","v":9.9370680643516049},{"$f":"'Technology 2009'!D19","v":4.9616982968103898},5.4839696490229386,6,{"$f":"ROUND(J17,1)-ROUND(VLOOKUP($B17,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.5},{"$f":"SUM(IF(ROUND(J17,1)<ROUND($J$3:$J$24,1),1))+1","v":6},{"$f":"VLOOKUP($B17,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":4},"Norway",{"$f":"(SUM(IF($J17<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF17)","v":1},{"$f":"(SUM(IF($J17<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG17)","v":0},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF17)","v":1},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG17)","v":0},"Norway",15,15,"Canada",4.3275518237296868,0,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124.941549568,270.37055385600002,null,0,1,null,{"$f":"ABS(SUM($C17:$I17*$C$34:$I$34)/SUM(IF($C17:$I17>0,$C17:$I17*$C$34:$I$34)))","v":0.91835627199790637},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.71510669040210739},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.62706742117790493},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.69738520408163274},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.44660900179233831},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.42841294922849127},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.6358107101528182},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77715984689439466}]
[14,"Portugal",{"$f":"'Aid 2009'!Q20","v":3.5298020962899885},{"$f":"'Trade 2009'!F20","v":5.8080107756257711},{"$f":"'Finance 2009'!D19","v":5.2232142857142856},{"$f":"'Migration 2009'!E18","v":1.0284355579906383},{"$f":"'Environment 2009'!K20","v":6.4448875909205858},{"$f":"'Security 2009'!J21","v":4.4252879228225135},{"$f":"'Technology 2009'!D20","v":4.6202682131913679},4.4399866346507357,14,{"$f":"ROUND(J18,1)-ROUND(VLOOKUP($B18,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.19999999999999929},{"$f":"SUM(IF(ROUND(J18,1)<ROUND($J$3:$J$24,1),1))+1","v":14},{"$f":"VLOOKUP($B18,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":14},"Portugal",{"$f":"(SUM(IF($J18<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF18)","v":0},{"$f":"(SUM(IF($J18<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG18)","v":0},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF18)","v":0},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG18)","v":0},"Portugal",16,16,"Greece",4.2288668461381347,-0.29999999999999982,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.859209216000004,126.534385664,null,1,1,null,{"$f":"ABS(SUM($C18:$I18*$C$34:$I$34)/SUM(IF($C18:$I18>0,$C18:$I18*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.56744326891015662},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79055077031926158},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.6830357142857143},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.45674219218844531},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.71000222948323066},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.61841570105547772},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.40267696989584884}]
[22,"South Korea",{"$f":"'Aid 2009'!Q21","v":0.91769675981959908},{"$f":"'Trade 2009'!F21","v":-2.4024491255777143},{"$f":"'Finance 2009'!D20","v":4.2388392857142856},{"$f":"'Migration 2009'!E19","v":1.1326483552555591},{"$f":"'Environment 2009'!K21","v":3.4305705048171697},{"$f":"'Security 2009'!J22","v":1.278205565471364},{"$f":"'Technology 2009'!D21","v":6.2269944351070166},2.1175008258010402,22,{"$f":"ROUND(J19,1)-ROUND(VLOOKUP($B19,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.5},{"$f":"SUM(IF(ROUND(J19,1)<ROUND($J$3:$J$24,1),1))+1","v":22},{"$f":"VLOOKUP($B19,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":22},"South Korea",{"$f":"(SUM(IF($J19<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF19)","v":9},{"$f":"(SUM(IF($J19<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG19)","v":7},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF19)","v":9},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG19)","v":7},"South Korea",17,17,"New Zealand",4.0759138298214319,-0.30000000000000071,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,800.20589772799997,1422.314831872,null,0,0,null,{"$f":"ABS(SUM($C19:$I19*$C$34:$I$34)/SUM(IF($C19:$I19>0,$C19:$I19*$C$34:$I$34)))","v":0.86052508475856371},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":5.7031282204393227E-2},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1431735056633268},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.56536989795918369},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.20127560739933195},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76034690282604456},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7192554146671315},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.62946121910202024}]
[5,"Spain",{"$f":"'Aid 2009'!Q22","v":8.7754708145600837},{"$f":"'Trade 2009'!F22","v":5.9861759905713949},{"$f":"'Finance 2009'!D21","v":6.0066964285714288},{"$f":"'Migration 2009'!E20","v":2.9358674661669264},{"$f":"'Environment 2009'!K22","v":5.2612802009730828},{"$f":"'Security 2009'!J23","v":4.0698081009185136},{"$f":"'Technology 2009'!D22","v":6.6469806569240859},5.6688970940979306,5,{"$f":"ROUND(J20,1)-ROUND(VLOOKUP($B20,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J20,1)<ROUND($J$3:$J$24,1),1))+1","v":5},{"$f":"VLOOKUP($B20,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":6},"Spain",{"$f":"(SUM(IF($J20<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF20)","v":0},{"$f":"(SUM(IF($J20<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG20)","v":0},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF20)","v":0},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG20)","v":0},"Spain",18,17,"United States",4.0750495303894327,0.39999999999999947,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,712.33870233599998,1484.8848035840001,null,1,1,null,{"$f":"ABS(SUM($C20:$I20*$C$34:$I$34)/SUM(IF($C20:$I20>0,$C20:$I20*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1362117144248285},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.95236570392723041},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65173144925845239},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.16770459432273713},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.49980778837314188},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-8.6204813890018217E-2},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.66722828008304191}]
[1,"Sweden",{"$f":"'Aid 2009'!Q23","v":14.51190075881016},{"$f":"'Trade 2009'!F23","v":6.6017562575835917},{"$f":"'Finance 2009'!D22","v":5.9263392857142856},{"$f":"'Migration 2009'!E21","v":6.4744284516116402},{"$f":"'Environment 2009'!K23","v":7.0152538784552769},{"$f":"'Security 2009'!J24","v":4.3917112084545913},{"$f":"'Technology 2009'!D23","v":4.2321133137454527},7.0219290220535706,1,{"$f":"ROUND(J21,1)-ROUND(VLOOKUP($B21,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.5},{"$f":"SUM(IF(ROUND(J21,1)<ROUND($J$3:$J$24,1),1))+1","v":1},{"$f":"VLOOKUP($B21,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":1},"Sweden",{"$f":"(SUM(IF($J21<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF21)","v":0},{"$f":"(SUM(IF($J21<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG21)","v":0},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF21)","v":0},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG21)","v":0},"Sweden",19,19,"Australia",3.7352792397483343,-9.9999999999999645E-2,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302.83890688000002,365.96868710400003,null,1,1,null,{"$f":"ABS(SUM($C21:$I21*$C$34:$I$34)/SUM(IF($C21:$I21>0,$C21:$I21*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.32086257003767887},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.98090754577176908},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79783163265306123},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.23612296406651737},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.47111892696337387},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.22912467438788181},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.69931092586805221}]
[20,"Switzerland",{"$f":"'Aid 2009'!Q24","v":6.2462443877701244},{"$f":"'Trade 2009'!F24","v":-0.43151809004772446},{"$f":"'Finance 2009'!D23","v":2.9933035714285712},{"$f":"'Migration 2009'!E22","v":2.2806409882292056},{"$f":"'Environment 2009'!K24","v":5.3443371694681634},{"$f":"'Security 2009'!J25","v":3.7121555287466332},{"$f":"'Technology 2009'!D24","v":4.2873055046632853},3.4903527228940376,20,{"$f":"ROUND(J22,1)-ROUND(VLOOKUP($B22,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.29999999999999982},{"$f":"SUM(IF(ROUND(J22,1)<ROUND($J$3:$J$24,1),1))+1","v":20},{"$f":"VLOOKUP($B22,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":18},"Switzerland",{"$f":"(SUM(IF($J22<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF22)","v":7},{"$f":"(SUM(IF($J22<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG22)","v":0},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF22)","v":7},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG22)","v":0},"Switzerland",20,20,"Switzerland",3.4903527228940376,-0.29999999999999982,-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294.74868428799999,363.00501811200002,null,0,1,null,{"$f":"ABS(SUM($C22:$I22*$C$34:$I$34)/SUM(IF($C22:$I22>0,$C22:$I22*$C$34:$I$34)))","v":0.98264485549163361},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.8768342733979716},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-6.0575575890995992E-2},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.42019347934128842},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.320151447758112},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.75022648937008707},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52110436187252918},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.60184267115404844}]
[13,"United Kingdom",{"$f":"'Aid 2009'!Q25","v":6.7102192879310909},{"$f":"'Trade 2009'!F25","v":6.0712792226541961},{"$f":"'Finance 2009'!D24","v":5.4642857142857144},{"$f":"'Migration 2009'!E23","v":2.0365685591412439},{"$f":"'Environment 2009'!K25","v":6.929130141384964},{"$f":"'Security 2009'!J26","v":1.7471644828983546},{"$f":"'Technology 2009'!D25","v":4.1720969295000305},4.7329634768279423,13,{"$f":"ROUND(J23,1)-ROUND(VLOOKUP($B23,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.39999999999999947},{"$f":"SUM(IF(ROUND(J23,1)<ROUND($J$3:$J$24,1),1))+1","v":13},{"$f":"VLOOKUP($B23,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":12},"United Kingdom",{"$f":"(SUM(IF($J23<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF23)","v":0},{"$f":"(SUM(IF($J23<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG23)","v":0},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF23)","v":0},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG23)","v":0},"United Kingdom",21,21,"Japan",2.6610991136144433,-0.39999999999999991,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1744.58011648,2220.82367488,null,1,1,null,{"$f":"ABS(SUM($C23:$I23*$C$34:$I$34)/SUM(IF($C23:$I23>0,$C23:$I23*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-8.2449688212091171E-2},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.23294003772068997},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.40046097445951073},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.13848069277923494},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.54760118291005366},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.53719138319141702},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80442484255353675}]
[17,"United States",{"$f":"'Aid 2009'!Q26","v":8.1253684704659648},{"$f":"'Trade 2009'!F26","v":6.8106341140486526},{"$f":"'Finance 2009'!D25","v":4.6607142857142856},{"$f":"'Migration 2009'!E24","v":1.1993025646211177},{"$f":"'Environment 2009'!K26","v":3.5742655997841637},{"$f":"'Security 2009'!J27","v":-0.61647478888995544},{"$f":"'Technology 2009'!D26","v":4.7715364669818019},4.0750495303894327,18,{"$f":"ROUND(J24,1)-ROUND(VLOOKUP($B24,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.39999999999999947},{"$f":"SUM(IF(ROUND(J24,1)<ROUND($J$3:$J$24,1),1))+1","v":17},{"$f":"VLOOKUP($B24,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":20},"United States",{"$f":"(SUM(IF($J24<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF24)","v":5},{"$f":"(SUM(IF($J24<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG24)","v":4},{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF24)","v":4},{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG24)","v":3},"United States",22,22,"South Korea",2.1175008258010402,-0.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11597.85873408,14586.736541696,null,0,0,null,{"$f":"ABS(SUM($C24:$I24*$C$34:$I$34)/SUM(IF($C24:$I24>0,$C24:$I24*$C$34:$I$34)))","v":0.97884570156825046},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.11281444028948853},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-0.29533824820227139},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52108964794531643},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.13923890312970538},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.42172742491828907},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.15713256465230191},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76549784486593853}]
[null,"EU",{"$f":"'Aid 2009'!Q27","v":7.4032375640849102},{"$f":"'Trade 2009'!F27","v":5.9929728912117017},{"$f":"'Finance 2009'!D26","v":4.9570997627086761},{"$f":"'Migration 2009'!E25","v":2.5187927819865523},{"$f":"'Environment 2009'!K27","v":6.1025571017182703},{"$f":"'Security 2009'!J28","v":4.0731298083468275},{"$f":"'Technology 2009'!D27","v":4.357539102809465},5.0579041446952004,null,null,null,null,null,{"$f":"(SUM(IF($J25<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF25)","v":2},null,{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF25)","v":2},null,"EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Europe",{"$f":"'Aid 2009'!Q28","v":7.5336000061463135},{"$f":"'Trade 2009'!F28","v":5.709114767228181},{"$f":"'Finance 2009'!D27","v":4.9131305214225849},{"$f":"'Migration 2009'!E26","v":2.5210683153899103},{"$f":"'Environment 2009'!K28","v":6.0585473615463306},{"$f":"'Security 2009'!J29","v":4.1696945435674593},{"$f":"'Technology 2009'!D28","v":4.3634493251354751},5.0383721200623217,null,null,null,null,null,{"$f":"(SUM(IF($J26<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF26)","v":0},{"$f":"(SUM(IF($J26<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG26)","v":1},{"$f":"(SUM(IF(ROUND($J26,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF26)","v":0},{"$f":"(SUM(IF(ROUND($J26,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG26)","v":1},"Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(IF($J19<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF19)","v":9}]
[null,"Average",{"$f":"AVERAGE(C3:C24)","v":6.5187648865756733},4.7819541084969268,4.9072646103896114,2.2913381927647012,5.4762684788286329,4.4069964515754485,4.7534396325867707,4.7337180516025379,null,null,null,null,null,null,null,null,null,null,1]
[null,"Standard dev.",{"$f":"STDEVP(C3:C24)","v":3.8800640701801674},2.986379482139812,0.90383889905190673,1.1666142015248724,1.3287539671292243,2.6707079818580288,0.87886985399615059,1.0967005065659752,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"Lowest",{"$f":"MIN(C3:C24)","v":-0.59560153094220625},-3.4127518702056685,2.8928571428571428,1.0003593029130962,2.998890644599439,-0.61647478888995544,2.8187387892709417,2.1175008258010402,null,null,null,null,null,null,null,null,null,null,4]
[null,"Highest",{"$f":"MAX(C3:C24)","v":14.51190075881016},8.0022145396432869,6.0870535714285712,6.4744284516116402,7.1357686394258346,10.729066215107146,6.6469806569240859,7.0219290220535706,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Weight",{"$f":"'CDI 2012'!C39","v":1},{"$f":"'CDI 2012'!D39","v":1},{"$f":"'CDI 2012'!E39","v":1},{"$f":"'CDI 2012'!F39","v":1},{"$f":"'CDI 2012'!G39","v":1},{"$f":"'CDI 2012'!H39","v":1},{"$f":"'CDI 2012'!I39","v":1},null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2009}]

{"sheet":"CDI 2008","index":6,"n_rows":68,"n_cols":68,"rows_kept":68,"cut":false,"hidden":false,"merged":[[0,58,1,58],[1,60,1,67],[0,0,0,9],[0,21,0,23],[0,24,0,25],[0,27,0,36],[0,38,0,47],[0,57,1,57]]}
[{"$f":"\"Commitment to Development Index \"&Region_name&IF(Region_name=\"\",\"\",\" \")&Year&IF(Publication_year>Year,\" (\"&Publication_year&\" methodology)\",\"\")","v":"Commitment to Development Index Middle East & North Africa 2008 (2013 methodology)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standings",null,null,"One-year change, latest methodology",null,null,"Standings/EU as one",null,null,null,null,null,null,null,null,null,null,"Standings/Europe as one",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU countries","Europe countries"]
["Rank","Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)","True rank",{"$f":"Year-1&\"-\"&Year-2000&\" score change\"","v":"2007-8 score change"},"Rank",{"$f":"Year-1&\" rank (\"&Year&\" method)\"","v":"2007 rank (2008 method)"},null,"True rank/EU","True rank/Europe","Rank/EU","Rank/Europe",null,null,null,"Country","Score","Score","Rank",null,null,"Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)",null,null,"Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)",null,null,null,null,null,null,"PPP GDP","Exchange-rate GDP",null,null,null,null,"Graphing scale factor to deal with negative scores, alpha by country"]
[{"$f":"M3","v":18},"Australia",{"$f":"'Aid 2008'!Q5","v":2.2234671981322829},{"$f":"'Trade 2008'!F5","v":6.5174965964761888},{"$f":"'Finance 2008'!D4","v":5.5378731343283585},{"$f":"'Migration 2008'!E3","v":2.3149872806201479},{"$f":"'Environment 2008'!K5","v":3.3887291522531418},{"$f":"'Security 2008'!J6","v":1.6194895724636464},{"$f":"'Technology 2008'!D5","v":5.1310245791500986},{"$f":"SUMPRODUCT(C3:I3,$C$34:$I$34)/SUM($C$34:$I$34)","v":3.8190096447748374},{"$f":"COUNTIF($J$3:$J$24,\">\"&J3)+1","v":18},{"$f":"ROUND(J3,1)-ROUND(VLOOKUP($B3,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J3,1)<ROUND($J$3:$J$24,1),1))+1","v":18},{"$f":"VLOOKUP($B3,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":19},{"$f":"B3","v":"Australia"},{"$f":"(SUM(IF($J3<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF3)","v":5},{"$f":"(SUM(IF($J3<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG3)","v":4},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF3)","v":5},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG3)","v":4},{"$f":"B3","v":"Australia"},{"$f":"ROW(U3)-ROW($U$2)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$24,3,FALSE)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$24,5,FALSE)","v":"Sweden"},{"$f":"VLOOKUP(W3,$B$3:$O$24,9,FALSE)","v":6.5184880930525351},{"$f":"IF(ISNA(VLOOKUP(W3,$B$3:$O$24,11,FALSE)),\"\",VLOOKUP(W3,$B$3:$O$24,11,FALSE))","v":-9.9999999999999645E-2},{"$f":"IF(ISNA(VLOOKUP(U3,$K$3:$O$24,4,FALSE)),\"\",VLOOKUP(U3,$K$3:$O$24,4,FALSE)-V3)","v":0},null,{"$f":"VLOOKUP(U28,$P$3:$U$26,3,FALSE)","v":1},{"$f":"VLOOKUP(U28,$P$3:$U$26,5,FALSE)","v":"Norway"},{"$f":"VLOOKUP($AC3,$B$3:$O$26,2,FALSE)","v":11.414146532315954},{"$f":"VLOOKUP($AC3,$B$3:$O$26,3,FALSE)","v":2.281444906427347},{"$f":"VLOOKUP($AC3,$B$3:$O$26,4,FALSE)","v":5.5707089552238802},{"$f":"VLOOKUP($AC3,$B$3:$O$26,5,FALSE)","v":3.0522643639857199},{"$f":"VLOOKUP($AC3,$B$3:$O$26,6,FALSE)","v":3.5505557674493735},{"$f":"VLOOKUP($AC3,$B$3:$O$26,7,FALSE)","v":10.410404019437252},{"$f":"VLOOKUP($AC3,$B$3:$O$26,8,FALSE)","v":5.5800201131657285},{"$f":"VLOOKUP($AC3,$B$3:$O$26,9,FALSE)","v":5.9799349511436075},null,{"$f":"VLOOKUP(U39,$Q$3:$V$26,3,FALSE)","v":1},{"$f":"VLOOKUP(U39,$Q$3:$V$26,4,FALSE)","v":"Europe"},{"$f":"VLOOKUP($AN3,$B$3:$O$26,2,FALSE)","v":8.3521696597328301},{"$f":"VLOOKUP($AN3,$B$3:$O$26,3,FALSE)","v":5.8051527735905513},{"$f":"VLOOKUP($AN3,$B$3:$O$26,4,FALSE)","v":4.8717531527190401},{"$f":"VLOOKUP($AN3,$B$3:$O$26,5,FALSE)","v":2.5530163537186512},{"$f":"VLOOKUP($AN3,$B$3:$O$26,6,FALSE)","v":6.3564059366814636},{"$f":"VLOOKUP($AN3,$B$3:$O$26,7,FALSE)","v":4.1295082220404931},{"$f":"VLOOKUP($AN3,$B$3:$O$26,8,FALSE)","v":4.7127521870970979},{"$f":"VLOOKUP(AN3,$B$3:$O$26,9,FALSE)","v":5.2543940407971599},null,null,null,null,null,null,563.04946380800004,850.92165222400001,null,0,0,null,{"$f":"ABS(SUM($C3:$I3*$C$34:$I$34)/SUM(IF($C3:$I3>0,$C3:$I3*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.6162495029271347},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.93716852280587049},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84466284648187628},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81494734252518519},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0229281587597334},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.6323482637812724},{"$f":"VLOOKUP($W3,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65018345577146308}]
[9,"Austria",{"$f":"'Aid 2008'!Q6","v":6.809191879647539},{"$f":"'Trade 2008'!F6","v":6.0398405251289535},{"$f":"'Finance 2008'!D5","v":3.5734141791044776},{"$f":"'Migration 2008'!E4","v":3.189519233709353},{"$f":"'Environment 2008'!K6","v":5.3302401526616743},{"$f":"'Security 2008'!J7","v":6.6271725911196286},{"$f":"'Technology 2008'!D6","v":4.8908689898661848},5.2086067930339732,10,{"$f":"ROUND(J4,1)-ROUND(VLOOKUP($B4,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.10000000000000053},{"$f":"SUM(IF(ROUND(J4,1)<ROUND($J$3:$J$24,1),1))+1","v":9},{"$f":"VLOOKUP($B4,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":9},"Austria",{"$f":"(SUM(IF($J4<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF4)","v":0},{"$f":"(SUM(IF($J4<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG4)","v":0},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF4)","v":0},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG4)","v":0},"Austria",2,2,"Ireland",6.3718120008222758,0.60000000000000053,0,null,2,"EU",8.306673307414087,6.0171141322972606,4.9234431924236208,2.5424396835147798,6.4023417126217588,4.0961494777636513,4.6997491701853287,5.2839872394600693,null,2,"New Zealand",2.4512242135241551,7.643310351780741,4.145195895522388,1.5427238701768538,5.8385245340512038,5.0912837602406436,3.7502865921887962,4.3517927453549685,null,null,null,null,null,null,223.95414118400001,335.65189734400002,null,1,1,null,{"$f":"ABS(SUM($C4:$I4*$C$34:$I$34)/SUM(IF($C4:$I4>0,$C4:$I4*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.6169045962518802},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82052585210433571},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.68986540511727079},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.23214259996704012},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.91497274976415144},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.6048584128916217},{"$f":"VLOOKUP($W4,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.49254238472597534}]
[8,"Belgium",{"$f":"'Aid 2008'!Q7","v":9.330078496230497},{"$f":"'Trade 2008'!F7","v":5.7391377813630431},{"$f":"'Finance 2008'!D6","v":5.2423507462686567},{"$f":"'Migration 2008'!E5","v":2.3735322898123465},{"$f":"'Environment 2008'!K7","v":6.7244040798675364},{"$f":"'Security 2008'!J8","v":4.1923832273034627},{"$f":"'Technology 2008'!D7","v":4.4535747587279042},5.4364944827962063,8,{"$f":"ROUND(J5,1)-ROUND(VLOOKUP($B5,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.10000000000000053},{"$f":"SUM(IF(ROUND(J5,1)<ROUND($J$3:$J$24,1),1))+1","v":8},{"$f":"VLOOKUP($B5,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":7},"Belgium",{"$f":"(SUM(IF($J5<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF5)","v":0},{"$f":"(SUM(IF($J5<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG5)","v":0},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF5)","v":0},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG5)","v":0},"Belgium",3,3,"Finland",6.0798190478328831,0.39999999999999947,0,null,3,"New Zealand",2.4512242135241551,7.643310351780741,4.145195895522388,1.5427238701768538,5.8385245340512038,5.0912837602406436,3.7502865921887962,4.3517927453549685,null,3,"Canada",3.7412473113228129,5.4160498252969766,4.9004197761194028,2.8846486883893534,2.9968361407428001,4.4683305213288751,5.6937708099040636,4.3001861533006123,null,null,null,null,null,null,266.908942336,410.02804838399999,null,1,1,null,{"$f":"ABS(SUM($C5:$I5*$C$34:$I$34)/SUM(IF($C5:$I5>0,$C5:$I5*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1020153802828818},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.87337843012485661},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78368203624733468},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.24107783240397701},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1005653789532301},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.2297356896555722},{"$f":"VLOOKUP($W5,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.74936430016503108}]
[17,"Canada",{"$f":"'Aid 2008'!Q8","v":3.7412473113228129},{"$f":"'Trade 2008'!F8","v":5.4160498252969766},{"$f":"'Finance 2008'!D7","v":4.9004197761194028},{"$f":"'Migration 2008'!E6","v":2.8846486883893534},{"$f":"'Environment 2008'!K8","v":2.9968361407428001},{"$f":"'Security 2008'!J9","v":4.4683305213288751},{"$f":"'Technology 2008'!D8","v":5.6937708099040636},4.3001861533006123,17,{"$f":"ROUND(J6,1)-ROUND(VLOOKUP($B6,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.20000000000000018},{"$f":"SUM(IF(ROUND(J6,1)<ROUND($J$3:$J$24,1),1))+1","v":17},{"$f":"VLOOKUP($B6,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":17},"Canada",{"$f":"(SUM(IF($J6<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF6)","v":4},{"$f":"(SUM(IF($J6<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG6)","v":3},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF6)","v":4},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG6)","v":3},"Canada",4,4,"Norway",5.9799349511436075,0.40000000000000036,0,null,4,"Canada",3.7412473113228129,5.4160498252969766,4.9004197761194028,2.8846486883893534,2.9968361407428001,4.4683305213288751,5.6937708099040636,4.3001861533006123,null,4,"Australia",2.2234671981322829,6.5174965964761888,5.5378731343283585,2.3149872806201479,3.3887291522531418,1.6194895724636464,5.1310245791500986,3.8190096447748374,null,null,null,null,null,null,872.784461824,1332.62606336,null,0,0,null,{"$f":"ABS(SUM($C6:$I6*$C$34:$I$34)/SUM(IF($C6:$I6>0,$C6:$I6*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.630592361759422},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.32592070091819242},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79581556503198292},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.43603776628367424},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.50722225249276764},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.4872005742053216},{"$f":"VLOOKUP($W6,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7971457304522469}]
[5,"Denmark",{"$f":"'Aid 2008'!Q9","v":12.491065997226416},{"$f":"'Trade 2008'!F9","v":5.9758000313446953},{"$f":"'Finance 2008'!D8","v":5.551445895522388},{"$f":"'Migration 2008'!E7","v":2.5617211892465543},{"$f":"'Environment 2008'!K9","v":5.8514089309764552},{"$f":"'Security 2008'!J10","v":4.0102691280840883},{"$f":"'Technology 2008'!D9","v":5.1623780463397155},5.943441316962903,5,{"$f":"ROUND(J7,1)-ROUND(VLOOKUP($B7,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.5},{"$f":"SUM(IF(ROUND(J7,1)<ROUND($J$3:$J$24,1),1))+1","v":5},{"$f":"VLOOKUP($B7,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":6},"Denmark",{"$f":"(SUM(IF($J7<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF7)","v":0},{"$f":"(SUM(IF($J7<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG7)","v":0},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF7)","v":0},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG7)","v":0},"Denmark",5,5,"Denmark",5.943441316962903,0.5,1,null,5,"Australia",2.2234671981322829,6.5174965964761888,5.5378731343283585,2.3149872806201479,3.3887291522531418,1.6194895724636464,5.1310245791500986,3.8190096447748374,null,5,"United States",6.0522989768509028,6.1133213183730151,4.8154850746268654,1.7012958034791015,3.2599218392820837,-0.99918681707257251,4.7941967029483381,3.676761842641104,null,null,null,null,null,null,77.651410944000006,257.92833126400001,null,1,1,null,{"$f":"ABS(SUM($C7:$I7*$C$34:$I$34)/SUM(IF($C7:$I7>0,$C7:$I7*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.7844379996037738},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85368571876352795},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79306369936034116},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.36596016989236491},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.83591556156806501},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.57289558972629828},{"$f":"VLOOKUP($W7,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73748257804853079}]
[3,"Finland",{"$f":"'Aid 2008'!Q10","v":7.7141076619801723},{"$f":"'Trade 2008'!F10","v":6.1136490108739965},{"$f":"'Finance 2008'!D9","v":5.4857742537313428},{"$f":"'Migration 2008'!E8","v":1.687544826827839},{"$f":"'Environment 2008'!K10","v":7.703957652672611},{"$f":"'Security 2008'!J11","v":8.6081498275890063},{"$f":"'Technology 2008'!D10","v":5.2455501011552172},6.0798190478328831,3,{"$f":"ROUND(J8,1)-ROUND(VLOOKUP($B8,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.39999999999999947},{"$f":"SUM(IF(ROUND(J8,1)<ROUND($J$3:$J$24,1),1))+1","v":3},{"$f":"VLOOKUP($B8,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":3},"Finland",{"$f":"(SUM(IF($J8<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF8)","v":0},{"$f":"(SUM(IF($J8<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG8)","v":0},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF8)","v":0},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG8)","v":0},"Finland",6,6,"Spain",5.6847480189788788,1.1000000000000005,5,null,5,"Switzerland",7.399245645098973,-3.945896474839472E-2,2.6732742537313432,2.5366960398882252,5.5575180182239992,3.6968065330174422,4.7534572724467985,3.7967912568083411,null,6,"Japan",0.20471872920743078,4.0574906259384642,3.0808768656716419,0.98806097900531864,3.9324054384449618,3.8388726859746454,5.801396980702652,3.1291174721350168,null,null,null,null,null,null,169.36253849600001,222.781882368,null,1,1,null,{"$f":"ABS(SUM($C8:$I8*$C$34:$I$34)/SUM(IF($C8:$I8>0,$C8:$I8*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1828734765574418},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86226159793806534},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88218949893390186},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.40196003152546483},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80029660965857785},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.63819291218351737},{"$f":"VLOOKUP($W8,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.91697389218190983}]
[7,"France",{"$f":"'Aid 2008'!Q11","v":10.152769909318147},{"$f":"'Trade 2008'!F11","v":5.7081203747766489},{"$f":"'Finance 2008'!D10","v":4.9796641791044776},{"$f":"'Migration 2008'!E9","v":2.7692502964285217},{"$f":"'Environment 2008'!K11","v":6.3538294496639995},{"$f":"'Security 2008'!J12","v":3.373029809750796},{"$f":"'Technology 2008'!D11","v":6.0787808425614172},5.6307778373720012,7,{"$f":"ROUND(J9,1)-ROUND(VLOOKUP($B9,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.29999999999999982},{"$f":"SUM(IF(ROUND(J9,1)<ROUND($J$3:$J$24,1),1))+1","v":7},{"$f":"VLOOKUP($B9,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":7},"France",{"$f":"(SUM(IF($J9<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF9)","v":0},{"$f":"(SUM(IF($J9<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG9)","v":0},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF9)","v":0},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG9)","v":0},"France",7,7,"France",5.6307778373720012,0.29999999999999982,0,null,7,"United States",6.0522989768509028,6.1133213183730151,4.8154850746268654,1.7012958034791015,3.2599218392820837,-0.99918681707257251,4.7941967029483381,3.676761842641104,null,7,"South Korea",1.7177376576049403,0.32324111967849556,4.3750466417910445,1.1023931715719117,3.2919418862628329,1.1579727376291231,6.5701391557146511,2.648353195750428,null,null,null,null,null,null,145.421959168,195.638755328,null,1,1,null,{"$f":"ABS(SUM($C9:$I9*$C$34:$I$34)/SUM(IF($C9:$I9>0,$C9:$I9*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.4503957013311639},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81544576782523559},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7113805970149254},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.39560718520407451},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.90768992138057136},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.48186140139297085},{"$f":"VLOOKUP($W9,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86839726322305955}]
[9,"Germany",{"$f":"'Aid 2008'!Q12","v":8.3576031352144007},{"$f":"'Trade 2008'!F12","v":6.0489641777955168},{"$f":"'Finance 2008'!D11","v":4.0987873134328359},{"$f":"'Migration 2008'!E10","v":3.1601145412908962},{"$f":"'Environment 2008'!K12","v":6.4423301470675485},{"$f":"'Security 2008'!J13","v":3.9270036921003824},{"$f":"'Technology 2008'!D12","v":4.3080038462542349},5.1918295504508309,11,{"$f":"ROUND(J10,1)-ROUND(VLOOKUP($B10,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.29999999999999982},{"$f":"SUM(IF(ROUND(J10,1)<ROUND($J$3:$J$24,1),1))+1","v":9},{"$f":"VLOOKUP($B10,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":10},"Germany",{"$f":"(SUM(IF($J10<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF10)","v":0},{"$f":"(SUM(IF($J10<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG10)","v":0},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF10)","v":0},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG10)","v":0},"Germany",8,8,"Belgium",5.4364944827962063,0.10000000000000053,-1,null,8,"Japan",0.20471872920743078,4.0574906259384642,3.0808768656716419,0.98806097900531864,3.9324054384449618,3.8388726859746454,5.801396980702652,3.1291174721350168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1484.698025984,2214.4247398399998,null,1,1,null,{"$f":"ABS(SUM($C10:$I10*$C$34:$I$34)/SUM(IF($C10:$I10>0,$C10:$I10*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.3328683566043567},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81987682590900612},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.74890724946695097},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.33907604140176378},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.96062915426679096},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.59891188961478037},{"$f":"VLOOKUP($W10,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.6362249655325577}]
[15,"Greece",{"$f":"'Aid 2008'!Q13","v":6.2134209360187951},{"$f":"'Trade 2008'!F13","v":5.5583574258868582},{"$f":"'Finance 2008'!D12","v":4.7169776119402984},{"$f":"'Migration 2008'!E11","v":2.3576067707923931},{"$f":"'Environment 2008'!K13","v":5.163794327521817},{"$f":"'Security 2008'!J14","v":4.2031277895291934},{"$f":"'Technology 2008'!D13","v":3.1026739952219211},4.4737084081301823,15,{"$f":"ROUND(J11,1)-ROUND(VLOOKUP($B11,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.5},{"$f":"SUM(IF(ROUND(J11,1)<ROUND($J$3:$J$24,1),1))+1","v":15},{"$f":"VLOOKUP($B11,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":18},"Greece",{"$f":"(SUM(IF($J11<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF11)","v":0},{"$f":"(SUM(IF($J11<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG11)","v":0},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF11)","v":0},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG11)","v":0},"Greece",9,9,"Netherlands",5.2146661351695469,-0.39999999999999947,-5,null,9,"South Korea",1.7177376576049403,0.32324111967849556,4.3750466417910445,1.1023931715719117,3.2919418862628329,1.1579727376291231,6.5701391557146511,2.648353195750428,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5010.0321648640002,4299.2876912640004,null,1,1,null,{"$f":"ABS(SUM($C11:$I11*$C$34:$I$34)/SUM(IF($C11:$I11>0,$C11:$I11*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0813897709799627},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.96751094054855336},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7000599680170575},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.34705822020676236},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.92031354513210906},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.47081336695005876},{"$f":"VLOOKUP($W11,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.72752032333504368}]
[2,"Ireland",{"$f":"'Aid 2008'!Q14","v":11.318332173763162},{"$f":"'Trade 2008'!F14","v":5.7436809647303502},{"$f":"'Finance 2008'!D13","v":4.8290578358208958},{"$f":"'Migration 2008'!E12","v":1.6249981997692808},{"$f":"'Environment 2008'!K14","v":6.4048092483490597},{"$f":"'Security 2008'!J15","v":11.234008890241352},{"$f":"'Technology 2008'!D14","v":3.4477966930818273},6.3718120008222758,2,{"$f":"ROUND(J12,1)-ROUND(VLOOKUP($B12,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.60000000000000053},{"$f":"SUM(IF(ROUND(J12,1)<ROUND($J$3:$J$24,1),1))+1","v":2},{"$f":"VLOOKUP($B12,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":2},"Ireland",{"$f":"(SUM(IF($J12<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF12)","v":0},{"$f":"(SUM(IF($J12<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG12)","v":0},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF12)","v":0},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG12)","v":0},"Ireland",10,9,"Austria",5.2086067930339732,0.10000000000000053,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.516903935999999,43.665010688000002,null,1,1,null,{"$f":"ABS(SUM($C12:$I12*$C$34:$I$34)/SUM(IF($C12:$I12>0,$C12:$I12*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.97274169709250558},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86283436073270769},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.51048773987206819},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.45564560481562183},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76146287895166775},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.94673894158851835},{"$f":"VLOOKUP($W12,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.69869556998088356}]
[13,"Italy",{"$f":"'Aid 2008'!Q15","v":4.402509255205965},{"$f":"'Trade 2008'!F15","v":5.7282810295125488},{"$f":"'Finance 2008'!D14","v":5.1766791044776115},{"$f":"'Migration 2008'!E13","v":1.4884899940664917},{"$f":"'Environment 2008'!K15","v":6.0204918675696204},{"$f":"'Security 2008'!J16","v":7.1653192117979225},{"$f":"'Technology 2008'!D15","v":3.9776317179138303},4.8513431686491417,13,{"$f":"ROUND(J13,1)-ROUND(VLOOKUP($B13,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.40000000000000036},{"$f":"SUM(IF(ROUND(J13,1)<ROUND($J$3:$J$24,1),1))+1","v":13},{"$f":"VLOOKUP($B13,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":13},"Italy",{"$f":"(SUM(IF($J13<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF13)","v":0},{"$f":"(SUM(IF($J13<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG13)","v":0},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF13)","v":0},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG13)","v":0},"Italy",11,9,"Germany",5.1918295504508309,0.29999999999999982,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,441.18543564800001,700.60539903999995,null,1,1,null,{"$f":"ABS(SUM($C13:$I13*$C$34:$I$34)/SUM(IF($C13:$I13>0,$C13:$I13*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1939433050306287},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86413773968507379},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.58554104477611946},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.45144493447012801},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.92033287815250697},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.56100052744291173},{"$f":"VLOOKUP($W13,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.61542912089346213}]
[21,"Japan",{"$f":"'Aid 2008'!Q16","v":0.20471872920743078},{"$f":"'Trade 2008'!F16","v":4.0574906259384642},{"$f":"'Finance 2008'!D15","v":3.0808768656716419},{"$f":"'Migration 2008'!E14","v":0.98806097900531864},{"$f":"'Environment 2008'!K16","v":3.9324054384449618},{"$f":"'Security 2008'!J17","v":3.8388726859746454},{"$f":"'Technology 2008'!D16","v":5.801396980702652},3.1291174721350168,21,{"$f":"ROUND(J14,1)-ROUND(VLOOKUP($B14,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J14,1)<ROUND($J$3:$J$24,1),1))+1","v":21},{"$f":"VLOOKUP($B14,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":21},"Japan",{"$f":"(SUM(IF($J14<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF14)","v":8},{"$f":"(SUM(IF($J14<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG14)","v":6},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF14)","v":8},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG14)","v":6},"Japan",12,12,"United Kingdom",5.1134198120617205,0.59999999999999964,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64.838340607999996,129.00676403200001,null,0,0,null,{"$f":"ABS(SUM($C14:$I14*$C$34:$I$34)/SUM(IF($C14:$I14>0,$C14:$I14*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.3094698189464382},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.8772826794180173},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78643390191897655},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.29742846424794384},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.97957584383729812},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.22938158504088721},{"$f":"VLOOKUP($W14,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.6338475186521586}]
[9,"Netherlands",{"$f":"'Aid 2008'!Q17","v":7.5697283968597393},{"$f":"'Trade 2008'!F17","v":6.7725765838398733},{"$f":"'Finance 2008'!D16","v":4.9004197761194028},{"$f":"'Migration 2008'!E15","v":2.4294075414473366},{"$f":"'Environment 2008'!K17","v":6.4421948159247631},{"$f":"'Security 2008'!J18","v":3.2956935686504112},{"$f":"'Technology 2008'!D17","v":5.0926422633453061},5.2146661351695469,9,{"$f":"ROUND(J15,1)-ROUND(VLOOKUP($B15,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.39999999999999947},{"$f":"SUM(IF(ROUND(J15,1)<ROUND($J$3:$J$24,1),1))+1","v":9},{"$f":"VLOOKUP($B15,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":4},"Netherlands",{"$f":"(SUM(IF($J15<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF15)","v":0},{"$f":"(SUM(IF($J15<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG15)","v":0},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF15)","v":0},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG15)","v":0},"Netherlands",13,13,"Italy",4.8513431686491417,0.40000000000000036,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195.42482944,279.801823232,null,1,1,null,{"$f":"ABS(SUM($C15:$I15*$C$34:$I$34)/SUM(IF($C15:$I15>0,$C15:$I15*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.62892989360085216},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81832586135893559},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7395255863539445},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.21264142772378453},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86007026679566001},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0236170302568461},{"$f":"VLOOKUP($W15,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.56823310255911863}]
[16,"New Zealand",{"$f":"'Aid 2008'!Q18","v":2.4512242135241551},{"$f":"'Trade 2008'!F18","v":7.643310351780741},{"$f":"'Finance 2008'!D17","v":4.145195895522388},{"$f":"'Migration 2008'!E16","v":1.5427238701768538},{"$f":"'Environment 2008'!K18","v":5.8385245340512038},{"$f":"'Security 2008'!J19","v":5.0912837602406436},{"$f":"'Technology 2008'!D18","v":3.7502865921887962},4.3517927453549685,16,{"$f":"ROUND(J16,1)-ROUND(VLOOKUP($B16,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.10000000000000053},{"$f":"SUM(IF(ROUND(J16,1)<ROUND($J$3:$J$24,1),1))+1","v":16},{"$f":"VLOOKUP($B16,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":15},"New Zealand",{"$f":"(SUM(IF($J16<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF16)","v":3},{"$f":"(SUM(IF($J16<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG16)","v":2},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF16)","v":3},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG16)","v":2},"New Zealand",14,14,"Portugal",4.5782722710541623,0.29999999999999982,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251.08824064000001,759.27184998400003,null,0,0,null,{"$f":"ABS(SUM($C16:$I16*$C$34:$I$34)/SUM(IF($C16:$I16>0,$C16:$I16*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52532981529464773},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.83852771422350092},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.74421641791044768},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.14575844817875505},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0110371435522831},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.62074926100047378},{"$f":"VLOOKUP($W16,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.69265347089405405}]
[4,"Norway",{"$f":"'Aid 2008'!Q19","v":11.414146532315954},{"$f":"'Trade 2008'!F19","v":2.281444906427347},{"$f":"'Finance 2008'!D18","v":5.5707089552238802},{"$f":"'Migration 2008'!E17","v":3.0522643639857199},{"$f":"'Environment 2008'!K19","v":3.5505557674493735},{"$f":"'Security 2008'!J20","v":10.410404019437252},{"$f":"'Technology 2008'!D19","v":5.5800201131657285},5.9799349511436075,4,{"$f":"ROUND(J17,1)-ROUND(VLOOKUP($B17,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.40000000000000036},{"$f":"SUM(IF(ROUND(J17,1)<ROUND($J$3:$J$24,1),1))+1","v":4},{"$f":"VLOOKUP($B17,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":4},"Norway",{"$f":"(SUM(IF($J17<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF17)","v":1},{"$f":"(SUM(IF($J17<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG17)","v":0},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF17)","v":1},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG17)","v":0},"Norway",15,15,"Greece",4.4737084081301823,0.5,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124.941549568,270.37055385600002,null,0,1,null,{"$f":"ABS(SUM($C17:$I17*$C$34:$I$34)/SUM(IF($C17:$I17>0,$C17:$I17*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88763156228839935},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79405106084097976},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.67385394456289982},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.33680096725605618},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73768490393168817},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.60044682707559904},{"$f":"VLOOKUP($W17,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.44323914217456017}]
[14,"Portugal",{"$f":"'Aid 2008'!Q20","v":3.6773087070625339},{"$f":"'Trade 2008'!F20","v":5.8696939995645065},{"$f":"'Finance 2008'!D19","v":5.2095149253731341},{"$f":"'Migration 2008'!E18","v":1.0203091372512854},{"$f":"'Environment 2008'!K20","v":7.0772600048659822},{"$f":"'Security 2008'!J21","v":4.3452448270033166},{"$f":"'Technology 2008'!D20","v":4.848574296258378},4.5782722710541623,14,{"$f":"ROUND(J18,1)-ROUND(VLOOKUP($B18,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.29999999999999982},{"$f":"SUM(IF(ROUND(J18,1)<ROUND($J$3:$J$24,1),1))+1","v":14},{"$f":"VLOOKUP($B18,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":15},"Portugal",{"$f":"(SUM(IF($J18<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF18)","v":0},{"$f":"(SUM(IF($J18<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG18)","v":0},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF18)","v":0},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG18)","v":0},"Portugal",16,16,"New Zealand",4.3517927453549685,0.10000000000000053,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.859209216000004,126.534385664,null,1,1,null,{"$f":"ABS(SUM($C18:$I18*$C$34:$I$34)/SUM(IF($C18:$I18>0,$C18:$I18*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.35017488764630789},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0919014788258201},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.59217084221748395},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.2203891243109791},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.83407493343588623},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.72732625146294905},{"$f":"VLOOKUP($W18,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.53575522745554227}]
[22,"South Korea",{"$f":"'Aid 2008'!Q21","v":1.7177376576049403},{"$f":"'Trade 2008'!F21","v":0.32324111967849556},{"$f":"'Finance 2008'!D20","v":4.3750466417910445},{"$f":"'Migration 2008'!E19","v":1.1023931715719117},{"$f":"'Environment 2008'!K21","v":3.2919418862628329},{"$f":"'Security 2008'!J22","v":1.1579727376291231},{"$f":"'Technology 2008'!D21","v":6.5701391557146511},2.648353195750428,22,{"$f":"ROUND(J19,1)-ROUND(VLOOKUP($B19,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#N/A"}},{"$f":"SUM(IF(ROUND(J19,1)<ROUND($J$3:$J$24,1),1))+1","v":22},{"$f":"VLOOKUP($B19,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#N/A"}},"South Korea",{"$f":"(SUM(IF($J19<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF19)","v":9},{"$f":"(SUM(IF($J19<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG19)","v":7},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF19)","v":9},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG19)","v":7},"South Korea",17,17,"Canada",4.3001861533006123,0.20000000000000018,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,800.20589772799997,1422.314831872,null,0,0,null,{"$f":"ABS(SUM($C19:$I19*$C$34:$I$34)/SUM(IF($C19:$I19>0,$C19:$I19*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.53446390161754465},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77372140361385378},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7000599680170575},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.4120926697699076},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.42811944867754287},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.63833293161841076},{"$f":"VLOOKUP($W19,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81339582998629478}]
[6,"Spain",{"$f":"'Aid 2008'!Q22","v":8.280114335902093},{"$f":"'Trade 2008'!F22","v":6.0358311855664573},{"$f":"'Finance 2008'!D21","v":6.1753264925373132},{"$f":"'Migration 2008'!E20","v":2.8137202206782539},{"$f":"'Environment 2008'!K22","v":5.6020762676100446},{"$f":"'Security 2008'!J23","v":4.4673503852846217},{"$f":"'Technology 2008'!D22","v":6.4188172452733685},5.6847480189788788,6,{"$f":"ROUND(J20,1)-ROUND(VLOOKUP($B20,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":1.1000000000000005},{"$f":"SUM(IF(ROUND(J20,1)<ROUND($J$3:$J$24,1),1))+1","v":6},{"$f":"VLOOKUP($B20,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":11},"Spain",{"$f":"(SUM(IF($J20<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF20)","v":0},{"$f":"(SUM(IF($J20<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG20)","v":0},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF20)","v":0},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG20)","v":0},"Spain",18,18,"Australia",3.8190096447748374,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,712.33870233599998,1484.8848035840001,null,1,1,null,{"$f":"ABS(SUM($C20:$I20*$C$34:$I$34)/SUM(IF($C20:$I20>0,$C20:$I20*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.31763817116175469},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.93107094235374122},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79112473347547974},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.33071246866002113},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.4841041646075917},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.23135565320909235},{"$f":"VLOOKUP($W20,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73300351130715691}]
[1,"Sweden",{"$f":"'Aid 2008'!Q23","v":11.313746520489943},{"$f":"'Trade 2008'!F23","v":6.5601796596410935},{"$f":"'Finance 2008'!D22","v":5.9126399253731341},{"$f":"'Migration 2008'!E21","v":5.7046313976762963},{"$f":"'Environment 2008'!K23","v":7.1604971113181346},{"$f":"'Security 2008'!J24","v":4.4264378464689065},{"$f":"'Technology 2008'!D23","v":4.5512841904002412},6.5184880930525351,1,{"$f":"ROUND(J21,1)-ROUND(VLOOKUP($B21,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J21,1)<ROUND($J$3:$J$24,1),1))+1","v":1},{"$f":"VLOOKUP($B21,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":1},"Sweden",{"$f":"(SUM(IF($J21<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF21)","v":0},{"$f":"(SUM(IF($J21<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG21)","v":0},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF21)","v":0},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG21)","v":0},"Sweden",19,18,"Switzerland",3.7967912568083411,0.29999999999999982,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302.83890688000002,365.96868710400003,null,1,1,null,{"$f":"ABS(SUM($C21:$I21*$C$34:$I$34)/SUM(IF($C21:$I21>0,$C21:$I21*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0554680667993075},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-5.6286382745619895E-3},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.38133017120185642},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.36184792257190573},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79275416444411628},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52733230276243626},{"$f":"VLOOKUP($W21,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.67805862902871927}]
[18,"Switzerland",{"$f":"'Aid 2008'!Q24","v":7.399245645098973},{"$f":"'Trade 2008'!F24","v":-3.945896474839472E-2},{"$f":"'Finance 2008'!D23","v":2.6732742537313432},{"$f":"'Migration 2008'!E22","v":2.5366960398882252},{"$f":"'Environment 2008'!K24","v":5.5575180182239992},{"$f":"'Security 2008'!J25","v":3.6968065330174422},{"$f":"'Technology 2008'!D24","v":4.7534572724467985},3.7967912568083411,19,{"$f":"ROUND(J22,1)-ROUND(VLOOKUP($B22,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.29999999999999982},{"$f":"SUM(IF(ROUND(J22,1)<ROUND($J$3:$J$24,1),1))+1","v":18},{"$f":"VLOOKUP($B22,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":20},"Switzerland",{"$f":"(SUM(IF($J22<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF22)","v":6},{"$f":"(SUM(IF($J22<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG22)","v":0},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF22)","v":5},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG22)","v":0},"Switzerland",20,20,"United States",3.676761842641104,-0.89999999999999947,-9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294.74868428799999,363.00501811200002,null,0,1,null,{"$f":"ABS(SUM($C22:$I22*$C$34:$I$34)/SUM(IF($C22:$I22>0,$C22:$I22*$C$34:$I$34)))","v":0.99851752759268286},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.83230211617222283},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84069380735881116},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.66221751987755928},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.23395937690562321},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.44829904401091897},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-0.13740651370359042},{"$f":"VLOOKUP($W22,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65928997831596936}]
[12,"United Kingdom",{"$f":"'Aid 2008'!Q25","v":9.1662887326250679},{"$f":"'Trade 2008'!F25","v":6.1409787559261213},{"$f":"'Finance 2008'!D24","v":5.5050373134328359},{"$f":"'Migration 2008'!E23","v":2.081999249735607},{"$f":"'Environment 2008'!K25","v":6.8570309068610866},{"$f":"'Security 2008'!J26","v":1.6056710952862105},{"$f":"'Technology 2008'!D25","v":4.43693263056511},5.1134198120617205,12,{"$f":"ROUND(J23,1)-ROUND(VLOOKUP($B23,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.59999999999999964},{"$f":"SUM(IF(ROUND(J23,1)<ROUND($J$3:$J$24,1),1))+1","v":12},{"$f":"VLOOKUP($B23,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":13},"United Kingdom",{"$f":"(SUM(IF($J23<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF23)","v":0},{"$f":"(SUM(IF($J23<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG23)","v":0},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF23)","v":0},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG23)","v":0},"United Kingdom",21,21,"Japan",3.1291174721350168,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1744.58011648,2220.82367488,null,1,1,null,{"$f":"ABS(SUM($C23:$I23*$C$34:$I$34)/SUM(IF($C23:$I23>0,$C23:$I23*$C$34:$I$34)))","v":1},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":2.9245532743918685E-2},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.57964151799120922},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.44012526652452028},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.14115156842933124},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.56177220549213736},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.54841038371066364},{"$f":"VLOOKUP($W23,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.828770997243236}]
[20,"United States",{"$f":"'Aid 2008'!Q26","v":6.0522989768509028},{"$f":"'Trade 2008'!F26","v":6.1133213183730151},{"$f":"'Finance 2008'!D25","v":4.8154850746268654},{"$f":"'Migration 2008'!E24","v":1.7012958034791015},{"$f":"'Environment 2008'!K26","v":3.2599218392820837},{"$f":"'Security 2008'!J27","v":-0.99918681707257251},{"$f":"'Technology 2008'!D26","v":4.7941967029483381},3.676761842641104,20,{"$f":"ROUND(J24,1)-ROUND(VLOOKUP($B24,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.89999999999999947},{"$f":"SUM(IF(ROUND(J24,1)<ROUND($J$3:$J$24,1),1))+1","v":20},{"$f":"VLOOKUP($B24,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":11},"United States",{"$f":"(SUM(IF($J24<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF24)","v":7},{"$f":"(SUM(IF($J24<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG24)","v":5},{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF24)","v":7},{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG24)","v":5},"United States",22,22,"South Korea",2.648353195750428,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11597.85873408,14586.736541696,null,0,0,null,{"$f":"ABS(SUM($C24:$I24*$C$34:$I$34)/SUM(IF($C24:$I24>0,$C24:$I24*$C$34:$I$34)))","v":0.96262838889644042},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.2453910939435629},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":4.6177302811213648E-2},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.62500666311300634},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.1574847387959874},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.47027741232326187},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.16542467680416045},{"$f":"VLOOKUP($W24,$B$3:$I$24,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$34/SUM($C$34:$I$34)*VLOOKUP($W24,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.93859130795923584}]
[null,"EU",{"$f":"'Aid 2008'!Q27","v":8.306673307414087},{"$f":"'Trade 2008'!F27","v":6.0171141322972606},{"$f":"'Finance 2008'!D26","v":4.9234431924236208},{"$f":"'Migration 2008'!E25","v":2.5424396835147798},{"$f":"'Environment 2008'!K27","v":6.4023417126217588},{"$f":"'Security 2008'!J28","v":4.0961494777636513},{"$f":"'Technology 2008'!D27","v":4.6997491701853287},5.2839872394600693,null,null,null,null,null,{"$f":"(SUM(IF($J25<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF25)","v":2},null,{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF25)","v":2},null,"EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Europe",{"$f":"'Aid 2008'!Q28","v":8.3521696597328301},{"$f":"'Trade 2008'!F28","v":5.8051527735905513},{"$f":"'Finance 2008'!D27","v":4.8717531527190401},{"$f":"'Migration 2008'!E26","v":2.5530163537186512},{"$f":"'Environment 2008'!K28","v":6.3564059366814636},{"$f":"'Security 2008'!J29","v":4.1295082220404931},{"$f":"'Technology 2008'!D28","v":4.7127521870970979},5.2543940407971599,null,null,null,null,null,{"$f":"(SUM(IF($J26<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF26)","v":0},{"$f":"(SUM(IF($J26<$J$3:$J$26*(1-BG$3:BG$26),1))+1)*(1-BG26)","v":1},{"$f":"(SUM(IF(ROUND($J26,1)<ROUND($J$3:$J$26,1)*(1-BF$3:BF$26),1))+1)*(1-BF26)","v":0},{"$f":"(SUM(IF(ROUND($J26,1)<ROUND($J$3:$J$26,1)*(1-BG$3:BG$26),1))+1)*(1-BG26)","v":1},"Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(IF($J19<$J$3:$J$26*(1-BF$3:BF$26),1))+1)*(1-BF19)","v":9}]
[null,"Average",{"$f":"AVERAGE(C3:C24)","v":6.9091069273455439},5.2885448765987961,4.8389077340569875,2.3357234129931403,5.497761715438215,4.5802197683285604,4.9131728101448084,4.9090624635580076,null,null,null,null,null,null,null,null,null,null,1]
[null,"Standard dev.",{"$f":"STDEVP(C3:C24)","v":3.4297734895413821},1.9062359345243249,0.86382530098137089,0.99768574622652662,1.4191141357009993,2.7933617465791256,0.88159693395679783,1.0275601131091512,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"Lowest",{"$f":"MIN(C3:C24)","v":0.20471872920743078},-3.945896474839472E-2,2.6732742537313432,0.98806097900531864,2.9968361407428001,-0.99918681707257251,3.1026739952219211,2.648353195750428,null,null,null,null,null,null,null,null,null,null,4]
[null,"Highest",{"$f":"MAX(C3:C24)","v":12.491065997226416},7.643310351780741,6.1753264925373132,5.7046313976762963,7.703957652672611,11.234008890241352,6.5701391557146511,6.5184880930525351,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Weight",{"$f":"'CDI 2012'!C39","v":1},{"$f":"'CDI 2012'!D39","v":1},{"$f":"'CDI 2012'!E39","v":1},{"$f":"'CDI 2012'!F39","v":1},{"$f":"'CDI 2012'!G39","v":1},{"$f":"'CDI 2012'!H39","v":1},{"$f":"'CDI 2012'!I39","v":1},null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2008}]

{"sheet":"CDI 2007","index":7,"n_rows":67,"n_cols":68,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,58,1,58],[1,60,1,67],[0,0,0,9],[0,21,0,23],[0,24,0,25],[0,27,0,36],[0,38,0,47],[0,57,1,57]]}
[{"$f":"\"Commitment to Development Index \"&Region_name&IF(Region_name=\"\",\"\",\" \")&Year&IF(Publication_year>Year,\" (\"&Publication_year&\" methodology)\",\"\")","v":"Commitment to Development Index Middle East & North Africa 2007 (2013 methodology)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standings",null,null,"One-year change, latest methodology",null,null,"Standings/EU as one",null,null,null,null,null,null,null,null,null,null,"Standings/Europe as one",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU countries","Europe countries"]
["Rank","Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)","True rank",{"$f":"Year-1&\"-\"&Year-2000&\" score change\"","v":"2006-7 score change"},"Rank",{"$f":"Year-1&\" rank (\"&Year&\" method)\"","v":"2006 rank (2007 method)"},null,"True rank/EU","True rank/Europe","Rank/EU","Rank/Europe",null,null,null,"Country","Score","Score","Rank",null,null,"Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)",null,null,"Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)",null,null,null,null,null,null,"PPP GDP","Exchange-rate GDP",null,null,null,null,"Graphing scale factor to deal with negative scores, alpha by country"]
[{"$f":"M3","v":19},"Australia",{"$f":"'Aid 2007'!Q5","v":3.535752620864713},{"$f":"'Trade 2007'!F5","v":6.5371166068348243},{"$f":"'Finance 2007'!D4","v":5.4722014925373132},{"$f":"'Migration 2007'!E3","v":2.1838436412588518},{"$f":"'Environment 2007'!K5","v":2.1177295102339406},{"$f":"'Security 2007'!J6","v":1.5979278230292395},{"$f":"'Technology 2007'!D5","v":5.0525194961357993},{"$f":"SUMPRODUCT(C3:I3,$C$33:$I$33)/SUM($C$33:$I$33)","v":3.7852987415563826},{"$f":"COUNTIF($J$3:$J$23,\">\"&J3)+1","v":19},{"$f":"ROUND(J3,1)-ROUND(VLOOKUP($B3,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.39999999999999991},{"$f":"SUM(IF(ROUND(J3,1)<ROUND($J$3:$J$23,1),1))+1","v":19},{"$f":"VLOOKUP($B3,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":21},{"$f":"B3","v":"Australia"},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":6},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":5},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":6},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":5},{"$f":"B3","v":"Australia"},{"$f":"ROW(U3)-ROW($U$2)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,3,FALSE)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,5,FALSE)","v":"Sweden"},{"$f":"VLOOKUP(W3,$B$3:$O$23,9,FALSE)","v":6.5565344615434595},{"$f":"IF(ISNA(VLOOKUP(W3,$B$3:$O$23,11,FALSE)),\"\",VLOOKUP(W3,$B$3:$O$23,11,FALSE))","v":0.39999999999999947},{"$f":"IF(ISNA(VLOOKUP(U3,$K$3:$O$23,4,FALSE)),\"\",VLOOKUP(U3,$K$3:$O$23,4,FALSE)-V3)","v":0},null,{"$f":"VLOOKUP(U27,$P$3:$U$25,3,FALSE)","v":1},{"$f":"VLOOKUP(U27,$P$3:$U$25,5,FALSE)","v":"Norway"},{"$f":"VLOOKUP($AC3,$B$3:$O$25,2,FALSE)","v":9.9106628411525701},{"$f":"VLOOKUP($AC3,$B$3:$O$25,3,FALSE)","v":2.2369406441002448},{"$f":"VLOOKUP($AC3,$B$3:$O$25,4,FALSE)","v":5.5707089552238802},{"$f":"VLOOKUP($AC3,$B$3:$O$25,5,FALSE)","v":2.8821266019027925},{"$f":"VLOOKUP($AC3,$B$3:$O$25,6,FALSE)","v":2.8938888897326698},{"$f":"VLOOKUP($AC3,$B$3:$O$25,7,FALSE)","v":10.889817764766985},{"$f":"VLOOKUP($AC3,$B$3:$O$25,8,FALSE)","v":5.112646222995501},{"$f":"VLOOKUP($AC3,$B$3:$O$25,9,FALSE)","v":5.6423988456963778},null,{"$f":"VLOOKUP(U38,$Q$3:$V$25,3,FALSE)","v":1},{"$f":"VLOOKUP(U38,$Q$3:$V$25,4,FALSE)","v":"Europe"},{"$f":"VLOOKUP($AN3,$B$3:$O$25,2,FALSE)","v":6.5889890051588491},{"$f":"VLOOKUP($AN3,$B$3:$O$25,3,FALSE)","v":5.8294819968994158},{"$f":"VLOOKUP($AN3,$B$3:$O$25,4,FALSE)","v":4.8173972678846102},{"$f":"VLOOKUP($AN3,$B$3:$O$25,5,FALSE)","v":2.6574467526934518},{"$f":"VLOOKUP($AN3,$B$3:$O$25,6,FALSE)","v":5.699943775587565},{"$f":"VLOOKUP($AN3,$B$3:$O$25,7,FALSE)","v":3.9157746014241166},{"$f":"VLOOKUP($AN3,$B$3:$O$25,8,FALSE)","v":4.6533152728219962},{"$f":"VLOOKUP(AN3,$B$3:$O$25,9,FALSE)","v":4.8803355246385731},null,null,null,null,null,null,563.04946380800004,850.92165222400001,null,0,0,null,{"$f":"ABS(SUM($C3:$I3*$C$33:$I$33)/SUM(IF($C3:$I3>0,$C3:$I3*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.892411725133919},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.9103155786014645},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84466284648187628},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.59925380512761606},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.97328498178866318},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65097791686631801},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.6856276075436023}]
[9,"Austria",{"$f":"'Aid 2007'!Q6","v":6.0292566460247423},{"$f":"'Trade 2007'!F6","v":5.9657429435462994},{"$f":"'Finance 2007'!D5","v":3.5734141791044776},{"$f":"'Migration 2007'!E4","v":3.3085368147823111},{"$f":"'Environment 2007'!K6","v":5.2224333642803487},{"$f":"'Security 2007'!J7","v":6.994847357324157},{"$f":"'Technology 2007'!D6","v":4.7037143530586887},5.1139922368744317,9,{"$f":"ROUND(J4,1)-ROUND(VLOOKUP($B4,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J4,1)<ROUND($J$3:$J$23,1),1))+1","v":9},{"$f":"VLOOKUP($B4,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":9},"Austria",{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":0},{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":0},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":0},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":0},"Austria",2,2,"Ireland",5.8493741446473591,-0.20000000000000018,0,null,2,"EU",6.5590447841003732,6.0431826342256034,4.8571690996881562,2.651466094784416,5.7538549819488054,3.771881614766964,4.6434556533973934,4.897150694701673,null,2,"United States",12.030186728068063,6.0661965104373117,4.6184701492537314,1.456505705893216,3.170484513150214,-0.30712178279006819,4.9285033566134624,4.5661750258037044,null,null,null,null,null,null,223.95414118400001,335.65189734400002,null,1,1,null,{"$f":"ABS(SUM($C4:$I4*$C$33:$I$33)/SUM(IF($C4:$I4>0,$C4:$I4*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0422476914580234},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81941153805235711},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.70862873134328364},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.24064289462005414},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.90839965171617199},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.6825982582909946},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.44744537916647459}]
[7,"Belgium",{"$f":"'Aid 2007'!Q7","v":9.9266737265682856},{"$f":"'Trade 2007'!F7","v":5.6011198722912505},{"$f":"'Finance 2007'!D6","v":5.1766791044776115},{"$f":"'Migration 2007'!E5","v":2.4336674756801724},{"$f":"'Environment 2007'!K7","v":6.3282154334836624},{"$f":"'Security 2007'!J8","v":3.6444772918794142},{"$f":"'Technology 2007'!D7","v":4.0521042261116822},5.3089910186417253,7,{"$f":"ROUND(J5,1)-ROUND(VLOOKUP($B5,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J5,1)<ROUND($J$3:$J$23,1),1))+1","v":7},{"$f":"VLOOKUP($B5,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":8},"Belgium",{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":0},{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":0},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":0},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":0},"Belgium",3,3,"Finland",5.6802090396089611,-9.9999999999999645E-2,2,null,3,"United States",12.030186728068063,6.0661965104373117,4.6184701492537314,1.456505705893216,3.170484513150214,-0.30712178279006819,4.9285033566134624,4.5661750258037044,null,3,"New Zealand",2.0127516756961157,7.6519186540762956,3.9810167910447758,1.680246982853846,5.3414525825264478,5.0356573203434944,4.6071330359890208,4.3300252917900002,null,null,null,null,null,null,266.908942336,410.02804838399999,null,1,1,null,{"$f":"ABS(SUM($C5:$I5*$C$33:$I$33)/SUM(IF($C5:$I5>0,$C5:$I5*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73481297120239064},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86257025223672279},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78368203624733468},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.25019032472415426},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.99739069491657573},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.2644461161655898},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78711664411619331}]
[17,"Canada",{"$f":"'Aid 2007'!Q8","v":2.4689580998799099},{"$f":"'Trade 2007'!F8","v":5.333536616588467},{"$f":"'Finance 2007'!D7","v":4.9660914179104481},{"$f":"'Migration 2007'!E6","v":2.8035102016090372},{"$f":"'Environment 2007'!K8","v":3.0170203056939697},{"$f":"'Security 2007'!J9","v":4.4473772698275011},{"$f":"'Technology 2007'!D8","v":5.9365074753099183},4.1390001981170359,17,{"$f":"ROUND(J6,1)-ROUND(VLOOKUP($B6,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.20000000000000018},{"$f":"SUM(IF(ROUND(J6,1)<ROUND($J$3:$J$23,1),1))+1","v":17},{"$f":"VLOOKUP($B6,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":16},"Canada",{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":5},{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":4},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":5},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":4},"Canada",4,4,"Norway",5.6423988456963778,-0.40000000000000036,-2,null,4,"New Zealand",2.0127516756961157,7.6519186540762956,3.9810167910447758,1.680246982853846,5.3414525825264478,5.0356573203434944,4.6071330359890208,4.3300252917900002,null,4,"Canada",2.4689580998799099,5.333536616588467,4.9660914179104481,2.8035102016090372,3.0170203056939697,4.4473772698275011,5.9365074753099183,4.1390001981170359,null,null,null,null,null,null,872.784461824,1332.62606336,null,0,0,null,{"$f":"ABS(SUM($C6:$I6*$C$33:$I$33)/SUM(IF($C6:$I6>0,$C6:$I6*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.41580897730751},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.31956294915717781},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79581556503198292},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.41173237170039895},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.41341269853323853},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.5556882521095692},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73037803185650019}]
[6,"Denmark",{"$f":"'Aid 2007'!Q9","v":8.1503584618714502},{"$f":"'Trade 2007'!F9","v":5.9168549150307719},{"$f":"'Finance 2007'!D8","v":5.551445895522388},{"$f":"'Migration 2007'!E7","v":2.969451534987773},{"$f":"'Environment 2007'!K9","v":5.7887677800397146},{"$f":"'Security 2007'!J10","v":3.9024860865171389},{"$f":"'Technology 2007'!D9","v":5.2692387991272058},5.3640862104423492,6,{"$f":"ROUND(J7,1)-ROUND(VLOOKUP($B7,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J7,1)<ROUND($J$3:$J$23,1),1))+1","v":6},{"$f":"VLOOKUP($B7,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":6},"Denmark",{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":0},{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":0},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":0},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":0},"Denmark",5,4,"Netherlands",5.55829054593812,-0.40000000000000036,-2,null,5,"Canada",2.4689580998799099,5.333536616588467,4.9660914179104481,2.8035102016090372,3.0170203056939697,4.4473772698275011,5.9365074753099183,4.1390001981170359,null,5,"Australia",3.535752620864713,6.5371166068348243,5.4722014925373132,2.1838436412588518,2.1177295102339406,1.5979278230292395,5.0525194961357993,3.7852987415563826,null,null,null,null,null,null,77.651410944000006,257.92833126400001,null,1,1,null,{"$f":"ABS(SUM($C7:$I7*$C$33:$I$33)/SUM(IF($C7:$I7>0,$C7:$I7*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.5081848859527862},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.94826281559828707},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7000599680170575},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.39630298488988575},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.91823211913098413},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.40225286377576802},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.6849949085733511}]
[3,"Finland",{"$f":"'Aid 2007'!Q10","v":5.1436907984167348},{"$f":"'Trade 2007'!F10","v":6.0379917656570594},{"$f":"'Finance 2007'!D9","v":5.4857742537313428},{"$f":"'Migration 2007'!E8","v":1.7513322730690799},{"$f":"'Environment 2007'!K10","v":6.9817348644160298},{"$f":"'Security 2007'!J11","v":8.8511228131591277},{"$f":"'Technology 2007'!D10","v":5.5098165088133531},5.6802090396089611,3,{"$f":"ROUND(J8,1)-ROUND(VLOOKUP($B8,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J8,1)<ROUND($J$3:$J$23,1),1))+1","v":3},{"$f":"VLOOKUP($B8,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":5},"Finland",{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":0},{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":0},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":0},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":0},"Finland",6,6,"Denmark",5.3640862104423492,-9.9999999999999645E-2,0,null,6,"Australia",3.535752620864713,6.5371166068348243,5.4722014925373132,2.1838436412588518,2.1177295102339406,1.5979278230292395,5.0525194961357993,3.7852987415563826,null,6,"Japan",-4.6462901204255159E-3,4.063766716228665,3.0808768656716419,1.1838286225002772,4.0234855006117956,3.6494780628041079,5.9872681148536522,3.1405796560785304,null,null,null,null,null,null,169.36253849600001,222.781882368,null,1,1,null,{"$f":"ABS(SUM($C8:$I8*$C$33:$I$33)/SUM(IF($C8:$I8>0,$C8:$I8*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1643369231244929},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84526498786153881},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79306369936034116},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.42420736214111043},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82696682571995928},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.55749801235959129},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.75274839987531517}]
[7,"France",{"$f":"'Aid 2007'!Q11","v":8.687828645487965},{"$f":"'Trade 2007'!F11","v":5.1747530222137144},{"$f":"'Finance 2007'!D10","v":4.9796641791044776},{"$f":"'Migration 2007'!E9","v":2.7726184166928611},{"$f":"'Environment 2007'!K11","v":6.0634806532195347},{"$f":"'Security 2007'!J12","v":3.055475098060414},{"$f":"'Technology 2007'!D11","v":6.0216877967145992},5.2507868302133662,8,{"$f":"ROUND(J9,1)-ROUND(VLOOKUP($B9,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.10000000000000053},{"$f":"SUM(IF(ROUND(J9,1)<ROUND($J$3:$J$23,1),1))+1","v":7},{"$f":"VLOOKUP($B9,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":7},"France",{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":0},{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":0},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":0},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":0},"France",7,7,"Belgium",5.3089910186417253,9.9999999999999645E-2,1,null,7,"Switzerland",5.1035995588465264,-3.6798216936653194E-2,3.0344682835820893,2.7005462818713539,4.974206514536867,3.7060347488839112,4.8668286204902262,3.4784122558963313,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,145.421959168,195.638755328,null,1,1,null,{"$f":"ABS(SUM($C9:$I9*$C$33:$I$33)/SUM(IF($C9:$I9>0,$C9:$I9*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.4180962466526121},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80015998175589298},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7395255863539445},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.34766678224002462},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.90403077621195183},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52063961312563056},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.57887203230166884}]
[10,"Germany",{"$f":"'Aid 2007'!Q12","v":6.406165004711327},{"$f":"'Trade 2007'!F12","v":5.9858475203412436},{"$f":"'Finance 2007'!D11","v":4.0987873134328359},{"$f":"'Migration 2007'!E10","v":3.6238078086643126},{"$f":"'Environment 2007'!K12","v":6.193034526353717},{"$f":"'Security 2007'!J13","v":3.5179493756653963},{"$f":"'Technology 2007'!D12","v":4.2915241110996263},4.8738736657526376,10,{"$f":"ROUND(J10,1)-ROUND(VLOOKUP($B10,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.19999999999999929},{"$f":"SUM(IF(ROUND(J10,1)<ROUND($J$3:$J$23,1),1))+1","v":10},{"$f":"VLOOKUP($B10,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":9},"Germany",{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":0},{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":0},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":0},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":0},"Germany",8,7,"France",5.2507868302133662,-0.10000000000000053,0,null,8,"Japan",-4.6462901204255159E-3,4.063766716228665,3.0808768656716419,1.1838286225002772,4.0234855006117956,3.6494780628041079,5.9872681148536522,3.1405796560785304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1484.698025984,2214.4247398399998,null,1,1,null,{"$f":"ABS(SUM($C10:$I10*$C$33:$I$33)/SUM(IF($C10:$I10>0,$C10:$I10*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.2411183779268522},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73925043174481631},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7113805970149254},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.39608834524183728},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86621152188850492},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.43649644258005915},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86024111381637136}]
[18,"Greece",{"$f":"'Aid 2007'!Q13","v":4.1317595120673412},{"$f":"'Trade 2007'!F13","v":5.7085401723543194},{"$f":"'Finance 2007'!D12","v":4.5856343283582088},{"$f":"'Migration 2007'!E11","v":2.1193766164291339},{"$f":"'Environment 2007'!K13","v":4.5494562214722567},{"$f":"'Security 2007'!J14","v":3.858878010260403},{"$f":"'Technology 2007'!D13","v":2.8090105510237757},3.9660936302807772,18,{"$f":"ROUND(J11,1)-ROUND(VLOOKUP($B11,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J11,1)<ROUND($J$3:$J$23,1),1))+1","v":18},{"$f":"VLOOKUP($B11,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":17},"Greece",{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":0},{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":0},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":0},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":0},"Greece",9,9,"Austria",5.1139922368744317,0,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5010.0321648640002,4299.2876912640004,null,1,1,null,{"$f":"ABS(SUM($C11:$I11*$C$33:$I$33)/SUM(IF($C11:$I11>0,$C11:$I11*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86132237800353462},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85224899193518566},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.51048773987206819},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.47264811639747301},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.74606190918290693},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.99926390818916533},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.67195919329409837}]
[2,"Ireland",{"$f":"'Aid 2007'!Q14","v":7.2957338402061644},{"$f":"'Trade 2007'!F14","v":5.7358807663664999},{"$f":"'Finance 2007'!D13","v":4.9604011194029853},{"$f":"'Migration 2007'!E12","v":1.6845002623403791},{"$f":"'Environment 2007'!K14","v":6.358797562013204},{"$f":"'Security 2007'!J15","v":11.778187808036963},{"$f":"'Technology 2007'!D14","v":3.132117654165322},5.8493741446473591,2,{"$f":"ROUND(J12,1)-ROUND(VLOOKUP($B12,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.20000000000000018},{"$f":"SUM(IF(ROUND(J12,1)<ROUND($J$3:$J$23,1),1))+1","v":2},{"$f":"VLOOKUP($B12,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":2},"Ireland",{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":0},{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":0},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":0},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":0},"Ireland",10,10,"Germany",4.8738736657526376,-0.19999999999999929,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.516903935999999,43.665010688000002,null,1,1,null,{"$f":"ABS(SUM($C12:$I12*$C$33:$I$33)/SUM(IF($C12:$I12>0,$C12:$I12*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.91516642924447533},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85512107433446338},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.58554104477611946},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.51768682980918757},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.884719218050531},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.50256419652362805},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.61307487301423236}]
[13,"Italy",{"$f":"'Aid 2007'!Q15","v":4.91210841269986},{"$f":"'Trade 2007'!F15","v":5.6601313612030513},{"$f":"'Finance 2007'!D14","v":5.1766791044776115},{"$f":"'Migration 2007'!E13","v":1.4621708189577651},{"$f":"'Environment 2007'!K15","v":5.4921444940524209},{"$f":"'Security 2007'!J16","v":4.2044400437830616},{"$f":"'Technology 2007'!D15","v":4.7639401975700846},4.5245163475348367,13,{"$f":"ROUND(J13,1)-ROUND(VLOOKUP($B13,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J13,1)<ROUND($J$3:$J$23,1),1))+1","v":13},{"$f":"VLOOKUP($B13,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":14},"Italy",{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":0},{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":0},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":0},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":0},"Italy",11,11,"Spain",4.6264345859841667,-0.20000000000000018,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,441.18543564800001,700.60539903999995,null,1,1,null,{"$f":"ABS(SUM($C13:$I13*$C$33:$I$33)/SUM(IF($C13:$I13>0,$C13:$I13*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.51430922242531374},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86153389946151737},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.87280783582089561},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.42159431526214081},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.66532652716387564},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.49444805240613071},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79641473344429359}]
[21,"Japan",{"$f":"'Aid 2007'!Q16","v":-4.6462901204255159E-3},{"$f":"'Trade 2007'!F16","v":4.063766716228665},{"$f":"'Finance 2007'!D15","v":3.0808768656716419},{"$f":"'Migration 2007'!E14","v":1.1838286225002772},{"$f":"'Environment 2007'!K16","v":4.0234855006117956},{"$f":"'Security 2007'!J17","v":3.6494780628041079},{"$f":"'Technology 2007'!D16","v":5.9872681148536522},3.1405796560785304,21,{"$f":"ROUND(J14,1)-ROUND(VLOOKUP($B14,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.79999999999999982},{"$f":"SUM(IF(ROUND(J14,1)<ROUND($J$3:$J$23,1),1))+1","v":21},{"$f":"VLOOKUP($B14,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":18},"Japan",{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":8},{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":6},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":8},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":6},"Japan",12,11,"United States",4.5661750258037044,0.79999999999999982,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64.838340607999996,129.00676403200001,null,0,0,null,{"$f":"ABS(SUM($C14:$I14*$C$33:$I$33)/SUM(IF($C14:$I14>0,$C14:$I14*$C$33:$I$33)))","v":0.99978869649865609},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.7022419453913644},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85835194269768389},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65350220984143792},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.20609198862131436},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.44861579021930198},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-4.3456979748192646E-2},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.69737114903260089}]
[4,"Netherlands",{"$f":"'Aid 2007'!Q17","v":10.557294201669503},{"$f":"'Trade 2007'!F17","v":6.6378397091880093},{"$f":"'Finance 2007'!D16","v":4.9004197761194028},{"$f":"'Migration 2007'!E15","v":2.7741208942292004},{"$f":"'Environment 2007'!K17","v":6.4276248339168891},{"$f":"'Security 2007'!J18","v":2.8157700464303761},{"$f":"'Technology 2007'!D17","v":4.7949643600134575},5.55829054593812,5,{"$f":"ROUND(J15,1)-ROUND(VLOOKUP($B15,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.40000000000000036},{"$f":"SUM(IF(ROUND(J15,1)<ROUND($J$3:$J$23,1),1))+1","v":4},{"$f":"VLOOKUP($B15,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":2},"Netherlands",{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":0},{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":0},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":0},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":0},"Netherlands",13,13,"Italy",4.5245163475348367,9.9999999999999645E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195.42482944,279.801823232,null,1,1,null,{"$f":"ABS(SUM($C15:$I15*$C$33:$I$33)/SUM(IF($C15:$I15>0,$C15:$I15*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.70172977324283714},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80859019445757874},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7395255863539445},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.20888154556539501},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78459207057891722},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.60063429196900875},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.68056288536715492}]
[15,"New Zealand",{"$f":"'Aid 2007'!Q18","v":2.0127516756961157},{"$f":"'Trade 2007'!F18","v":7.6519186540762956},{"$f":"'Finance 2007'!D17","v":3.9810167910447758},{"$f":"'Migration 2007'!E16","v":1.680246982853846},{"$f":"'Environment 2007'!K18","v":5.3414525825264478},{"$f":"'Security 2007'!J19","v":5.0356573203434944},{"$f":"'Technology 2007'!D18","v":4.6071330359890208},4.3300252917900002,15,{"$f":"ROUND(J16,1)-ROUND(VLOOKUP($B16,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.10000000000000053},{"$f":"SUM(IF(ROUND(J16,1)<ROUND($J$3:$J$23,1),1))+1","v":15},{"$f":"VLOOKUP($B16,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":14},"New Zealand",{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":4},{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":3},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":4},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":3},"New Zealand",14,13,"United Kingdom",4.4563144439076705,-0.29999999999999982,-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251.08824064000001,759.27184998400003,null,0,0,null,{"$f":"ABS(SUM($C16:$I16*$C$33:$I$33)/SUM(IF($C16:$I16>0,$C16:$I16*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.74548713386480081},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86912221341616136},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78643390191897655},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.30018674013796937},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.96233496240646588},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.18968865206131827},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.6030608401019778}]
[4,"Norway",{"$f":"'Aid 2007'!Q19","v":9.9106628411525701},{"$f":"'Trade 2007'!F19","v":2.2369406441002448},{"$f":"'Finance 2007'!D18","v":5.5707089552238802},{"$f":"'Migration 2007'!E17","v":2.8821266019027925},{"$f":"'Environment 2007'!K19","v":2.8938888897326698},{"$f":"'Security 2007'!J20","v":10.889817764766985},{"$f":"'Technology 2007'!D19","v":5.112646222995501},5.6423988456963778,4,{"$f":"ROUND(J17,1)-ROUND(VLOOKUP($B17,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.40000000000000036},{"$f":"SUM(IF(ROUND(J17,1)<ROUND($J$3:$J$23,1),1))+1","v":4},{"$f":"VLOOKUP($B17,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":2},"Norway",{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":1},{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":0},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":1},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":0},"Norway",15,15,"New Zealand",4.3300252917900002,-0.10000000000000053,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124.941549568,270.37055385600002,null,0,1,null,{"$f":"ABS(SUM($C17:$I17*$C$33:$I$33)/SUM(IF($C17:$I17>0,$C17:$I17*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.28753595367087365},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0931312362966137},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.56871668443496792},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.24003528326483514},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76306465464663542},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.71937961719192778},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65816186228414586}]
[15,"Portugal",{"$f":"'Aid 2007'!Q20","v":3.4870134801096127},{"$f":"'Trade 2007'!F20","v":5.8059638231648423},{"$f":"'Finance 2007'!D19","v":5.2095149253731341},{"$f":"'Migration 2007'!E18","v":1.0052279370439157},{"$f":"'Environment 2007'!K20","v":5.9786969986598333},{"$f":"'Security 2007'!J21","v":3.7925000432960019},{"$f":"'Technology 2007'!D20","v":4.7386849491121339},4.2882288795370673,16,{"$f":"ROUND(J18,1)-ROUND(VLOOKUP($B18,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.5},{"$f":"SUM(IF(ROUND(J18,1)<ROUND($J$3:$J$23,1),1))+1","v":15},{"$f":"VLOOKUP($B18,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":11},"Portugal",{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":0},{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":0},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":0},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":0},"Portugal",16,15,"Portugal",4.2882288795370673,-0.5,-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.859209216000004,126.534385664,null,1,1,null,{"$f":"ABS(SUM($C18:$I18*$C$33:$I$33)/SUM(IF($C18:$I18>0,$C18:$I18*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.49814478287280178},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82942340330926323},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.74421641791044768},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.14360399100627366},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85409957123711899},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.54178572047085738},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.67695499273030479}]
[11,"Spain",{"$f":"'Aid 2007'!Q21","v":3.6001645569771963},{"$f":"'Trade 2007'!F21","v":6.0307372962306216},{"$f":"'Finance 2007'!D20","v":6.1096548507462689},{"$f":"'Migration 2007'!E19","v":2.9511602068349858},{"$f":"'Environment 2007'!K21","v":4.6572856901471296},{"$f":"'Security 2007'!J22","v":3.4611363668429149},{"$f":"'Technology 2007'!D21","v":5.5749031341100554},4.6264345859841667,11,{"$f":"ROUND(J19,1)-ROUND(VLOOKUP($B19,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.20000000000000018},{"$f":"SUM(IF(ROUND(J19,1)<ROUND($J$3:$J$23,1),1))+1","v":11},{"$f":"VLOOKUP($B19,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":11},"Spain",{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":0},{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":0},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":0},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":0},"Spain",17,17,"Canada",4.1390001981170359,-0.20000000000000018,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,712.33870233599998,1484.8848035840001,null,1,1,null,{"$f":"ABS(SUM($C19:$I19*$C$33:$I$33)/SUM(IF($C19:$I19>0,$C19:$I19*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.35270829998284425},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76193380236978103},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.70944163113006398},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.40050145737271958},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.43100290081342424},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.63533960997535732},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84807249647284544}]
[1,"Sweden",{"$f":"'Aid 2007'!Q22","v":13.246882075937433},{"$f":"'Trade 2007'!F22","v":6.3722090502102517},{"$f":"'Finance 2007'!D21","v":5.9126399253731341},{"$f":"'Migration 2007'!E20","v":4.1947766358933123},{"$f":"'Environment 2007'!K22","v":6.8129948725206422},{"$f":"'Security 2007'!J23","v":4.5568454180642259},{"$f":"'Technology 2007'!D22","v":4.7993932528052161},6.5565344615434595,1,{"$f":"ROUND(J20,1)-ROUND(VLOOKUP($B20,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.39999999999999947},{"$f":"SUM(IF(ROUND(J20,1)<ROUND($J$3:$J$23,1),1))+1","v":1},{"$f":"VLOOKUP($B20,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":1},"Sweden",{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":0},{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":0},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":0},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":0},"Sweden",18,18,"Greece",3.9660936302807772,-9.9999999999999645E-2,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302.83890688000002,365.96868710400003,null,1,1,null,{"$f":"ABS(SUM($C20:$I20*$C$33:$I$33)/SUM(IF($C20:$I20>0,$C20:$I20*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.59025135886676305},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.8155057389077599},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65509061833688698},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.30276808806130484},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.64992231735317951},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.5512682871800576},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.4012872215748251}]
[20,"Switzerland",{"$f":"'Aid 2007'!Q23","v":5.1035995588465264},{"$f":"'Trade 2007'!F23","v":-3.6798216936653194E-2},{"$f":"'Finance 2007'!D22","v":3.0344682835820893},{"$f":"'Migration 2007'!E21","v":2.7005462818713539},{"$f":"'Environment 2007'!K23","v":4.974206514536867},{"$f":"'Security 2007'!J24","v":3.7060347488839112},{"$f":"'Technology 2007'!D23","v":4.8668286204902262},3.4784122558963313,20,{"$f":"ROUND(J21,1)-ROUND(VLOOKUP($B21,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.20000000000000018},{"$f":"SUM(IF(ROUND(J21,1)<ROUND($J$3:$J$23,1),1))+1","v":20},{"$f":"VLOOKUP($B21,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":20},"Switzerland",{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":7},{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":0},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":7},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":0},"Switzerland",19,19,"Australia",3.7852987415563826,0.39999999999999991,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294.74868428799999,363.00501811200002,null,0,1,null,{"$f":"ABS(SUM($C21:$I21*$C$33:$I$33)/SUM(IF($C21:$I21>0,$C21:$I21*$C$33:$I$33)))","v":0.99849099098781635},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.50510751726638758},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.93387380097640349},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78174307036247337},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.31197766303697883},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.30253278717627724},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.22827540328989135},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7217884994479713}]
[13,"United Kingdom",{"$f":"'Aid 2007'!Q24","v":5.2184099370536057},{"$f":"'Trade 2007'!F24","v":6.0838554939131297},{"$f":"'Finance 2007'!D23","v":5.5050373134328359},{"$f":"'Migration 2007'!E22","v":2.1013071809657857},{"$f":"'Environment 2007'!K24","v":6.7363447368452611},{"$f":"'Security 2007'!J25","v":1.3278205644292278},{"$f":"'Technology 2007'!D24","v":4.2214258807138449},4.4563144439076705,14,{"$f":"ROUND(J22,1)-ROUND(VLOOKUP($B22,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.29999999999999982},{"$f":"SUM(IF(ROUND(J22,1)<ROUND($J$3:$J$23,1),1))+1","v":13},{"$f":"VLOOKUP($B22,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":11},"United Kingdom",{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":0},{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":0},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":0},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":0},"United Kingdom",20,20,"Switzerland",3.4784122558963313,-0.20000000000000018,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1744.58011648,2220.82367488,null,1,1,null,{"$f":"ABS(SUM($C22:$I22*$C$33:$I$33)/SUM(IF($C22:$I22>0,$C22:$I22*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.72798545444537854},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-5.2489554422376419E-3},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.43284132051356833},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.38521016188488444},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.70952862743970979},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52863461557833991},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.69421207603445045}]
[11,"United States",{"$f":"'Aid 2007'!Q25","v":12.030186728068063},{"$f":"'Trade 2007'!F25","v":6.0661965104373117},{"$f":"'Finance 2007'!D24","v":4.6184701492537314},{"$f":"'Migration 2007'!E23","v":1.456505705893216},{"$f":"'Environment 2007'!K25","v":3.170484513150214},{"$f":"'Security 2007'!J26","v":-0.30712178279006819},{"$f":"'Technology 2007'!D25","v":4.9285033566134624},4.5661750258037044,12,{"$f":"ROUND(J23,1)-ROUND(VLOOKUP($B23,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.79999999999999982},{"$f":"SUM(IF(ROUND(J23,1)<ROUND($J$3:$J$23,1),1))+1","v":11},{"$f":"VLOOKUP($B23,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":19},"United States",{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":3},{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":2},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":3},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":2},"United States",21,21,"Japan",3.1405796560785304,-0.79999999999999982,-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11597.85873408,14586.736541696,null,0,0,null,{"$f":"ABS(SUM($C23:$I23*$C$33:$I$33)/SUM(IF($C23:$I23>0,$C23:$I23*$C$33:$I$33)))","v":0.99048284844478895},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-6.6361547757925869E-4},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.5804154325846973},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.4400322665146737},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.16908263933819312},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.57466218914827283},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52124384504447996},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85514328344821422}]
[null,"EU",{"$f":"'Aid 2007'!Q26","v":6.5590447841003732},{"$f":"'Trade 2007'!F26","v":6.0431826342256034},{"$f":"'Finance 2007'!D25","v":4.8571690996881562},{"$f":"'Migration 2007'!E24","v":2.651466094784416},{"$f":"'Environment 2007'!K26","v":5.7538549819488054},{"$f":"'Security 2007'!J27","v":3.771881614766964},{"$f":"'Technology 2007'!D26","v":4.6434556533973934},4.897150694701673,null,null,null,null,null,{"$f":"(SUM(IF($J24<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":2},null,{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":2},null,"EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Europe",{"$f":"'Aid 2007'!Q27","v":6.5889890051588491},{"$f":"'Trade 2007'!F27","v":5.8294819968994158},{"$f":"'Finance 2007'!D26","v":4.8173972678846102},{"$f":"'Migration 2007'!E25","v":2.6574467526934518},{"$f":"'Environment 2007'!K27","v":5.699943775587565},{"$f":"'Security 2007'!J28","v":3.9157746014241166},{"$f":"'Technology 2007'!D27","v":4.6533152728219962},4.8803355246385731,null,null,null,null,null,{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":0},{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":1},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":0},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":1},"Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(IF(#REF!<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-#REF!)","v":{"$error":"#REF!"}}]
[null,"Average",{"$f":"AVERAGE(C3:C23)","v":6.2786002159137482},5.4557212020495349,4.8547419154228848,2.3829839483076358,5.1966323737098357,4.5133860728863811,4.8178062903250769,4.7856960026593001,null,null,null,null,null,null,null,null,null,null,1]
[null,"Standard dev.",{"$f":"STDEVP(C3:C23)","v":3.393377247519457},1.5932670453477218,0.84045362026650405,0.81039351413149119,1.3956663361550634,2.8556481782829701,0.80605383172694101,0.83238151164614016,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"Lowest",{"$f":"MIN(C3:C23)","v":-4.6462901204255159E-3},-3.6798216936653194E-2,3.0344682835820893,1.0052279370439157,2.1177295102339406,-0.30712178279006819,2.8090105510237757,3.1405796560785304,null,null,null,null,null,null,null,null,null,null,4]
[null,"Highest",{"$f":"MAX(C3:C23)","v":13.246882075937433},7.6519186540762956,6.1096548507462689,4.1947766358933123,6.9817348644160298,11.778187808036963,6.0216877967145992,6.5565344615434595,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Weight",{"$f":"'CDI 2012'!C39","v":1},{"$f":"'CDI 2012'!D39","v":1},{"$f":"'CDI 2012'!E39","v":1},{"$f":"'CDI 2012'!F39","v":1},{"$f":"'CDI 2012'!G39","v":1},{"$f":"'CDI 2012'!H39","v":1},{"$f":"'CDI 2012'!I39","v":1},null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2007}]

{"sheet":"CDI 2006","index":8,"n_rows":67,"n_cols":68,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,58,1,58],[1,60,1,67],[0,0,0,9],[0,21,0,23],[0,24,0,25],[0,27,0,36],[0,38,0,47],[0,57,1,57]]}
[{"$f":"\"Commitment to Development Index \"&Region_name&IF(Region_name=\"\",\"\",\" \")&Year&IF(Publication_year>Year,\" (\"&Publication_year&\" methodology)\",\"\")","v":"Commitment to Development Index Middle East & North Africa 2006 (2013 methodology)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standings",null,null,"One-year change, latest methodology",null,null,"Standings/EU as one",null,null,null,null,null,null,null,null,null,null,"Standings/Europe as one",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU countries","Europe countries"]
["Rank","Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)","True rank",{"$f":"Year-1&\"-\"&Year-2000&\" score change\"","v":"2005-6 score change"},"Rank",{"$f":"Year-1&\" rank (\"&Year&\" method)\"","v":"2005 rank (2006 method)"},null,"True rank/EU","True rank/Europe","Rank/EU","Rank/Europe",null,null,null,"Country","Score","Score","Rank",null,null,"Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)",null,null,"Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)",null,null,null,null,null,null,"PPP GDP","Exchange-rate GDP",null,null,null,null,"Graphing scale factor to deal with negative scores, alpha by country"]
[{"$f":"M3","v":21},"Australia",{"$f":"'Aid 2006'!P5","v":1.7804455145719558},{"$f":"'Trade 2006'!F5","v":6.49675491602863},{"$f":"'Finance 2006'!D4","v":5.2095149253731341},{"$f":"'Migration 2006'!E3","v":2.1250971489966819},{"$f":"'Environment 2006'!K5","v":2.1166067472156374},{"$f":"'Security 2006'!J6","v":1.5851979487570138},{"$f":"'Technology 2006'!D5","v":4.826919438479301},{"$f":"SUMPRODUCT(C3:I3,$C$33:$I$33)/SUM($C$33:$I$33)","v":3.4486480913460502},{"$f":"COUNTIF($J$3:$J$23,\">\"&J3)+1","v":21},{"$f":"ROUND(J3,1)-ROUND(VLOOKUP($B3,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.39999999999999991},{"$f":"SUM(IF(ROUND(J3,1)<ROUND($J$3:$J$23,1),1))+1","v":21},{"$f":"VLOOKUP($B3,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":20},{"$f":"B3","v":"Australia"},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":8},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":6},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":8},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":6},{"$f":"B3","v":"Australia"},{"$f":"ROW(U3)-ROW($U$2)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,3,FALSE)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,5,FALSE)","v":"Sweden"},{"$f":"VLOOKUP(W3,$B$3:$O$23,9,FALSE)","v":6.201482279440917},{"$f":"IF(ISNA(VLOOKUP(W3,$B$3:$O$23,11,FALSE)),\"\",VLOOKUP(W3,$B$3:$O$23,11,FALSE))","v":-0.5},{"$f":"IF(ISNA(VLOOKUP(U3,$K$3:$O$23,4,FALSE)),\"\",VLOOKUP(U3,$K$3:$O$23,4,FALSE)-V3)","v":1},null,{"$f":"VLOOKUP(U27,$P$3:$U$25,3,FALSE)","v":1},{"$f":"VLOOKUP(U27,$P$3:$U$25,5,FALSE)","v":"Norway"},{"$f":"VLOOKUP($AC3,$B$3:$O$25,2,FALSE)","v":11.47960690989578},{"$f":"VLOOKUP($AC3,$B$3:$O$25,3,FALSE)","v":2.1456008391878933},{"$f":"VLOOKUP($AC3,$B$3:$O$25,4,FALSE)","v":5.1438432835820898},{"$f":"VLOOKUP($AC3,$B$3:$O$25,5,FALSE)","v":2.9232606920941251},{"$f":"VLOOKUP($AC3,$B$3:$O$25,6,FALSE)","v":2.7089259133356287},{"$f":"VLOOKUP($AC3,$B$3:$O$25,7,FALSE)","v":11.577762413257144},{"$f":"VLOOKUP($AC3,$B$3:$O$25,8,FALSE)","v":5.7908422267996613},{"$f":"VLOOKUP($AC3,$B$3:$O$25,9,FALSE)","v":5.967120325450332},null,{"$f":"VLOOKUP(U38,$Q$3:$V$25,3,FALSE)","v":1},{"$f":"VLOOKUP(U38,$Q$3:$V$25,4,FALSE)","v":"Europe"},{"$f":"VLOOKUP($AN3,$B$3:$O$25,2,FALSE)","v":7.3434081946652299},{"$f":"VLOOKUP($AN3,$B$3:$O$25,3,FALSE)","v":5.7771517331715927},{"$f":"VLOOKUP($AN3,$B$3:$O$25,4,FALSE)","v":4.7104385804931397},{"$f":"VLOOKUP($AN3,$B$3:$O$25,5,FALSE)","v":2.8721786659651878},{"$f":"VLOOKUP($AN3,$B$3:$O$25,6,FALSE)","v":5.8435201063793656},{"$f":"VLOOKUP($AN3,$B$3:$O$25,7,FALSE)","v":3.8737008715842833},{"$f":"VLOOKUP($AN3,$B$3:$O$25,8,FALSE)","v":5.0671356669305947},{"$f":"VLOOKUP(AN3,$B$3:$O$25,9,FALSE)","v":5.0696476884556274},null,null,null,null,null,null,563.04946380800004,850.92165222400001,null,0,0,null,{"$f":"ABS(SUM($C3:$I3*$C$33:$I$33)/SUM(IF($C3:$I3>0,$C3:$I3*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.3425039168345854},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.92054696490727628},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84466284648187628},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.62879096494426856},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0330781664719459},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.6603907460865901},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77150867371437393}]
[9,"Austria",{"$f":"'Aid 2006'!P6","v":5.4505212218530685},{"$f":"'Trade 2006'!F6","v":5.8926241384063847},{"$f":"'Finance 2006'!D5","v":3.5405783582089549},{"$f":"'Migration 2006'!E4","v":3.2679362641997827},{"$f":"'Environment 2006'!K6","v":5.5957828701341796},{"$f":"'Security 2006'!J7","v":7.3130529905491155},{"$f":"'Technology 2006'!D6","v":4.6509538289599801},5.1016356674730661,10,{"$f":"ROUND(J4,1)-ROUND(VLOOKUP($B4,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.10000000000000053},{"$f":"SUM(IF(ROUND(J4,1)<ROUND($J$3:$J$23,1),1))+1","v":9},{"$f":"VLOOKUP($B4,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":7},"Austria",{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":0},{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":0},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":0},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":0},"Austria",2,2,"Ireland",6.0221960485635391,-0.70000000000000018,0,null,2,"EU",7.2915573748611955,5.9902553199159403,4.7509888688684896,2.86436478574044,5.9019175327886932,3.77066472426365,5.0592557362485699,5.0898577632409978,null,2,"New Zealand",2.3494883223300929,7.7016863898483336,3.9810167910447758,1.7368369979667966,5.3193101110203713,5.1225089348191979,4.7963119913732273,4.4295942197718281,null,null,null,null,null,null,223.95414118400001,335.65189734400002,null,1,1,null,{"$f":"ABS(SUM($C4:$I4*$C$33:$I$33)/SUM(IF($C4:$I4>0,$C4:$I4*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0243202438171177},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81535976934115251},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.69455623667377409},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.27074455317818741},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.94451593387647736},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.7970847261236131},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.47561458555321667}]
[8,"Belgium",{"$f":"'Aid 2006'!P7","v":8.523513586252319},{"$f":"'Trade 2006'!F7","v":5.5528527858746122},{"$f":"'Finance 2006'!D6","v":4.9796641791044776},{"$f":"'Migration 2006'!E5","v":2.7357125930626633},{"$f":"'Environment 2006'!K7","v":6.563763371836135},{"$f":"'Security 2006'!J8","v":3.2503385450629807},{"$f":"'Technology 2006'!D7","v":4.5534344926332064},5.1656113648323423,8,{"$f":"ROUND(J5,1)-ROUND(VLOOKUP($B5,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.20000000000000018},{"$f":"SUM(IF(ROUND(J5,1)<ROUND($J$3:$J$23,1),1))+1","v":8},{"$f":"VLOOKUP($B5,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":10},"Belgium",{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":0},{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":0},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":0},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":0},"Belgium",3,2,"Netherlands",5.9823041486616306,-0.29999999999999982,2,null,3,"New Zealand",2.3494883223300929,7.7016863898483336,3.9810167910447758,1.7368369979667966,5.3193101110203713,5.1225089348191979,4.7963119913732273,4.4295942197718281,null,3,"Canada",3.548949966871545,5.3340370826858576,4.6705690298507463,2.7072241749404,2.9455955856751315,4.4969803129350758,6.1392713439835713,4.2632324995631894,null,null,null,null,null,null,266.908942336,410.02804838399999,null,1,1,null,{"$f":"ABS(SUM($C5:$I5*$C$33:$I$33)/SUM(IF($C5:$I5>0,$C5:$I5*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.8922825261654579},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.92105654294282602},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.67660581023454169},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.44083543407976677},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.94144410348892216},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.36005752441290123},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.75002220733721459}]
[16,"Canada",{"$f":"'Aid 2006'!P8","v":3.548949966871545},{"$f":"'Trade 2006'!F8","v":5.3340370826858576},{"$f":"'Finance 2006'!D7","v":4.6705690298507463},{"$f":"'Migration 2006'!E6","v":2.7072241749404},{"$f":"'Environment 2006'!K8","v":2.9455955856751315},{"$f":"'Security 2006'!J9","v":4.4969803129350758},{"$f":"'Technology 2006'!D8","v":6.1392713439835713},4.2632324995631894,16,{"$f":"ROUND(J6,1)-ROUND(VLOOKUP($B6,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.10000000000000053},{"$f":"SUM(IF(ROUND(J6,1)<ROUND($J$3:$J$23,1),1))+1","v":16},{"$f":"VLOOKUP($B6,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":15},"Canada",{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":4},{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":3},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":4},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":3},"Canada",4,2,"Norway",5.967120325450332,-1.5999999999999996,-1,null,4,"Canada",3.548949966871545,5.3340370826858576,4.6705690298507463,2.7072241749404,2.9455955856751315,4.4969803129350758,6.1392713439835713,4.2632324995631894,null,4,"Japan",5.763871367875546,4.0658884671560749,3.0480410447761193,1.1749647356542896,3.2816705848607786,3.6528064281092485,6.135066744825842,3.8746156247511281,null,null,null,null,null,null,872.784461824,1332.62606336,null,0,0,null,{"$f":"ABS(SUM($C6:$I6*$C$33:$I$33)/SUM(IF($C6:$I6>0,$C6:$I6*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.6399438442708258},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.30651440559827048},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73483475479744143},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.41760867029916071},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.38698941619080413},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.6539660590367349},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82726317525709447}]
[6,"Denmark",{"$f":"'Aid 2006'!P9","v":7.9644945731839751},{"$f":"'Trade 2006'!F9","v":5.8829696946621564},{"$f":"'Finance 2006'!D8","v":5.5186100746268654},{"$f":"'Migration 2006'!E7","v":4.0676506935867724},{"$f":"'Environment 2006'!K9","v":5.3646750834734407},{"$f":"'Security 2006'!J10","v":3.7862264120028515},{"$f":"'Technology 2006'!D9","v":5.5702228600388146},5.4506927702249817,6,{"$f":"ROUND(J7,1)-ROUND(VLOOKUP($B7,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J7,1)<ROUND($J$3:$J$23,1),1))+1","v":6},{"$f":"VLOOKUP($B7,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":6},"Denmark",{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":0},{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":0},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":0},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":0},"Denmark",5,5,"Finland",5.8479798555857556,-0.29999999999999982,0,null,5,"Japan",5.763871367875546,4.0658884671560749,3.0480410447761193,1.1749647356542896,3.2816705848607786,3.6528064281092485,6.135066744825842,3.8746156247511281,null,5,"United States",5.4635275871128552,6.0568612345978892,4.6184701492537314,1.5241282357499784,2.9975012577514475,0.59523664725138037,5.0025339120910122,3.7511798605440418,null,null,null,null,null,null,77.651410944000006,257.92833126400001,null,1,1,null,{"$f":"ABS(SUM($C7:$I7*$C$33:$I$33)/SUM(IF($C7:$I7>0,$C7:$I7*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80655730970894468},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84030201219837797},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76022787846481876},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.24924486919995095},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.97665920048006305},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.3373387365517113},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.87764984898188791}]
[5,"Finland",{"$f":"'Aid 2006'!P10","v":5.645901167962613},{"$f":"'Trade 2006'!F10","v":5.882114085388646},{"$f":"'Finance 2006'!D9","v":5.3215951492537314},{"$f":"'Migration 2006'!E8","v":1.7447140843996567},{"$f":"'Environment 2006'!K10","v":6.836614403360441},{"$f":"'Security 2006'!J11","v":9.3613711558619794},{"$f":"'Technology 2006'!D10","v":6.1435489428732151},5.8479798555857556,5,{"$f":"ROUND(J8,1)-ROUND(VLOOKUP($B8,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.29999999999999982},{"$f":"SUM(IF(ROUND(J8,1)<ROUND($J$3:$J$23,1),1))+1","v":5},{"$f":"VLOOKUP($B8,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":5},"Finland",{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":0},{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":0},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":0},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":0},"Finland",6,6,"Denmark",5.4506927702249817,9.9999999999999645E-2,0,null,6,"United States",5.4635275871128552,6.0568612345978892,4.6184701492537314,1.5241282357499784,2.9975012577514475,0.59523664725138037,5.0025339120910122,3.7511798605440418,null,6,"Australia",1.7804455145719558,6.49675491602863,5.2095149253731341,2.1250971489966819,2.1166067472156374,1.5851979487570138,4.826919438479301,3.4486480913460502,null,null,null,null,null,null,169.36253849600001,222.781882368,null,1,1,null,{"$f":"ABS(SUM($C8:$I8*$C$33:$I$33)/SUM(IF($C8:$I8>0,$C8:$I8*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1377849390262822},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84042424209459377},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78837286780383786},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.58109295622668178},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76638215478192007},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.5408894874289788},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79574612286268775}]
[7,"France",{"$f":"'Aid 2006'!P11","v":9.2200200455437784},{"$f":"'Trade 2006'!F11","v":5.0587118140049032},{"$f":"'Finance 2006'!D10","v":4.9796641791044776},{"$f":"'Migration 2006'!E9","v":2.9856063256039027},{"$f":"'Environment 2006'!K11","v":6.3294043464227903},{"$f":"'Security 2006'!J12","v":2.6097124705677683},{"$f":"'Technology 2006'!D11","v":6.6834266613216382},5.4095065489384657,7,{"$f":"ROUND(J9,1)-ROUND(VLOOKUP($B9,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.5},{"$f":"SUM(IF(ROUND(J9,1)<ROUND($J$3:$J$23,1),1))+1","v":7},{"$f":"VLOOKUP($B9,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":11},"France",{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":0},{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":0},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":0},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":0},"France",7,7,"France",5.4095065489384657,0.5,4,null,7,"Switzerland",6.2924454232934064,-2.8551601950296934E-2,3.0344682835820893,3.1030963991794649,4.9928684601586379,3.6967837993889283,5.0687559329808654,3.737123813804728,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,145.421959168,195.638755328,null,1,1,null,{"$f":"ABS(SUM($C9:$I9*$C$33:$I$33)/SUM(IF($C9:$I9>0,$C9:$I9*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.3171457207919683},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.72267311628641473},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7113805970149254},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.42651518937198613},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.9042006209175415},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.37281606722396693},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.95477523733166259}]
[9,"Germany",{"$f":"'Aid 2006'!P12","v":7.3117963190462278},{"$f":"'Trade 2006'!F12","v":5.9538765282162638},{"$f":"'Finance 2006'!D11","v":3.8361007462686567},{"$f":"'Migration 2006'!E10","v":4.2470572497880195},{"$f":"'Environment 2006'!K12","v":6.4271196989865613},{"$f":"'Security 2006'!J13","v":3.4916322058828522},{"$f":"'Technology 2006'!D12","v":4.5222771777724997},5.1128371322801547,9,{"$f":"ROUND(J10,1)-ROUND(VLOOKUP($B10,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.10000000000000053},{"$f":"SUM(IF(ROUND(J10,1)<ROUND($J$3:$J$23,1),1))+1","v":9},{"$f":"VLOOKUP($B10,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":7},"Germany",{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":0},{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":0},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":0},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":0},"Germany",8,8,"Belgium",5.1656113648323423,0.20000000000000018,2,null,8,"Australia",1.7804455145719558,6.49675491602863,5.2095149253731341,2.1250971489966819,2.1166067472156374,1.5851979487570138,4.826919438479301,3.4486480913460502,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1484.698025984,2214.4247398399998,null,1,1,null,{"$f":"ABS(SUM($C10:$I10*$C$33:$I$33)/SUM(IF($C10:$I10>0,$C10:$I10*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.2176447980360456},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79326468369637315},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7113805970149254},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.39081608472323764},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.93768048169087648},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.46433407786614012},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65049064180474381}]
[17,"Greece",{"$f":"'Aid 2006'!P13","v":5.1704006031125154},{"$f":"'Trade 2006'!F13","v":5.6403406418596971},{"$f":"'Finance 2006'!D12","v":4.5527985074626862},{"$f":"'Migration 2006'!E11","v":1.7145058355040117},{"$f":"'Environment 2006'!K13","v":4.3328065367156903},{"$f":"'Security 2006'!J14","v":3.8177203281847909},{"$f":"'Technology 2006'!D13","v":3.2504627548285079},4.0684336010954141,17,{"$f":"ROUND(J11,1)-ROUND(VLOOKUP($B11,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.10000000000000053},{"$f":"SUM(IF(ROUND(J11,1)<ROUND($J$3:$J$23,1),1))+1","v":17},{"$f":"VLOOKUP($B11,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":17},"Greece",{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":0},{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":0},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":0},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":0},"Greece",9,9,"Germany",5.1128371322801547,-0.10000000000000053,-2,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5010.0321648640002,4299.2876912640004,null,1,1,null,{"$f":"ABS(SUM($C11:$I11*$C$33:$I$33)/SUM(IF($C11:$I11>0,$C11:$I11*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0445423312923183},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85055378974518059},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.54801439232409377},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.6067224642554313},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.91815995699808017},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.49880460084040745},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.64603959682464285}]
[2,"Ireland",{"$f":"'Aid 2006'!P14","v":7.1702417067198247},{"$f":"'Trade 2006'!F14","v":5.7075183853880675},{"$f":"'Finance 2006'!D13","v":4.8618936567164184},{"$f":"'Migration 2006'!E12","v":1.8952118722473117},{"$f":"'Environment 2006'!K14","v":6.6116115371353414},{"$f":"'Security 2006'!J15","v":12.579593082865292},{"$f":"'Technology 2006'!D14","v":3.3293020988725166},6.0221960485635391,2,{"$f":"ROUND(J12,1)-ROUND(VLOOKUP($B12,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.70000000000000018},{"$f":"SUM(IF(ROUND(J12,1)<ROUND($J$3:$J$23,1),1))+1","v":2},{"$f":"VLOOKUP($B12,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":2},"Ireland",{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":0},{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":0},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":0},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":0},"Ireland",10,9,"Austria",5.1016356674730661,-0.10000000000000053,-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.516903935999999,43.665010688000002,null,1,1,null,{"$f":"ABS(SUM($C12:$I12*$C$33:$I$33)/SUM(IF($C12:$I12>0,$C12:$I12*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7786458888361526},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84180344834376919},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.50579690831556501},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.46684803774282607},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79939755287631142},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0447218557927307},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.66442197556571148}]
[14,"Italy",{"$f":"'Aid 2006'!P15","v":4.2544604309454259},{"$f":"'Trade 2006'!F15","v":5.5791689325800107},{"$f":"'Finance 2006'!D14","v":5.0125000000000002},{"$f":"'Migration 2006'!E13","v":1.6628528948370183},{"$f":"'Environment 2006'!K15","v":5.6327888008465061},{"$f":"'Security 2006'!J16","v":3.7124758125264359},{"$f":"'Technology 2006'!D15","v":5.1269635811962591},4.4258872075616651,15,{"$f":"ROUND(J13,1)-ROUND(VLOOKUP($B13,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.10000000000000053},{"$f":"SUM(IF(ROUND(J13,1)<ROUND($J$3:$J$23,1),1))+1","v":14},{"$f":"VLOOKUP($B13,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":16},"Italy",{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":0},{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":0},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":0},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":0},"Italy",11,11,"United Kingdom",4.8399424613442665,-0.40000000000000036,-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,441.18543564800001,700.60539903999995,null,1,1,null,{"$f":"ABS(SUM($C13:$I13*$C$33:$I$33)/SUM(IF($C13:$I13>0,$C13:$I13*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.99906687512715231},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.87184284681959101},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77705223880597019},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.30169458477825556},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.98857057086678679},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.23750300572513136},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.66421233922138001}]
[18,"Japan",{"$f":"'Aid 2006'!P16","v":5.763871367875546},{"$f":"'Trade 2006'!F16","v":4.0658884671560749},{"$f":"'Finance 2006'!D15","v":3.0480410447761193},{"$f":"'Migration 2006'!E14","v":1.1749647356542896},{"$f":"'Environment 2006'!K16","v":3.2816705848607786},{"$f":"'Security 2006'!J17","v":3.6528064281092485},{"$f":"'Technology 2006'!D16","v":6.135066744825842},3.8746156247511281,18,{"$f":"ROUND(J14,1)-ROUND(VLOOKUP($B14,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":1},{"$f":"SUM(IF(ROUND(J14,1)<ROUND($J$3:$J$23,1),1))+1","v":18},{"$f":"VLOOKUP($B14,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":21},"Japan",{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":5},{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":4},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":5},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":4},"Japan",12,11,"Portugal",4.7888923150511387,0.29999999999999982,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64.838340607999996,129.00676403200001,null,0,0,null,{"$f":"ABS(SUM($C14:$I14*$C$33:$I$33)/SUM(IF($C14:$I14>0,$C14:$I14*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.96812589606330668},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81586689964432946},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73014392324093813},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.13885655025495217},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88468018198490805},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52469281900040232},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.72652604486230132}]
[2,"Netherlands",{"$f":"'Aid 2006'!P17","v":13.245977683158205},{"$f":"'Trade 2006'!F17","v":6.4473958005997822},{"$f":"'Finance 2006'!D16","v":4.7362406716417915},{"$f":"'Migration 2006'!E15","v":3.0858480385583675},{"$f":"'Environment 2006'!K17","v":6.5901087244224552},{"$f":"'Security 2006'!J18","v":2.5204026708903084},{"$f":"'Technology 2006'!D17","v":5.2501554513605022},5.9823041486616306,3,{"$f":"ROUND(J15,1)-ROUND(VLOOKUP($B15,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.29999999999999982},{"$f":"SUM(IF(ROUND(J15,1)<ROUND($J$3:$J$23,1),1))+1","v":2},{"$f":"VLOOKUP($B15,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":4},"Netherlands",{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":0},{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":0},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":0},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":0},"Netherlands",13,11,"Spain",4.7786246014932621,0.20000000000000018,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195.42482944,279.801823232,null,1,1,null,{"$f":"ABS(SUM($C15:$I15*$C$33:$I$33)/SUM(IF($C15:$I15>0,$C15:$I15*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80588329828346716},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84415648744204763},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81651785714285718},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.34871952394958},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.62617428712519474},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.49411700227477834},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84305614527533657}]
[14,"New Zealand",{"$f":"'Aid 2006'!P18","v":2.3494883223300929},{"$f":"'Trade 2006'!F18","v":7.7016863898483336},{"$f":"'Finance 2006'!D17","v":3.9810167910447758},{"$f":"'Migration 2006'!E16","v":1.7368369979667966},{"$f":"'Environment 2006'!K18","v":5.3193101110203713},{"$f":"'Security 2006'!J19","v":5.1225089348191979},{"$f":"'Technology 2006'!D18","v":4.7963119913732273},4.4295942197718281,14,{"$f":"ROUND(J16,1)-ROUND(VLOOKUP($B16,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.29999999999999982},{"$f":"SUM(IF(ROUND(J16,1)<ROUND($J$3:$J$23,1),1))+1","v":14},{"$f":"VLOOKUP($B16,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":12},"New Zealand",{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":3},{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":2},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":3},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":2},"New Zealand",14,14,"New Zealand",4.4295942197718281,-0.29999999999999982,-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251.08824064000001,759.27184998400003,null,0,0,null,{"$f":"ABS(SUM($C16:$I16*$C$33:$I$33)/SUM(IF($C16:$I16>0,$C16:$I16*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.335641188904299},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1002409128354762},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.56871668443496792},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.24811957113811381},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.75990144443148167},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73178699068845687},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.68518742733903248}]
[2,"Norway",{"$f":"'Aid 2006'!P19","v":11.47960690989578},{"$f":"'Trade 2006'!F19","v":2.1456008391878933},{"$f":"'Finance 2006'!D18","v":5.1438432835820898},{"$f":"'Migration 2006'!E17","v":2.9232606920941251},{"$f":"'Environment 2006'!K19","v":2.7089259133356287},{"$f":"'Security 2006'!J20","v":11.577762413257144},{"$f":"'Technology 2006'!D19","v":5.7908422267996613},5.967120325450332,4,{"$f":"ROUND(J17,1)-ROUND(VLOOKUP($B17,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-1.5999999999999996},{"$f":"SUM(IF(ROUND(J17,1)<ROUND($J$3:$J$23,1),1))+1","v":2},{"$f":"VLOOKUP($B17,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":1},"Norway",{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":1},{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":0},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":1},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":0},"Norway",15,14,"Italy",4.4258872075616651,0.10000000000000053,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124.941549568,270.37055385600002,null,0,1,null,{"$f":"ABS(SUM($C17:$I17*$C$33:$I$33)/SUM(IF($C17:$I17>0,$C17:$I17*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.60778006156363229},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79702413322571586},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.71607142857142858},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.23755041354814546},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80468411440664378},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.53035368750377654},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73242336874232272}]
[11,"Portugal",{"$f":"'Aid 2006'!P20","v":6.7768812724431466},{"$f":"'Trade 2006'!F20","v":5.7110682975103062},{"$f":"'Finance 2006'!D19","v":5.1110074626865671},{"$f":"'Migration 2006'!E18","v":0.97199585178466519},{"$f":"'Environment 2006'!K20","v":6.192761273894356},{"$f":"'Security 2006'!J21","v":3.672849733002816},{"$f":"'Technology 2006'!D20","v":5.0856823140361094},4.7888923150511387,12,{"$f":"ROUND(J18,1)-ROUND(VLOOKUP($B18,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.29999999999999982},{"$f":"SUM(IF(ROUND(J18,1)<ROUND($J$3:$J$23,1),1))+1","v":11},{"$f":"VLOOKUP($B18,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":14},"Portugal",{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":0},{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":0},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":0},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":0},"Portugal",16,16,"Canada",4.2632324995631894,-0.10000000000000053,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.859209216000004,126.534385664,null,1,1,null,{"$f":"ABS(SUM($C18:$I18*$C$33:$I$33)/SUM(IF($C18:$I18>0,$C18:$I18*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.50699285241022074},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76200529752655111},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.66722414712153522},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.38674631070577142},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.42079936938216161},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.64242575899072507},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.87703876342622444}]
[11,"Spain",{"$f":"'Aid 2006'!P21","v":5.6411830879842704},{"$f":"'Trade 2006'!F21","v":5.9090954120943335},{"$f":"'Finance 2006'!D20","v":5.7156250000000002},{"$f":"'Migration 2006'!E19","v":2.4410366676470598},{"$f":"'Environment 2006'!K21","v":4.3832200098763634},{"$f":"'Security 2006'!J22","v":3.4588190159234484},{"$f":"'Technology 2006'!D21","v":5.9013930169273561},4.7786246014932621,13,{"$f":"ROUND(J19,1)-ROUND(VLOOKUP($B19,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.20000000000000018},{"$f":"SUM(IF(ROUND(J19,1)<ROUND($J$3:$J$23,1),1))+1","v":11},{"$f":"VLOOKUP($B19,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":13},"Spain",{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":0},{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":0},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":0},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":0},"Spain",17,17,"Greece",4.0684336010954141,-0.10000000000000053,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,712.33870233599998,1484.8848035840001,null,1,1,null,{"$f":"ABS(SUM($C19:$I19*$C$33:$I$33)/SUM(IF($C19:$I19>0,$C19:$I19*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73862865758750218},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80576294883709954},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65039978678038379},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.24492940507200167},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.61897236238795572},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.54538861831211294},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.46435182211835829}]
[1,"Sweden",{"$f":"'Aid 2006'!P22","v":9.3975274178420971},{"$f":"'Trade 2006'!F22","v":6.4438287543509336},{"$f":"'Finance 2006'!D21","v":5.9126399253731341},{"$f":"'Migration 2006'!E20","v":4.4015367546098796},{"$f":"'Environment 2006'!K22","v":7.2315471653036223},{"$f":"'Security 2006'!J23","v":4.6227352226061305},{"$f":"'Technology 2006'!D22","v":5.4005607160006175},6.201482279440917,1,{"$f":"ROUND(J20,1)-ROUND(VLOOKUP($B20,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.5},{"$f":"SUM(IF(ROUND(J20,1)<ROUND($J$3:$J$23,1),1))+1","v":1},{"$f":"VLOOKUP($B20,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":2},"Sweden",{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":0},{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":0},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":0},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":0},"Sweden",18,18,"Japan",3.8746156247511281,1,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302.83890688000002,365.96868710400003,null,1,1,null,{"$f":"ABS(SUM($C20:$I20*$C$33:$I$33)/SUM(IF($C20:$I20>0,$C20:$I20*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.8234101954107923},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.58084120959372498},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.43543443496801704},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.16785210509346996},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.4688100835515398},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52182948972989263},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.87643810640369169}]
[20,"Switzerland",{"$f":"'Aid 2006'!P23","v":6.2924454232934064},{"$f":"'Trade 2006'!F23","v":-2.8551601950296934E-2},{"$f":"'Finance 2006'!D22","v":3.0344682835820893},{"$f":"'Migration 2006'!E21","v":3.1030963991794649},{"$f":"'Environment 2006'!K23","v":4.9928684601586379},{"$f":"'Security 2006'!J24","v":3.6967837993889283},{"$f":"'Technology 2006'!D23","v":5.0687559329808654},3.737123813804728,20,{"$f":"ROUND(J21,1)-ROUND(VLOOKUP($B21,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.5},{"$f":"SUM(IF(ROUND(J21,1)<ROUND($J$3:$J$23,1),1))+1","v":20},{"$f":"VLOOKUP($B21,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":17},"Switzerland",{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":7},{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":0},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":7},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":0},"Switzerland",19,19,"United States",3.7511798605440418,-0.10000000000000009,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294.74868428799999,363.00501811200002,null,0,1,null,{"$f":"ABS(SUM($C21:$I21*$C$33:$I$33)/SUM(IF($C21:$I21>0,$C21:$I21*$C$33:$I$33)))","v":0.99890976226113504},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78050394101612219},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86526589065684134},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65978144989339016},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.21773260510713977},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.4282144653930639},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":8.5033806750197199E-2},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.71464770172728742}]
[11,"United Kingdom",{"$f":"'Aid 2006'!P24","v":6.9934681258900664},{"$f":"'Trade 2006'!F24","v":6.1028999277371367},{"$f":"'Finance 2006'!D23","v":5.4393656716417915},{"$f":"'Migration 2006'!E22","v":2.111862093447789},{"$f":"'Environment 2006'!K24","v":6.9199939960675074},{"$f":"'Security 2006'!J25","v":1.6625210400759196},{"$f":"'Technology 2006'!D24","v":4.6494863745496602},4.8399424613442665,11,{"$f":"ROUND(J22,1)-ROUND(VLOOKUP($B22,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.40000000000000036},{"$f":"SUM(IF(ROUND(J22,1)<ROUND($J$3:$J$23,1),1))+1","v":11},{"$f":"VLOOKUP($B22,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":7},"United Kingdom",{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":0},{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":0},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":0},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":0},"United Kingdom",20,20,"Switzerland",3.737123813804728,-0.5,-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1744.58011648,2220.82367488,null,1,1,null,{"$f":"ABS(SUM($C22:$I22*$C$33:$I$33)/SUM(IF($C22:$I22>0,$C22:$I22*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.89794073740331193},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":-4.0743534166208101E-3},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.43302285596313417},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.44281618376824905},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.71248929236259773},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52753620373977284},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.72331854056766198}]
[19,"United States",{"$f":"'Aid 2006'!P25","v":5.4635275871128552},{"$f":"'Trade 2006'!F25","v":6.0568612345978892},{"$f":"'Finance 2006'!D24","v":4.6184701492537314},{"$f":"'Migration 2006'!E23","v":1.5241282357499784},{"$f":"'Environment 2006'!K25","v":2.9975012577514475},{"$f":"'Security 2006'!J26","v":0.59523664725138037},{"$f":"'Technology 2006'!D25","v":5.0025339120910122},3.7511798605440418,19,{"$f":"ROUND(J23,1)-ROUND(VLOOKUP($B23,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.10000000000000009},{"$f":"SUM(IF(ROUND(J23,1)<ROUND($J$3:$J$23,1),1))+1","v":19},{"$f":"VLOOKUP($B23,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":19},"United States",{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":6},{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":5},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":6},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":5},"United States",21,21,"Australia",3.4486480913460502,-0.39999999999999991,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11597.85873408,14586.736541696,null,0,0,null,{"$f":"ABS(SUM($C23:$I23*$C$33:$I$33)/SUM(IF($C23:$I23>0,$C23:$I23*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.25434935922456509},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.92810784514694711},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.74421641791044768},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.30358530699952596},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.30237239245937675},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.22645684982243056},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.68955991978275732}]
[null,"EU",{"$f":"'Aid 2006'!P26","v":7.2915573748611955},{"$f":"'Trade 2006'!F26","v":5.9902553199159403},{"$f":"'Finance 2006'!D25","v":4.7509888688684896},{"$f":"'Migration 2006'!E24","v":2.86436478574044},{"$f":"'Environment 2006'!K26","v":5.9019175327886932},{"$f":"'Security 2006'!J27","v":3.77066472426365},{"$f":"'Technology 2006'!D26","v":5.0592557362485699},5.0898577632409978,null,null,null,null,null,{"$f":"(SUM(IF($J24<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":2},null,{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":2},null,"EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Europe",{"$f":"'Aid 2006'!P27","v":7.3434081946652299},{"$f":"'Trade 2006'!F27","v":5.7771517331715927},{"$f":"'Finance 2006'!D26","v":4.7104385804931397},{"$f":"'Migration 2006'!E25","v":2.8721786659651878},{"$f":"'Environment 2006'!K27","v":5.8435201063793656},{"$f":"'Security 2006'!J28","v":3.8737008715842833},{"$f":"'Technology 2006'!D27","v":5.0671356669305947},5.0696476884556274,null,null,null,null,null,{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":0},{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":1},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":0},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":1},"Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(IF(#REF!<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-#REF!)","v":{"$error":"#REF!"}}]
[null,"Average",{"$f":"AVERAGE(C3:C23)","v":6.6402248730423192},5.4065115488679814,4.7249622423596307,2.5061016954218398,5.2083179275472871,4.5993679605009845,5.1370272315192542,4.8889304970370437,null,null,null,null,null,null,null,null,null,null,1]
[null,"Standard dev.",{"$f":"STDEVP(C3:C23)","v":2.6956873003929092},1.5909229286070972,0.7909868719172668,0.9539120684288005,1.5505440077439605,3.037129489351694,0.84357083089078166,0.82469025289079911,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"Lowest",{"$f":"MIN(C3:C23)","v":1.7804455145719558},-2.8551601950296934E-2,3.0344682835820893,0.97199585178466519,2.1166067472156374,0.59523664725138037,3.2504627548285079,3.4486480913460502,null,null,null,null,null,null,null,null,null,null,4]
[null,"Highest",{"$f":"MAX(C3:C23)","v":13.245977683158205},7.7016863898483336,5.9126399253731341,4.4015367546098796,7.2315471653036223,12.579593082865292,6.6834266613216382,6.201482279440917,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Weight",{"$f":"'CDI 2012'!C39","v":1},{"$f":"'CDI 2012'!D39","v":1},{"$f":"'CDI 2012'!E39","v":1},{"$f":"'CDI 2012'!F39","v":1},{"$f":"'CDI 2012'!G39","v":1},{"$f":"'CDI 2012'!H39","v":1},{"$f":"'CDI 2012'!I39","v":1},null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2006}]

{"sheet":"CDI 2005","index":9,"n_rows":67,"n_cols":68,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,58,1,58],[1,60,1,67],[0,0,0,9],[0,21,0,23],[0,24,0,25],[0,27,0,36],[0,38,0,47],[0,57,1,57]]}
[{"$f":"\"Commitment to Development Index \"&Region_name&IF(Region_name=\"\",\"\",\" \")&Year&IF(Publication_year>Year,\" (\"&Publication_year&\" methodology)\",\"\")","v":"Commitment to Development Index Middle East & North Africa 2005 (2013 methodology)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standings",null,null,"One-year change, latest methodology",null,null,"Standings/EU as one",null,null,null,null,null,null,null,null,null,null,"Standings/Europe as one",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU countries","Europe countries"]
["Rank","Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)","True rank",{"$f":"Year-1&\"-\"&Year-2000&\" score change\"","v":"2004-5 score change"},"Rank",{"$f":"Year-1&\" rank (\"&Year&\" method)\"","v":"2004 rank (2005 method)"},null,"True rank/EU","True rank/Europe","Rank/EU","Rank/Europe",null,null,null,"Country","Score","Score","Rank",null,null,"Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)",null,null,"Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)",null,null,null,null,null,null,"PPP GDP","Exchange-rate GDP",null,null,null,null,"Graphing scale factor to deal with negative scores, alpha by country"]
[{"$f":"M3","v":20},"Australia",{"$f":"'Aid 2005'!P5","v":5.5034435312603769},{"$f":"'Trade 2005'!F5","v":5.4346853883918218},{"$f":"'Finance 2005'!D4","v":5.1110074626865671},{"$f":"'Migration 2005'!E3","v":2.1040860840704072},{"$f":"'Environment 2005'!K5","v":1.8787065843388684},{"$f":"'Security 2005'!J6","v":1.5908730639459425},{"$f":"'Technology 2005'!D5","v":5.1329305582641656},{"$f":"SUMPRODUCT(C3:I3,$C$33:$I$33)/SUM($C$33:$I$33)","v":3.8222475247083065},{"$f":"COUNTIF($J$3:$J$23,\">\"&J3)+1","v":20},{"$f":"ROUND(J3,1)-ROUND(VLOOKUP($B3,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.5},{"$f":"SUM(IF(ROUND(J3,1)<ROUND($J$3:$J$23,1),1))+1","v":20},{"$f":"VLOOKUP($B3,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":20},{"$f":"B3","v":"Australia"},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":7},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":5},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":7},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":5},{"$f":"B3","v":"Australia"},{"$f":"ROW(U3)-ROW($U$2)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,3,FALSE)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,5,FALSE)","v":"Norway"},{"$f":"VLOOKUP(W3,$B$3:$O$23,9,FALSE)","v":7.5703485478696351},{"$f":"IF(ISNA(VLOOKUP(W3,$B$3:$O$23,11,FALSE)),\"\",VLOOKUP(W3,$B$3:$O$23,11,FALSE))","v":0.59999999999999964},{"$f":"IF(ISNA(VLOOKUP(U3,$K$3:$O$23,4,FALSE)),\"\",VLOOKUP(U3,$K$3:$O$23,4,FALSE)-V3)","v":0},null,{"$f":"VLOOKUP(U27,$P$3:$U$25,3,FALSE)","v":1},{"$f":"VLOOKUP(U27,$P$3:$U$25,5,FALSE)","v":"Norway"},{"$f":"VLOOKUP($AC3,$B$3:$O$25,2,FALSE)","v":22.294975661861066},{"$f":"VLOOKUP($AC3,$B$3:$O$25,3,FALSE)","v":1.4199831147623569},{"$f":"VLOOKUP($AC3,$B$3:$O$25,4,FALSE)","v":4.9468283582089549},{"$f":"VLOOKUP($AC3,$B$3:$O$25,5,FALSE)","v":3.5017660698668083},{"$f":"VLOOKUP($AC3,$B$3:$O$25,6,FALSE)","v":2.921242728685379},{"$f":"VLOOKUP($AC3,$B$3:$O$25,7,FALSE)","v":12.431269920936451},{"$f":"VLOOKUP($AC3,$B$3:$O$25,8,FALSE)","v":5.476373980766434},{"$f":"VLOOKUP($AC3,$B$3:$O$25,9,FALSE)","v":7.5703485478696351},null,{"$f":"VLOOKUP(U38,$Q$3:$V$25,3,FALSE)","v":1},{"$f":"VLOOKUP(U38,$Q$3:$V$25,4,FALSE)","v":"Europe"},{"$f":"VLOOKUP($AN3,$B$3:$O$25,2,FALSE)","v":7.3645574904647404},{"$f":"VLOOKUP($AN3,$B$3:$O$25,3,FALSE)","v":5.9665398313854929},{"$f":"VLOOKUP($AN3,$B$3:$O$25,4,FALSE)","v":4.6298166964912149},{"$f":"VLOOKUP($AN3,$B$3:$O$25,5,FALSE)","v":2.9888003381425241},{"$f":"VLOOKUP($AN3,$B$3:$O$25,6,FALSE)","v":5.8325162316726606},{"$f":"VLOOKUP($AN3,$B$3:$O$25,7,FALSE)","v":3.9947492306529755},{"$f":"VLOOKUP($AN3,$B$3:$O$25,8,FALSE)","v":5.2426156896324247},{"$f":"VLOOKUP(AN3,$B$3:$O$25,9,FALSE)","v":5.1456565012060045},null,null,null,null,null,null,563.04946380800004,850.92165222400001,null,0,0,null,{"$f":"ABS(SUM($C3:$I3*$C$33:$I$33)/SUM(IF($C3:$I3>0,$C3:$I3*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":3.1849965231230093},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.20285473068033671},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7066897654584221},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.50025229569525831},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.41732038981219699},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.7758957029909215},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78233914010949057}]
[7,"Austria",{"$f":"'Aid 2005'!P6","v":5.3962485632022075},{"$f":"'Trade 2005'!F6","v":6.0180613131134235},{"$f":"'Finance 2005'!D5","v":3.5405783582089549},{"$f":"'Migration 2005'!E4","v":3.2978241871672846},{"$f":"'Environment 2005'!K6","v":5.5296339227977915},{"$f":"'Security 2005'!J7","v":7.4527601485973509},{"$f":"'Technology 2005'!D6","v":4.9080901450158008},5.1633138054432584,9,{"$f":"ROUND(J4,1)-ROUND(VLOOKUP($B4,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.10000000000000053},{"$f":"SUM(IF(ROUND(J4,1)<ROUND($J$3:$J$23,1),1))+1","v":7},{"$f":"VLOOKUP($B4,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":7},"Austria",{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":0},{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":0},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":0},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":0},"Austria",2,2,"Ireland",6.7328909705989606,0.40000000000000036,1,null,2,"EU",7.0850406548265257,6.1280995117377497,4.6695168825326601,2.9639614794087539,5.8810791958829576,3.8235186674325883,5.2448372904024545,5.1137219546033839,null,2,"New Zealand",3.7228151530974074,8.2316821095266821,3.8496735074626862,1.869167416468688,5.330529027885583,5.1653706359905698,4.7963119913732264,4.7093642631149777,null,null,null,null,null,null,223.95414118400001,335.65189734400002,null,1,1,null,{"$f":"ABS(SUM($C4:$I4*$C$33:$I$33)/SUM(IF($C4:$I4>0,$C4:$I4*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.6014264681244961},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82242549592285896},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.69455623667377409},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.30696090272808341},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.94674186555848971},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.9349141100292535},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.42586589156200538}]
[10,"Belgium",{"$f":"'Aid 2005'!P7","v":7.1502720154489374},{"$f":"'Trade 2005'!F7","v":5.6783766128426967},{"$f":"'Finance 2005'!D6","v":4.9796641791044776},{"$f":"'Migration 2005'!E5","v":2.7905667164853774},{"$f":"'Environment 2005'!K7","v":6.3965006669520248},{"$f":"'Security 2005'!J8","v":3.4140583531902244},{"$f":"'Technology 2005'!D7","v":4.7874178523393134},5.0281223423375794,10,{"$f":"ROUND(J5,1)-ROUND(VLOOKUP($B5,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.29999999999999982},{"$f":"SUM(IF(ROUND(J5,1)<ROUND($J$3:$J$23,1),1))+1","v":10},{"$f":"VLOOKUP($B5,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":10},"Belgium",{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":0},{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":0},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":0},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":0},"Belgium",3,2,"Sweden",6.7264079078052612,-9.9999999999999645E-2,0,null,3,"New Zealand",3.7228151530974074,8.2316821095266821,3.8496735074626862,1.869167416468688,5.330529027885583,5.1653706359905698,4.7963119913732264,4.7093642631149777,null,3,"Canada",4.0175448878121554,5.5113454848708434,4.6705690298507463,2.8096381280784137,3.1432735617762284,4.596736781047885,6.1663475685898561,4.4164936345751613,null,null,null,null,null,null,266.908942336,410.02804838399999,null,1,1,null,{"$f":"ABS(SUM($C5:$I5*$C$33:$I$33)/SUM(IF($C5:$I5>0,$C5:$I5*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.5016105390507064},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.94014842838749735},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.83528118336886992},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.93430511288014884},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0153541773111647},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.67621695806274817},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82349150874412602}]
[15,"Canada",{"$f":"'Aid 2005'!P8","v":4.0175448878121554},{"$f":"'Trade 2005'!F8","v":5.5113454848708434},{"$f":"'Finance 2005'!D7","v":4.6705690298507463},{"$f":"'Migration 2005'!E6","v":2.8096381280784137},{"$f":"'Environment 2005'!K8","v":3.1432735617762284},{"$f":"'Security 2005'!J9","v":4.596736781047885},{"$f":"'Technology 2005'!D8","v":6.1663475685898561},4.4164936345751613,15,{"$f":"ROUND(J6,1)-ROUND(VLOOKUP($B6,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.40000000000000036},{"$f":"SUM(IF(ROUND(J6,1)<ROUND($J$3:$J$23,1),1))+1","v":15},{"$f":"VLOOKUP($B6,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":16},"Canada",{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":4},{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":3},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":4},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":3},"Canada",4,4,"Netherlands",6.3176715722953265,0.70000000000000018,1,null,4,"Canada",4.0175448878121554,5.5113454848708434,4.6705690298507463,2.8096381280784137,3.1432735617762284,4.596736781047885,6.1663475685898561,4.4164936345751613,null,4,"United States",6.1682188685730468,5.6949914677943596,4.6184701492537314,1.5931020536062641,3.3135815616653237,0.57875770702518947,5.0388005119880415,3.857988902843708,null,null,null,null,null,null,872.784461824,1332.62606336,null,0,0,null,{"$f":"ABS(SUM($C6:$I6*$C$33:$I$33)/SUM(IF($C6:$I6>0,$C6:$I6*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":2.2071198102664371},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.94356290292684164},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.64376998933901919},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.53157762941854114},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.89806365327112336},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.31390100072501309},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77967658634835124}]
[6,"Denmark",{"$f":"'Aid 2005'!P9","v":8.5843602391615299},{"$f":"'Trade 2005'!F9","v":6.0001636285730466},{"$f":"'Finance 2005'!D8","v":5.452938432835821},{"$f":"'Migration 2005'!E7","v":4.5669367381223278},{"$f":"'Environment 2005'!K9","v":4.6399717226092081},{"$f":"'Security 2005'!J10","v":4.3308016354235663},{"$f":"'Technology 2005'!D9","v":4.5590968021326166},5.447752742694016,6,{"$f":"ROUND(J7,1)-ROUND(VLOOKUP($B7,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.10000000000000053},{"$f":"SUM(IF(ROUND(J7,1)<ROUND($J$3:$J$23,1),1))+1","v":6},{"$f":"VLOOKUP($B7,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":6},"Denmark",{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":0},{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":0},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":0},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":0},"Denmark",5,5,"Finland",6.0636367160571121,9.9999999999999645E-2,-1,null,5,"Switzerland",6.2559657308870875,2.3335918120086854,3.0344682835820893,3.7051856211333698,5.3282301967013934,3.7106052988876845,5.0747105578794951,4.2061082144399728,null,5,"Australia",5.5034435312603769,5.4346853883918218,5.1110074626865671,2.1040860840704072,1.8787065843388684,1.5908730639459425,5.1329305582641656,3.8222475247083065,null,null,null,null,null,null,77.651410944000006,257.92833126400001,null,1,1,null,{"$f":"ABS(SUM($C7:$I7*$C$33:$I$33)/SUM(IF($C7:$I7>0,$C7:$I7*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.96916505448703838},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86266190361909778},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.75084621535181229},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.23722932179616482},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.92969260361822648},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.423165094128203},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.89087652305656884}]
[5,"Finland",{"$f":"'Aid 2005'!P10","v":6.7841553814092688},{"$f":"'Trade 2005'!F10","v":6.0386333253336844},{"$f":"'Finance 2005'!D9","v":5.2559235074626862},{"$f":"'Migration 2005'!E8","v":1.6606052525731538},{"$f":"'Environment 2005'!K10","v":6.5078482253275851},{"$f":"'Security 2005'!J11","v":9.9621556588974212},{"$f":"'Technology 2005'!D10","v":6.2361356613959815},6.0636367160571121,5,{"$f":"ROUND(J8,1)-ROUND(VLOOKUP($B8,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J8,1)<ROUND($J$3:$J$23,1),1))+1","v":5},{"$f":"VLOOKUP($B8,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":4},"Finland",{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":0},{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":0},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":0},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":0},"Finland",6,6,"Denmark",5.447752742694016,0.10000000000000053,0,null,6,"United States",6.1682188685730468,5.6949914677943596,4.6184701492537314,1.5931020536062641,3.3135815616653237,0.57875770702518947,5.0388005119880415,3.857988902843708,null,6,"Japan",0.54927947121637166,3.3856017905183062,3.0480410447761193,1.1640041862775077,3.3728876683027522,3.6591994894541564,5.3901879874060263,2.9384573768501769,null,null,null,null,null,null,169.36253849600001,222.781882368,null,1,1,null,{"$f":"ABS(SUM($C8:$I8*$C$33:$I$33)/SUM(IF($C8:$I8>0,$C8:$I8*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.2263371770230758},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85716623265329239},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77899120469083161},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65241953401747543},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.66285310322988689},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.6186859479176523},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65129954316180239}]
[11,"France",{"$f":"'Aid 2005'!P11","v":6.1885004882846841},{"$f":"'Trade 2005'!F11","v":5.1436407999853593},{"$f":"'Finance 2005'!D10","v":4.749813432835821},{"$f":"'Migration 2005'!E9","v":2.972012102368689},{"$f":"'Environment 2005'!K11","v":6.0732393823923765},{"$f":"'Security 2005'!J12","v":2.5948389151283182},{"$f":"'Technology 2005'!D11","v":6.5043634592240451},4.8894869400313272,11,{"$f":"ROUND(J9,1)-ROUND(VLOOKUP($B9,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.19999999999999929},{"$f":"SUM(IF(ROUND(J9,1)<ROUND($J$3:$J$23,1),1))+1","v":11},{"$f":"VLOOKUP($B9,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":7},"France",{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":0},{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":0},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":0},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":0},"France",7,7,"Germany",5.2048526290846562,0.29999999999999982,2,null,7,"Australia",5.5034435312603769,5.4346853883918218,5.1110074626865671,2.1040860840704072,1.8787065843388684,1.5908730639459425,5.1329305582641656,3.8222475247083065,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,145.421959168,195.638755328,null,1,1,null,{"$f":"ABS(SUM($C9:$I9*$C$33:$I$33)/SUM(IF($C9:$I9>0,$C9:$I9*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0505744538673552},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.8639799280990228},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.51986940298507467},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.68735225671263578},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.9087645368513414},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.51014930927008617},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.66416274129914055}]
[7,"Germany",{"$f":"'Aid 2005'!P12","v":7.3540211770714867},{"$f":"'Trade 2005'!F12","v":6.0478594966931594},{"$f":"'Finance 2005'!D11","v":3.6390858208955223},{"$f":"'Migration 2005'!E10","v":4.8114657969884504},{"$f":"'Environment 2005'!K12","v":6.3613517579593895},{"$f":"'Security 2005'!J13","v":3.5710451648906032},{"$f":"'Technology 2005'!D12","v":4.6491391890939839},5.2048526290846562,7,{"$f":"ROUND(J10,1)-ROUND(VLOOKUP($B10,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.29999999999999982},{"$f":"SUM(IF(ROUND(J10,1)<ROUND($J$3:$J$23,1),1))+1","v":7},{"$f":"VLOOKUP($B10,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":9},"Germany",{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":0},{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":0},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":0},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":0},"Germany",8,7,"United Kingdom",5.2023295937938068,0.79999999999999982,5,null,8,"Japan",0.54927947121637166,3.3856017905183062,3.0480410447761193,1.1640041862775077,3.3728876683027522,3.6591994894541564,5.3901879874060263,2.9384573768501769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1484.698025984,2214.4247398399998,null,1,1,null,{"$f":"ABS(SUM($C10:$I10*$C$33:$I$33)/SUM(IF($C10:$I10>0,$C10:$I10*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.2888792613096565},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88749202536125438},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.74421641791044768},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.30574483998139945},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.98330249634704325},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.25298959980668922},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73970495307731687}]
[17,"Greece",{"$f":"'Aid 2005'!P13","v":5.4806562432234864},{"$f":"'Trade 2005'!F13","v":5.8024838726713677},{"$f":"'Finance 2005'!D12","v":4.5527985074626862},{"$f":"'Migration 2005'!E11","v":1.6548404581222551},{"$f":"'Environment 2005'!K13","v":4.7976789237409427},{"$f":"'Security 2005'!J14","v":3.8162464334941069},{"$f":"'Technology 2005'!D13","v":3.4022323319270082},4.2152766815202654,17,{"$f":"ROUND(J11,1)-ROUND(VLOOKUP($B11,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.40000000000000036},{"$f":"SUM(IF(ROUND(J11,1)<ROUND($J$3:$J$23,1),1))+1","v":17},{"$f":"VLOOKUP($B11,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":18},"Greece",{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":0},{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":0},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":0},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":0},"Greece",9,7,"Austria",5.1633138054432584,0.10000000000000053,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5010.0321648640002,4299.2876912640004,null,1,1,null,{"$f":"ABS(SUM($C11:$I11*$C$33:$I$33)/SUM(IF($C11:$I11>0,$C11:$I11*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77089265188602962},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85972304473048911},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.50579690831556501},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.47111774102389781},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78994770325682739},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0646800212281931},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.70115573500225725}]
[2,"Ireland",{"$f":"'Aid 2005'!P14","v":11.209985276871473},{"$f":"'Trade 2005'!F14","v":5.7569784714600125},{"$f":"'Finance 2005'!D13","v":4.8618936567164184},{"$f":"'Migration 2005'!E12","v":2.1487263190965837},{"$f":"'Environment 2005'!K14","v":6.6271930589094277},{"$f":"'Security 2005'!J15","v":13.544398770204774},{"$f":"'Technology 2005'!D14","v":2.9810612409340376},6.7328909705989606,2,{"$f":"ROUND(J12,1)-ROUND(VLOOKUP($B12,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.40000000000000036},{"$f":"SUM(IF(ROUND(J12,1)<ROUND($J$3:$J$23,1),1))+1","v":2},{"$f":"VLOOKUP($B12,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":3},"Ireland",{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":0},{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":0},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":0},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":0},"Ireland",10,10,"Belgium",5.0281223423375794,0.29999999999999982,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.516903935999999,43.665010688000002,null,1,1,null,{"$f":"ABS(SUM($C12:$I12*$C$33:$I$33)/SUM(IF($C12:$I12>0,$C12:$I12*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0214674307784197},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81119665897752813},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7113805970149254},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.39865238806933961},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.913785809564575},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.48772262188431775},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.68391683604847331}]
[16,"Italy",{"$f":"'Aid 2005'!P15","v":3.3387460248471275},{"$f":"'Trade 2005'!F15","v":5.6970262460824319},{"$f":"'Finance 2005'!D14","v":4.9468283582089549},{"$f":"'Migration 2005'!E13","v":1.5315915709867585},{"$f":"'Environment 2005'!K15","v":5.7728302856441109},{"$f":"'Security 2005'!J16","v":3.664663311062454},{"$f":"'Technology 2005'!D15","v":5.2155020013661932},4.3095982568854332,16,{"$f":"ROUND(J13,1)-ROUND(VLOOKUP($B13,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.20000000000000018},{"$f":"SUM(IF(ROUND(J13,1)<ROUND($J$3:$J$23,1),1))+1","v":16},{"$f":"VLOOKUP($B13,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":15},"Italy",{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":0},{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":0},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":0},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":0},"Italy",11,11,"France",4.8894869400313272,-0.19999999999999929,-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,441.18543564800001,700.60539903999995,null,1,1,null,{"$f":"ABS(SUM($C13:$I13*$C$33:$I$33)/SUM(IF($C13:$I13>0,$C13:$I13*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88407149832638343},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73480582856933707},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.678544776119403},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.4245731574812413},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86760562605605374},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.37069127358975973},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.92919477988914934}]
[21,"Japan",{"$f":"'Aid 2005'!P16","v":0.54927947121637166},{"$f":"'Trade 2005'!F16","v":3.3856017905183062},{"$f":"'Finance 2005'!D15","v":3.0480410447761193},{"$f":"'Migration 2005'!E14","v":1.1640041862775077},{"$f":"'Environment 2005'!K16","v":3.3728876683027522},{"$f":"'Security 2005'!J17","v":3.6591994894541564},{"$f":"'Technology 2005'!D16","v":5.3901879874060263},2.9384573768501769,21,{"$f":"ROUND(J14,1)-ROUND(VLOOKUP($B14,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J14,1)<ROUND($J$3:$J$23,1),1))+1","v":21},{"$f":"VLOOKUP($B14,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":21},"Japan",{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":8},{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":6},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":8},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":6},"Japan",12,12,"New Zealand",4.7093642631149777,0.40000000000000036,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64.838340607999996,129.00676403200001,null,0,0,null,{"$f":"ABS(SUM($C14:$I14*$C$33:$I$33)/SUM(IF($C14:$I14>0,$C14:$I14*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.53183073615677245},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1759545870752404},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.54995335820895519},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.26702391663838398},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76150414684079759},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73791009085579573},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.68518742733903237}]
[4,"Netherlands",{"$f":"'Aid 2005'!P17","v":15.449838671865061},{"$f":"'Trade 2005'!F17","v":6.6049403204878914},{"$f":"'Finance 2005'!D16","v":4.5063899253731341},{"$f":"'Migration 2005'!E15","v":3.7210434059297883},{"$f":"'Environment 2005'!K17","v":6.2864455728978639},{"$f":"'Security 2005'!J18","v":2.1973070050750918},{"$f":"'Technology 2005'!D17","v":5.4577361044384585},6.3176715722953265,4,{"$f":"ROUND(J15,1)-ROUND(VLOOKUP($B15,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.70000000000000018},{"$f":"SUM(IF(ROUND(J15,1)<ROUND($J$3:$J$23,1),1))+1","v":4},{"$f":"VLOOKUP($B15,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":5},"Netherlands",{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":0},{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":0},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":0},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":0},"Netherlands",13,13,"Spain",4.6106898180144169,9.9999999999999645E-2,-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195.42482944,279.801823232,null,1,1,null,{"$f":"ABS(SUM($C15:$I15*$C$33:$I$33)/SUM(IF($C15:$I15>0,$C15:$I15*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.64953773108685608},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86637136371847834},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80713619402985071},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.23101151805906614},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.70101511199736188},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.50688225420639399},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84873564491640996}]
[12,"New Zealand",{"$f":"'Aid 2005'!P18","v":3.7228151530974074},{"$f":"'Trade 2005'!F18","v":8.2316821095266821},{"$f":"'Finance 2005'!D17","v":3.8496735074626862},{"$f":"'Migration 2005'!E16","v":1.869167416468688},{"$f":"'Environment 2005'!K18","v":5.330529027885583},{"$f":"'Security 2005'!J19","v":5.1653706359905698},{"$f":"'Technology 2005'!D18","v":4.7963119913732264},4.7093642631149777,12,{"$f":"ROUND(J16,1)-ROUND(VLOOKUP($B16,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.40000000000000036},{"$f":"SUM(IF(ROUND(J16,1)<ROUND($J$3:$J$23,1),1))+1","v":12},{"$f":"VLOOKUP($B16,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":13},"New Zealand",{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":3},{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":2},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":3},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":2},"New Zealand",14,14,"Portugal",4.5408190356333415,0.29999999999999982,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251.08824064000001,759.27184998400003,null,0,0,null,{"$f":"ABS(SUM($C16:$I16*$C$33:$I$33)/SUM(IF($C16:$I16>0,$C16:$I16*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.69895368113322209},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.83524208906067543},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73014392324093813},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.13628124403172484},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86879589475753871},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52767130058732092},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.74373090282192111}]
[1,"Norway",{"$f":"'Aid 2005'!P19","v":22.294975661861066},{"$f":"'Trade 2005'!F19","v":1.4199831147623569},{"$f":"'Finance 2005'!D18","v":4.9468283582089549},{"$f":"'Migration 2005'!E17","v":3.5017660698668083},{"$f":"'Environment 2005'!K19","v":2.921242728685379},{"$f":"'Security 2005'!J20","v":12.431269920936451},{"$f":"'Technology 2005'!D19","v":5.476373980766434},7.5703485478696351,1,{"$f":"ROUND(J17,1)-ROUND(VLOOKUP($B17,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.59999999999999964},{"$f":"SUM(IF(ROUND(J17,1)<ROUND($J$3:$J$23,1),1))+1","v":1},{"$f":"VLOOKUP($B17,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":1},"Norway",{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":1},{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":0},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":1},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":0},"Norway",15,15,"Canada",4.4164936345751613,0.40000000000000036,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124.941549568,270.37055385600002,null,0,1,null,{"$f":"ABS(SUM($C17:$I17*$C$33:$I$33)/SUM(IF($C17:$I17>0,$C17:$I17*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.573934983973165},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78733506926726338},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.66722414712153522},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.40137687543977341},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.44903908025374689},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65667668300684068},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88090679551283657}]
[14,"Portugal",{"$f":"'Aid 2005'!P20","v":4.8926757679325545},{"$f":"'Trade 2005'!F20","v":5.8466946234247281},{"$f":"'Finance 2005'!D19","v":5.1110074626865671},{"$f":"'Migration 2005'!E18","v":0.9539687082220738},{"$f":"'Environment 2005'!K20","v":6.081571263302771},{"$f":"'Security 2005'!J21","v":3.6936991041112464},{"$f":"'Technology 2005'!D20","v":5.2061163197534475},4.5408190356333415,14,{"$f":"ROUND(J18,1)-ROUND(VLOOKUP($B18,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.29999999999999982},{"$f":"SUM(IF(ROUND(J18,1)<ROUND($J$3:$J$23,1),1))+1","v":14},{"$f":"VLOOKUP($B18,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":14},"Portugal",{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":0},{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":0},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":0},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":0},"Portugal",16,16,"Italy",4.3095982568854332,0.20000000000000018,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.859209216000004,126.534385664,null,1,1,null,{"$f":"ABS(SUM($C18:$I18*$C$33:$I$33)/SUM(IF($C18:$I18>0,$C18:$I18*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.47696371783530395},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81386089229749026},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7066897654584221},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.21879879585525122},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82469004080630159},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.5235233301517791},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.74507171448088472}]
[13,"Spain",{"$f":"'Aid 2005'!P21","v":4.5467641176079923},{"$f":"'Trade 2005'!F21","v":6.0645995460293483},{"$f":"'Finance 2005'!D20","v":5.6499533582089549},{"$f":"'Migration 2005'!E19","v":1.617080626413463},{"$f":"'Environment 2005'!K21","v":4.9071057839815335},{"$f":"'Security 2005'!J22","v":3.5481757794447581},{"$f":"'Technology 2005'!D21","v":5.94114951441487},4.6106898180144169,13,{"$f":"ROUND(J19,1)-ROUND(VLOOKUP($B19,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J19,1)<ROUND($J$3:$J$23,1),1))+1","v":13},{"$f":"VLOOKUP($B19,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":11},"Spain",{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":0},{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":0},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":0},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":0},"Spain",17,17,"Greece",4.2152766815202654,0.40000000000000036,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,712.33870233599998,1484.8848035840001,null,1,1,null,{"$f":"ABS(SUM($C19:$I19*$C$33:$I$33)/SUM(IF($C19:$I19>0,$C19:$I19*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78295089188906952},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82892626752448106},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65039978678038379},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.23640577973175073},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.68538270339156326},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.54517806192772955},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.48603319027528691}]
[2,"Sweden",{"$f":"'Aid 2005'!P22","v":10.511273773354946},{"$f":"'Trade 2005'!F22","v":6.5810389987124811},{"$f":"'Finance 2005'!D21","v":5.8469682835820898},{"$f":"'Migration 2005'!E20","v":6.5401357901610417},{"$f":"'Environment 2005'!K22","v":7.1074792411781536},{"$f":"'Security 2005'!J23","v":4.733518706439237},{"$f":"'Technology 2005'!D22","v":5.7644405612088825},6.7264079078052612,3,{"$f":"ROUND(J20,1)-ROUND(VLOOKUP($B20,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J20,1)<ROUND($J$3:$J$23,1),1))+1","v":2},{"$f":"VLOOKUP($B20,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":2},"Sweden",{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":0},{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":0},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":0},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":0},"Sweden",18,17,"Switzerland",4.2061082144399728,0.30000000000000027,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302.83890688000002,365.96868710400003,null,1,1,null,{"$f":"ABS(SUM($C20:$I20*$C$33:$I$33)/SUM(IF($C20:$I20>0,$C20:$I20*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.89370939012672679},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.33337025885838362},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.43349546908315562},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52931223159048135},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76117574238591335},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.53008647126966923},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.72495865112564217}]
[17,"Switzerland",{"$f":"'Aid 2005'!P23","v":6.2559657308870875},{"$f":"'Trade 2005'!F23","v":2.3335918120086854},{"$f":"'Finance 2005'!D22","v":3.0344682835820893},{"$f":"'Migration 2005'!E21","v":3.7051856211333698},{"$f":"'Environment 2005'!K23","v":5.3282301967013934},{"$f":"'Security 2005'!J24","v":3.7106052988876845},{"$f":"'Technology 2005'!D23","v":5.0747105578794951},4.2061082144399728,18,{"$f":"ROUND(J21,1)-ROUND(VLOOKUP($B21,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.30000000000000027},{"$f":"SUM(IF(ROUND(J21,1)<ROUND($J$3:$J$23,1),1))+1","v":17},{"$f":"VLOOKUP($B21,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":17},"Switzerland",{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":5},{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":0},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":5},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":0},"Switzerland",19,19,"United States",3.857988902843708,0.39999999999999991,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294.74868428799999,363.00501811200002,null,0,1,null,{"$f":"ABS(SUM($C21:$I21*$C$33:$I$33)/SUM(IF($C21:$I21>0,$C21:$I21*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.8811741240818638},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81357020968490856},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65978144989339016},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.22758600765803774},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.47336879452361769},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":8.2679672432169921E-2},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.71982864456972018}]
[7,"United Kingdom",{"$f":"'Aid 2005'!P24","v":9.0221548291675955},{"$f":"'Trade 2005'!F24","v":6.2124441775287806},{"$f":"'Finance 2005'!D23","v":5.2095149253731341},{"$f":"'Migration 2005'!E22","v":2.1402138798697963},{"$f":"'Environment 2005'!K24","v":6.8831174744293024},{"$f":"'Security 2005'!J25","v":1.7709271986468247},{"$f":"'Technology 2005'!D24","v":5.1779346715412178},5.2023295937938068,8,{"$f":"ROUND(J22,1)-ROUND(VLOOKUP($B22,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.79999999999999982},{"$f":"SUM(IF(ROUND(J22,1)<ROUND($J$3:$J$23,1),1))+1","v":7},{"$f":"VLOOKUP($B22,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":12},"United Kingdom",{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":0},{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":0},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":0},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":0},"United Kingdom",20,20,"Australia",3.8222475247083065,0.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1744.58011648,2220.82367488,null,1,1,null,{"$f":"ABS(SUM($C22:$I22*$C$33:$I$33)/SUM(IF($C22:$I22>0,$C22:$I22*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78620621875148244},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77638362691311735},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73014392324093813},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.30058372629577246},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.26838665490555264},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.22726758056370608},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7332757940377379}]
[19,"United States",{"$f":"'Aid 2005'!P25","v":6.1682188685730468},{"$f":"'Trade 2005'!F25","v":5.6949914677943596},{"$f":"'Finance 2005'!D24","v":4.6184701492537314},{"$f":"'Migration 2005'!E23","v":1.5931020536062641},{"$f":"'Environment 2005'!K25","v":3.3135815616653237},{"$f":"'Security 2005'!J26","v":0.57875770702518947},{"$f":"'Technology 2005'!D25","v":5.0388005119880415},3.857988902843708,19,{"$f":"ROUND(J23,1)-ROUND(VLOOKUP($B23,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.39999999999999991},{"$f":"SUM(IF(ROUND(J23,1)<ROUND($J$3:$J$23,1),1))+1","v":19},{"$f":"VLOOKUP($B23,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":19},"United States",{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":6},{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":4},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":6},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":4},"United States",21,21,"Japan",2.9384573768501769,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11597.85873408,14586.736541696,null,0,0,null,{"$f":"ABS(SUM($C23:$I23*$C$33:$I$33)/SUM(IF($C23:$I23>0,$C23:$I23*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":7.8468495888053089E-2},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.4836573986454723},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.43543443496801704},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.16628631232535823},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.48184109547182175},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52274278420773668},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77002685534371806}]
[null,"EU",{"$f":"'Aid 2005'!P26","v":7.0850406548265257},{"$f":"'Trade 2005'!F26","v":6.1280995117377497},{"$f":"'Finance 2005'!D25","v":4.6695168825326601},{"$f":"'Migration 2005'!E24","v":2.9639614794087539},{"$f":"'Environment 2005'!K26","v":5.8810791958829576},{"$f":"'Security 2005'!J27","v":3.8235186674325883},{"$f":"'Technology 2005'!D26","v":5.2448372904024545},5.1137219546033839,null,null,null,null,null,{"$f":"(SUM(IF($J24<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":2},null,{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":2},null,"EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Europe",{"$f":"'Aid 2005'!P27","v":7.3645574904647404},{"$f":"'Trade 2005'!F27","v":5.9665398313854929},{"$f":"'Finance 2005'!D26","v":4.6298166964912149},{"$f":"'Migration 2005'!E25","v":2.9888003381425241},{"$f":"'Environment 2005'!K27","v":5.8325162316726606},{"$f":"'Security 2005'!J28","v":3.9947492306529755},{"$f":"'Technology 2005'!D27","v":5.2426156896324247},5.1456565012060045,null,null,null,null,null,{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":0},{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":1},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":0},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":1},"Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(IF(#REF!<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-#REF!)","v":{"$error":"#REF!"}}]
[null,"Average",{"$f":"AVERAGE(C3:C23)","v":7.3534236130550399},5.5002296476576893,4.6467817164179106,2.7216171958099289,5.2028770767370496,4.7632099562806598,5.1364799529072913,5.0463741655522245,null,null,null,null,null,null,null,null,null,null,1]
[null,"Standard dev.",{"$f":"STDEVP(C3:C23)","v":4.5444609397285607},1.4383842901960571,0.77530741854212293,1.3598724952242514,1.4491587447573879,3.2997347664393524,0.81667511508644774,1.0951599679417188,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"Lowest",{"$f":"MIN(C3:C23)","v":0.54927947121637166},1.4199831147623569,3.0344682835820893,0.9539687082220738,1.8787065843388684,0.57875770702518947,2.9810612409340376,2.9384573768501769,null,null,null,null,null,null,null,null,null,null,4]
[null,"Highest",{"$f":"MAX(C3:C23)","v":22.294975661861066},8.2316821095266821,5.8469682835820898,6.5401357901610417,7.1074792411781536,13.544398770204774,6.5043634592240451,7.5703485478696351,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Weight",{"$f":"'CDI 2012'!C39","v":1},{"$f":"'CDI 2012'!D39","v":1},{"$f":"'CDI 2012'!E39","v":1},{"$f":"'CDI 2012'!F39","v":1},{"$f":"'CDI 2012'!G39","v":1},{"$f":"'CDI 2012'!H39","v":1},{"$f":"'CDI 2012'!I39","v":1},null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2005}]

{"sheet":"CDI 2004","index":10,"n_rows":67,"n_cols":68,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,58,1,58],[1,60,1,67],[0,0,0,9],[0,21,0,23],[0,24,0,25],[0,27,0,36],[0,38,0,47],[0,57,1,57]]}
[{"$f":"\"Commitment to Development Index \"&Region_name&IF(Region_name=\"\",\"\",\" \")&Year&IF(Publication_year>Year,\" (\"&Publication_year&\" methodology)\",\"\")","v":"Commitment to Development Index Middle East & North Africa 2004 (2013 methodology)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standings",null,null,"One-year change, latest methodology",null,null,"Standings/EU as one",null,null,null,null,null,null,null,null,null,null,"Standings/Europe as one",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU countries","Europe countries"]
["Rank","Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)","True rank",{"$f":"Year-1&\"-\"&Year-2000&\" score change\"","v":"2003-4 score change"},"Rank",{"$f":"Year-1&\" rank (\"&Year&\" method)\"","v":"2003 rank (2004 method)"},null,"True rank/EU","True rank/Europe","Rank/EU","Rank/Europe",null,null,null,"Country","Score","Score","Rank",null,null,"Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)",null,null,"Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)",null,null,null,null,null,null,"PPP GDP","Exchange-rate GDP",null,null,null,null,"Graphing scale factor to deal with negative scores, alpha by country"]
[{"$f":"M3","v":20},"Australia",{"$f":"'Aid 2004'!P5","v":1.3275803340337233},{"$f":"'Trade 2004'!F5","v":5.3985043184675749},{"$f":"'Finance 2004'!D4","v":5.1766791044776115},{"$f":"'Migration 2004'!E3","v":2.0712792599896579},{"$f":"'Environment 2004'!K5","v":2.7788055423270257},{"$f":"'Security 2004'!J6","v":1.6029849907229448},{"$f":"'Technology 2004'!D5","v":5.0205208705331241},{"$f":"SUMPRODUCT(C3:I3,$C$33:$I$33)/SUM($C$33:$I$33)","v":3.3394792029359519},{"$f":"COUNTIF($J$3:$J$23,\">\"&J3)+1","v":20},{"$f":"ROUND(J3,1)-ROUND(VLOOKUP($B3,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.10000000000000009},{"$f":"SUM(IF(ROUND(J3,1)<ROUND($J$3:$J$23,1),1))+1","v":20},{"$f":"VLOOKUP($B3,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":19},{"$f":"B3","v":"Australia"},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":7},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":5},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":7},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":5},{"$f":"B3","v":"Australia"},{"$f":"ROW(U3)-ROW($U$2)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,3,FALSE)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,5,FALSE)","v":"Norway"},{"$f":"VLOOKUP(W3,$B$3:$O$23,9,FALSE)","v":7.017395125057738},{"$f":"IF(ISNA(VLOOKUP(W3,$B$3:$O$23,11,FALSE)),\"\",VLOOKUP(W3,$B$3:$O$23,11,FALSE))","v":0.29999999999999982},{"$f":"IF(ISNA(VLOOKUP(U3,$K$3:$O$23,4,FALSE)),\"\",VLOOKUP(U3,$K$3:$O$23,4,FALSE)-V3)","v":0},null,{"$f":"VLOOKUP(U27,$P$3:$U$25,3,FALSE)","v":1},{"$f":"VLOOKUP(U27,$P$3:$U$25,5,FALSE)","v":"Norway"},{"$f":"VLOOKUP($AC3,$B$3:$O$25,2,FALSE)","v":17.517256465775041},{"$f":"VLOOKUP($AC3,$B$3:$O$25,3,FALSE)","v":1.3486287570755902},{"$f":"VLOOKUP($AC3,$B$3:$O$25,4,FALSE)","v":4.9139925373134332},{"$f":"VLOOKUP($AC3,$B$3:$O$25,5,FALSE)","v":4.1484161323001034},{"$f":"VLOOKUP($AC3,$B$3:$O$25,6,FALSE)","v":2.5475635945534045},{"$f":"VLOOKUP($AC3,$B$3:$O$25,7,FALSE)","v":13.294266507032624},{"$f":"VLOOKUP($AC3,$B$3:$O$25,8,FALSE)","v":5.3516418813539692},{"$f":"VLOOKUP($AC3,$B$3:$O$25,9,FALSE)","v":7.017395125057738},null,{"$f":"VLOOKUP(U38,$Q$3:$V$25,3,FALSE)","v":1},{"$f":"VLOOKUP(U38,$Q$3:$V$25,4,FALSE)","v":"Europe"},{"$f":"VLOOKUP($AN3,$B$3:$O$25,2,FALSE)","v":5.3557459205161919},{"$f":"VLOOKUP($AN3,$B$3:$O$25,3,FALSE)","v":5.9403591549948338},{"$f":"VLOOKUP($AN3,$B$3:$O$25,4,FALSE)","v":4.593414333231066},{"$f":"VLOOKUP($AN3,$B$3:$O$25,5,FALSE)","v":2.9054241877734013},{"$f":"VLOOKUP($AN3,$B$3:$O$25,6,FALSE)","v":5.9647831912181992},{"$f":"VLOOKUP($AN3,$B$3:$O$25,7,FALSE)","v":4.0238693462076069},{"$f":"VLOOKUP($AN3,$B$3:$O$25,8,FALSE)","v":5.2119215988985115},{"$f":"VLOOKUP(AN3,$B$3:$O$25,9,FALSE)","v":4.8565025332628311},null,null,null,null,null,null,563.04946380800004,850.92165222400001,null,0,0,null,{"$f":"ABS(SUM($C3:$I3*$C$33:$I$33)/SUM(IF($C3:$I3>0,$C3:$I3*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":2.5024652093964344},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.19266125101079859},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.70199893390191903},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.5926308760428719},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.3639376563647721},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.8991809295760891},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7645202687648528}]
[7,"Austria",{"$f":"'Aid 2004'!P6","v":3.9488867341964875},{"$f":"'Trade 2004'!F6","v":6.0140011286235024},{"$f":"'Finance 2004'!D5","v":3.4749067164179106},{"$f":"'Migration 2004'!E4","v":3.343855058812494},{"$f":"'Environment 2004'!K6","v":6.0240697037994018},{"$f":"'Security 2004'!J7","v":7.640512764834372},{"$f":"'Technology 2004'!D6","v":5.0077711485537924},5.0648576078911374,7,{"$f":"ROUND(J4,1)-ROUND(VLOOKUP($B4,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.19999999999999929},{"$f":"SUM(IF(ROUND(J4,1)<ROUND($J$3:$J$23,1),1))+1","v":7},{"$f":"VLOOKUP($B4,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":9},"Austria",{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":0},{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":0},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":0},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":0},"Austria",2,2,"Sweden",6.799181796068571,0.39999999999999947,1,null,2,"EU",5.1452285118069341,6.1004120902689234,4.6338687963087306,2.8550536605006425,6.0154533412353413,3.8453161396243685,5.2149776457943631,4.8300443122199015,null,2,"New Zealand",0.37115519106254302,8.2225036253853379,3.8496735074626862,2.0928248504128102,5.5004880866335721,5.2359637582659895,4.8015499465230391,4.2963084236779974,null,null,null,null,null,null,223.95414118400001,335.65189734400002,null,1,1,null,{"$f":"ABS(SUM($C4:$I4*$C$33:$I$33)/SUM(IF($C4:$I4>0,$C4:$I4*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.5895260030730334},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.93800360438595987},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79306369936034116},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.95960804862994509},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0220370294384675},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.71726248237505896},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77968092880576323}]
[10,"Belgium",{"$f":"'Aid 2004'!P7","v":4.8017210780325978},{"$f":"'Trade 2004'!F7","v":5.6957739112649},{"$f":"'Finance 2004'!D6","v":4.8811567164179106},{"$f":"'Migration 2004'!E5","v":2.7801007843277801},{"$f":"'Environment 2004'!K7","v":6.3287139249505699},{"$f":"'Security 2004'!J8","v":3.6513062947459707},{"$f":"'Technology 2004'!D7","v":4.7546266516938589},4.6990570516333694,10,{"$f":"ROUND(J5,1)-ROUND(VLOOKUP($B5,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.29999999999999982},{"$f":"SUM(IF(ROUND(J5,1)<ROUND($J$3:$J$23,1),1))+1","v":10},{"$f":"VLOOKUP($B5,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":7},"Belgium",{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":0},{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":0},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":0},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":0},"Belgium",3,3,"Ireland",6.2780755427298569,-0.20000000000000018,-1,null,3,"New Zealand",0.37115519106254302,8.2225036253853379,3.8496735074626862,2.0928248504128102,5.5004880866335721,5.2359637582659895,4.8015499465230391,4.2963084236779974,null,3,"Canada",1.7100132810765902,5.5933047327859322,4.6048973880597011,3.0407140250041054,2.6717417892480864,4.6762310752602687,5.9968366801210848,4.0419627102222524,null,null,null,null,null,null,266.908942336,410.02804838399999,null,1,1,null,{"$f":"ABS(SUM($C5:$I5*$C$33:$I$33)/SUM(IF($C5:$I5>0,$C5:$I5*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.89382571669465416},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.8253828427862302},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.69455623667377409},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.33118594530585693},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.94832842870288758},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":2.1799740321040217},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.40482234046243237}]
[16,"Canada",{"$f":"'Aid 2004'!P8","v":1.7100132810765902},{"$f":"'Trade 2004'!F8","v":5.5933047327859322},{"$f":"'Finance 2004'!D7","v":4.6048973880597011},{"$f":"'Migration 2004'!E6","v":3.0407140250041054},{"$f":"'Environment 2004'!K8","v":2.6717417892480864},{"$f":"'Security 2004'!J9","v":4.6762310752602687},{"$f":"'Technology 2004'!D8","v":5.9968366801210848},4.0419627102222524,16,{"$f":"ROUND(J6,1)-ROUND(VLOOKUP($B6,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.10000000000000009},{"$f":"SUM(IF(ROUND(J6,1)<ROUND($J$3:$J$23,1),1))+1","v":16},{"$f":"VLOOKUP($B6,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":17},"Canada",{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":4},{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":3},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":4},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":3},"Canada",4,4,"Finland",6.0401770151202614,0,0,null,4,"Canada",1.7100132810765902,5.5933047327859322,4.6048973880597011,3.0407140250041054,2.6717417892480864,4.6762310752602687,5.9968366801210848,4.0419627102222524,null,4,"United States",4.2020607059088029,5.631551303927143,4.5856343283582088,1.7265505319020638,2.8787527026926205,0.34527424919470684,4.8032611971587498,3.4532978598774706,null,null,null,null,null,null,872.784461824,1332.62606336,null,0,0,null,{"$f":"ABS(SUM($C6:$I6*$C$33:$I$33)/SUM(IF($C6:$I6>0,$C6:$I6*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79222984177278166},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86143150885802622},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76960954157782513},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.25624733189069859},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.91900757968886282},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.5522801728893192},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88937103844274734}]
[6,"Denmark",{"$f":"'Aid 2004'!P9","v":6.623806273496152},{"$f":"'Trade 2004'!F9","v":6.0103874550635741},{"$f":"'Finance 2004'!D8","v":5.452938432835821},{"$f":"'Migration 2004'!E7","v":4.9237340078739038},{"$f":"'Environment 2004'!K9","v":4.8308376316877144},{"$f":"'Security 2004'!J10","v":4.3831742595223711},{"$f":"'Technology 2004'!D9","v":4.5346405160491834},5.2513597966469598,6,{"$f":"ROUND(J7,1)-ROUND(VLOOKUP($B7,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.40000000000000036},{"$f":"SUM(IF(ROUND(J7,1)<ROUND($J$3:$J$23,1),1))+1","v":6},{"$f":"VLOOKUP($B7,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":5},"Denmark",{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":0},{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":0},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":0},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":0},"Denmark",5,5,"Netherlands",5.646311909951117,9.9999999999999645E-2,1,null,5,"Switzerland",3.590817776783652,2.3987710250736294,2.9687966417910445,4.242492583385931,5.5152714790779491,3.4006694155785171,5.0747105578794951,3.8845042113671737,null,5,"Australia",1.3275803340337233,5.3985043184675749,5.1766791044776115,2.0712792599896579,2.7788055423270257,1.6029849907229448,5.0205208705331241,3.3394792029359519,null,null,null,null,null,null,77.651410944000006,257.92833126400001,null,1,1,null,{"$f":"ABS(SUM($C7:$I7*$C$33:$I$33)/SUM(IF($C7:$I7>0,$C7:$I7*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.4903496884998328},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.95007676485791115},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.64376998933901919},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.58843918425287856},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.90006619720269299},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.29924065610932266},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77436942968945899}]
[4,"Finland",{"$f":"'Aid 2004'!P10","v":5.5456088924094713},{"$f":"'Trade 2004'!F10","v":6.0300205620061833},{"$f":"'Finance 2004'!D9","v":5.3872667910447758},{"$f":"'Migration 2004'!E8","v":1.7937313232348902},{"$f":"'Environment 2004'!K10","v":6.4330530578220397},{"$f":"'Security 2004'!J11","v":10.865961210225235},{"$f":"'Technology 2004'!D10","v":6.2255972690992314},6.0401770151202614,4,{"$f":"ROUND(J8,1)-ROUND(VLOOKUP($B8,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J8,1)<ROUND($J$3:$J$23,1),1))+1","v":4},{"$f":"VLOOKUP($B8,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":4},"Finland",{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":0},{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":0},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":0},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":0},"Finland",6,6,"Denmark",5.2513597966469598,-0.40000000000000036,-1,null,6,"United States",4.2020607059088029,5.631551303927143,4.5856343283582088,1.7265505319020638,2.8787527026926205,0.34527424919470684,4.8032611971587498,3.4532978598774706,null,6,"Japan",0.58460324282825671,3.3866667371216463,2.8181902985074627,1.164315217365572,3.5411942572099813,3.6739659208595334,5.3770395964029092,2.9351393243279089,null,null,null,null,null,null,169.36253849600001,222.781882368,null,1,1,null,{"$f":"ABS(SUM($C8:$I8*$C$33:$I$33)/SUM(IF($C8:$I8>0,$C8:$I8*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.94625803907087891},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85862677929479625},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77899120469083161},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.70339057255341486},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.69011966166967353},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.62616775136033875},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.64780578800702615}]
[7,"France",{"$f":"'Aid 2004'!P11","v":7.2759857451215044},{"$f":"'Trade 2004'!F11","v":5.1738010813822539},{"$f":"'Finance 2004'!D10","v":4.848320895522388},{"$f":"'Migration 2004'!E9","v":2.7304556437602461},{"$f":"'Environment 2004'!K11","v":6.1985135986235989},{"$f":"'Security 2004'!J12","v":2.6929397623443938},{"$f":"'Technology 2004'!D11","v":6.4963488463011529},5.0594807961507913,8,{"$f":"ROUND(J9,1)-ROUND(VLOOKUP($B9,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.29999999999999982},{"$f":"SUM(IF(ROUND(J9,1)<ROUND($J$3:$J$23,1),1))+1","v":7},{"$f":"VLOOKUP($B9,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":10},"France",{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":0},{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":0},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":0},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":0},"France",7,7,"Austria",5.0648576078911374,0.19999999999999929,2,null,7,"Australia",1.3275803340337233,5.3985043184675749,5.1766791044776115,2.0712792599896579,2.7788055423270257,1.6029849907229448,5.0205208705331241,3.3394792029359519,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,145.421959168,195.638755328,null,1,1,null,{"$f":"ABS(SUM($C9:$I9*$C$33:$I$33)/SUM(IF($C9:$I9>0,$C9:$I9*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.56412667631378388},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85914301837478602},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.49641524520255864},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.47769357983035626},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86058138625705738},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0915018235477674},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.71539587836482743}]
[9,"Germany",{"$f":"'Aid 2004'!P12","v":5.3140827646632562},{"$f":"'Trade 2004'!F12","v":6.0190308600098463},{"$f":"'Finance 2004'!D11","v":3.6390858208955223},{"$f":"'Migration 2004'!E10","v":4.7281817576133065},{"$f":"'Environment 2004'!K12","v":6.5199931530005042},{"$f":"'Security 2004'!J13","v":3.663792156266787},{"$f":"'Technology 2004'!D12","v":4.6378848534130759},4.9317216236946146,9,{"$f":"ROUND(J10,1)-ROUND(VLOOKUP($B10,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J10,1)<ROUND($J$3:$J$23,1),1))+1","v":9},{"$f":"VLOOKUP($B10,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":7},"Germany",{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":0},{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":0},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":0},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":0},"Germany",8,7,"France",5.0594807961507913,0.29999999999999982,3,null,8,"Japan",0.58460324282825671,3.3866667371216463,2.8181902985074627,1.164315217365572,3.5411942572099813,3.6739659208595334,5.3770395964029092,2.9351393243279089,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1484.698025984,2214.4247398399998,null,1,1,null,{"$f":"ABS(SUM($C10:$I10*$C$33:$I$33)/SUM(IF($C10:$I10>0,$C10:$I10*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0394265350173577},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73911444019746486},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.69261727078891255},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.39006509196574946},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88550194266051407},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.38470568033491342},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.92804983518587902}]
[18,"Greece",{"$f":"'Aid 2004'!P13","v":2.7659190475409856},{"$f":"'Trade 2004'!F13","v":5.7620413891952831},{"$f":"'Finance 2004'!D12","v":4.4871268656716419},{"$f":"'Migration 2004'!E11","v":1.4915688711535682},{"$f":"'Environment 2004'!K13","v":4.9151679046253651},{"$f":"'Security 2004'!J14","v":3.8330237548908865},{"$f":"'Technology 2004'!D13","v":3.3485486358574414},3.8004852098478819,18,{"$f":"ROUND(J11,1)-ROUND(VLOOKUP($B11,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.19999999999999973},{"$f":"SUM(IF(ROUND(J11,1)<ROUND($J$3:$J$23,1),1))+1","v":18},{"$f":"VLOOKUP($B11,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":18},"Greece",{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":0},{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":0},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":0},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":0},"Greece",9,9,"Germany",4.9317216236946146,-9.9999999999999645E-2,-2,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5010.0321648640002,4299.2876912640004,null,1,1,null,{"$f":"ABS(SUM($C11:$I11*$C$33:$I$33)/SUM(IF($C11:$I11>0,$C11:$I11*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.75915468066617942},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.859861551429978},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.51986940298507467},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.67545453680190093},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.93142759328578628},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52339887946668384},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.66255497905901084}]
[3,"Ireland",{"$f":"'Aid 2004'!P14","v":6.2567800168625789},{"$f":"'Trade 2004'!F14","v":5.7776798995036112},{"$f":"'Finance 2004'!D13","v":4.8618936567164184},{"$f":"'Migration 2004'!E12","v":2.3183016171409987},{"$f":"'Environment 2004'!K14","v":6.6382990009202132},{"$f":"'Security 2004'!J15","v":15.259818224728154},{"$f":"'Technology 2004'!D14","v":2.8337563832370267},6.2780755427298569,3,{"$f":"ROUND(J12,1)-ROUND(VLOOKUP($B12,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.20000000000000018},{"$f":"SUM(IF(ROUND(J12,1)<ROUND($J$3:$J$23,1),1))+1","v":3},{"$f":"VLOOKUP($B12,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":2},"Ireland",{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":0},{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":0},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":0},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":0},"Ireland",10,10,"Belgium",4.6990570516333694,-0.29999999999999982,-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.516903935999999,43.665010688000002,null,1,1,null,{"$f":"ABS(SUM($C12:$I12*$C$33:$I$33)/SUM(IF($C12:$I12>0,$C12:$I12*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.68596015400465682},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81368198732355712},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.69730810234541585},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.39715725490396858},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.90410198927865282},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52161518496371007},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.67923237881340837}]
[15,"Italy",{"$f":"'Aid 2004'!P15","v":2.0935965003709143},{"$f":"'Trade 2004'!F15","v":5.6390994582611418},{"$f":"'Finance 2004'!D14","v":4.9468283582089549},{"$f":"'Migration 2004'!E13","v":1.1532216632767893},{"$f":"'Environment 2004'!K15","v":5.6788786845283088},{"$f":"'Security 2004'!J16","v":3.7501649113367073},{"$f":"'Technology 2004'!D15","v":5.2223015828960735},4.0691558798398413,15,{"$f":"ROUND(J13,1)-ROUND(VLOOKUP($B13,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J13,1)<ROUND($J$3:$J$23,1),1))+1","v":15},{"$f":"VLOOKUP($B13,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":14},"Italy",{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":0},{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":0},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":0},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":0},"Italy",11,11,"Spain",4.5175253216132871,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,441.18543564800001,700.60539903999995,null,1,1,null,{"$f":"ABS(SUM($C13:$I13*$C$33:$I$33)/SUM(IF($C13:$I13>0,$C13:$I13*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.5567611342744252},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.8658143291991639},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82589952025586355},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.23534738052263021},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.68909258370185789},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52491782071827586},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81969255294107068}]
[21,"Japan",{"$f":"'Aid 2004'!P16","v":0.58460324282825671},{"$f":"'Trade 2004'!F16","v":3.3866667371216463},{"$f":"'Finance 2004'!D15","v":2.8181902985074627},{"$f":"'Migration 2004'!E14","v":1.164315217365572},{"$f":"'Environment 2004'!K16","v":3.5411942572099813},{"$f":"'Security 2004'!J17","v":3.6739659208595334},{"$f":"'Technology 2004'!D16","v":5.3770395964029092},2.9351393243279089,21,{"$f":"ROUND(J14,1)-ROUND(VLOOKUP($B14,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.10000000000000009},{"$f":"SUM(IF(ROUND(J14,1)<ROUND($J$3:$J$23,1),1))+1","v":21},{"$f":"VLOOKUP($B14,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":21},"Japan",{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":8},{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":6},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":8},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":6},"Japan",12,12,"United Kingdom",4.3937958402608368,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64.838340607999996,129.00676403200001,null,0,0,null,{"$f":"ABS(SUM($C14:$I14*$C$33:$I$33)/SUM(IF($C14:$I14>0,$C14:$I14*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.54901930460706339},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.8841715866059604},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7395255863539445},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.27721070896479316},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.99745279500967976},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.20788032800278269},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73853553071661238}]
[5,"Netherlands",{"$f":"'Aid 2004'!P17","v":10.432447819498829},{"$f":"'Trade 2004'!F17","v":6.6505373540053778},{"$f":"'Finance 2004'!D16","v":4.5063899253731341},{"$f":"'Migration 2004'!E15","v":4.1190742897701496},{"$f":"'Environment 2004'!K17","v":6.3004633804188508},{"$f":"'Security 2004'!J18","v":2.0946845927652586},{"$f":"'Technology 2004'!D17","v":5.4205860078262127},5.646311909951117,5,{"$f":"ROUND(J15,1)-ROUND(VLOOKUP($B15,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":9.9999999999999645E-2},{"$f":"SUM(IF(ROUND(J15,1)<ROUND($J$3:$J$23,1),1))+1","v":5},{"$f":"VLOOKUP($B15,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":6},"Netherlands",{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":0},{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":0},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":0},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":0},"Netherlands",13,13,"New Zealand",4.2963084236779974,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195.42482944,279.801823232,null,1,1,null,{"$f":"ABS(SUM($C15:$I15*$C$33:$I$33)/SUM(IF($C15:$I15>0,$C15:$I15*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":5.3022170151791857E-2},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1746433750550482},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.54995335820895519},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.29897497863040146},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78578401237622464},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.74799482260942707},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.68593570664614845}]
[13,"New Zealand",{"$f":"'Aid 2004'!P18","v":0.37115519106254302},{"$f":"'Trade 2004'!F18","v":8.2225036253853379},{"$f":"'Finance 2004'!D17","v":3.8496735074626862},{"$f":"'Migration 2004'!E16","v":2.0928248504128102},{"$f":"'Environment 2004'!K18","v":5.5004880866335721},{"$f":"'Security 2004'!J19","v":5.2359637582659895},{"$f":"'Technology 2004'!D18","v":4.8015499465230391},4.2963084236779974,13,{"$f":"ROUND(J16,1)-ROUND(VLOOKUP($B16,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J16,1)<ROUND($J$3:$J$23,1),1))+1","v":13},{"$f":"VLOOKUP($B16,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":13},"New Zealand",{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":3},{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":2},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":3},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":2},"New Zealand",14,14,"Portugal",4.2038934303477831,0.10000000000000053,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251.08824064000001,759.27184998400003,null,0,0,null,{"$f":"ABS(SUM($C16:$I16*$C$33:$I$33)/SUM(IF($C16:$I16>0,$C16:$I16*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.29765895226491323},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.84029556624627688},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73014392324093813},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.13723700565418495},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88491508892790216},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.54033558325855213},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77330731075501569}]
[1,"Norway",{"$f":"'Aid 2004'!P19","v":17.517256465775041},{"$f":"'Trade 2004'!F19","v":1.3486287570755902},{"$f":"'Finance 2004'!D18","v":4.9139925373134332},{"$f":"'Migration 2004'!E17","v":4.1484161323001034},{"$f":"'Environment 2004'!K19","v":2.5475635945534045},{"$f":"'Security 2004'!J20","v":13.294266507032624},{"$f":"'Technology 2004'!D19","v":5.3516418813539692},7.017395125057738,1,{"$f":"ROUND(J17,1)-ROUND(VLOOKUP($B17,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.29999999999999982},{"$f":"SUM(IF(ROUND(J17,1)<ROUND($J$3:$J$23,1),1))+1","v":1},{"$f":"VLOOKUP($B17,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":1},"Norway",{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":1},{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":0},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":1},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":0},"Norway",15,15,"Italy",4.0691558798398413,0,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124.941549568,270.37055385600002,null,0,1,null,{"$f":"ABS(SUM($C17:$I17*$C$33:$I$33)/SUM(IF($C17:$I17>0,$C17:$I17*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.29908521433870205},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80558563689444884},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7066897654584221},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.1647459518966842},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81126838350404407},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.5357378444766725},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.74604308327086766}]
[14,"Portugal",{"$f":"'Aid 2004'!P20","v":2.0836126658543925},{"$f":"'Trade 2004'!F20","v":5.8820689637239383},{"$f":"'Finance 2004'!D19","v":5.1110074626865671},{"$f":"'Migration 2004'!E18","v":0.96065903957929466},{"$f":"'Environment 2004'!K20","v":6.1944056224953155},{"$f":"'Security 2004'!J21","v":3.7823490828098647},{"$f":"'Technology 2004'!D20","v":5.41315117528511},4.2038934303477831,14,{"$f":"ROUND(J18,1)-ROUND(VLOOKUP($B18,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.10000000000000053},{"$f":"SUM(IF(ROUND(J18,1)<ROUND($J$3:$J$23,1),1))+1","v":14},{"$f":"VLOOKUP($B18,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":14},"Portugal",{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":0},{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":0},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":0},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":0},"Portugal",16,16,"Canada",4.0419627102222524,0.10000000000000009,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.859209216000004,126.534385664,null,1,1,null,{"$f":"ABS(SUM($C18:$I18*$C$33:$I$33)/SUM(IF($C18:$I18>0,$C18:$I18*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.24428761158237003},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79904353325513322},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65784248400852874},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.43438771785772934},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.38167739846401233},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.66803301075146693},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85669095430301212}]
[11,"Spain",{"$f":"'Aid 2004'!P21","v":3.8973279399209764},{"$f":"'Trade 2004'!F21","v":6.060700304394147},{"$f":"'Finance 2004'!D20","v":5.7812966417910445},{"$f":"'Migration 2004'!E19","v":1.6474316636584114},{"$f":"'Environment 2004'!K21","v":4.8236480859130051},{"$f":"'Security 2004'!J22","v":3.674424745027931},{"$f":"'Technology 2004'!D21","v":5.7378478705874949},4.5175253216132871,11,{"$f":"ROUND(J19,1)-ROUND(VLOOKUP($B19,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J19,1)<ROUND($J$3:$J$23,1),1))+1","v":11},{"$f":"VLOOKUP($B19,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":11},"Spain",{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":0},{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":0},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":0},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":0},"Spain",17,17,"Switzerland",3.8845042113671737,-0.10000000000000009,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,712.33870233599998,1484.8848035840001,null,1,1,null,{"$f":"ABS(SUM($C19:$I19*$C$33:$I$33)/SUM(IF($C19:$I19>0,$C19:$I19*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.51297396811195028},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.34268157501051849},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.42411380597014919},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.60607036905513301},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78789592558256416},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.48580991651121674},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.72495865112564217}]
[2,"Sweden",{"$f":"'Aid 2004'!P22","v":11.126682021511234},{"$f":"'Trade 2004'!F22","v":6.5660252307017188},{"$f":"'Finance 2004'!D21","v":5.551445895522388},{"$f":"'Migration 2004'!E20","v":6.7172563404096159},{"$f":"'Environment 2004'!K22","v":7.1542592060692733},{"$f":"'Security 2004'!J23","v":5.0208373766254129},{"$f":"'Technology 2004'!D22","v":5.4577665016403429},6.799181796068571,2,{"$f":"ROUND(J20,1)-ROUND(VLOOKUP($B20,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.39999999999999947},{"$f":"SUM(IF(ROUND(J20,1)<ROUND($J$3:$J$23,1),1))+1","v":2},{"$f":"VLOOKUP($B20,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":3},"Sweden",{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":0},{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":0},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":0},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":0},"Sweden",18,18,"Greece",3.8004852098478819,0.19999999999999973,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302.83890688000002,365.96868710400003,null,1,1,null,{"$f":"ABS(SUM($C20:$I20*$C$33:$I$33)/SUM(IF($C20:$I20>0,$C20:$I20*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.3951312925058551},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82314876988504049},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.64101812366737743},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.21308126730765259},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.70216684351790926},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.54757482212726949},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.47836409083677733}]
[17,"Switzerland",{"$f":"'Aid 2004'!P23","v":3.590817776783652},{"$f":"'Trade 2004'!F23","v":2.3987710250736294},{"$f":"'Finance 2004'!D22","v":2.9687966417910445},{"$f":"'Migration 2004'!E21","v":4.242492583385931},{"$f":"'Environment 2004'!K23","v":5.5152714790779491},{"$f":"'Security 2004'!J24","v":3.4006694155785171},{"$f":"'Technology 2004'!D23","v":5.0747105578794951},3.8845042113671737,17,{"$f":"ROUND(J21,1)-ROUND(VLOOKUP($B21,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":-0.10000000000000009},{"$f":"SUM(IF(ROUND(J21,1)<ROUND($J$3:$J$23,1),1))+1","v":17},{"$f":"VLOOKUP($B21,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":16},"Switzerland",{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":5},{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":0},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":5},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":0},"Switzerland",19,19,"United States",3.4532978598774706,0.29999999999999982,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294.74868428799999,363.00501811200002,null,0,1,null,{"$f":"ABS(SUM($C21:$I21*$C$33:$I$33)/SUM(IF($C21:$I21>0,$C21:$I21*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.60029438655840039},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80450732913244904},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65509061833688698},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.2466500759860091},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.41125038609894576},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":4.932489274210098E-2},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.68618017102267859}]
[12,"United Kingdom",{"$f":"'Aid 2004'!P24","v":3.8431351322494436},{"$f":"'Trade 2004'!F24","v":6.1892011062417227},{"$f":"'Finance 2004'!D23","v":5.1766791044776115},{"$f":"'Migration 2004'!E22","v":1.940474962753552},{"$f":"'Environment 2004'!K24","v":6.9821695650677587},{"$f":"'Security 2004'!J25","v":1.4551622960194788},{"$f":"'Technology 2004'!D24","v":5.1697487150162864},4.3937958402608368,12,{"$f":"ROUND(J22,1)-ROUND(VLOOKUP($B22,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0},{"$f":"SUM(IF(ROUND(J22,1)<ROUND($J$3:$J$23,1),1))+1","v":12},{"$f":"VLOOKUP($B22,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":12},"United Kingdom",{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":0},{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":0},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":0},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":0},"United Kingdom",20,20,"Australia",3.3394792029359519,-0.10000000000000009,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1744.58011648,2220.82367488,null,1,1,null,{"$f":"ABS(SUM($C22:$I22*$C$33:$I$33)/SUM(IF($C22:$I22>0,$C22:$I22*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.18965433343338906},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77121490263822501},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7395255863539445},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.29589703714137972},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.39697222033243224},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.22899785581756354},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.71721726721901768}]
[19,"United States",{"$f":"'Aid 2004'!P25","v":4.2020607059088029},{"$f":"'Trade 2004'!F25","v":5.631551303927143},{"$f":"'Finance 2004'!D24","v":4.5856343283582088},{"$f":"'Migration 2004'!E23","v":1.7265505319020638},{"$f":"'Environment 2004'!K25","v":2.8787527026926205},{"$f":"'Security 2004'!J26","v":0.34527424919470684},{"$f":"'Technology 2004'!D25","v":4.8032611971587498},3.4532978598774706,19,{"$f":"ROUND(J23,1)-ROUND(VLOOKUP($B23,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":0.29999999999999982},{"$f":"SUM(IF(ROUND(J23,1)<ROUND($J$3:$J$23,1),1))+1","v":19},{"$f":"VLOOKUP($B23,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":20},"United States",{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":6},{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":4},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":6},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":4},"United States",21,21,"Japan",2.9351393243279089,-0.10000000000000009,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11597.85873408,14586.736541696,null,0,0,null,{"$f":"ABS(SUM($C23:$I23*$C$33:$I$33)/SUM(IF($C23:$I23>0,$C23:$I23*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":8.351474897546525E-2},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.48380953387452091},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.4025986140724947},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.16633074533793885},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.5058848938871402},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52485227440850479},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76814851377184412}]
[null,"EU",{"$f":"'Aid 2004'!P26","v":5.1452285118069341},{"$f":"'Trade 2004'!F26","v":6.1004120902689234},{"$f":"'Finance 2004'!D25","v":4.6338687963087306},{"$f":"'Migration 2004'!E24","v":2.8550536605006425},{"$f":"'Environment 2004'!K26","v":6.0154533412353413},{"$f":"'Security 2004'!J27","v":3.8453161396243685},{"$f":"'Technology 2004'!D26","v":5.2149776457943631},4.8300443122199015,null,null,null,null,null,{"$f":"(SUM(IF($J24<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":2},null,{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":2},null,"EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Europe",{"$f":"'Aid 2004'!P27","v":5.3557459205161919},{"$f":"'Trade 2004'!F27","v":5.9403591549948338},{"$f":"'Finance 2004'!D26","v":4.593414333231066},{"$f":"'Migration 2004'!E25","v":2.9054241877734013},{"$f":"'Environment 2004'!K27","v":5.9647831912181992},{"$f":"'Security 2004'!J28","v":4.0238693462076069},{"$f":"'Technology 2004'!D27","v":5.2119215988985115},4.8565025332628311,null,null,null,null,null,{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":0},{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":1},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":0},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":1},"Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(IF(#REF!<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-#REF!)","v":{"$error":"#REF!"}}]
[null,"Average",{"$f":"AVERAGE(C3:C23)","v":5.0149085537713063},5.4976332954387646,4.6202003375977263,2.8159352201773933,5.2598233319840269,4.9522622547170192,5.0802922327346973,4.7487221752029898,null,null,null,null,null,null,null,null,null,null,1]
[null,"Standard dev.",{"$f":"STDEVP(C3:C23)","v":3.9461527841967037},1.4400110738674998,0.8048498094969152,1.4726613383712481,1.473724902298811,3.713257647289089,0.81524163814010608,1.0886924889458998,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"Lowest",{"$f":"MIN(C3:C23)","v":0.37115519106254302},1.3486287570755902,2.8181902985074627,0.96065903957929466,2.5475635945534045,0.34527424919470684,2.8337563832370267,2.9351393243279089,null,null,null,null,null,null,null,null,null,null,4]
[null,"Highest",{"$f":"MAX(C3:C23)","v":17.517256465775041},8.2225036253853379,5.7812966417910445,6.7172563404096159,7.1542592060692733,15.259818224728154,6.4963488463011529,7.017395125057738,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Weight",{"$f":"'CDI 2012'!C39","v":1},{"$f":"'CDI 2012'!D39","v":1},{"$f":"'CDI 2012'!E39","v":1},{"$f":"'CDI 2012'!F39","v":1},{"$f":"'CDI 2012'!G39","v":1},{"$f":"'CDI 2012'!H39","v":1},{"$f":"'CDI 2012'!I39","v":1},null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2004}]

{"sheet":"CDI 2003","index":11,"n_rows":67,"n_cols":68,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,58,1,58],[1,60,1,67],[0,0,0,9],[0,21,0,23],[0,24,0,25],[0,27,0,36],[0,38,0,47],[0,57,1,57]]}
[{"$f":"\"Commitment to Development Index \"&Region_name&IF(Region_name=\"\",\"\",\" \")&Year&IF(Publication_year>Year,\" (\"&Publication_year&\" methodology)\",\"\")","v":"Commitment to Development Index Middle East & North Africa 2003 (2013 methodology)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standings",null,null,"One-year change, latest methodology",null,null,"Standings/EU as one",null,null,null,null,null,null,null,null,null,null,"Standings/Europe as one",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU countries","Europe countries"]
["Rank","Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)","True rank",{"$f":"Year-1&\"-\"&Year-2000&\" score change\"","v":"2002-3 score change"},"Rank",{"$f":"Year-1&\" rank (\"&Year&\" method)\"","v":"2002 rank (2003 method)"},null,"True rank/EU","True rank/Europe","Rank/EU","Rank/Europe",null,null,null,"Country","Score","Score","Rank",null,null,"Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)",null,null,"Country","Aid","Trade","Finance","Migration","Environment","Security","Technology","Overall (Average)",null,null,null,null,null,null,"PPP GDP","Exchange-rate GDP",null,null,null,null,"Graphing scale factor to deal with negative scores, alpha by country"]
[{"$f":"M3","v":19},"Australia",{"$f":"'Aid 2003'!Q5","v":0.62970439503653441},{"$f":"'Trade 2003'!F5","v":5.4140136709223334},{"$f":"'Finance 2003'!D4","v":5.1766791044776115},{"$f":"'Migration 2003'!E3","v":2.1925001138705618},{"$f":"'Environment 2003'!K5","v":3.3755385031310117},{"$f":"'Security 2003'!J6","v":1.5968296214088626},{"$f":"'Technology 2003'!D5","v":5.0726225771858573},{"$f":"SUMPRODUCT(C3:I3,$C$33:$I$33)/SUM($C$33:$I$33)","v":3.3511268551475388},{"$f":"COUNTIF($J$3:$J$23,\">\"&J3)+1","v":19},{"$f":"ROUND(J3,1)-ROUND(VLOOKUP($B3,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#REF!"}},{"$f":"SUM(IF(ROUND(J3,1)<ROUND($J$3:$J$23,1),1))+1","v":19},{"$f":"VLOOKUP($B3,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#REF!"}},{"$f":"B3","v":"Australia"},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":6},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":4},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":6},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":4},{"$f":"B3","v":"Australia"},{"$f":"ROW(U3)-ROW($U$2)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,3,FALSE)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,5,FALSE)","v":"Norway"},{"$f":"VLOOKUP(W3,$B$3:$O$23,9,FALSE)","v":6.7265895166563325},{"$f":"IF(ISNA(VLOOKUP(W3,$B$3:$O$23,11,FALSE)),\"\",VLOOKUP(W3,$B$3:$O$23,11,FALSE))","v":{"$error":"#REF!"}},{"$f":"IF(ISNA(VLOOKUP(U3,$K$3:$O$23,4,FALSE)),\"\",VLOOKUP(U3,$K$3:$O$23,4,FALSE)-V3)","v":{"$error":"#REF!"}},null,{"$f":"VLOOKUP(U27,$P$3:$U$25,3,FALSE)","v":1},{"$f":"VLOOKUP(U27,$P$3:$U$25,5,FALSE)","v":"Norway"},{"$f":"VLOOKUP($AC3,$B$3:$O$25,2,FALSE)","v":15.837173594454345},{"$f":"VLOOKUP($AC3,$B$3:$O$25,3,FALSE)","v":1.3472789277758552},{"$f":"VLOOKUP($AC3,$B$3:$O$25,4,FALSE)","v":4.848320895522388},{"$f":"VLOOKUP($AC3,$B$3:$O$25,5,FALSE)","v":3.4517473328786212},{"$f":"VLOOKUP($AC3,$B$3:$O$25,6,FALSE)","v":2.1769199318691386},{"$f":"VLOOKUP($AC3,$B$3:$O$25,7,FALSE)","v":14.301232426831195},{"$f":"VLOOKUP($AC3,$B$3:$O$25,8,FALSE)","v":5.123453507262778},{"$f":"VLOOKUP($AC3,$B$3:$O$25,9,FALSE)","v":6.7265895166563325},null,{"$f":"VLOOKUP(U38,$Q$3:$V$25,3,FALSE)","v":1},{"$f":"VLOOKUP(U38,$Q$3:$V$25,4,FALSE)","v":"Europe"},{"$f":"VLOOKUP($AN3,$B$3:$O$25,2,FALSE)","v":6.2376598651045301},{"$f":"VLOOKUP($AN3,$B$3:$O$25,3,FALSE)","v":5.8886235971098539},{"$f":"VLOOKUP($AN3,$B$3:$O$25,4,FALSE)","v":4.5892667506905243},{"$f":"VLOOKUP($AN3,$B$3:$O$25,5,FALSE)","v":2.6817248207015707},{"$f":"VLOOKUP($AN3,$B$3:$O$25,6,FALSE)","v":5.2730400732596712},{"$f":"VLOOKUP($AN3,$B$3:$O$25,7,FALSE)","v":4.0710499584351618},{"$f":"VLOOKUP($AN3,$B$3:$O$25,8,FALSE)","v":5.0711201202703098},{"$f":"VLOOKUP(AN3,$B$3:$O$25,9,FALSE)","v":4.8303550265102322},null,null,null,null,null,null,563.04946380800004,850.92165222400001,null,0,0,null,{"$f":"ABS(SUM($C3:$I3*$C$33:$I$33)/SUM(IF($C3:$I3>0,$C3:$I3*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":2.2624533706363352},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.1924684182536936},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.69261727078891255},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.49310676183980301},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.31098856169559125},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":2.0430332038330277},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73192192960896829}]
[9,"Austria",{"$f":"'Aid 2003'!Q6","v":4.6189416467369275},{"$f":"'Trade 2003'!F6","v":6.0065040870759026},{"$f":"'Finance 2003'!D5","v":3.4749067164179106},{"$f":"'Migration 2003'!E4","v":1.9538273208157044},{"$f":"'Environment 2003'!K6","v":5.4580847155147154},{"$f":"'Security 2003'!J7","v":7.695311207640656},{"$f":"'Technology 2003'!D6","v":4.9183053680329207},4.8751258660335344,9,{"$f":"ROUND(J4,1)-ROUND(VLOOKUP($B4,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#REF!"}},{"$f":"SUM(IF(ROUND(J4,1)<ROUND($J$3:$J$23,1),1))+1","v":9},{"$f":"VLOOKUP($B4,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#REF!"}},"Austria",{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":0},{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":0},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":0},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":0},"Austria",2,2,"Ireland",6.5233982101508516,{"$error":"#REF!"},{"$error":"#REF!"},null,2,"EU",6.0473899230346611,6.046588643558259,4.630317189790798,2.6605387393739477,5.3011212228111484,3.8758264942852581,5.0764681681442454,4.805464340142616,null,2,"New Zealand",0.70485615260954082,8.1984778096500008,3.8496735074626862,1.9718659553613684,5.5948855492862881,5.0953980163574721,4.8015499465230391,4.3166724196071993,null,null,null,null,null,null,223.95414118400001,335.65189734400002,null,1,1,null,{"$f":"ABS(SUM($C4:$I4*$C$33:$I$33)/SUM(IF($C4:$I4>0,$C4:$I4*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1362383835688239},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82936074089710954},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.69455623667377409},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.2463176549387609},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81899733353397242},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":2.3766491772916098},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.4212786832468009}]
[7,"Belgium",{"$f":"'Aid 2003'!Q7","v":7.7538706195271212},{"$f":"'Trade 2003'!F7","v":5.7023205145465568},{"$f":"'Finance 2003'!D6","v":4.8811567164179106},{"$f":"'Migration 2003'!E5","v":2.8382176630257612},{"$f":"'Environment 2003'!K7","v":5.51147342339386},{"$f":"'Security 2003'!J8","v":3.6599584036016797},{"$f":"'Technology 2003'!D7","v":4.615187862300119},4.9945978861161446,8,{"$f":"ROUND(J5,1)-ROUND(VLOOKUP($B5,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#REF!"}},{"$f":"SUM(IF(ROUND(J5,1)<ROUND($J$3:$J$23,1),1))+1","v":7},{"$f":"VLOOKUP($B5,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#REF!"}},"Belgium",{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":0},{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":0},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":0},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":0},"Belgium",3,3,"Sweden",6.3577469324711657,{"$error":"#REF!"},{"$error":"#REF!"},null,3,"New Zealand",0.70485615260954082,8.1984778096500008,3.8496735074626862,1.9718659553613684,5.5948855492862881,5.0953980163574721,4.8015499465230391,4.3166724196071993,null,3,"Canada",1.1244713840078366,5.6369097465238136,4.5392257462686567,2.604268085652095,2.8359908938360707,4.6402646553463072,6.1284359464898426,3.9299380654463749,null,null,null,null,null,null,266.908942336,410.02804838399999,null,1,1,null,{"$f":"ABS(SUM($C5:$I5*$C$33:$I$33)/SUM(IF($C5:$I5>0,$C5:$I5*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.3032255402509705},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.93575777968975615},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79306369936034116},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.94802063272596038},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86224956406897657},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.74275841197623738},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77267130439892362}]
[17,"Canada",{"$f":"'Aid 2003'!Q8","v":1.1244713840078366},{"$f":"'Trade 2003'!F8","v":5.6369097465238136},{"$f":"'Finance 2003'!D7","v":4.5392257462686567},{"$f":"'Migration 2003'!E6","v":2.604268085652095},{"$f":"'Environment 2003'!K8","v":2.8359908938360707},{"$f":"'Security 2003'!J9","v":4.6402646553463072},{"$f":"'Technology 2003'!D8","v":6.1284359464898426},3.9299380654463749,17,{"$f":"ROUND(J6,1)-ROUND(VLOOKUP($B6,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#REF!"}},{"$f":"SUM(IF(ROUND(J6,1)<ROUND($J$3:$J$23,1),1))+1","v":17},{"$f":"VLOOKUP($B6,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#REF!"}},"Canada",{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":5},{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":3},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":5},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":3},"Canada",4,4,"Finland",5.9736717040522276,{"$error":"#REF!"},{"$error":"#REF!"},null,4,"Switzerland",5.7993802528047231,2.430266616424503,2.9687966417910445,3.0277587858932562,5.6125132393978614,3.3515926667698972,4.9000904119764623,4.0129140878653926,null,4,"Australia",0.62970439503653441,5.4140136709223334,5.1766791044776115,2.1925001138705618,3.3755385031310117,1.5968296214088626,5.0726225771858573,3.3511268551475388,null,null,null,null,null,null,872.784461824,1332.62606336,null,0,0,null,{"$f":"ABS(SUM($C6:$I6*$C$33:$I$33)/SUM(IF($C6:$I6>0,$C6:$I6*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.69866797162500582},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85773218702154352},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76960954157782513},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.26230167520266978},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.74557435391446247},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.7537862707439946},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88599970396672589}]
[5,"Denmark",{"$f":"'Aid 2003'!Q9","v":8.5789354754314804},{"$f":"'Trade 2003'!F9","v":6.1168343430805603},{"$f":"'Finance 2003'!D8","v":5.452938432835821},{"$f":"'Migration 2003'!E7","v":5.2065618478987243},{"$f":"'Environment 2003'!K9","v":5.4689035384896831},{"$f":"'Security 2003'!J10","v":4.436915539851535},{"$f":"'Technology 2003'!D9","v":4.6125335365194866},5.6962318163010419,5,{"$f":"ROUND(J7,1)-ROUND(VLOOKUP($B7,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#REF!"}},{"$f":"SUM(IF(ROUND(J7,1)<ROUND($J$3:$J$23,1),1))+1","v":5},{"$f":"VLOOKUP($B7,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#REF!"}},"Denmark",{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":0},{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":0},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":0},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":0},"Denmark",5,5,"Denmark",5.6962318163010419,{"$error":"#REF!"},{"$error":"#REF!"},null,5,"Canada",1.1244713840078366,5.6369097465238136,4.5392257462686567,2.604268085652095,2.8359908938360707,4.6402646553463072,6.1284359464898426,3.9299380654463749,null,5,"United States",3.0682203517951159,5.575615957437555,4.5856343283582088,1.4706128975500796,2.5561123380859589,0.56683731418396144,4.6303942699655369,3.2076324939109164,null,null,null,null,null,null,77.651410944000006,257.92833126400001,null,1,1,null,{"$f":"ABS(SUM($C7:$I7*$C$33:$I$33)/SUM(IF($C7:$I7>0,$C7:$I7*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.2255622107759259},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.87383347758293717},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77899120469083161},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.74379454969981773},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78127193406995477},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.63384507712164784},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65893336235992661}]
[4,"Finland",{"$f":"'Aid 2003'!Q10","v":4.8906758013750409},{"$f":"'Trade 2003'!F10","v":6.0041253091508047},{"$f":"'Finance 2003'!D9","v":5.3872667910447758},{"$f":"'Migration 2003'!E8","v":1.8361117264186884},{"$f":"'Environment 2003'!K10","v":5.2190204774012372},{"$f":"'Security 2003'!J11","v":12.276503895207963},{"$f":"'Technology 2003'!D10","v":6.2019979277670814},5.9736717040522276,4,{"$f":"ROUND(J8,1)-ROUND(VLOOKUP($B8,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#REF!"}},{"$f":"SUM(IF(ROUND(J8,1)<ROUND($J$3:$J$23,1),1))+1","v":4},{"$f":"VLOOKUP($B8,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#REF!"}},"Finland",{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":0},{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":0},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":0},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":0},"Finland",6,6,"Netherlands",5.4777860987784255,{"$error":"#REF!"},{"$error":"#REF!"},null,6,"Australia",0.62970439503653441,5.4140136709223334,5.1766791044776115,2.1925001138705618,3.3755385031310117,1.5968296214088626,5.0726225771858573,3.3511268551475388,null,6,"Japan",1.7678326639170316,3.3860243116052593,2.7853544776119401,1.165418827684791,3.1388908027728979,3.6820801382801776,5.2244458245327792,3.0214352923435537,null,null,null,null,null,null,169.36253849600001,222.781882368,null,1,1,null,{"$f":"ABS(SUM($C8:$I8*$C$33:$I$33)/SUM(IF($C8:$I8>0,$C8:$I8*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.5485268987527128},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.94911400320401762},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.64376998933901919},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52160086447937515},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79632029924501524},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.23762777978971442},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78082626396857102}]
[10,"France",{"$f":"'Aid 2003'!Q11","v":6.9725977214463111},{"$f":"'Trade 2003'!F11","v":5.1762200938215548},{"$f":"'Finance 2003'!D10","v":4.7826492537313428},{"$f":"'Migration 2003'!E9","v":2.2356956230750926},{"$f":"'Environment 2003'!K11","v":5.3917238011574602},{"$f":"'Security 2003'!J12","v":2.5741506206684104},{"$f":"'Technology 2003'!D11","v":6.4593924629849866},4.7989185109835946,10,{"$f":"ROUND(J9,1)-ROUND(VLOOKUP($B9,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#REF!"}},{"$f":"SUM(IF(ROUND(J9,1)<ROUND($J$3:$J$23,1),1))+1","v":10},{"$f":"VLOOKUP($B9,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#REF!"}},"France",{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":0},{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":0},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":0},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":0},"France",7,7,"Germany",5.0298846856235757,{"$error":"#REF!"},{"$error":"#REF!"},null,7,"United States",3.0682203517951159,5.575615957437555,4.5856343283582088,1.4706128975500796,2.5561123380859589,0.56683731418396144,4.6303942699655369,3.2076324939109164,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,145.421959168,195.638755328,null,1,1,null,{"$f":"ABS(SUM($C9:$I9*$C$33:$I$33)/SUM(IF($C9:$I9>0,$C9:$I9*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.98469879868045318},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.87426305367308632},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.51986940298507467},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.64070325748219126},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.83279422396143576},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52835682107110205},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.64919912777023203}]
[7,"Germany",{"$f":"'Aid 2003'!Q12","v":6.8928915907631723},{"$f":"'Trade 2003'!F12","v":6.1198413757116041},{"$f":"'Finance 2003'!D11","v":3.6390858208955223},{"$f":"'Migration 2003'!E10","v":4.4849228023753387},{"$f":"'Environment 2003'!K12","v":5.8295595677300502},{"$f":"'Security 2003'!J13","v":3.6984977474977141},{"$f":"'Technology 2003'!D12","v":4.5443938943916242},5.0298846856235757,7,{"$f":"ROUND(J10,1)-ROUND(VLOOKUP($B10,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#REF!"}},{"$f":"SUM(IF(ROUND(J10,1)<ROUND($J$3:$J$23,1),1))+1","v":7},{"$f":"VLOOKUP($B10,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#REF!"}},"Germany",{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":0},{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":0},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":0},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":0},"Germany",8,7,"Belgium",4.9945978861161446,{"$error":"#REF!"},{"$error":"#REF!"},null,8,"Japan",1.7678326639170316,3.3860243116052593,2.7853544776119401,1.165418827684791,3.1388908027728979,3.6820801382801776,5.2244458245327792,3.0214352923435537,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1484.698025984,2214.4247398399998,null,1,1,null,{"$f":"ABS(SUM($C10:$I10*$C$33:$I$33)/SUM(IF($C10:$I10>0,$C10:$I10*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1076958027895887},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81461721636379381},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.69730810234541585},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.40545966614653733},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.78735334619912289},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52285120051452572},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65931255175715986}]
[18,"Greece",{"$f":"'Aid 2003'!Q13","v":2.3992052252304461},{"$f":"'Trade 2003'!F13","v":5.6720861558584899},{"$f":"'Finance 2003'!D12","v":4.4871268656716419},{"$f":"'Migration 2003'!E11","v":1.4869013200683734},{"$f":"'Environment 2003'!K13","v":4.0074677119792943},{"$f":"'Security 2003'!J14","v":3.6725443548833923},{"$f":"'Technology 2003'!D13","v":3.4022700754917463},3.5896573870261976,18,{"$f":"ROUND(J11,1)-ROUND(VLOOKUP($B11,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#REF!"}},{"$f":"SUM(IF(ROUND(J11,1)<ROUND($J$3:$J$23,1),1))+1","v":18},{"$f":"VLOOKUP($B11,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#REF!"}},"Greece",{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":0},{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":0},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":0},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":0},"Greece",9,9,"Austria",4.8751258660335344,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5010.0321648640002,4299.2876912640004,null,1,1,null,{"$f":"ABS(SUM($C11:$I11*$C$33:$I$33)/SUM(IF($C11:$I11>0,$C11:$I11*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65984880667670398},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85807201243941467},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.49641524520255864},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.27911818868795779},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77972638793067361},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.0993301725200937},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.70261505257613155}]
[2,"Ireland",{"$f":"'Aid 2003'!Q14","v":7.9536686849817677},{"$f":"'Trade 2003'!F14","v":5.805525186279767},{"$f":"'Finance 2003'!D13","v":4.8618936567164184},{"$f":"'Migration 2003'!E12","v":1.7242235845713263},{"$f":"'Environment 2003'!K14","v":5.7329813347378069},{"$f":"'Security 2003'!J15","v":16.636544241041268},{"$f":"'Technology 2003'!D14","v":2.9489507827276062},6.5233982101508516,2,{"$f":"ROUND(J12,1)-ROUND(VLOOKUP($B12,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#REF!"}},{"$f":"SUM(IF(ROUND(J12,1)<ROUND($J$3:$J$23,1),1))+1","v":2},{"$f":"VLOOKUP($B12,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#REF!"}},"Ireland",{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":0},{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":0},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":0},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":0},"Ireland",10,10,"France",4.7989185109835946,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.516903935999999,43.665010688000002,null,1,1,null,{"$f":"ABS(SUM($C12:$I12*$C$33:$I$33)/SUM(IF($C12:$I12>0,$C12:$I12*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.99608538877804442},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73946001340307921},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.68323560767590608},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.31938508901072754},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77024625730820862},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.36773580295263003},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.92277035185499812}]
[14,"Italy",{"$f":"'Aid 2003'!Q15","v":2.7884045809836557},{"$f":"'Trade 2003'!F15","v":5.6420696561696282},{"$f":"'Finance 2003'!D14","v":4.8811567164179106},{"$f":"'Migration 2003'!E13","v":1.3328970038019703},{"$f":"'Environment 2003'!K15","v":5.141469858798021},{"$f":"'Security 2003'!J16","v":3.8308262366562706},{"$f":"'Technology 2003'!D15","v":5.2155020013661932},4.1189037220276647,14,{"$f":"ROUND(J13,1)-ROUND(VLOOKUP($B13,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#REF!"}},{"$f":"SUM(IF(ROUND(J13,1)<ROUND($J$3:$J$23,1),1))+1","v":14},{"$f":"VLOOKUP($B13,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#REF!"}},"Italy",{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":0},{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":0},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":0},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":0},"Italy",11,11,"Spain",4.4804557822752553,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,441.18543564800001,700.60539903999995,null,1,1,null,{"$f":"ABS(SUM($C13:$I13*$C$33:$I$33)/SUM(IF($C13:$I13>0,$C13:$I13*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7074522379456365},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.85935610371590843},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82589952025586355},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.24559031883841451},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.56140775663914388},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52789862176047275},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.75285122311981567}]
[21,"Japan",{"$f":"'Aid 2003'!Q16","v":1.7678326639170316},{"$f":"'Trade 2003'!F16","v":3.3860243116052593},{"$f":"'Finance 2003'!D15","v":2.7853544776119401},{"$f":"'Migration 2003'!E14","v":1.165418827684791},{"$f":"'Environment 2003'!K16","v":3.1388908027728979},{"$f":"'Security 2003'!J17","v":3.6820801382801776},{"$f":"'Technology 2003'!D16","v":5.2244458245327792},3.0214352923435537,21,{"$f":"ROUND(J14,1)-ROUND(VLOOKUP($B14,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#REF!"}},{"$f":"SUM(IF(ROUND(J14,1)<ROUND($J$3:$J$23,1),1))+1","v":21},{"$f":"VLOOKUP($B14,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#REF!"}},"Japan",{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":8},{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":6},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":8},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":6},"Japan",12,12,"United Kingdom",4.3825026929748407,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64.838340607999996,129.00676403200001,null,0,0,null,{"$f":"ABS(SUM($C14:$I14*$C$33:$I$33)/SUM(IF($C14:$I14>0,$C14:$I14*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77066530877771444},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.86394366932468014},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7395255863539445},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.24246526475045987},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.88740398449706881},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.19944824348053933},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.67905063579043434}]
[6,"Netherlands",{"$f":"'Aid 2003'!Q17","v":10.83968829126899},{"$f":"'Trade 2003'!F17","v":6.6437980224281237},{"$f":"'Finance 2003'!D16","v":4.5063899253731341},{"$f":"'Migration 2003'!E15","v":3.6512060513556257},{"$f":"'Environment 2003'!K17","v":5.5742420947151068},{"$f":"'Security 2003'!J18","v":1.6633944585280009},{"$f":"'Technology 2003'!D17","v":5.4657838477799974},5.4777860987784255,6,{"$f":"ROUND(J15,1)-ROUND(VLOOKUP($B15,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#REF!"}},{"$f":"SUM(IF(ROUND(J15,1)<ROUND($J$3:$J$23,1),1))+1","v":6},{"$f":"VLOOKUP($B15,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#REF!"}},"Netherlands",{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":0},{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":0},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":0},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":0},"Netherlands",13,13,"New Zealand",4.3166724196071993,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195.42482944,279.801823232,null,1,1,null,{"$f":"ABS(SUM($C15:$I15*$C$33:$I$33)/SUM(IF($C15:$I15>0,$C15:$I15*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.10069373608707725},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":1.1712111156642859},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.54995335820895519},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.28169513648019551},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79926936418375549},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.72791400233678172},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.68593570664614845}]
[13,"New Zealand",{"$f":"'Aid 2003'!Q18","v":0.70485615260954082},{"$f":"'Trade 2003'!F18","v":8.1984778096500008},{"$f":"'Finance 2003'!D17","v":3.8496735074626862},{"$f":"'Migration 2003'!E16","v":1.9718659553613684},{"$f":"'Environment 2003'!K18","v":5.5948855492862881},{"$f":"'Security 2003'!J19","v":5.0953980163574721},{"$f":"'Technology 2003'!D18","v":4.8015499465230391},4.3166724196071993,13,{"$f":"ROUND(J16,1)-ROUND(VLOOKUP($B16,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#REF!"}},{"$f":"SUM(IF(ROUND(J16,1)<ROUND($J$3:$J$23,1),1))+1","v":13},{"$f":"VLOOKUP($B16,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#REF!"}},"New Zealand",{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":3},{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":2},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":3},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":2},"New Zealand",14,14,"Italy",4.1189037220276647,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251.08824064000001,759.27184998400003,null,0,0,null,{"$f":"ABS(SUM($C16:$I16*$C$33:$I$33)/SUM(IF($C16:$I16>0,$C16:$I16*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.3983435115690937},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.8060099508813755},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.69730810234541585},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.19041385768599575},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73449569411400295},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.54726089095089581},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.74507171448088472}]
[1,"Norway",{"$f":"'Aid 2003'!Q19","v":15.837173594454345},{"$f":"'Trade 2003'!F19","v":1.3472789277758552},{"$f":"'Finance 2003'!D18","v":4.848320895522388},{"$f":"'Migration 2003'!E17","v":3.4517473328786212},{"$f":"'Environment 2003'!K19","v":2.1769199318691386},{"$f":"'Security 2003'!J20","v":14.301232426831195},{"$f":"'Technology 2003'!D19","v":5.123453507262778},6.7265895166563325,1,{"$f":"ROUND(J17,1)-ROUND(VLOOKUP($B17,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#REF!"}},{"$f":"SUM(IF(ROUND(J17,1)<ROUND($J$3:$J$23,1),1))+1","v":1},{"$f":"VLOOKUP($B17,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#REF!"}},"Norway",{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":1},{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":0},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":1},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":0},"Norway",15,14,"Portugal",4.0981575421039755,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124.941549568,270.37055385600002,null,0,1,null,{"$f":"ABS(SUM($C17:$I17*$C$33:$I$33)/SUM(IF($C17:$I17>0,$C17:$I17*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.36422844387853504},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82791553209078128},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.73014392324093813},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.13678753053365411},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.76793795213854832},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.54115291641984364},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.72999124380167435}]
[14,"Portugal",{"$f":"'Aid 2003'!Q20","v":2.5495991071497452},{"$f":"'Trade 2003'!F20","v":5.7954087246354691},{"$f":"'Finance 2003'!D19","v":5.1110074626865671},{"$f":"'Migration 2003'!E18","v":0.95751271373557878},{"$f":"'Environment 2003'!K20","v":5.3755656649698382},{"$f":"'Security 2003'!J21","v":3.7880704149389057},{"$f":"'Technology 2003'!D20","v":5.1099387066117208},4.0981575421039755,15,{"$f":"ROUND(J18,1)-ROUND(VLOOKUP($B18,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#REF!"}},{"$f":"SUM(IF(ROUND(J18,1)<ROUND($J$3:$J$23,1),1))+1","v":14},{"$f":"VLOOKUP($B18,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#REF!"}},"Portugal",{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":0},{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":0},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":0},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":0},"Portugal",16,16,"Switzerland",4.0129140878653926,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.859209216000004,126.534385664,null,1,1,null,{"$f":"ABS(SUM($C18:$I18*$C$33:$I$33)/SUM(IF($C18:$I18>0,$C18:$I18*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.82848289325781754},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.34718094520350046},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.42411380597014919},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.43253696941332231},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.8017876056282659},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.47879895239569958},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.70001291599663751}]
[11,"Spain",{"$f":"'Aid 2003'!Q21","v":4.9521656656194555},{"$f":"'Trade 2003'!F21","v":6.0154927260113586},{"$f":"'Finance 2003'!D20","v":5.7812966417910445},{"$f":"'Migration 2003'!E19","v":1.7191322318689015},{"$f":"'Environment 2003'!K21","v":3.9298542964740073},{"$f":"'Security 2003'!J22","v":3.6952903523233092},{"$f":"'Technology 2003'!D21","v":5.2699585618387097},4.4804557822752553,11,{"$f":"ROUND(J19,1)-ROUND(VLOOKUP($B19,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#REF!"}},{"$f":"SUM(IF(ROUND(J19,1)<ROUND($J$3:$J$23,1),1))+1","v":11},{"$f":"VLOOKUP($B19,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#REF!"}},"Spain",{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":0},{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":0},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":0},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":0},"Spain",17,17,"Canada",3.9299380654463749,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,712.33870233599998,1484.8848035840001,null,1,1,null,{"$f":"ABS(SUM($C19:$I19*$C$33:$I$33)/SUM(IF($C19:$I19>0,$C19:$I19*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.16063876914397665},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.80527282093197339},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.64846082089552237},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.3720382979502993},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.40514155626229581},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.66289495076375815},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.87549084949854894}]
[3,"Sweden",{"$f":"'Aid 2003'!Q22","v":9.1225787817567934},{"$f":"'Trade 2003'!F22","v":6.5503044578282932},{"$f":"'Finance 2003'!D21","v":5.551445895522388},{"$f":"'Migration 2003'!E20","v":6.6361444290817229},{"$f":"'Environment 2003'!K22","v":6.0357469484828359},{"$f":"'Security 2003'!J23","v":5.1993088838336616},{"$f":"'Technology 2003'!D22","v":5.4086991307924652},6.3577469324711657,3,{"$f":"ROUND(J20,1)-ROUND(VLOOKUP($B20,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#REF!"}},{"$f":"SUM(IF(ROUND(J20,1)<ROUND($J$3:$J$23,1),1))+1","v":3},{"$f":"VLOOKUP($B20,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#REF!"}},"Sweden",{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":0},{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":0},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":0},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":0},"Sweden",18,18,"Greece",3.5896573870261976,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302.83890688000002,365.96868710400003,null,1,1,null,{"$f":"ABS(SUM($C20:$I20*$C$33:$I$33)/SUM(IF($C20:$I20>0,$C20:$I20*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.34274360360434947},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.81029802226549852},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.64101812366737743},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.21241447429548191},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.57249538742561346},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52464919355477035},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.48603858221310664}]
[16,"Switzerland",{"$f":"'Aid 2003'!Q23","v":5.7993802528047231},{"$f":"'Trade 2003'!F23","v":2.430266616424503},{"$f":"'Finance 2003'!D22","v":2.9687966417910445},{"$f":"'Migration 2003'!E21","v":3.0277587858932562},{"$f":"'Environment 2003'!K23","v":5.6125132393978614},{"$f":"'Security 2003'!J24","v":3.3515926667698972},{"$f":"'Technology 2003'!D23","v":4.9000904119764623},4.0129140878653926,16,{"$f":"ROUND(J21,1)-ROUND(VLOOKUP($B21,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#REF!"}},{"$f":"SUM(IF(ROUND(J21,1)<ROUND($J$3:$J$23,1),1))+1","v":16},{"$f":"VLOOKUP($B21,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#REF!"}},"Switzerland",{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":4},{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":0},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":4},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":0},"Switzerland",19,19,"Australia",3.3511268551475388,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294.74868428799999,363.00501811200002,null,0,1,null,{"$f":"ABS(SUM($C21:$I21*$C$33:$I$33)/SUM(IF($C21:$I21>0,$C21:$I21*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":8.995777071950492E-2},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.77343052441747617},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.7395255863539445},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.31321430198150885},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.48221978616157307},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.22811851734412322},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.72466036816940815}]
[12,"United Kingdom",{"$f":"'Aid 2003'!Q24","v":5.3946571614440009},{"$f":"'Trade 2003'!F24","v":6.0476056852727611},{"$f":"'Finance 2003'!D23","v":5.1766791044776115},{"$f":"'Migration 2003'!E22","v":1.6972568532532191},{"$f":"'Environment 2003'!K24","v":6.2118278914794818},{"$f":"'Security 2003'!J25","v":1.3961377043637753},{"$f":"'Technology 2003'!D24","v":4.7533544505330401},4.3825026929748407,12,{"$f":"ROUND(J22,1)-ROUND(VLOOKUP($B22,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#REF!"}},{"$f":"SUM(IF(ROUND(J22,1)<ROUND($J$3:$J$23,1),1))+1","v":12},{"$f":"VLOOKUP($B22,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#REF!"}},"United Kingdom",{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":0},{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":0},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":0},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":0},"United Kingdom",20,20,"United States",3.2076324939109164,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1744.58011648,2220.82367488,null,1,1,null,{"$f":"ABS(SUM($C22:$I22*$C$33:$I$33)/SUM(IF($C22:$I22>0,$C22:$I22*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.43831719311358797},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.79651656534822213},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.65509061833688698},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.21008755679286853},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.36515890544085128},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":8.0976759169137352E-2},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.66148489570936242}]
[20,"United States",{"$f":"'Aid 2003'!Q25","v":3.0682203517951159},{"$f":"'Trade 2003'!F25","v":5.575615957437555},{"$f":"'Finance 2003'!D24","v":4.5856343283582088},{"$f":"'Migration 2003'!E23","v":1.4706128975500796},{"$f":"'Environment 2003'!K25","v":2.5561123380859589},{"$f":"'Security 2003'!J26","v":0.56683731418396144},{"$f":"'Technology 2003'!D25","v":4.6303942699655369},3.2076324939109164,20,{"$f":"ROUND(J23,1)-ROUND(VLOOKUP($B23,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),9,FALSE),1)","v":{"$error":"#REF!"}},{"$f":"SUM(IF(ROUND(J23,1)<ROUND($J$3:$J$23,1),1))+1","v":20},{"$f":"VLOOKUP($B23,INDIRECT(\"'CDI \"&Year-1&\"'!Score_table\"),12,FALSE)","v":{"$error":"#REF!"}},"United States",{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":7},{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":5},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":7},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":5},"United States",21,21,"Japan",3.0214352923435537,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11597.85873408,14586.736541696,null,0,0,null,{"$f":"ABS(SUM($C23:$I23*$C$33:$I$33)/SUM(IF($C23:$I23>0,$C23:$I23*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.25254752341671882},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.48371775880075135},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.39790778251599146},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.16648840395497014},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.44841297182469969},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.52601144832573965},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$29,(COLUMN($BI$2)-1),FALSE)","v":0.74634940350468271}]
[null,"EU",{"$f":"'Aid 2003'!Q26","v":6.0473899230346611},{"$f":"'Trade 2003'!F26","v":6.046588643558259},{"$f":"'Finance 2003'!D25","v":4.630317189790798},{"$f":"'Migration 2003'!E24","v":2.6605387393739477},{"$f":"'Environment 2003'!K26","v":5.3011212228111484},{"$f":"'Security 2003'!J27","v":3.8758264942852581},{"$f":"'Technology 2003'!D26","v":5.0764681681442454},4.805464340142616,null,null,null,null,null,{"$f":"(SUM(IF($J24<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":2},null,{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":2},null,"EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Europe",{"$f":"'Aid 2003'!Q27","v":6.2376598651045301},{"$f":"'Trade 2003'!F27","v":5.8886235971098539},{"$f":"'Finance 2003'!D26","v":4.5892667506905243},{"$f":"'Migration 2003'!E25","v":2.6817248207015707},{"$f":"'Environment 2003'!K27","v":5.2730400732596712},{"$f":"'Security 2003'!J28","v":4.0710499584351618},{"$f":"'Technology 2003'!D27","v":5.0711201202703098},4.8303550265102322,null,null,null,null,null,{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":0},{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":1},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":0},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":1},"Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(IF(#REF!<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-#REF!)","v":{"$error":"#REF!"}}]
[null,"Average",{"$f":"AVERAGE(C3:C23)","v":5.4590247213495253},5.4898439703909609,4.6061278429282169,2.554513484296991,4.7704177420810776,5.1170328047721148,4.9908219568130479,4.7125403603759919,null,null,null,null,null,null,null,null,null,null,1]
[null,"Standard dev.",{"$f":"STDEVP(C3:C23)","v":3.6908393423622696},1.4322358789891005,0.80553202798197654,1.4073354060509895,1.2272833420307365,4.1278721421732261,0.78532134208109028,1.0643660435558588,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"Lowest",{"$f":"MIN(C3:C23)","v":0.62970439503653441},1.3472789277758552,2.7853544776119401,0.95751271373557878,2.1769199318691386,0.56683731418396144,2.9489507827276062,3.0214352923435537,null,null,null,null,null,null,null,null,null,null,4]
[null,"Highest",{"$f":"MAX(C3:C23)","v":15.837173594454345},8.1984778096500008,5.7812966417910445,6.6361444290817229,6.2118278914794818,16.636544241041268,6.4593924629849866,6.7265895166563325,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Weight",{"$f":"'CDI 2012'!C39","v":1},{"$f":"'CDI 2012'!D39","v":1},{"$f":"'CDI 2012'!E39","v":1},{"$f":"'CDI 2012'!F39","v":1},{"$f":"'CDI 2012'!G39","v":1},{"$f":"'CDI 2012'!H39","v":1},{"$f":"'CDI 2012'!I39","v":1},null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2003}]

{"sheet":"Aid 2013","index":12,"n_rows":181,"n_cols":25,"rows_kept":181,"cut":false,"hidden":false,"merged":[[144,0,144,1],[0,18,2,18]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Aid"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2013},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net aid to all developing countries"]
[{"$f":"\"Data year: \"&CDI_year-2","v":"Data year: 2011"},null,null,null,null,null,null,"Average bilateral quality discount:",{"$f":"1-SUM(IF(D5:D31,F5:F31/D5:D31))/COUNTIF(B5:B31,\">0\")","v":0.64396136255598613}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quality indicators for bilateral aid"]
["Donor name","Gross aid","Net aid, multilateral","Net aid, bilateral","Net aid, total","Bilateral adjusted aid","Multilateral adjusted aid","Quality-adjusted aid, total","GNI","Adjusted aid/GNI","Adjusted/Net aid (\"aid quality\")","Net aid/GNI","Charitable giving","Quality-adjusted charitable giving","Adjusted charitable giving/GNI","Adjusted (aid+charitable giving)/GNI","Score",null,"Net aid",null,"Donor name","Tying cost","Selectivity","Size weight","Gross aid"]
["Australia",429.87027543971817,296.44027456084768,123.53000126034021,419.9702758211879,62.326722249432898,19.978153799378003,82.304876048810897,1450350.75,5.6748256274429405E-5,0.19597786030898556,2.8956462829504373E-4,{"$f":"M146/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E5","v":0},{"$f":"M5*(1-$I$2)","v":0},{"$f":"N5/I5","v":0},{"$f":"J5+O5","v":5.6748256274429405E-5},{"$f":"P5/$P$35*Standard_mean","v":2.7654340303566078},null,4941.6902621705322,null,"Australia",0,0.19112182136501404,0.81033127798849736,133.43000087887049]
["Austria",552.66481930828672,534.17481967127901,18.489999637007713,552.66481930828672,4.7190398803511471,25.276558393019997,29.995598273371144,416045.625,7.2096896279996085E-5,5.4274484688411187E-2,1.3283755100375991E-3,{"$f":"M147/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E6","v":33.705777310315462},{"$f":"M6*(1-$I$2)","v":12.000559027556076},{"$f":"N6/I6","v":2.8844334146179463E-5},{"$f":"J6+O6","v":1.0094123042617554E-4},{"$f":"P6/$P$35*Standard_mean","v":4.9190289184690981},null,1066.0678274563099,null,"Austria",2.1506214178401666,0.2652762433337727,0.77886050173365295,18.489999637007713]
["Belgium",963.6451572236009,875.32515672038869,84.740000579506159,960.06515729989485,31.896392850831166,41.018378084534952,72.914770935366121,523485.40625,1.3928711300223781E-4,7.594773165233179E-2,1.8339864795417014E-3,{"$f":"M148/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E7","v":71.733961240818616},25.540061818642762,4.8788488683189077E-5,1.8807560168542688E-4,9.1652273272585898,null,2655.6108430945842,null,"Belgium",5.1742322796879646E-2,0.36993374199785883,0.72788838976740255,88.320000503212214]
["Canada",872.68288217737665,717.77288268759241,144.51999953389168,862.29288222148409,64.951824807849277,4.7968455364136693,69.748670344262948,1707439.125,4.0849872374959748E-5,8.0887447620549488E-2,5.0502115688691625E-4,{"$f":"M149/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E8","v":141.34473680525787},50.324187502026767,2.9473488550888611E-5,7.0323360925848356E-5,3.4269707688096993,null,5406.3728638577395,null,"Canada",0.87943274088370127,0.38882157931092531,0.71773602407476644,154.90999948978424]
["Czech Republic",151.2487421567794,146.53874219872617,4.7099999580532312,151.2487421567794,1.5178679896989498,6.8729793684816016,8.3908473581805509,200934.296875,4.1759159529646876E-5,5.5477138113868597E-2,7.5272735669844521E-4,{"$f":"M150/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E9","v":0},0,0,4.1759159529646876E-5,2.0349911772427771,null,247.75780270777855,null,"Czech Republic",0.91400000511109825,0.26233642157641568,0.8150091943868526,4.7099999580532312]
["Denmark",709.11125193776024,625.95125232876671,82.219999611377716,708.17125194014443,39.179858397394909,30.839146990038149,70.019005387433054,343981.625,2.0355449331758071E-4,9.8872984741480513E-2,2.0587473297160696E-3,{"$f":"M151/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E10","v":10.543316636081181},3.7538280892511477,1.0912873875897143E-5,2.1446736719347786E-4,10.451340615113789,null,2923.6734389598882,null,"Denmark",0.38625637915229832,0.27435988107682507,0.75261396584624507,83.15999960899353]
["Finland",475.56154457586933,440.32154401685227,35.240000559017062,475.56154457586933,18.532065325495193,20.354323510491334,38.886388835986523,264729,1.4689130709512945E-4,8.1769414031715781E-2,1.796408948682877E-3,{"$f":"M152/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E11","v":0.77548777092523968},0.27610360931471789,1.0429669938492492E-6,1.4793427408897871E-4,7.2090757087474389,null,1398.7273495465329,null,"Finland",0.40810476610514196,0.27320645835287594,0.83230440103417169,35.240000559017062]
["France",4877.9369877425406,3328.2469786254142,1200.5700135231018,4528.816992148516,355.65481667831142,156.73126908787469,512.38608576618617,2828440,1.8115501328159204E-4,0.11313905743033902,1.6011713142751892E-3,{"$f":"M153/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E12","v":0},0,0,1.8115501328159204E-4,8.827975895434772,null,11712.102356065105,null,"France",28.4509053060155,0.41643125101856721,0.74042420518970564,1549.6900091171265]
["Germany",5370.4383204063588,4415.0183177074605,698.49243660670618,5113.5107543141667,181.76838384775209,210.74584575180788,392.51422959955994,3643534.5,1.0772897295183014E-4,7.6760223740294967E-2,1.4034478757684789E-3,{"$f":"M154/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E13","v":271.40665326565932},96.631255021945265,2.6521295467888467E-5,1.3425026841971862E-4,6.5422320481006144,null,13381.562705552287,null,"Germany",75.755334558220014,0.3000869990916234,0.76621465013726764,955.42000269889832]
["Greece",273.44509977814005,250.71510025080491,22.729999527335139,273.44509977814005,5.9598768719373103,11.762648281700624,17.722525153637935,289546.71875,6.1207825908536344E-5,6.4812004925365721E-2,9.4439025577160011E-4,{"$f":"M155/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E14","v":5.1441638203183725E-2},1.8315210773749462E-2,6.3254768877429954E-8,6.1271080677413768E-5,2.9858385562129581,null,419.92314871153013,null,"Greece",2.1174143361764122,0.32285668947885054,0.8024338538682777,22.729999527335167]
["Hungary",92.691167221214656,91.461167243119363,1.229999978095293,92.691167221214656,0.20141740752578333,4.2837670137097765,4.4851844212355596,129699.890625,3.4581250605704279E-5,4.8388477086833089E-2,7.1465879249822738E-4,{"$f":"M156/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E15","v":0},0,0,3.4581250605704279E-5,1.6852001015649924,null,138.05831806325597,null,"Hungary",0.2459999992847442,0.25094165466216467,0.81569754533725802,1.229999978095293]
["Ireland",242.04444624843921,224.7044460287961,17.340000219643116,242.04444624843921,8.1440678602476133,9.1570612275614174,17.301129087809031,178394.046875,9.6982659404166457E-5,7.1479140942778782E-2,1.3567966559895285E-3,{"$f":"M157/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E16","v":76.653167358591958},27.29148926212104,1.5298430491486118E-4,2.4996696431902764E-4,12.181293223352448,null,903.50527565977609,null,"Ireland",0,0.22614874376568353,0.81647029286929262,17.340000219643116]
["Italy",2494.7084584423878,2376.7284573429802,87.830001581460238,2464.5584589244404,27.015937107883289,112.08477655843021,139.10071366631348,2182612.75,6.3731284290497017E-5,5.6440419647022094E-2,1.1291780728965503E-3,{"$f":"M158/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E17","v":19.044358940856146},6.7805276082971453,3.1066104641316445E-6,6.6837894754628662E-5,3.2571183822458694,null,3704.8991226224061,null,"Italy",7.5515487677758912,0.32865092767019105,0.72137919819979246,117.98000109940767]
["Japan",2692.6816907826892,1811.26168152728,87.644843859023922,1898.9065253863039,1.4232014966353574,24.429653720328716,25.852855216964073,6056726.5,4.2684534652446451E-6,1.3614601283075111E-2,3.13520269635141E-4,{"$f":"M159/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E18","v":52.290303959277281},18.617368573194408,3.0738334599051826E-6,7.3422869251498282E-6,0.35780148072322204,null,8101.8617058393374,null,"Japan",6.1721400759180529,-4.3480751704798093E-2,0.69386805751436342,881.42000925540924]
["Luxembourg",95.4584234828191,83.268423544807931,12.189999938011169,95.4584234828191,3.3938209443209058,2.6053353098603393,5.9991562541812451,42061.6015625,1.4262786083566037E-4,6.2845750383264939E-2,2.2694909355977784E-3,{"$f":"M160/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E19","v":0.7042512551460639},0.25074065730044115,5.9612722289678305E-6,1.4858913306462819E-4,7.2409880425394748,null,409.58941636690213,null,"Luxembourg",3.806477395250218E-4,0.19912244883855801,0.65672448562122032,12.189999938011169]
["Netherlands",1572.9352807729215,1485.3452792978555,86.850001480430365,1572.1952807782859,49.271148457888721,55.988465084749507,105.25961354263822,842102.3125,1.2499622905695111E-4,6.6950724779259868E-2,1.8669884376766701E-3,{"$f":"M161/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E20","v":25.548113734259992},9.0961156032106256,1.0801675126869605E-5,1.357979041838207E-4,6.6176508343263576,null,6450.580024647852,null,"Netherlands",0,0.27403428957880327,0.798723891031071,87.590001475065947]
["New Zealand",45.114159916931399,41.054159976014503,4.0599999409168959,45.114159916931399,1.5354236503944585,0.32955393882715095,1.8649775892216094,153609.4375,1.2141035209647255E-5,4.1339073866289176E-2,2.9369393346636923E-4,{"$f":"M162/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E21","v":3.4963991230798035},1.2448531797417781,8.1040149615923058E-6,2.0245050171239559E-5,0.98657393839694119,null,423.05415747261941,null,"New Zealand",3.9654117804555349E-4,0.22576370658486261,0.85936716357679255,4.0599999409168959]
["Norway",848.61014451990229,663.02014153609377,185.59000298380852,848.61014451990229,80.075612516587682,30.464297383175033,110.53990989976272,493913,2.2380441474462653E-4,0.13025994399619181,1.718136887508331E-3,{"$f":"M163/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E22","v":0},0,0,2.2380441474462653E-4,10.906349997536687,null,4869.5901242026157,null,"Norway",0,0.25308336129564651,0.79240659072928066,185.59000298380852]
["Poland",310.04505373099687,308.33505377480628,1.7099999561905861,310.04505373099687,0.35829579912962883,14.574404111771198,14.932699910900826,495985.96875,3.0107101514453529E-5,4.8162999961472774E-2,6.2510851771146374E-4,{"$f":"M164/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E23","v":0},0,0,3.0107101514453529E-5,1.4671676021345363,null,410.98926173993232,null,"Poland",0.34199999633431422,0.32640587073546667,0.80241247181708919,1.7099999561905861]
["Portugal",201.75406535389982,201.25406535203717,-3.2499999981373549,198.00406535389982,-1.2005270451431149,9.3518236885589019,8.1512966434157867,229143.484375,3.5572892965509557E-5,4.1167319614608316E-2,8.6410515181771605E-4,{"$f":"M165/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E24","v":0.63701014736023021},0.22680022490414686,9.8977383329382248E-7,3.6562666798803381E-5,1.781757707532613,null,686.64847972836037,null,"Portugal",1.7601831971977807E-3,null,0.51376848862782509,0.50000000186264515]
["Slovak Republic",60.30044527728689,60.180445279969099,0.11999999731779099,60.30044527728689,2.5519478476533686E-2,2.822675409464293,2.8481948879408265,94205.8203125,3.0233746476521099E-5,4.7233397279964097E-2,6.4009256622635376E-4,{"$f":"M166/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E25","v":0},0,0,3.0233746476521099E-5,1.473339215341138,null,84.162941529330467,null,"Slovak Republic",2.3999999821186058E-2,0.3398290070967378,0.78224019191380134,0.11999999731779099]
["South Korea",188.19942356544129,125.28942399742596,59.769999612122774,185.05942360954873,14.466546651310146,1.4369450052111417,15.903491656521288,1119477.25,1.4206176728040956E-5,8.5937215983529602E-2,1.6530878462206241E-4,{"$f":"M167/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E26","v":10.641388816366451},3.7887455746910788,3.3843881817974226E-6,1.7590564909838379E-5,0.85721659145998119,null,1297.0494192195176,null,"South Korea",8.3342886580852564,0.42804165108719944,0.60253014976020258,62.909999568015337]
["Spain",2032.9143700691827,1578.7843686434396,392.88917514221907,1971.6735437856587,105.1566623195219,76.061833371850099,181.218495691372,1457356.75,1.2434738144340566E-4,9.1911004366081975E-2,1.3529107020540158E-3,{"$f":"M168/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E27","v":0},0,0,1.2434738144340566E-4,6.059648398117857,null,4069.1935413893334,null,"Spain",20.393565846685014,0.39818857103623795,0.62808054603605501,454.1300014257431]
["Sweden",1609.7453344775754,1420.2953341318685,189.45000034570694,1609.7453344775754,111.19240541137928,74.446886363056848,185.63929177443612,549972,3.3754316906030871E-4,0.11532214928560935,2.9269587078570827E-3,{"$f":"M169/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E28","v":1.8755901823249987},0.66778257291836207,1.2142119470052332E-6,3.3875738100731394E-4,16.508193396141927,null,5398.5972257675849,null,"Sweden",8.3816891704056682E-3,0.21216060883691448,0.8691617318332292,189.45000034570694]
["Switzerland",664.40619529798528,565.21619476392766,99.190000534057617,664.40619529798528,44.261974067547534,44.263610558922288,88.525584626469822,678211.1875,1.3052805122957341E-4,0.13324015527393784,9.7964499486818805E-4,{"$f":"M170/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E29","v":45.847240738886178},16.32338912324072,2.4068298229363429E-5,1.5459634945893684E-4,7.5337293835984918,null,3013.6761481372255,null,"Switzerland",0.79578335237795106,0.32816619850718354,0.72351918362605561,99.190000534057617]
["United Kingdom",4531.5695415246373,4251.269541751135,278.03999973461032,4529.3095414857453,105.44877763299915,237.79077146398794,343.2395490969871,2459148.75,1.3957657059052939E-4,7.5781870493310227E-2,1.8418200775718611E-3,{"$f":"M171/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E30","v":91.252548529929015},32.489433041889676,1.3211658319526086E-5,1.5278822891005549E-4,7.44561675379921,null,13735.914528352594,null,"United Kingdom",0,0.24750586638075936,0.76113372494392406,280.29999977350235]
["United States",4684.3368060181165,1561.4967975115653,2746.1189688427303,4307.6157663542954,1531.7459953475238,12.880347288037809,1544.6263426355617,15211300,1.0154466367999853E-4,0.35858034384130777,2.8318524822692966E-4,{"$f":"M172/Table_Query_from_CDI_5[[#This Row],[Net aid]]*E31","v":1706.3991342630388},607.54402269865727,3.9940309026753616E-5,1.4148497270675216E-4,6.8947908533998801,null,28943.066588673624,null,"United States",127.90406089219067,0.27290549539071146,0.82152585260777877,3122.8400085065514]
["EU",{"$f":"SUM(B$5:B$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":26618.218509730697},{"$f":"SUM(C$5:C$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":22697.918493910511},{"$f":"SUM(D$5:D$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":3211.5916283776523},{"$f":"SUM(E$5:E$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":25909.51012228816},{"$f":"SUM(F$5:F$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":1048.2358272160018},{"$f":"SUM(G$5:G$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":1102.7689490709497},{"$f":"SUM(H$5:H$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":2151.0047762869513},{"$f":"SUM(I$5:I$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":17171380.546875},{"$f":"H32/I32","v":1.2526685145757894E-4},{"$f":"H32/E32","v":8.3019893704458364E-2},{"$f":"E32/I32","v":1.508877521615663E-3},{"$f":"SUM(M$5:M$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":603.93167801047139},{"$f":"SUM(N$5:N$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":215.02301174812513},1.2522173808981067E-5,1.3778902526656001E-4,{"$f":"P32/$P$35*Standard_mean","v":6.7146813752145178},null,{"$f":"SUM(S$5:S$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":69797.563607961332},null,null,{"$f":"SUM(V$5:V$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":138.80201622142576},{"$f":"SUM(W$5:W$31*Y$5:Y$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))/SUM(Y$5:Y$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":0.34973751591910246},{"$f":"SUM(X$5:X$31*Y$5:Y$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))/SUM(Y$5:Y$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":0.74365872709412084},{"$f":"SUM(Y$5:Y$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":3920.3000158201903}]
["Europe",{"$f":"SUM(B$5:B$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":28131.234849548586},{"$f":"SUM(C$5:C$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":23926.154830210533},{"$f":"SUM(D$5:D$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":3496.3716318955185},{"$f":"SUM(E$5:E$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":27422.526462106049},{"$f":"SUM(F$5:F$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":1172.5734138001369},{"$f":"SUM(G$5:G$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":1177.496857013047},{"$f":"SUM(H$5:H$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":2350.0702708131839},{"$f":"SUM(I$5:I$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":18343504.734375},{"$f":"H33/I33","v":1.2811457269718178E-4},{"$f":"H33/E33","v":8.5698532338391212E-2},{"$f":"E33/I33","v":1.4949447697809525E-3},{"$f":"SUM(M$5:M$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":649.77891874935744},{"$f":"SUM(N$5:N$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":231.34640087136586},1.2611897465691596E-5,1.4072647016287338E-4,{"$f":"P33/$P$35*Standard_mean","v":6.8578278014109229},null,{"$f":"SUM(S$5:S$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":77680.829880301171},null,null,{"$f":"SUM(V$5:V$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":139.59779957380371},{"$f":"SUM(W$5:W$31*Y$5:Y$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))/SUM(Y$5:Y$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":0.34496288529655988},{"$f":"SUM(X$5:X$31*Y$5:Y$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))/SUM(Y$5:Y$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":0.74533514580618621},{"$f":"SUM(Y$5:Y$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":4205.0800193380564}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Adjusted__aid_charitable_giving__GNI\"))","v":1.0260280240189207E-4}]
[]
[]
[]
["Quality-adjusted aid by donor, bilateral and multilateral"]
["Donor name","Gross aid","Amortization","Interest","Net aid","Tying cost","Selectivity","Size weight","Quality-adjusted aid","Adjusted aid/Net aid"]
["Australia",133.43000087887049,0,9.8999996185302734,123.53000126034021,0,0.19112182136501404,0.81033127798849736,62.326722249432898,0.50454724855121602]
["Austria",18.489999637007713,0,0,18.489999637007713,2.1506214178401666,0.2652762433337727,0.77886050173365295,4.7190398803511471,0.25522119918845182]
["Belgium",88.320000503212214,3.5799999237060547,0,84.740000579506159,5.1742322796879646E-2,0.36993374199785883,0.72788838976740255,31.896392850831166,0.37640302847183493]
["Canada",154.90999948978424,8.1199999749660492,2.2699999809265137,144.51999953389168,0.87943274088370127,0.38882157931092531,0.71773602407476644,64.951824807849277,0.44943139369867829]
["Czech Republic",4.7099999580532312,0,0,4.7099999580532312,0.91400000511109825,0.26233642157641568,0.8150091943868526,1.5178679896989498,0.32226496883586492]
["Denmark",83.15999960899353,0.93999999761581421,0,82.219999611377716,0.38625637915229832,0.27435988107682507,0.75261396584624507,39.179858397394909,0.47652467261716147]
["Finland",35.240000559017062,0,0,35.240000559017062,0.40810476610514196,0.27320645835287594,0.83230440103417169,18.532065325495193,0.52588152756862783]
["France",1549.6900091171265,349.11999559402466,0,1200.5700135231018,28.4509053060155,0.41643125101856721,0.74042420518970564,355.65481667831142,0.29623829736895874]
["Germany",955.42000269889832,178.33000111579895,78.597564976393215,698.49243660670618,75.755334558220014,0.3000869990916234,0.76621465013726764,181.76838384775209,0.26022956630824445]
["Greece",22.729999527335167,0,0,22.729999527335167,2.1174143361764122,0.32285668947885054,0.8024338538682777,5.9598768719373103,0.26220312344353303]
["Hungary",1.229999978095293,0,0,1.229999978095293,0.2459999992847442,0.25094165466216467,0.81569754533725802,0.20141740752578333,0.16375399277460695]
["Ireland",17.340000219643116,0,0,17.340000219643116,0,0.22614874376568353,0.81647029286929262,8.1440678602476133,0.46966942082398838]
["Italy",117.98000109940767,30.149999517947435,0,87.830001581460238,7.5515487677758912,0.32865092767019105,0.72137919819979246,27.015937107883289,0.30759349449432322]
["Japan",881.42000925540924,594.77001953125,199.00514586513532,87.644843859023922,6.1721400759180529,-4.3480751704798093E-2,0.69386805751436342,1.4232014966353574,1.6238279788878013E-2]
["Luxembourg",12.189999938011169,0,0,12.189999938011169,3.806477395250218E-4,0.19912244883855801,0.65672448562122032,3.3938209443209058,0.27841025115498208]
["Netherlands",87.590001475065947,0.73999999463558197,0,86.850001480430365,0,0.27403428957880327,0.798723891031071,49.271148457888721,0.56731315622361655]
["New Zealand",4.0599999409168959,0,0,4.0599999409168959,3.9654117804555349E-4,0.22576370658486261,0.85936716357679255,1.5354236503944585,0.37818317062529411]
["Norway",185.59000298380852,0,0,185.59000298380852,0,0.25308336129564651,0.79240659072928066,80.075612516587682,0.43146511788985609]
["Poland",1.7099999561905861,0,0,1.7099999561905861,0.34199999633431422,0.32640587073546667,0.80241247181708919,0.35829579912962883,0.20952971246140512]
["Portugal",0.50000000186264515,0,3.75,-3.2499999981373549,1.7601831971977807E-3,null,0.51376848862782509,-1.2005270451431149,0.36939293717881932]
["Slovak Republic",0.11999999731779099,0,0,0.11999999731779099,2.3999999821186058E-2,0.3398290070967378,0.78224019191380134,2.5519478476533686E-2,0.21266232539115409]
["South Korea",62.909999568015337,1.9599999785423279,1.179999977350235,59.769999612122774,8.3342886580852564,0.42804165108719944,0.60253014976020258,14.466546651310146,0.24203692061553883]
["Spain",454.1300014257431,49.040000468492508,12.200825815031493,392.88917514221907,20.393565846685014,0.39818857103623795,0.62808054603605501,105.1566623195219,0.26764968080746182]
["Sweden",189.45000034570694,0,0,189.45000034570694,8.3816891704056682E-3,0.21216060883691448,0.8691617318332292,111.19240541137928,0.58692217053827511]
["Switzerland",99.190000534057617,0,0,99.190000534057617,0.79578335237795106,0.32816619850718354,0.72351918362605561,44.261974067547534,0.44623423560069303]
["United Kingdom",280.29999977350235,2.2600000388920307,0,278.03999973461032,0,0.24750586638075936,0.76113372494392406,105.44877763299915,0.37925758068497412]
["United States",3122.8400085065514,266.64999213814735,110.07104752567383,2746.1189688427303,127.90406089219067,0.27290549539071146,0.82152585260777877,1531.7459953475238,0.55778573788193608]
["AfDB",4.5899999812245369,0,0,4.5899999812245369,0,0.42866665449281072,0.75565623324604458,1.5071174145787913,0.32834802194851359]
["AfDF",0,7.869999885559082,null,null,0]
["Arab Fund (AFESD)",605.60000959038734,477.32999038696289,0,128.27001920342445,0,0.42253260843389084,0.79684008926735095,40.670720741770566,0.31707113629780115]
["Bill & Melinda Gates Foundation",2.4300000369548798,0,0,2.4300000369548798,0.4860000146329404,0.39857635638419375,0.78604090320798492,0.60904999545906602,0.25063785440196473]
["Bulgaria",0,0,0,0,0]
["Cyprus",0.2500000037252903,0,0,0.2500000037252903,5.000000149011613E-2,0.29187269736161997,0.79659645652569022,4.6500951814660955E-2,0.18600380448697115]
["EC",1424.3699860572815,0,133.33829684957067,1291.0316892077108,0,0.40417731372463539,0.8436802209131653,553.85331472390021,0.42900055773518059]
["Estonia",0.35000000149011612,0,0,0.35000000149011612,7.0000001341104512E-2,0.20889503785936236,0.82253766414097973,4.8110730243218582E-2,0.13745922868110963]
["GAVI",23.790000915527344,0,0,23.790000915527344,0,0.20889503785936234,0.82253766414097973,4.0876939854419474,0.17182403649148145]
["GEF",11.470000147819519,0,0,11.470000147819519,0,0.35062118015002208,0.91855081123662652,3.6940668953541271,0.32206336946354619]
["GFATM",28.280000168830156,0,0,28.280000168830156,0,0.31722588646963551,0.86906534296800642,7.7965139202610301,0.27569002382306368]
["IAEA",4.8799999728798866,0,0,4.8799999728798866,0,0.29490301120649903,0.80933833931928956,1.1647404026756851,0.23867631335012579]
["Iceland",0.9700000174343586,0,0,0.9700000174343586,0.17600000539422039,0.20889503785936239,0.82253766414097984,0.55365121070560019,0.57077443376754022]
["IDA",74.080000162124634,116.11999988555908,null,null,0,null,0.6741785466011404]
["IFAD",30.290000140666962,23.150000151246786,null,null,0,null,0.89145560706511862]
["Islamic Development Bank",61.939999349415302,18.040000021457672,0,43.89999932795763,0,0.22258443153180435,0.81583641362407811,9.361144958837798,0.21323792943377498]
["Israel",58.870002511888742,0,0,58.870002511888742,11.774000677824029,0.49200753433742916,0.78022479686641255,18.079047337146442,0.30710118168409106]
["Kuwait",285.8599977940321,166.01000165939331,69.62999826669693,50.219997867941856,57.172000410735599,0.33625940601476317,0.79054488332297934,-1.9821896050492427,-3.9470125233011639E-2]
["Latvia",0,0,0,0,0]
["Liechtenstein",0,0,0,0,0]
["Lithuania",0.14000000059604645,0,0,0.14000000059604645,2.8000000536441805E-2,0.41218854915580527,0.78692155595969515,3.6328326117784387E-2,0.25948804259369618]
["Malta",0,0,0,0,0]
["Montreal Protocol",0.36999998986721039,0,0,0.36999998986721039,0,0.48285573050628949,0.76905977387274282,0.13739761623628033,0.37134491891632504]
["Nordic Dev.Fund",0,0.17000000178813934,null,null,0]
["OPEC Fund for International Development",55.760000858455896,21.62000048160553,0,34.140000376850367,0,0.33462020597139913,0.8605095132104279,11.091217593574671,0.32487455978750945]
["Romania",2.0699999686330557,0,0,2.0699999686330557,0.41399999989569181,0.32920836034779521,0.80769857918837462,0.44033225453793917,0.21272089913543177]
["Russia",11.71999990940094,0,0,11.71999990940094,2.3440000168085096,0.38555494919334421,0.75258764982587267,2.7205766304662249,0.23213111360896635]
["SAF+ESAF(IMF)",0,24.870000839233398,0,-24.870000839233398,0]
["Saudi Arabia",4390.7001953125,0,0,4390.7001953125,878.14005214780627]
["Slovenia",0.38000000268220901,0,0,0.38000000268220901,7.6000001668930062E-2,0.25188680810156344,0.80853641579916158,6.1912535937260961E-2,0.1629277250006704]
["Taiwan",0,0,0,0,0]
["Thailand",5.9999998658895493E-2,0,0,5.9999998658895493E-2,1.1999999910593029E-2,0.46601693000732802,0.7824688729968392,1.7502899160549808E-2,0.29171499252950167]
["Turkey",351.11999983526766,0,0,351.11999983526766,70.224001013472673,0.23572609910991801,0.83072642358345727,93.973928120671218,0.26764048805183488]
["UNAIDS",9.5799998231232166,0,0,9.5799998231232166,0,0.37457336385126944,0.78573062105879998,2.819525786091551,0.29431376181094182]
["UNDP",22.510000348091125,0,0,22.510000348091125,0,0.27941174550723546,0.58907622820911321,7.3088981333300582,0.32469560285679255]
["UNFPA",20.129999697208405,0,0,20.129999697208405,0,0.30151740951550038,0.61465926071690546,3.7307022652483592,0.18533046802607389]
["UNHCR",15.069999694824219,0,0,15.069999694824219,0,null,0.79785646588336578]
["UNICEF",29.320000052452087,0,0,29.320000052452087,0,0.26477021433254228,0.62164684572360551,6.0979858671912686,0.20798041801781247]
["United Arab Emirates",456.02000496536493,56.240000247955322,0,399.78000471740961,91.204002352118493,0.43128639804343449,0.78739080746541334,145.0247577791495,0.36276140894455783]
["UNPBF",0,0,0,0,0]
["UNRWA",607.94000244140625,0,0,607.94000244140625,0,0.36193909416900272,0.80487710589219885,197.55293229907909,0.32495465260672562]
["WFP",50.950000166893005,0,0,50.950000166893005,0,0.21809379551484542]
["WHO",11.999999940395355,0,0,11.999999940395355,0,0.30743768055874116,0.80438970446622249,3.3074213446753338,0.27561844675862279]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Charitable contributions to developing countries attributable to public policy",null,null,null,null,null,null,"Price elasticity of giving",null,-0.5]
[null,null,null,null,null,null,null,"Income elasticity of giving",null,1.1000000000000001]
[]
["Country","Individual income tax deduction? (1)","Marginal income tax rate (2)","Individual income tax credit? (1)","Low cap on deduction or credit? (1)","Tax incentive","Increase in giving with incentive","Total tax revenue as % of GDP (3)","% increase in giving because of smaller government","Combined increase","Current Giving -- Grants by NGOs2","Giving in absence of favorable tax policies","Giving attributed to tax policies"]
["Formula:",null,null,null,null,null,"(1–E)^price elasticity–14",null,"((1–G)/(1–51.9%))^ income elasticity–15","(1+F)´ (1+H)–1",null,"J/(1+I)","J–K"]
["Australia","Yes",0.39499999999679858,0,"No",{"$f":"IF(B146=\"Yes\",C146,D146)/IF(E146=\"No\",1,2)","v":0.39499999999679858},{"$f":"(1-F146)^Price_elasticity_of_giving-1","v":0.28564869306304841},0.25630999999999998,{"$f":"((1-H146)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.61499637542640717},{"$f":"(1+G146)*(1+I146)-1","v":1.0763179793685205},0,{"$f":"K146/(1+J146)","v":0},{"$f":"K146-L146","v":0}]
["Austria","Yes",0.3789795918364689,0,"No",{"$f":"IF(B147=\"Yes\",C147,D147)/IF(E147=\"No\",1,2)","v":0.3789795918364689},0.26895746176249036,0.42091000000000001,{"$f":"((1-H147)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.22648174327365278},{"$f":"(1+G147)*(1+I147)-1","v":0.55635315984256883},181.8800048828125,{"$f":"K147/(1+J147)","v":116.86293932233887},{"$f":"K147-L147","v":65.017065560473625}]
["Belgium","Yes",0.46681410000314827,0,"No",0.46681410000314827,0.36949569683382566,0.44008000000000003,{"$f":"((1-H148)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.18189526988849325},0.61860048622054453,519.17999267578125,320.75857946149148,198.42141321428977]
["Canada","No",0.3539199999986522,0.28999999999999998,"No",0.28999999999999998,0.18678165819385351,0.31009999999999999,{"$f":"((1-H149)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.48698016490979423},0.76472078581301539,2045.050048828125,1158.8519074908274,886.19814133729756]
["Czech Republic","Yes",0.20100000001548324,0,"No",0.20100000001548324,0.1187334157848845,0.35294999999999999,{"$f":"((1-H150)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.38570901283769432},0.55023897721581405,0,0,0]
["Denmark","Yes",0.56052519998047501,0,"Yes",0.2802625999902375,0.17872627540605035,0.48068,{"$f":"((1-H151)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":8.7975133272967021E-2},0.28242487657724569,197.64999389648437,154.1220834892149,43.527910407269474]
["Finland","No ",0.40038975000061328,0,"No",0,0,0.43424000000000001,{"$f":"((1-H152)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.19546228373863994},0.19546228373863994,13.949999809265137,11.669125826068287,2.2808739831968499]
["France","No",0.30226597500040953,0.66,"No",0.66,0.71498585142508864,0.44209999999999999,{"$f":"((1-H153)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.17720585522267429},1.0188913859216577,0,0,0]
["Germany","Yes",0.44310000000405125,0,"No",0.44310000000405125,0.34002034166805495,0.37089,{"$f":"((1-H154)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.34350616426261782},0.80032558926833119,1597.68994140625,887.44499935456997,710.24494205168003]
["Greece","Yes",0.30895000000055006,0,"No",0.30895000000055006,0.20294359562845088,0.31241999999999998,{"$f":"((1-H155)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.48148062195900421},0.78213762623323824,0.18000000715255737,0.1010023044813935,7.8997702671163877E-2]
["Hungary","No",0.20319999987259507,0.3,"Yes",0.15,8.4652289093280819E-2,0.35730000000000001,{"$f":"((1-H156)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.37546500650937853},0.49190126787810184,0,0,0]
["Ireland","Yes",0.47999999999774445,0,"No",0.47999999999774445,0.38675049056006539,0.27634999999999998,{"$f":"((1-H157)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.5671906757009082},1.1733024383293946,530,243.86849738566897,286.131502614331]
["Italy","Yes",0.39362022499699378,0.19,"Yes",0.19681011249849689,0.11581163089616697,0.42897999999999997,{"$f":"((1-H158)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.20769388594728166},0.34755888450216577,111,82.371168545267082,28.628831454732918]
["Japan","Yes",0.2536874997895211,0,"No",0.2536874997895211,0.15754968759312038,0.27632000000000001,{"$f":"((1-H159)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.56726214312231038},0.81418380414775471,497.1199951171875,274.01853879448475,223.10145632270275]
["Luxembourg","Yes",0.36078120000456693,0,"No",0.36078120000456693,0.25076358974316082,0.37125999999999998,{"$f":"((1-H160)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.34263701431067028},0.67932149174125356,7.4699997901916504,4.4482249687915107,3.0217748214001396]
["Netherlands","Yes",0.49342799999794806,0,"No",0.49342799999794806,0.40500998101276009,0.38735000000000003,{"$f":"((1-H161)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.30489058496202492},0.8333842960012241,230.60000610351562,125.77832514791086,104.82168095560476]
["New Zealand","No",0.32999999999810825,0.33300000000000002,"No",0.33300000000000002,0.224438799945752,0.31675999999999999,{"$f":"((1-H162)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.47119766994843792},0.80139150947465176,73.699996948242188,40.912814655008376,32.787182293233812]
["Norway","Yes",0.40000000000873115,0,"Yes",0.20000000000436557,0.11803398875294535,0.43229000000000001,{"$f":"((1-H163)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.19999549226200442},0.34163574669924301,0,0,0]
["Poland","Yes",8.8447250000172062E-2,0,"No",8.8447250000172062E-2,4.7391625636568069E-2,0.31712000000000001,{"$f":"((1-H164)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.47034499895963333},0.54002703870692836,0,0,0]
["Portugal","No",0.35499999999956344,0.25,"No",0.25,0.15470053837925168,0.31263000000000002,{"$f":"((1-H165)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.48098290998783289},0.7100917634934214,5.320000171661377,3.1109442693259557,2.2090559023354213]
["Slovakia","No",0.16719999999986612,0,"No",0,0,0.28816999999999998,{"$f":"((1-H166)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.53905568013596072},0.53905568013596072,0,0,0]
["South Korea","Yes",0.15074408240616322,0,"No",0.15074408240616322,8.5127348474932196E-2,0.25866,{"$f":"((1-H167)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.60938368007183796},0.74638624543518217,174.50999450683594,99.926345024178644,74.583649482657293]
["Spain","No",0.3999999999996362,0.25,"No",0.25,0.15470053837925168,0.31578000000000001,{"$f":"((1-H168)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.47351905742447564},0.70147324892012941,0,0,0]
["Sweden","No",0.56600000002072193,0.25,"Yes",0.125,6.9044967649697586E-2,0.44470999999999999,{"$f":"((1-H169)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.17114927460003448},0.25201123837776063,31.25,24.959839849753134,6.2901601502468658]
["Switzerland","Yes",0.26616900000226451,0,"No",0.26616900000226451,0.1673523795369527,0.28460000000000002,{"$f":"((1-H170)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.54754841710277802},0.80653432715357254,465.79998779296875,257.84175854930839,207.95822924366036]
["United Kingdom","Yes",0.40000000000145519,0,"No",0.40000000000145519,0.29099444873737124,0.35536000000000001,{"$f":"((1-H171)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.38003274406507104},0.78161461166380808,630.79998779296875,354.06085225349574,276.73913553947301]
["United States","Yes",0.31724999999823922,0,"No",0.31724999999823922,0.21023343115578541,0.25091999999999998,{"$f":"((1-H172)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.62787644092961159},0.97011049060391197,23284,11818.626473514483,11465.373526485517]
["EU",null,null,null,null,{"$f":"SUM(Charity_tax_incentive*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A173&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A173&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0.36852487815358453},null,{"$f":"SUM(Revenue_GDP*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A173&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A173&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0.38194200090433122},null,null,null,{"$f":"SUM(L$146:L$172*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A173&\"_countries\"))","v":2329.556582178378},{"$f":"SUM(M$146:M$172*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A173&\"_countries\"))","v":1727.413344357705}]
["Europe",null,null,null,null,{"$f":"SUM(Charity_tax_incentive*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A174&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A174&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0.36297585127312426},null,{"$f":"SUM(Revenue_GDP*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A174&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A174&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0.38058225947814145},null,null,null,{"$f":"SUM(L$146:L$172*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A174&\"_countries\"))","v":2587.3983407276864},{"$f":"SUM(M$146:M$172*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A174&\"_countries\"))","v":1935.3715736013653}]
[]
[]
["(1) Source: CDI-administered surveys "]
["(2) Marginal income tax rate for single individual at 167% of income level of the average production worker.  Source: OECD Tax Database (www.oecd.org/ctp/taxdatabase), Table I.4: column I (167%). Data from 2012, except for Australia (2010) and New Zealand and the United Kingdom (2011)."]
["(3) Source: OECD Revenue Statistics (http://www.oecd-ilibrary.org), Comparative tables. Data from 2011 except Australia, Ireland, Japan, Netherlands, Poland and Portugal are from 2010."]
["(4) Price elasticity of giving taken to be –0.5."]
["(5) Income elasticity of giving taken to be 1.1. 51.9% is the highest revenue/GDP observed, in Sweden, in the reference year of 2001. "]

{"sheet":"Aid 2012","index":13,"n_rows":177,"n_cols":25,"rows_kept":177,"cut":false,"hidden":false,"merged":[[144,0,144,1],[175,0,175,12],[0,18,2,18]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Aid"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2012},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net aid to all developing countries"]
[{"$f":"\"Data year: \"&CDI_year-2","v":"Data year: 2010"},null,null,null,null,null,null,"Average bilateral quality discount:",{"$f":"1-SUM(IF(D5:D31,F5:F31/D5:D31))/COUNTIF(B5:B31,\">0\")","v":0.68124853040046829}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quality indicators for bilateral aid"]
["Donor name","Gross aid","Net aid, multilateral","Net aid, bilateral","Net aid, total","Bilateral adjusted aid","Multilateral adjusted aid","Quality-adjusted aid, total","GNI","Adjusted aid/GNI","Adjusted/Net aid (\"aid quality\")","Net aid/GNI","Charitable giving","Quality-adjusted charitable giving","Adjusted charitable giving/GNI","Adjusted (aid+charitable giving)/GNI","Score",null,"Net aid",null,"Donor name","Tying cost","Selectivity","Size weight","Gross aid"]
["Australia",358.64009486038083,259.07009534064525,99.569999519735575,358.64009486038083,28.124022079180254,24.038558027392494,52.162580106572747,1185552.25,4.3998550132710512E-5,0.14544547822205914,3.02508889726607E-4,{"$f":"M146/S5*E5","v":44.921262040846557},{"$f":"M5*(1-$I$2)","v":14.318718291785499},{"$f":"N5/I5","v":1.2077677969727188E-5},{"$f":"J5+O5","v":5.6076228102437698E-5},{"$f":"P5/$P$35*Standard_mean","v":2.7326850139428362},null,3826.2200769604356,null,"Australia",8.2448744928941609E-2,0.17355536243539513,0.95465472793692252,99.569999519735575]
["Austria",556.53023388788279,541.51023377470847,15.020000113174319,556.53023388788279,2.9201776886069255,24.631390008443109,27.551567697050036,374794.6875,7.3511094516381153E-5,4.9505967545692239E-2,1.4848936029486352E-3,{"$f":"M147/S6*E6","v":31.120224803468879},{"$f":"M6*(1-$I$2)","v":9.919617390373503},{"$f":"N6/I6","v":2.6466803615975756E-5},{"$f":"J6+O6","v":9.9977898132356906E-5},{"$f":"P6/$P$35*Standard_mean","v":4.8720841824936958},null,1058.6510043240323,null,"Austria",1.9421894609388024,0.24132837783178646,0.81971632568891895,15.020000113174319]
["Belgium",862.5228990158098,796.63289848622253,61.390000566840172,858.0228990530627,22.964643233485532,36.104846479839715,59.069489713325247,469576.15625,1.2579320505761997E-4,6.8843721745090874E-2,1.8272284221268159E-3,50.834758011126553,16.203653822783156,3.4506977424459374E-5,1.6030018248207935E-4,7.8116863637987386,null,2447.9914749142808,null,"Belgium",0.19583218141744782,0.33523351472623042,0.75908061361786727,65.890000529587269]
["Canada",831.41752952414004,700.07752524393049,121.05000419914722,821.12752944307772,50.170419257425365,5.560195477097265,55.730614734522632,1549596.25,3.5964603511735802E-5,6.7870839469139965E-2,5.2989772622583314E-4,134.10543553722906,42.746304658777028,2.7585446634100351E-5,6.3550050145836159E-5,3.0968964130683552,null,5188.7675249193089,null,"Canada",3.9237858793993823,0.40040345942312899,0.70329090799022975,131.34000428020954]
["Czech Republic",116.17454728665986,112.67454732391276,3.499999962747097,116.17454728665986,0.75713968031392576,5.3473969911127499,6.1045366714266756,179721.6875,3.39666111327086E-5,5.2546248847122903E-2,6.4641362376847175E-4,0,0,0,3.39666111327086E-5,1.6552477289880647,null,225.19833712192809,null,"Czech Republic",0.70000000298023224,0.26181027614299257,0.82115234262864323,3.499999962747097]
["Denmark",654.37185478039817,564.13185592570142,88.489998795092106,652.62185472079352,36.318078463399168,27.619594467499546,63.937672930898714,315791.90625,2.0246773798021848E-4,9.797047473724689E-2,2.0666199538506807E-3,7.9456682700902341,2.5326934380416311,8.0201341070362884E-6,2.1048787208725477E-4,10.25741340196441,null,2873.2545405223436,null,"Denmark",2.0330978198865912,0.30813659975907137,0.71995275130900449,90.239998854696751]
["Finland",423.20778930303828,399.09778949921207,24.109999803826213,423.20778930303828,12.046385548964404,17.893868008916982,29.940253557881384,242168.203125,1.2363412360303603E-4,7.0745988884535024E-2,1.747577856390135E-3,0.80334660960679483,0.25606791240996712,1.0573969212539125E-6,1.2469152052428995E-4,6.0764188504265713,null,1328.2204598864528,null,"Finland",0.22712039340283635,0.30052615178955688,0.84218916268889887,24.109999803826213]
["France",4566.8602210972931,3436.980227718177,620.62065219746637,4057.6008799156434,185.89475920229856,164.45778762134941,350.35254682364797,2606748.5,1.3440212848445026E-4,8.6344753264873036E-2,1.5565755115676267E-3,0,0,0,1.3440212848445026E-4,6.5496324339174086,null,10948.017631147099,null,"France",16.309299811124365,0.38084005788518033,0.76487645613900501,1129.8799933791161]
["Germany",4742.6624282880439,3937.9924317880286,511.69572592715122,4449.6881577151798,123.90223091861034,189.4524439227861,313.35467484139645,3357986.75,9.3316233258334454E-5,7.0421715800034271E-2,1.3251059307232763E-3,236.34384735390648,75.334948674865089,2.2434558050255883E-5,1.1575079130859034E-4,5.6407226995222803,null,12457.12710516482,null,"Germany",75.664437357628202,0.29673646801329279,0.72318864466019817,804.66999650001526]
["Greece",299.48159611868971,269.62159655514472,29.859999563544989,299.48159611868971,8.0599449765204287,12.80825749311583,20.868202469636259,296494.03125,7.0383212713110086E-5,6.9681084714687549E-2,1.0100763069532776E-3,2.5217396462275561,0.80380821818243675,2.7110435066555383E-6,7.3094256219765621E-5,3.562000964333198,null,501.65185448407811,null,"Greece",2.4514982466259094,0.35960706739012194,0.79351446262209213,29.859999563544989]
["Hungary",71.402750562858216,70.422750592213504,0.97999997064471245,71.402750562858216,0.14266072351834938,3.3371093541418939,3.4797700776602434,123849.0625,2.8096862482590399E-5,4.8734398188160638E-2,5.7653040823670519E-4,0,0,0,2.8096862482590399E-5,1.3692054127593825,null,112.8709729211354,null,"Hungary",0.19599999704957,0.220313176643882,0.8259388633480711,0.97999997064471245]
["Ireland",246.51155756421193,237.02155741683944,9.4900001473724842,246.51155756421193,5.155578700827335,12.065675807971814,17.221254508799149,171259.59375,1.0055643676195015E-4,6.9859825960952415E-2,1.4394029097374987E-3,42.783647048376977,13.637350371497829,7.9629701746258114E-5,1.8018613850820825E-4,8.7807610654933477,null,891.35186679118669,null,"Ireland",0,0.1875445088057294,0.82542649335071949,9.4900001473724842]
["Italy",2176.6595909012317,2040.6995906954467,101.54999998211861,2142.2495906775653,32.660714706038817,97.212343248357811,129.87305795439664,2023915.25,6.4169217537343352E-5,6.06246156001456E-2,1.058468031543102E-3,30.008592983661174,9.5652831141561947,4.7261282873164746E-6,6.8895345824659826E-5,3.3573812903666527,null,2737.0054633511695,null,"Italy",9.7819209237972284,0.29060109720250499,0.73795002115587238,135.96000020578504]
["Japan",2576.4271687309138,1726.4171708266131,194.26602760364813,1920.6831984302612,41.862250847471131,134.16873600034009,176.03098684781122,5602749,3.1418681587879666E-5,9.1650193530967566E-2,3.4281085917471247E-4,69.258654997293434,22.076298062874233,3.940261836265418E-6,3.5358943424145083E-5,1.7230983265761677,null,8727.027116413914,null,"Japan",1.0738026855805214,0.48387776496663565,0.70349733544763171,850.00999790430069]
["Luxembourg",98.377806809296715,86.057807010164368,12.319999799132347,98.377806809296715,3.7976028831586155,2.6262750895015698,6.4238779726601853,38477.828125,1.6695011869670556E-4,6.5298040086548548E-2,2.5567401177037383E-3,0.86774762133212613,0.27659582954111317,7.1884470361101799E-6,1.7413856573281574E-4,8.4860530929126217,null,401.89405445240482,null,"Luxembourg",0,0.20392767600994571,0.73248038488902778,12.319999799132347]
["Netherlands",1139.8008733258534,1054.7508728501339,84.190000472590327,1138.9408733227242,39.720071739299108,48.94825591452576,88.668327653824861,780172.1875,1.1365225404657848E-4,7.7851563439940111E-2,1.4598583384167667E-3,58.491438766912644,18.644232065944426,2.3897586154267293E-5,1.3754984020084577E-4,6.7030255012951399,null,5925.6207043018767,null,"Netherlands",4.4490686986857327E-2,0.27347796687445669,0.8124116102845772,85.050000475719571]
["New Zealand",33.501680390706866,31.951680363884776,1.5500000268220901,33.501680390706866,0.80575680606744393,1.7639699029383644,2.5697267090058085,134028.546875,1.9172980450220288E-5,7.6704412406687308E-2,2.4995928980675868E-4,2.1663059038548638,0.69051319045587967,5.1519859504250081E-6,2.4324966400645295E-5,1.185394834800181,null,342.03168004917222,null,"New Zealand",0,0.21518922228461207,0.82925646157010513,1.5500000268220901]
["Norway",666.47728291606131,516.82728089844409,149.65000201761723,666.47728291606131,48.878125643477389,26.680481082112035,75.558606725589428,415947.71875,1.8165409574226552E-4,0.11337011577498218,1.6023102252344336E-3,0,0,0,1.8165409574226552E-4,8.8522969884746381,null,4577.2172587112109,null,"Norway",0,0.20048343699743637,0.84384395806335188,149.65000201761723]
["Poland",264.41519643361812,263.29519640277272,1.1200000308454037,264.41519643361812,0.19289112508514822,12.546947180112152,12.739838305197301,452364.90625,2.8162746776286431E-5,4.8181188059649431E-2,5.8451748307701112E-4,0,0,0,2.8162746776286431E-5,1.3724160606244362,null,371.89032395364291,null,"Poland",0.22400000950694093,0.26549223364926627,0.81087218803537064,1.1200000308454037]
["Portugal",219.96059509314134,219.64059508725538,-3.1300000417977571,216.51059504545762,null,10.407483449181546,null,220963.84375,null,null,9.7984625616134358E-4,0.70116016768428502,0.22349583387401994,1.0114588435874814E-6,1.0114588435874814E-6,4.9290020345917437E-2,null,631.84132545329169,null,"Portugal",0,null,null,0.32000000588595867]
["Slovak Republic",49.983310261719552,49.983310261719552,0,49.983310261719552,null,2.345648437499217,null,86279,null,null,5.7932185423706297E-4,0,0,0,0,0,null,72.623475736798667,null,"Slovak Republic",0,null,null,0]
["South Korea",158.44864734596001,107.40864737479376,48.459999928250909,155.86864730304467,13.356424403734492,1.1341825480228305,14.490606951757321,1014584.4375,1.4282307530226948E-5,9.2966784548942888E-2,1.536280683420641E-4,2.9096906333991486,0.92746816547597088,9.1413600602953352E-7,1.5196443536256481E-5,0.74054719659276325,null,1143.8786525349915,null,"South Korea",5.9412375400412696,0.34756454593308472,0.79316249405263206,51.039999971166253]
["Spain",1965.5776065913897,1459.7776075238298,453.69000009633601,1913.4676076201658,130.37660915656124,70.677830270427208,201.05443942698844,1388744.375,1.4477426014920019E-4,0.10507334361256607,1.3778400417428628E-3,0,0,0,1.4477426014920019E-4,7.0550831341878855,null,5606.1957925152929,null,"Spain",24.392919642856324,0.40666326908509154,0.68301341945587302,505.79999906755984]
["Sweden",1250.8955197587363,1133.8255229808144,117.06999677792192,1250.8955197587363,67.053996188741536,76.062525316817585,143.11652150555912,467598,3.0606743721221888E-4,0.1144112511756077,2.6751515612956776E-3,7.5629936698753752,2.4107153468447313,5.1555296362361074E-6,3.1122296684845497E-4,15.1663969971017,null,4531.0061976481938,null,"Sweden",4.685411451945648E-2,0.16659170387241287,0.84521044079505914,117.06999677792192]
["Switzerland",501.21864122981702,443.24864202077066,57.969999209046364,501.21864122981702,29.780261074203832,27.8591666113551,57.639427685558928,568751.375,1.0134380367090792E-4,0.11499857137023421,8.8126141449735749E-4,39.458414436720041,12.577427589771892,2.2114104936927656E-5,1.2345790860783558E-4,6.0163029526354794,null,2271.0986414914069,null,"Switzerland",1.8101167526804742,0.30825206312184389,0.76670848416895654,57.969999209046364]
["United Kingdom",4092.2410055626783,3853.3610083018098,230.92999703064561,4084.2910053324554,86.636615991546549,206.9179724161674,293.55458840771394,2279589.25,1.2877521176576611E-4,7.1874062848227199E-2,1.7916784812581721E-3,48.753231749964904,15.540164268027862,6.8170896436837743E-6,1.3559230140944989E-4,6.6076314796129516,null,13062.629457622301,null,"United Kingdom",0,0.24419967536399212,0.79591826847369918,238.87999726086855]
["United States",5009.8623824737988,1743.0323418401206,2885.1400510370731,4628.1723928771935,1020.1468336276206,14.361720422736296,1034.5085540503569,14635600,7.0684396543384408E-5,0.22352420485513386,3.1622703496113542E-4,1729.673617303886,551.33600744315163,3.7670885200685427E-5,1.0835528174406984E-4,5.2803275937652021,null,30134.392443182322,null,"United States",104.43231080394305,0.22038340350944033,0.81724297066148976,3266.8300406336784]
["EU",{"$f":"SUM(B$5:B$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":23797.637382642548},{"$f":"SUM(C$5:C$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":20527.477400194108},{"$f":"SUM(D$5:D$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":2362.8963711956521},{"$f":"SUM(E$5:E$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":22890.373771389761},{"$f":"SUM(F$5:F$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":758.6001009269761},{"$f":"SUM(G$5:G$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":1021.4636514777674},{"$f":"SUM(H$5:H$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":1767.3106205180625},{"$f":"SUM(I$5:I$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":15876495.21875},{"$f":"H32/I32","v":1.113161687241202E-4},{"$f":"H32/E32","v":7.7207591198313677E-2},{"$f":"E32/I32","v":1.4417775117241513E-3},{"$f":"SUM(M$5:M$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":518.73839670223401},{"$f":"SUM(N$5:N$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":165.34862628654199},1.0414680570763926E-5,1.2173084929488412E-4,{"$f":"P32/$P$35*Standard_mean","v":5.9321405675679344},null,null,null,null,{"$f":"SUM(V$5:V$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":134.20966064872076},{"$f":"SUM(W$5:W$31*Y$5:Y$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))/SUM(Y$5:Y$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":0.33411220986162332},{"$f":"SUM(X$5:X$31*Y$5:Y$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))/SUM(Y$5:Y$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":0.74701700966751583},{"$f":"SUM(Y$5:Y$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A32&\"_countries\"))","v":3270.1599824484438}]
["Europe",{"$f":"SUM(B$5:B$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":24965.33330678843},{"$f":"SUM(C$5:C$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":21487.553323113323},{"$f":"SUM(D$5:D$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":2570.5163724223157},{"$f":"SUM(E$5:E$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":24058.06969553564},{"$f":"SUM(F$5:F$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":837.25848764465729},{"$f":"SUM(G$5:G$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":1076.0032991712344},{"$f":"SUM(H$5:H$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":1900.5086549292109},{"$f":"SUM(I$5:I$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":16861194.3125},{"$f":"H33/I33","v":1.1271494887644312E-4},{"$f":"H33/E33","v":7.8996722471124964E-2},{"$f":"E33/I33","v":1.4268307006995498E-3},{"$f":"SUM(M$5:M$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":558.19681113895399},{"$f":"SUM(N$5:N$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":177.92605387631389},1.0552399229775136E-5,1.2326734810621826E-4,{"$f":"P33/$P$35*Standard_mean","v":6.0070166321278329},null,null,null,null,{"$f":"SUM(V$5:V$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":136.01977740140123},{"$f":"SUM(W$5:W$31*Y$5:Y$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))/SUM(Y$5:Y$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":0.32793106588020571},{"$f":"SUM(X$5:X$31*Y$5:Y$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))/SUM(Y$5:Y$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":0.75151173557238782},{"$f":"SUM(Y$5:Y$31*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\"))","v":3477.7799836751074}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Adjusted__aid_charitable_giving__GNI\"))","v":1.0260280240189207E-4}]
[]
[]
[]
["Quality-adjusted aid by donor, bilateral and multilateral"]
["Donor name","Gross aid","Amortization","Interest","Net aid","Tying cost","Selectivity","Size weight","Quality-adjusted aid","Adjusted aid/Net aid"]
["Australia",99.569999519735575,0,0,99.569999519735575,8.2448744928941609E-2,0.17355536243539513,0.95465472793692252,28.124022079180254,0.28245477769240973]
["Austria",15.020000113174319,0,0,15.020000113174319,1.9421894609388024,0.24132837783178646,0.81971632568891895,2.9201776886069255,0.19441928539305295]
["Belgium",65.890000529587269,4.499999962747097,0,61.390000566840172,0.19583218141744782,0.33523351472623042,0.75908061361786727,22.964643233485532,0.37407791206129898]
["Canada",131.34000428020954,7.8100000023841858,2.4800000786781311,121.05000419914722,3.9237858793993823,0.40040345942312899,0.70329090799022975,50.170419257425365,0.41446028514701039]
["Czech Republic",3.499999962747097,0,0,3.499999962747097,0.70000000298023224,0.26181027614299257,0.82115234262864323,0.75713968031392576,0.21632562524933807]
["Denmark",90.239998854696751,1.7500000596046448,0,88.489998795092106,2.0330978198865912,0.30813659975907137,0.71995275130900449,36.318078463399168,0.41042014869383708]
["Finland",24.109999803826213,0,0,24.109999803826213,0.22712039340283635,0.30052615178955688,0.84218916268889887,12.046385548964404,0.49964270622070533]
["France",1129.8799933791161,378.819993019104,130.4393481625454,620.6206521974666,16.309299811124365,0.38084005788518033,0.76487645613900501,185.89475920229856,0.29953041128117552]
["Germany",804.66999650001526,206.81999921798706,86.154271354876585,511.69572592715161,75.664437357628202,0.29673646801329279,0.72318864466019817,123.90223091861034,0.24214044526971462]
["Greece",29.859999563544989,0,0,29.859999563544989,2.4514982466259094,0.35960706739012194,0.79351446262209213,8.0599449765204287,0.26992448407000408]
["Hungary",0.97999997064471245,0,0,0.97999997064471245,0.19599999704957,0.220313176643882,0.8259388633480711,0.14266072351834938,0.14557217121598195]
["Ireland",9.4900001473724842,0,0,9.4900001473724842,0,0.1875445088057294,0.82542649335071949,5.155578700827335,0.54326434360011788]
["Italy",135.96000020578504,34.41000022366643,0,101.54999998211861,9.7819209237972284,0.29060109720250499,0.73795002115587238,32.660714706038817,0.32162200602451863]
["Japan",850.00999790430069,550.71000730991364,105.03396299073887,194.26602760364813,1.0738026855805214,0.48387776496663565,0.70349733544763171,41.862250847471131,0.21548930280738904]
["Luxembourg",12.319999799132347,0,0,12.319999799132347,0,0.20392767600994571,0.73248038488902778,3.7976028831586155,0.30824699229508645]
["Netherlands",85.050000475719571,0.86000000312924385,0,84.190000472590327,4.4490686986857327E-2,0.27347796687445669,0.8124116102845772,39.720071739299108,0.47179084827574908]
["New Zealand",1.5500000268220901,0,0,1.5500000268220901,0,0.21518922228461207,0.82925646157010513,0.80575680606744393,0.51984309169301013]
["Norway",149.65000201761723,0,0,149.65000201761723,0,0.20048343699743637,0.84384395806335188,48.878125643477389,0.32661627119606262]
["Poland",1.1200000308454037,0,0,1.1200000308454037,0.22400000950694093,0.26549223364926627,0.81087218803537064,0.19289112508514822,0.17222421408287752]
["Portugal",0.32000000588595867,0,3.4500000476837158,-3.1300000417977571,0]
["Slovak Republic",0,0,0,0,0]
["South Korea",51.039999971166253,1.5500000417232513,1.0300000011920929,48.459999928250909,5.9412375400412696,0.34756454593308472,0.79316249405263206,13.356424403734492,0.27561750770758969]
["Spain",505.79999906755984,42.849998980760574,9.2599999904632568,453.69000009633601,24.392919642856324,0.40666326908509154,0.68301341945587302,130.37660915656124,0.28736936923643286]
["Sweden",117.06999677792192,0,0,117.06999677792192,4.685411451945648E-2,0.16659170387241287,0.84521044079505914,67.053996188741536,0.57276841235368658]
["Switzerland",57.969999209046364,0,0,57.969999209046364,1.8101167526804742,0.30825206312184389,0.76670848416895654,29.780261074203832,0.51371850061292645]
["United Kingdom",238.87999726086855,7.9500002302229404,0,230.92999703064561,0,0.24419967536399212,0.79591826847369918,86.636615991546549,0.37516397655368011]
["United States",3266.8300406336784,270.39999189972878,111.28999769687653,2885.1400510370731,104.43231080394305,0.22038340350944033,0.81724297066148976,1020.1468336276206,0.35358659045370272]
["AfDF",0,7.0399998426437378,null,null,0]
["Arab Fund (AFESD)",850.47000071406364,511.26000189781189,0,339.20999881625175,0,0.51192493819994622,0.76586695814955319,112.63607576528457,0.33205411443752558]
["Bill & Melinda Gates Foundation",4.3400000035762787,0,0,4.3400000035762787,0.86800001364946366,0.40168879984369854,0.76070242765303597,1.0609239170637967,0.24445251525105216]
["Cyprus",1.6300000045448542,0,0,1.6300000045448542,0.32600000576674937,0.262097641823682,0.82149513947440389,0.28076676796583022,0.17224955041900683]
["EC",1431.4300107955933,0,105.01999801397324,1326.41001278162,0,0.39584606670239858,0.86156476803060089,577.17663773393724,0.43514194869770145]
["Estonia",0.50999999046325684,0,0,0.50999999046325684,0.10199999961256978]
["GAVI",17.329999923706055,0,0,17.329999923706055,0,0.25157731923083021,0.83155954772017093,3.6254623567680686,0.20920152179624224]
["GEF",40.099999964237213,0,0,40.099999964237213,0,0.34558094509616732,0.90695944383950688,12.568458849605584,0.31342790176595109]
["GFATM",48.600000739097595,0,0,48.600000739097595,0,0.29186248464444414,0.86794302942935397,12.311352629443359,0.25332000909907715]
["IAEA",7.800000011920929,0,0,7.800000011920929,0,0.29865101371838965,0.80424308655639631,1.8734665048566441,0.24018801307607435]
["Iceland",1.0500000193715096,0,0,1.0500000193715096,0.21000000700354582,0.41677739009175935,0.7911657450758155,0.27698159934288075,0.26379199450745866]
["IDA",242.88999938964844,105.98000204563141,null,null,0,null,0.81114257209389051]
["IFAD",28.060000419616699,22.569999992847443,0,5.4900004267692566,0,0.24813417868089832,0.91090096701197587,2.2500162274280218,0.4098389895302989]
["Islamic Development Bank",60.960000300779939,23.649999752640724,0,37.310000548139215,0,0.35640737605948047,0.8070467606568924,10.508058233476707,0.2816418675716364]
["Israel",40.319999115541577,0,0,40.319999115541577,8.063999943271277,0.47643778542555698,0.77572511270129918,11.921325544731811,0.29566780273406967]
["Kuwait",380.0000014603138,235.01000094413757,71.46000212430954,73.529998391866684,76.000001424551016,0.51865082929769235,0.77585154491523134,-0.77744358892030618,-1.057314845536976E-2]
["Latvia",0,0,0,0,0]
["Liechtenstein",0,0,0,0,0]
["Lithuania",9.9999997764825821E-3,0,0,9.9999997764825821E-3,1.9999999850988381E-3]
["Malta",0,0,0,0,0]
["Montreal Protocol",0.5,0,0,0.5,0,0.48582749634819805,0.74868109095669477,0.18186492999136428,0.36372985998272855]
["Nordic Dev.Fund",0,0.15999999642372131,null,null,0]
["OPEC Fund for International Development",50.800000049173832,21.110000252723694,0,29.689999796450138,0,0.40983114311599467,0.88417589741702352,11.349566071904478,0.38226898449697799]
["Romania",1.5999999605119228,0,0,1.5999999605119228,0.31999999687075603,0.33741643497885571,0.80761653546724776,0.34880394814309212,0.21800247296974412]
["SAF+ESAF(IMF)",53.080001831054687,27.079999923706055,null,null,0,null,0.56656565546061821]
["Saudi Arabia",2215.800048828125,0,0,2215.800048828125,443.16001636922374]
["Slovenia",0.25,0,0,0.25,5.000000074505806E-2,0.20136607532765721,0.80214519957595309,3.2304966015960619E-2,0.12921986406384248]
["Taiwan",0,0,0,0,0]
["Thailand",0.11999999731779099,0,0,0.11999999731779099,2.3999999821186058E-2,0.40348571896863938,0.7722296635781174,2.9912028757684863E-2,0.24926691188559016]
["Turkey",226.00999938882887,0,0,226.00999938882887,45.202000551328062,0.21141781876227089,0.82537486345535194,39.085345952557788,0.17293635705611032]
["UNAIDS",4.0299999080598354,0,0,4.0299999080598354,0,0.30000182996465924,0.8119967385710356,0.98171002281481134,0.24360050749664569]
["UNDP",25.86999998986721,0,0,25.86999998986721,0,0.2985280700185784,0.59691247560025718,8.3394905507045944,0.32236144391074661]
["UNFPA",19.540000095963478,0,0,19.540000095963478,0,0.32295337135670787,0.62787392016968213,3.9622039658932788,0.20277399930575132]
["UNHCR",95.829997524619102,0,0,95.829997524619102,0,null,0.81928870020720423]
["UNICEF",25.88999992609024,0,0,25.88999992609024,0,0.28423543860730505,0.62298471319765347,4.8551431925262793,0.18752967193459066]
["United Arab Emirates",253.92999966815114,132.47000014781952,0,121.45999952033162,50.786000690400606,8.678796904213891E-2,0.79519706215323349,23.74590055067047,0.19550387489253662]
["UNRWA",544.96999359130859,0,0,544.96999359130859,0,0.38953592016454675,0.80141575254188258,181.3568091122637,0.33278310961147944]
["WFP",18.810000240802765,0,0,18.810000240802765,0,0.28540369760974971]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Charitable contributions to developing countries attributable to public policy",null,null,null,null,null,null,"Price elasticity of giving",null,-0.5]
[null,null,null,null,null,null,null,"Income elasticity of giving",null,1.1000000000000001]
[]
["Country","Individual income tax deduction?","Marginal income tax rate, 20101","Individual income tax credit?","Low cap on deduction or credit?","Tax incentive","Increase in giving with incentive","Total tax revenue as % of GDP5","% increase in giving because of smaller government","Combined increase","Current Giving -- Grants by NGOs2","Giving in absence of favorable tax policies","Giving attributed to tax policies"]
["Formula:",null,null,null,null,null,"(1–E)^price elasticity–13",null,"((1–G)/(1–51.9%))^ income elasticity–14","(1+F)´ (1+H)–1",null,"J/(1+I)","J–K"]
["Australia","Yes",0.39500000000043656,0,"No",{"$f":"IF(B146=\"Yes\",C146,D146)/IF(E146=\"No\",1,2)","v":0.39500000000043656},{"$f":"(1-F146)^Price_elasticity_of_giving-1","v":0.28564869306691398},0.25940000000000002,{"$f":"((1-H146)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.60761664617042821},{"$f":"(1+G146)*(1+I146)-1","v":1.0668302401016265},928.47998046875,{"$f":"K146/(1+J146)","v":449.2289509094353},{"$f":"K146-L146","v":479.2510295593147}]
["Austria","Yes",0.37,0,"No",{"$f":"IF(B147=\"Yes\",C147,D147)/IF(E147=\"No\",1,2)","v":0.37},0.25988157669742407,0.41975000000000001,{"$f":"((1-H147)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.22918451375027948},{"$f":"(1+G147)*(1+I147)-1","v":0.54862692323575857},167.10000610351562,{"$f":"K147/(1+J147)","v":107.90204121879185},{"$f":"K147-L147","v":59.197964884723774}]
["Belgium","Yes",0.46681410000701362,0,"No",0.46681410000701362,0.36949569683878969,0.43772,{"$f":"((1-H148)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.1873761348524543},0.62610650720951067,376.67999267578125,231.64533873133877,145.03465394444248]
["Canada","No",0.3297999999986132,0.28999999999999998,"No",0.28999999999999998,0.18678165819385351,0.30953999999999998,{"$f":"((1-H149)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.48830791813217034},0.76629653898393912,1953.2900390625,1105.8675573163546,847.42248174614542]
["Czech Republic","Yes",0.20100000000093132,0,"No",0.20100000000093132,0.11873341577469665,0.34898000000000001,{"$f":"((1-H150)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.39506415429360442},0.56070488655772244,0,0,0]
["Denmark","Yes",0.48058960004709661,0,"Yes",0.24029480002354831,0.14730120700285831,0.48192000000000002,{"$f":"((1-H151)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":8.5117895375691921E-2},0.2449570711049327,177.78999328613281,142.80813163167099,34.981861654461824]
["Finland","No",0.40174115999980131,0,"No",0,0,0.4214,{"$f":"((1-H152)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.22534021832247597},0.22534021832247597,13.710000038146973,11.188729328509542,2.5212707096374309]
["France","No",0.30143809999935911,0.66,"No",0.66,0.71498585142508864,0.42863000000000001,{"$f":"((1-H153)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.20850817685324707},1.0725744246348476,0,0,0]
["Germany","Yes",0.44310000000041327,0,"No",0.44310000000041327,0.34002034166367823,0.36313000000000001,{"$f":"((1-H154)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.36174656025821261},0.82476809093654868,1463.8900146484375,802.23345745656195,661.65655719187555]
["Greece","Yes",0.21840000000020154,0,"No",0.21840000000020154,0.13111750794796273,0.30935000000000001,{"$f":"((1-H155)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.48875843030426291},0.68396072562227861,10.399999618530273,6.1759157801540372,4.2240838383762362]
["Hungary","No",0.40639999986160547,0.3,"Yes",0.15,8.4652289093280819E-2,0.37617,{"$f":"((1-H156)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.33110801285061631},0.44378935316882928,0,0,0]
["Ireland","Yes",0.43000000000029104,0,"No",0.43000000000029104,0.32453235706538197,0.27987000000000001,{"$f":"((1-H157)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.5588072247358995},1.0646906075899873,300,145.30022023501883,154.69977976498117]
["Italy","Yes",0.38700000000000001,0.19,"Yes",0.19350000000000001,0.11351946748304864,0.42991000000000001,{"$f":"((1-H158)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.20553044125575815},0.34238161498171649,150.32000732421875,111.98008498221732,38.339922342001429]
["Japan","Yes",0.25419000012334436,0,"No",0.25419000012334436,0.15793957989847773,0.26924999999999999,{"$f":"((1-H159)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.58411287017013169},0.83430699139657416,691.8800048828125,377.18877381372266,314.69123106908984]
["Luxembourg","Yes",0.34684975000709528,0,"No",0.34684975000709528,0.23735253181532912,0.36670000000000003,{"$f":"((1-H160)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.35335226093228611},0.67457384650256413,8.8000001907348633,5.2550684516625701,3.5449317390722932]
["Netherlands","Yes",0.50117599999794038,0,"No",0.50117599999794038,0.4158796170166259,0.38244,{"$f":"((1-H161)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.31639883834032245},0.86386228307042701,656.59002685546875,352.27389535123672,304.31613150423203]
["New Zealand","No",0.35500000000320142,0.33300000000000002,"No",0.33300000000000002,0.224438799945752,0.31296000000000002,{"$f":"((1-H162)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.48020082189888003},0.81241531804458034,49.340000152587891,27.223340953562975,22.116659199024916]
["Norway","Yes",0.39999999999417923,0,"Yes",0.19999999999708962,0.1180339887478612,0.42814999999999998,{"$f":"((1-H163)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.20962499977578575},0.35240186338845247,0,0,0]
["Poland","Yes",8.7999999999999995E-2,0,"No",8.7999999999999995E-2,4.7134770729238662E-2,0.31766,{"$f":"((1-H164)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.46906607676404732},0.53831016947842292,0,0,0]
["Portugal","No",0.34879999999975553,0.25,"No",0.25,0.15470053837925168,0.31283,{"$f":"((1-H165)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.48050891272327112},0.70954443859684169,4.929999828338623,2.8838091113823654,2.0461907169562576]
["Slovakia","No",0.16700000000000001,0,"No",0,0,0.28353,{"$f":"((1-H166)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.55009468582104448},0.55009468582104448,0,0,0]
["South Korea","Yes",0.15132314898073673,0,"No",0.15132314898073673,8.5497485722768607E-2,0.25069000000000002,{"$f":"((1-H167)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.62842626079104691},0.76765261177361088,49.169998168945313,27.816550515324149,21.353447653621163]
["Spain","No",0.37000000000080036,0.25,"No",0.25,0.15470053837925168,0.31698999999999999,{"$f":"((1-H168)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.47065290274374294},0.69816369856720928,0,0,0]
["Sweden","No",0.5652000000118278,0,"No",0,0,0.45766000000000001,{"$f":"((1-H169)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.14114075576173835},0.14114075576173835,221.49000549316406,194.09525457296832,27.394750920195747]
["Switzerland","Yes",0.25926610499664093,0,"No",0.25926610499664093,0.16190037286838099,0.29826999999999998,{"$f":"((1-H170)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.5150517382028601},0.76033917953279184,413.94000244140625,235.14786653289696,178.79213590850929]
["United Kingdom","Yes",0.3999999999996362,0,"No",0.3999999999996362,0.29099444873541414,0.35039999999999999,{"$f":"((1-H171)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.39171732562080508},0.79669934158535605,351.6400146484375,195.71444509917859,155.92556954925891]
["United States","Yes",0.317,0,"No",0.317,0.2100119186760987,0.24832000000000001,{"$f":"((1-H172)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.63409277798953689},0.97727173758987562,22786,11523.959791067553,11262.040208932447]
["EU",null,null,null,null,{"$f":"SUM(Charity_tax_incentive*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A173&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A173&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0.36272002457828034},null,{"$f":"SUM(Revenue_GDP*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A173&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A173&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0.37766943460695479},null,null,null,{"$f":"SUM(L$146:L$172*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A173&\"_countries\"))","v":2309.4563919506918},{"$f":"SUM(M$146:M$172*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A173&\"_countries\"))","v":1593.8836687602154}]
["Europe",null,null,null,null,{"$f":"SUM(Charity_tax_incentive*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A174&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A174&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0.35751028368855758},null,{"$f":"SUM(Revenue_GDP*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A174&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A174&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0.37674781006944397},null,null,null,{"$f":"SUM(L$146:L$172*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A174&\"_countries\"))","v":2544.6042584835886},{"$f":"SUM(M$146:M$172*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A174&\"_countries\"))","v":1772.6758046687246}]
[]
["1Marginal income tax rate for single individual at 167% of income level of the average production worker. 3Data for latest available year. 4Price elasticity of giving taken to be –0.5. 5Income elasticity of giving taken to be 1.1. 51.9% is the highest revenue/GDP observed, in Sweden, in the reference year of 2001. 6Data from 2010 except for Australia, Japan, Netherlands, and Poland, which are from 2009."]
["Sources: OECD Tax Database (www.oecd.org/ctp/taxdatabase), Table I.4; OECD Revenue Statistics (http://www.oecd-ilibrary.org), Comparative tables. "]

{"sheet":"Aid 2011","index":14,"n_rows":166,"n_cols":19,"rows_kept":166,"cut":false,"hidden":false,"merged":[[139,0,139,1],[164,0,164,11],[165,0,165,7],[0,18,2,18]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Aid"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net aid to all developing countries"]
["Data year: 2009",null,null,null,null,null,null,"Average bilateral quality discount:",{"$f":"1-SUM(IF(D5:D26,F5:F26/D5:D26))/COUNTIF(B5:B26,\">0\")","v":0.58056266812956936}]
[]
["Donor name","Gross aid","Net aid, multilateral","Net aid, bilateral","Net aid, total","Bilateral adjusted aid","Multilateral adjusted aid","Quality-adjusted aid, total","GNI","Adjusted aid/GNI","Adjusted/Net aid (\"aid quality\")","Net aid/GNI","Charitable giving","Quality-adjusted charitable giving","Adjusted charitable giving/GNI","Adjusted (aid+charitable giving)/GNI","Score",null,"Net aid"]
["Australia",267.12085782994882,183.4308574318643,83.690000398084521,267.12085782994882,44.485351602079845,10.419591818764195,54.904943420844042,940528.9375,5.8376665758722645E-5,0.20554345275349836,2.840113123366274E-4,{"$f":"M141/S5*E5","v":0},{"$f":"M5*(1-$I$2)","v":0},{"$f":"N5/I5","v":0},{"$f":"J5+O5","v":5.8376665758722645E-5},{"$f":"P5/$P$30*Standard_mean","v":2.8447890502085418},null,2759.210861303633]
["Austria",598.45480544679344,579.42480491102219,19.030000535771251,598.45480544679344,7.1612281998488641,31.43364955871327,38.594877758562134,378024.46875,1.020962423045853E-4,6.4490881194859878E-2,1.5831112928368963E-3,{"$f":"M142/S6*E6","v":26.724452325343346},{"$f":"M6*(1-$I$2)","v":11.209232979040539},{"$f":"N6/I6","v":2.9652136053800194E-5},{"$f":"J6+O6","v":1.317483783583855E-4},{"$f":"P6/$P$30*Standard_mean","v":6.4203109113107404},null,1076.5517672237493]
["Belgium",912.85154689164096,841.89154728190238,63.68851824654098,905.58006552844336,25.830231711420844,43.375898486815707,69.206130198236551,474489.625,1.4585383231137362E-4,7.6421879006194682E-2,1.9085350191343875E-3,52.682965009113744,22.097202278445927,4.6570464588021133E-5,1.9242429689939476E-4,9.377146256964533,null,2489.5599386154649]
["Canada",466.79829667050103,334.65829588014344,123.01000052690506,457.6682964070485,56.033068062830914,2.841139288580103,58.874207351411016,1319734.5,4.4610645058844042E-5,0.12863947058078173,3.4678815807804409E-4,67.090112151469285,28.140097635700233,2.1322544523690359E-5,6.5933189582534398E-5,3.2130306404437228,null,3950.1082883934278]
["Denmark",656.13528910487412,587.22528994850336,66.839999103918672,654.06528905242203,40.203124785973088,30.959258980555735,71.162383766528819,319162.0625,2.2296629871706265E-4,0.10880012279756569,2.0493202855286787E-3,5.8344233321149934,2.4471749554249,7.6674995024664E-6,2.3063379821952905E-4,11.23915686611285,null,2796.5065820811437]
["Finland",437.34763424319226,413.62763431889016,23.719999924302101,437.34763424319226,11.802121884716856,20.965469535631286,32.76759142034814,237920.265625,1.3772509598654808E-4,7.4923445000567523E-2,1.8382109363164606E-3,0.99220331300751541,0.416167110280874,1.7491873136053875E-6,1.3947428330015346E-4,6.7968067165376684,null,1284.4305398941633]
["France",4945.4362438686658,3681.2962425716682,731.69829592712131,4412.9945384987896,215.3646969869333,202.27624967230986,417.64094665924313,2677754,1.5596688368656834E-4,9.4638899508204699E-2,1.6480208930688888E-3,0,0,0,1.5596688368656834E-4,7.6005177263897128,null,10600.425302352505]
["Germany",5031.9588820407798,4146.1288932035377,580.29468624341644,4726.4235794469541,160.76651528964612,228.76395686255017,389.5304721521963,3403356,1.1445481229474563E-4,8.2415480882010964E-2,1.3887538004977893E-3,248.87351710902959,104.38684398942134,3.0671738128312566E-5,1.4512655042305819E-4,7.0722508072733667,null,11582.75977743437]
["Greece",323.18211104641813,275.68211084897774,47.500000197440386,323.18211104641813,15.08133646904122,15.040587390356736,30.121923859397956,321595.875,9.3663899947093397E-5,9.3204180645603846E-2,1.0049323892802361E-3,0.47107039460227668,0.19758450943512984,6.1438757395482712E-7,9.4278287521048224E-5,4.5943329672304181,null,600.28882879046398]
["Ireland",251.56970202948168,238.35970240484193,13.20999962463975,251.56970202948168,7.7399345822893979,14.349770155176401,22.089704737465798,184655,1.1962689738954157E-4,8.7807492552807828E-2,1.3623768759550604E-3,23.618207528559548,9.9063579493411353,5.3647926941275001E-5,1.7327482433081656E-4,8.4439615816780673,null,1001.5217958684364]
["Italy",2264.9086950558076,2095.7586949939678,134.57999987155199,2230.3386948655198,46.116527098084347,117.12697837000798,163.24350546809234,2081292.25,7.8433725714441272E-5,7.3192249161033923E-2,1.0716124536885772E-3,29.084525456129509,12.199135756036581,5.861327622796165E-6,8.4295053337237437E-5,4.1078338682727331,null,3080.5664664709211]
["Japan",2279.9784145546723,1669.1984088761378,-73.005539781188418,1596.1928690949494,-45.38967419163302,31.892372846591119,-13.497301345041901,5180469,-2.6054207341153668E-6,-8.4559338701312142E-3,3.0811744440415519E-4,53.664310533618583,22.508815226887226,4.344937731870845E-6,1.7395169977554782E-6,8.4769468135082848E-2,null,7064.6883600887732]
["Netherlands",1264.0944295342679,1153.0344284254725,105.40000103414059,1258.4344294596131,33.727270712981294,63.784982331409772,97.512253044391059,783177.8125,1.2450844685336519E-4,7.7486955825154913E-2,1.6068310534009325E-3,48.858218196510954,20.492960680287879,2.6166421409298898E-5,1.5067486826266408E-4,7.3426292818238617,null,6343.6645893130799]
["New Zealand",37.676934365447352,36.116934348162005,1.560000017285347,37.676934365447352,0.43864952964450188,1.1594140977131597,1.5980636273576616,111365.09375,1.4349771311153425E-5,4.241490594370674E-2,3.3831906476931736E-4,2.5404235233930152,1.0655484644728448,9.5680650784963288E-6,2.3917836389649754E-5,1.1655547328992202,null,309.00693688940601]
["Norway",640.02559341240533,503.75559336628623,136.27000004611909,640.02559341240533,48.014458110803247,33.963957319207438,81.978415430010685,385553.8125,2.1262509349459665E-4,0.12808615198171813,1.6600162484773908E-3,0,0,0,2.1262509349459665E-4,10.361563647245744,null,4078.8455480032771]
["Portugal",234.72920173814379,203.08920278435431,30.219998996704817,233.30920178105913,11.555614639978172,10.934885699639789,22.490500339617959,218909.0625,1.0273900990105405E-4,9.6397828152202006E-2,1.0657813756845226E-3,0.7916392366977304,0.33204304924444034,1.5168081460512414E-6,1.0425581804710529E-4,5.080554117749065,null,496.93570580053586]
["South Korea",131.32191987595053,94.981919579938946,33.870000267401352,128.8519198473403,10.999670974521006,1.176149555497463,12.17582053001847,837240.75,1.4542794924898805E-5,9.4494676869727665E-2,1.5390067892340439E-4,10.999089247873011,4.6134286471325971,5.5102772376196418E-6,2.0053072162518446E-5,0.97721854048250889,null,791.98192283397998]
["Spain",2412.4867969717134,1783.1667874644743,587.03000829368852,2370.1967957581628,167.95556720429573,96.173072921018701,264.1286401253144,1433701.375,1.8422849048694984E-4,0.11143743025811774,1.6532011736113197E-3,0,0,0,1.8422849048694984E-4,8.9777513953923211,null,6474.0536061123439]
["Sweden",1338.3537514609652,1208.2737537258672,130.079997735098,1338.3537514609652,78.838290935984901,81.496917558515221,160.33520849450014,405581.34375,3.9532195197156458E-4,0.11980032059496679,3.2998405180242347E-3,2.4839438645901217,1.041858787079607,2.5688035288965555E-6,3.9789075550046116E-4,19.389858083112344,null,4519.6381370200006]
["Switzerland",485.42349879206324,428.47349999607707,56.949998795986176,485.42349879206324,26.557074757622736,31.990582869047294,58.547657626670031,514342.03125,1.138302026073628E-4,0.12061150268242286,9.4377567707687362E-4,34.791890443932111,14.593017698531217,2.8372205287337611E-5,1.422024078947004E-4,6.9297526269164598,null,2148.9535160562505]
["United Kingdom",3427.3399280078256,3180.209929025873,245.79999893903732,3426.0099279649103,108.67980562113864,190.12177444332698,298.80158006446561,2222955.25,1.3441637210846489E-4,8.7215620020680215E-2,1.5411960847906904E-3,45.138895074070135,18.932937713447302,8.517012528006266E-6,1.4293338463647115E-4,6.9653743021854995,null,11230.951885505267]
["United States",5960.181855223489,1617.0317962387328,3952.5713387565693,5569.6031349953018,1814.6558408108879,14.584868588408865,1829.2407093992967,14011000,1.30557469802248E-4,0.32843286407709904,3.9751646099459725E-4,1600.1296596007899,671.15411506969576,4.7901942407372477E-5,1.7845941220962048E-4,8.6966149087527036,null,28389.812031552843]
["EU",{"$f":"SUM(B$5:B$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":24098.849017440571},{"$f":"SUM(C$5:C$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":20387.169021909354},{"$f":"SUM(D$5:D$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":2779.0915046733721},{"$f":"SUM(E$5:E$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":23166.260526582726},{"$f":"SUM(F$5:F$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":930.82226612233262},{"$f":"SUM(G$5:G$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":1146.8034519660278},{"$f":"SUM(H$5:H$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":2077.6257180883604},{"$f":"SUM(I$5:I$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":15142574.390625},{"$f":"H27/I27","v":1.3720426028579727E-4},{"$f":"H27/E27","v":8.9683257930399898E-2},{"$f":"E27/I27","v":1.5298759595941173E-3},{"$f":"SUM(M$5:M$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":485.55406083976948},{"$f":"SUM(N$5:N$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":203.65949975748563},{"$f":"N27/I27","v":1.3449463380782488E-5},{"$f":"J27+O27","v":1.5065372366657975E-4},{"$f":"P27/$P$30*Standard_mean","v":7.3415988715626739}]
["Europe",{"$f":"SUM(B$5:B$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":25224.298109645042},{"$f":"SUM(C$5:C$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":21319.398115271721},{"$f":"SUM(D$5:D$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":2972.3115035154774},{"$f":"SUM(E$5:E$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":24291.709618787198},{"$f":"SUM(F$5:F$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":1005.3937989907588},{"$f":"SUM(G$5:G$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":1212.7579921542824},{"$f":"SUM(H$5:H$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":2218.151791145041},{"$f":"SUM(I$5:I$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":16042470.234375},{"$f":"H28/I28","v":1.3826747120229007E-4},{"$f":"H28/E28","v":9.1313119823790562E-2},{"$f":"E28/I28","v":1.5142125410796238E-3},{"$f":"SUM(M$5:M$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":520.34595128370154},{"$f":"SUM(N$5:N$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":218.25251745601685},{"$f":"N28/I28","v":1.3604670245131968E-5},{"$f":"J28+O28","v":1.5187214144742205E-4},{"$f":"P28/$P$30*Standard_mean","v":7.4009743346260404}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Aid \"&Baseline_year&\"'!Adjusted__aid_charitable_giving__GNI\"))","v":1.0260280240189207E-4}]
[]
[]
[]
["Quality-adjusted aid by donor, bilateral and multilateral"]
["Donor name","Gross aid","Amortization","Interest","Net aid","Tying cost","Selectivity","Size weight","Quality-adjusted aid","Adjusted aid/Net aid",null,null,"Australia",{"$f":"F5/I5","v":4.7298227442448942E-5}]
["Australia",83.690000398084521,0,0,83.690000398084521,1.5940090932433492E-2,0.14526662833351522,0.88531209291524515,44.485351602079845,0.53154918616893709,null,null,"Austria",1.8943821873564537E-5]
["Austria",19.030000535771251,0,0,19.030000535771251,1.8401538775672348,0.26016914836012206,0.83165225567026946,7.1612281998488641,0.37631255902424665,null,null,"Belgium",5.4437927302247847E-5]
["Belgium",70.959999609738588,6.3299998939037323,0.94148146929388277,63.688518246540973,0.10670254834387913,0.32791610193894372,0.78046084133182803,25.830231711420844,0.40557124616137108,null,null,"Canada",4.2457833801291788E-5]
["Canada",132.14000079035759,7.1600002348423004,1.9700000286102295,123.01000052690506,3.4271164577360134,0.35128425242842026,0.78109817326095787,56.033068062830914,0.45551636308281473,null,null,"Denmark",1.2596461017660296E-4]
["Denmark",68.909999156370759,2.0700000524520874,0,66.839999103918672,0,0.26976866943693312,0.83789160036364152,40.203124785973088,0.60148302401183118,null,null,"Finland",4.9605366124291688E-5]
["Finland",23.719999924302101,0,0,23.719999924302101,0.11953584935989173,0.28590653512064762,0.80723054669248384,11.802121884716856,0.49755994613748306,null,null,"France",8.042736449536936E-5]
["France",1264.1400012969971,389.79999303817749,142.64171233169841,731.69829592712119,49.414862933076996,0.38374584347807822,0.76874136813028959,215.3646969869333,0.2943353813801749,null,null,"Germany",4.72376428706389E-5]
["Germany",885.82998883724213,210.63999962806702,94.895302965758589,580.29468624341655,68.128520830656001,0.32903683613041568,0.74236627421811208,160.76651528964612,0.2770428871757914,null,null,"Greece",4.6895304453271422E-5]
["Greece",47.500000197440386,0,0,47.500000197440386,3.2307887998214411,0.37011716449931675,0.79546474048182136,15.08133646904122,0.31750181908112712,null,null,"Ireland",4.1915651253902675E-5]
["Ireland",13.20999962463975,0,0,13.20999962463975,0,0.19339967370594963,0.78529116818725853,7.7399345822893979,0.58591482227240976,null,null,"Italy",2.2157641291406505E-5]
["Italy",169.15000006183982,34.570000190287828,0,134.57999987155199,15.294498567058817,0.31932483069925172,0.74536217736093924,46.116527098084347,0.34266998916703539,null,null,"Japan",-8.761692076843433E-6]
["Japan",610.78000567853451,496.81999635696411,186.96554910275893,-73.005539781188531,4.1319698835300915,null,0.65177125606807418,-45.38967419163302,0.62172917737029953,null,null,"Netherlands",4.3064640206442641E-5]
["Netherlands",111.0600011087954,1.8599999994039536,3.800000075250864,105.40000103414059,0.20187740046402242,0.28146655068475812,0.75374459314301356,33.727270712981294,0.31999307762868562,null,null,"New Zealand",3.9388421890005539E-6]
["New Zealand",1.560000017285347,0,0,1.560000017285347,1.5842254854561404E-3,0.21497592183768949,0.89406821903003098,0.43864952964450188,0.28118559281032779,null,null,"Norway",1.2453373966002021E-4]
["Norway",136.27000004611909,0,0,136.27000004611909,7.9233833546701549E-7,0.20728836397874384,0.76737737446269905,48.014458110803247,0.35234797163391268,null,null,"Portugal",5.2787283029811394E-5]
["Portugal",31.639998953789473,0,1.4199999570846558,30.219998996704817,0,0.39267192083697516,0.86162457981192753,11.555614639978172,0.38238302526873658,null,null,"South Korea",1.3138002390018649E-5]
["South Korea",36.340000296011567,1.39000004529953,1.0799999833106995,33.870000267401338,2.9233540605149022,0.33434596117156123,0.8074008016293367,10.999670974521006,0.32476146701149561,null,null,"Spain",1.1714822217025197E-4]
["Spain",629.32000950723886,42.290001213550568,0,587.0300082936883,73.990903922353155,0.41746826737641912,0.66450094767372259,167.95556720429573,0.2861107010397812,null,null,"Sweden",1.943834255467647E-4]
["Sweden",130.079997735098,0,0,130.079997735098,0.16046076441741536,0.16800837004763178,0.85562501083720943,78.838290935984901,0.6060754328773551,null,null,"Switzerland",5.1633102379522352E-5]
["Switzerland",56.949998795986176,0,0,56.949998795986176,7.4186608390877E-3,0.36825018987105845,0.70828781380168038,26.557074757622736,0.4663226570514778,null,null,"United Kingdom",4.8889785622602453E-5]
["United Kingdom",247.12999898195267,1.3300000429153442,0,245.79999893903732,0,0.26352531620603165,0.83067914320391945,108.67980562113864,0.44214729898389105,null,null,"United States",1.2951651137041524E-4]
["United States",4343.1500589847565,261.72999539971352,128.84872482847413,3952.5713387565688,152.81100439309668,0.21082674417073394,0.78465084782988315,1814.6558408108879,0.45910767581028827,null,1866000,"Czech Republic",{"$f":"I63/L57","v":3.8005467508373555E-4}]
["AfDF",9.9999997764825821E-3,6.0900002717971802,null,null,0,null,0.99457399021005233,null,null,null,1288000,"Hungary",{"$f":"I68/L58","v":1.3544682340838254E-7}]
["Arab Fund (AFESD)",691.56999740004539,589.21999931335449,0,102.3499980866909,0,0.44523317430598863,0.77132102955837145,30.462758056552531,0.29763320592102444,null,399000,"Luxembourg",{"$f":"I75/L59","v":3.7252661613087045E-5}]
["Bill & Melinda Gates Foundation",5.2800000011920929,0,0,5.2800000011920929,1.0560000159740448,0.4693361018935357,0.76998337397812555,1.6899142695366047,0.32005952067330756,null,null,"Poland"]
["Cyprus",2.2700000051409006,0,0,2.2700000051409006,0.45400000779330729,0.25845110642441971,0.80337248671740258,0.37706063409177315,0.166106005831647,null,null,"Slovakia"]
["Czech Republic",4.8499999474734068,0,0,4.8499999474734068,0.97000000394880748,0.27284240175680158,0.79349791885287546,1.2000662772561113,0.24743634850579374,null,null,"Slovenia"]
["EC",1613.4500190019608,0,0,1613.4500190019608,0,0.39731323404341912,0.86428713185238015,709.18202370625056,0.43954384415634551]
["Estonia",0,0,0,0,0]
["GAVI",4.0999999046325684,0,0,4.0999999046325684,0,0.26073162144779571,0.78875492937232716,0.8431787221941407,0.20565335166018844]
["GEF",74.050000429153442,0,0,74.050000429153442,0,0.39931333927727136,0.93636857496160641,27.687625605789709,0.37390446246221909]
["GFATM",19.120000123977661,0,0,19.120000123977661,0,0.43328652390184591,0.95262515087600719,7.8919643718837165,0.4127596402045367]
["Hungary",0.9799999762326479,0,0,0.9799999762326479,0.1959999981671571,0.27961225416082369,0.795815577565406,0.1744555085499967,0.17801582936832816]
["IAEA",5.6300000753253698,0,0,5.6300000753253698,0,0.32239443087304975,0.79586548169129312,1.4445600518174926,0.25658259902137004]
["Iceland",1.4400000218302011,0,0,1.4400000218302011,0.28800000865757469,0.43632173292550336,0.7843872253365467,0.39426646735514476,0.27379615373480531]
["IDA",151.55000424385071,101.64999878406525,null,null,0,null,0.79008910220468798]
["IFAD",28.709999561309814,22.649999786168337,null,null,0,null,0.80610174172606497]
["Islamic Development Bank",52.520000677555799,3.9999999105930328E-2,0,52.480000678449869,0,0.28146107765016176,0.78149541379723264,11.540331716610858,0.21989961065967981]
["Israel",34.499999331310391,0,0,34.499999331310391,6.8999999690800893,0.48915415730552669,0.77433589677062464,10.454041354784827,0.30301569731618189]
["Kuwait",267.40000180527568,163.20000219345093,0,104.19999961182475,53.480001157969241,0.38127903567353116,0.77010367612732056,14.86381198362173,0.1426469485508037]
["Latvia",0,0,0,0,0]
["Liechtenstein",0,0,0,0,0]
["Lithuania",9.9999997764825821E-3,0,0,9.9999997764825821E-3,1.9999999850988381E-3]
["Luxembourg",9.9500001519918442,0,0,9.9500001519918442,0,0.30985534882330207,0.72178526257160502,4.3227858852093046,0.43445083609812268]
["Malta",0,0,0,0,0]
["Montreal Protocol",0.21000000089406967,0,0,0.21000000089406967,0,0.49067500096952188,0.73162967836525428,7.5388402880616656E-2,0.35899239314120213]
["Nordic Dev.Fund",0,0.17000000178813934,0,-0.17000000178813934,0]
["OPEC Fund for International Development",55.70000147819519,19.290000319480896,null,null,0,null,0.73585001610070044]
["Poland",1.3599999751895666,0,0,1.3599999751895666,0.27199999909102912,0.29892365390737452,0.79044388171639579,0.25707521653706189,0.18902589796093849]
["Romania",0.14000000059604645,0,0,0.14000000059604645,2.8000000536441805E-2]
["SAF+ESAF(IMF)",0,40.939998626708984,null,null,0]
["Saudi Arabia",2230.81005859375,0,0,2230.81005859375,446.16201836708206]
["Slovak Republic",0.29999999701976776,0,0,0.29999999701976776,6.0000000298023215E-2,0.26951240376372121,0.79200469870952084,5.1229220934167229E-2,0.17076407147694606]
["Slovenia",0.64999999664723873,0,0,0.64999999664723873,0.13000000126659869,0.18246865799391482,0.80798125253385999,7.6664251832691779E-2,0.11794500342789727]
["Taiwan",0,0,0,0,0]
["Thailand",0.31000000238418579,0,0,0.31000000238418579,6.2000001400709159E-2,0.36647069260918658,0.77315108001344168,7.0267628801104043E-2,0.22666976858284257]
["Turkey",142.67000235617161,0,0,142.67000235617161,28.534000896424065,0.192061947777976,0.79635313767910543,34.108297780975455,0.23907126387945982]
["UNAIDS",2.3799999710172415,0,0,2.3799999710172415,0,0.28938299880622115,0.80028529412616312,0.55118171407701289,0.23158895831474779]
["UNDP",22.790000081062317,0,0,22.790000081062317,0,0.2908522218570942,0.60915130536531736,7.5186477890484289,0.32990995007920859]
["UNFPA",20.790000230073929,0,0,20.790000230073929,0,0.33639253603097102,0.62816931569009382,4.3931654924917112,0.21131146916183027]
["UNHCR",15.879999935626984,0,0,15.879999935626984,0,null,0.80657480353169719]
["UNICEF",27.450000181794167,0,0,27.450000181794167,0,0.29826119176694732,0.6202707749866555,6.03120506573695,0.21971603008356494]
["United Arab Emirates",728.73999072425067,176.41999900341034,0,552.31999172084033,145.70600031735,0.28125708514251541,0.75154070089110414,104.71233170941905,0.1895863508093763]
["UNRWA",472.83000564575195,0,0,472.83000564575195,0,0.39964650658831519,0.78822473138818361,157.14283316360076,0.33234530653144173]
["WFP",19.519999790936708,0,0,19.519999790936708,0,0.32137551961287042]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Charitable contributions to developing countries attributable to public policy",null,null,null,null,null,null,"Price elasticity of giving",null,-0.5]
[null,null,null,null,null,null,null,"Income elasticity of giving",null,1.1000000000000001]
[]
["Country","Individual income tax deduction?","Marginal income tax rate, 20081","Individual income tax credit?","Low cap on deduction or credit?","Tax incentive","Increase in giving with incentive","Total tax revenue as % of GDP5","% increase in giving because of smaller government","Combined increase","Current Giving -- Grants by NGOs2","Giving in absence of favorable tax policies","Giving attributed to tax policies"]
["Formula:",null,null,null,null,null,"(1–E)^price elasticity–13",null,"((1–G)/(1–51.9%))^ income elasticity–14","(1+F)´ (1+H)–1",null,"J/(1+I)","J–K"]
["Australia","Yes",0.41500000000087311,0,"No",{"$f":"IF(B141=\"Yes\",C141,D141)/IF(E141=\"No\",1,2)","v":0.41500000000087311},{"$f":"(1-F141)^Price_elasticity_of_giving-1","v":0.30744090092220255},0.27059800000000001,{"$f":"((1-H141)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.58089876713441546},{"$f":"(1+G141)*(1+I141)-1","v":1.0669317083690193},0,{"$f":"K141/(1+J141)","v":0},{"$f":"K141-L141","v":0}]
["Austria","Yes",0.37,0,"No",0.37,0.25988157669742407,0.42765829999999999,{"$f":"((1-H142)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.21076914245990741},0.52542573621897626,139.57000732421875,{"$f":"K142/(1+J142)","v":91.495773285015133},{"$f":"K142-L142","v":48.074234039203617}]
["Belgium","Yes",0.45300000000000001,0,"No",0.45300000000000001,0.35209229156128674,0.43219350000000001,{"$f":"((1-H143)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.20021986844712414},0.62280803230605808,377.3800048828125,232.54753326956632,144.83247161324618]
["Canada","No",0.32980000000134169,0.28999999999999998,"No",0.28999999999999998,0.18678165819385351,0.31074230000000003,{"$f":"((1-H144)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.48545741208074089},0.7629136106855321,1338.050048828125,758.9992162507649,579.0508325773601]
["Denmark","Yes",0.54800000000000004,0,"Yes",0.27400000000000002,0.17363131703255053,0.48159220000000003,{"$f":"((1-H145)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":8.587315361120873E-2},0.27441473940301186,115.84999847412109,90.904471591712749,24.945526882408345]
["Finland","No",0.40500000000000003,0,"No",0,0,0.43100719999999998,{"$f":"((1-H146)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.20297849558748715},0.20297849558748715,17.270000457763672,14.356034227635703,2.9139662301279685]
["France","No",0.3014381000011781,0.66,"No",0.66,0.71498585142508864,0.41895399999999999,{"$f":"((1-H147)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.2310394861806444},1.1112153013454162,0,0,0]
["Germany","Yes",0.44310000000041327,0,"No",0.44310000000041327,0.34002034166367823,0.36991109999999999,{"$f":"((1-H148)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.34580589960605512},0.80340728140309992,1369.0400390625,759.1407959700316,609.8992430924684]
["Greece","Yes",0.29399999999895998,0,"No",0.29399999999895998,0.19013889731357114,0.29445009999999999,{"$f":"((1-H149)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.52412618368587616},0.81392185561865005,1.9500000476837158,1.0750187730764484,0.87498127460726738]
["Ireland","Yes",0.42699999999999999,0,"No",0.42699999999999999,0.32106044452185434,0.27803689999999998,{"$f":"((1-H150)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.56317253964148173},1.0650454100831319,182.30999755859375,88.283771711952113,94.026225846641637]
["Italy","Yes",0.38708599500023411,0.19,"Yes",0.19354299750011705,0.11354915159213452,0.43523309999999998,{"$f":"((1-H151)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.19315420208721279},0.32863584945280611,162.41000366210937,122.23816159182921,40.171842070280164]
["Japan","Yes",0.25589999998919666,0,"No",0.25589999998919666,0.15926933412434341,0.28148279999999998,{"$f":"((1-H152)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.55496744741981652},0.80262607735540059,533.44000244140625,295.9238242153948,237.51617822601145]
["Netherlands","Yes",0.5,0,"No",0.5,0.41421356237309492,0.39090710000000001,{"$f":"((1-H153)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.29655906760670225},0.83361141782721271,541.739990234375,295.44972558925514,246.29026464511986]
["New Zealand","No",0.38,0.33333333333330001,"No",0.33333333333330001,0.2247448713915583,0.31023529999999999,{"$f":"((1-H154)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.48665938640895678},0.82077845901049074,46.220001220703125,25.384747382073911,20.835253838629214]
["Norway","Yes",0.40000000000873115,0,"Yes",0.20000000000436557,0.11803398875294535,0.41046919999999998,{"$f":"((1-H155)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.25082791715464525},0.3984681254599467,0,0,0]
["Portugal","No",0.34000000000014552,0.25,"No",0.25,0.15470053837925168,0.35247600000000001,{"$f":"((1-H156)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.38682567327717021},0.60136835157131663,4.4899997711181641,2.8038519474375927,1.6861478236805714]
["South Korea","Yes",0.16200000000000001,0,"No",0.16200000000000001,9.2390691297929095E-2,0.25574590000000003,{"$f":"((1-H157)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.6163439253443499},0.76567905798212266,155.89999389648437,88.294638366868398,67.605355529615977]
["Spain","No",0.36999999999898137,0.25,"No",0.25,0.15470053837925168,0.30715759999999998,{"$f":"((1-H158)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.49395776238187961},0.72507383253821844,0,0,0]
["Sweden","No",0.56499999999999995,0,"No",0,0,0.46370810000000001,{"$f":"((1-H159)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.12715016072305874},0.12715016072305874,74.360000610351562,65.971689666131226,8.3883109442203363]
["Switzerland","Yes",0.26786210499631125,0,"No",0.26786210499631125,0.16870138005775437,0.30268060000000002,{"$f":"((1-H160)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.50458018713783015},0.75840494111553647,357.1099853515625,203.08745556925643,154.02252978230607]
["United Kingdom","Yes",0.3999999999996362,0,"No",0.3999999999996362,0.29099444873541414,0.34343770000000001,{"$f":"((1-H161)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.40813389338504402},0.81789303943627734,328.8900146484375,180.91824299543234,147.97177165300516]
["United States","Yes",0.3172500000009677,0,"No",0.3172500000009677,0.21023343115820348,0.23955099999999999,{"$f":"((1-H162)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.65507438927448769},1.0030263569537312,16288,8131.695293701142,8156.304706298858]
["EU",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K$141:K$162*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A163&\"_countries\"))","v":3315.2600567340851},{"$f":"SUM(L$141:L$162*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A163&\"_countries\"))","v":1945.1850706190755},{"$f":"SUM(M$141:M$162*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A163&\"_countries\"))","v":1370.0749861150096}]
["Europe",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K$141:K$162*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A164&\"_countries\"))","v":3672.3700420856476},{"$f":"SUM(L$141:L$162*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A164&\"_countries\"))","v":2148.272526188332},{"$f":"SUM(M$141:M$162*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A164&\"_countries\"))","v":1524.0975158973156}]
["1Marginal income tax rate for single individual at 167% of income level of the average production worker. 2Data for latest available year. 3Price elasticity of giving taken to be –0.5. 4Income elasticity of giving taken to be 1.1. 51.9% is the highest revenue/GDP observed, in Sweden, in the reference year of 2001. 5Data for Australia, Japan, Netherlands, and Portugal are for 2008. "]
["Source: OECD Tax Database (www.oecd.org/ctp/taxdatabase), Table I.4; OECD Revenue Statistics (www.sourceoecd.org), Comparative tables Volumes 2009, release 01."]

{"sheet":"Aid 2010","index":15,"n_rows":149,"n_cols":19,"rows_kept":149,"cut":false,"hidden":false,"merged":[[124,0,124,1],[147,0,147,11],[148,0,148,7],[0,18,2,18]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Aid"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2010},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net aid to all developing countries"]
["Data year: 2008",null,null,null,null,null,null,"Average bilateral quality discount:",{"$f":"1-SUM(IF(D5:D26,F5:F26/D5:D26))/COUNTIF(B5:B26,\">0\")","v":0.5823329792132057}]
[]
["Donor name","Gross aid","Net aid, multilateral","Net aid, bilateral","Net aid, total","Bilateral adjusted aid","Multilateral adjusted aid","Quality-adjusted aid, total","GNI","Adjusted aid/GNI","Adjusted/Net aid (\"aid quality\")","Net aid/GDP","Charitable giving","Quality-adjusted charitable giving","Adjusted charitable giving/GNI","Adjusted (aid+charitable giving)/GNI","Score",null,"Net aid"]
["Australia",214.83863207757432,153.42863803788978,61.409994039684534,214.83863207757432,26.895711824053031,91.284218118918062,118.17992994297109,934808.3125,1.2642156510880522E-4,0.55008695968748522,2.298210544395157E-4,{"$f":"M126/S5*E5","v":24.724245671914289},{"$f":"M5*(1-$I$2)","v":10.326502030989234},{"$f":"N5/I5","v":1.1046651910243079E-5},{"$f":"J5+O5","v":1.3746821701904831E-4},{"$f":"P5/$P$30*Standard_mean","v":6.6990478720351838},null,2698.9786157781627]
["Austria",441.39291862948653,421.22288590102312,20.170032728463411,441.39291862948653,5.4255954872214751,25.635688347474026,31.061283834695502,400095.375,7.763469856330007E-5,7.0371051559096093E-2,1.1032192477343347E-3,{"$f":"M127/S6*E6","v":19.705792694936527},{"$f":"M6*(1-$I$2)","v":8.2304597271363136},{"$f":"N6/I6","v":2.0571244361763277E-5},{"$f":"J6+O6","v":9.8205942925063346E-5},{"$f":"P6/$P$30*Standard_mean","v":4.7857339481037577},null,969.91514450751743]
["Belgium",955.06762607996177,876.28762778495263,70.204090993895534,946.49171877884817,25.588379313093498,55.741888280192036,81.330267593285527,498460.96875,1.6316276036063359E-4,8.5928134372075457E-2,1.8988281492779331E-3,52.797140756052698,22.051624485641568,4.4239420673078662E-5,2.0740218103371225E-4,10.107042701490949,null,2263.6541033004137]
["Canada",973.81874280581826,829.5787515581643,139.21999135613441,968.79874291429871,62.847625669212626,65.578321877900919,128.42594754711354,1473432.5,8.7161066114065992E-5,0.1325620501537689,6.5751145228186479E-4,122.97017392878627,51.36058619047008,3.485778017687955E-5,1.2201884629094555E-4,5.9461751255585309,null,4654.7287521843855]
["Denmark",751.11169685891957,649.47169453187973,99.530002342537045,749.00169687441678,40.137034390665008,36.446187725668295,76.583222116333303,342964.3125,2.2329793312338671E-4,0.10224706090241852,2.1839056414198104E-3,6.326876886115409,2.6425278199086528,7.7049644047400789E-6,2.3100289752812678E-4,11.257143670564446,null,2704.0270939311904]
["Finland",394.72632337274558,368.99632341886468,25.729999953880906,394.72632337274558,14.353858490266164,20.594211575179905,34.948070065446068,265846.40625,1.3145962948463242E-4,8.8537470130777465E-2,1.4847908946399218E-3,0.58626285522704624,0.24486266014064009,9.2106815959879127E-7,1.3238069764423121E-4,6.4511248496751588,null,1156.3353694014374]
["France",4596.8443993757628,3230.9443866665624,834.31669137186145,4065.2610780384239,210.17890402168916,201.76655960502737,411.94546362671656,2831457.25,1.4548885158930674E-4,0.10133308924539949,1.4357487043247514E-3,0,0,0,1.4548885158930674E-4,7.0899063272868181,null,9206.3128371764196]
["Germany",4954.1706119850423,4113.2706092968729,511.31811813390595,4624.5887274307788,137.94621785388586,257.45410317939383,395.40032103327968,3652012,1.0826917354961586E-4,8.5499564250537577E-2,1.2663125771302994E-3,302.00281174870628,126.13661465231723,3.4538937619130835E-5,1.428081111687467E-4,6.9592695241096658,null,10595.637500233201]
["Greece",347.00755449131384,308.47755451992407,38.529999971389771,347.00755449131384,9.899199085624609,19.12949802114629,29.028697106770899,333600.15625,8.7016437381452516E-5,8.3654366399384922E-2,1.0401900238657751E-3,0.37958871106458125,0.15854168607464292,4.752446397412109E-7,8.7491682021193732E-5,4.2636107383544681,null,695.05537205706571]
["Ireland",310.99563659513086,296.37563679897875,14.619999796152115,310.99563659513086,8.7689051885899509,16.90244210024056,25.671347288830511,224879.5625,1.141559819996115E-4,8.2545683180277898E-2,1.3829430880146383E-3,31.044933825906096,12.966445021589374,5.7659508393918074E-5,1.7181549039352957E-4,8.3728458858527812,null,1321.3921319438832]
["Italy",2752.9350000284835,2465.9550222419425,237.17997829243541,2703.1350005343779,69.101637233262949,149.90638973162891,219.00802696489185,2232998.75,9.8077989056147857E-5,8.1020010810261625E-2,1.2105403106626809E-3,15.897772189757326,6.639975147643093,2.9735686809690748E-6,1.0105155773711693E-4,4.9244053462253898,null,3909.9643222895052]
["Japan",2065.2282526207614,1499.5482416072387,-49.947381823174055,1449.6008597840646,-25.164818197654256,11.116903536237373,-14.047914661416883,5042143,-2.7861000097412714E-6,-9.6908846090981819E-3,2.87496974953718E-4,48.959751090040704,20.448873376240307,4.0555917149196897E-6,1.2694917051784183E-6,6.1864377748955521E-2,null,5596.9481815328436]
["Netherlands",1424.9550296763571,1269.2950319784375,149.33999770693481,1418.6350296853723,67.598346705111766,71.314003775691631,138.91235048080341,868983.125,1.598562118002043E-4,9.7919723941690393E-2,1.6325231053081408E-3,31.212553904351598,13.036454400377757,1.5001964969547316E-5,1.7485817676975163E-4,8.5211208990587526,null,6850.7489511708527]
["New Zealand",32.770219507347264,29.840219477842968,2.9300000295042956,32.770219507347264,1.863564819636949,1.5138409962644221,3.3774058159013709,114484.9375,2.9500874871870118E-5,0.1030632649605578,2.8624044545027822E-4,1.7770473254578434,0.7422140622211183,6.4830717335292978E-6,3.5983946605399417E-5,1.753555739367205,null,347.920217443909]
["Norway",675.31872125368977,516.05872228023077,159.25999897345901,675.31872125368977,83.323435652880249,29.445706092522375,112.76914174540262,450578.21875,2.502765048391559E-4,0.16698654753129499,1.498782438101797E-3,0,0,0,2.502765048391559E-4,12.196377632008062,null,4002.8087568229848]
["Portugal",321.53683191597594,214.40683400318159,107.11999791301787,321.52683191619946,37.287962503687481,13.146258030563237,50.43422053425072,229433.4375,2.1982070740778889E-4,0.1568585123477208,1.4013948246588924E-3,0.24938061835594441,0.10415805991069585,4.5397942447118613E-7,2.2027468683226008E-4,10.734340664958195,null,605.5720742355013]
["South Korea",143.22260893740972,94.812608318862516,45.700000580400229,140.51260889926274,15.260176785227525,1.1132767114223796,16.373453496649905,934741.1875,1.7516563638798577E-5,0.11652657811220681,1.5032247511749099E-4,9.5643586200178525,3.9947171705593516,4.2736077365365388E-6,2.1790171375335116E-5,1.0618701860590354,null,776.15261232153784]
["Spain",2106.0428997723548,1602.0128994936285,472.49000013805926,2074.5028996316878,182.5689223895713,99.042868595147127,281.61179098471843,1537455.625,1.831674270174259E-4,0.13574904669196483,1.3493091220968981E-3,0,0,0,1.831674270174259E-4,8.92604406164096,null,6599.1158921427468]
["Sweden",1311.4569628058496,1182.0369657507661,129.41999705508351,1311.4569628058496,69.179870534026577,83.72837126003121,152.9082417940578,483039.65625,3.165542203742362E-4,0.11659417436536544,2.7150088938600464E-3,0.405195095868081,0.16923662852864091,3.5035762869343278E-7,3.1690457800292966E-4,15.443271069810745,null,4715.9257723447517]
["Switzerland",394.18553678540559,346.07553735597105,48.109999429434538,394.18553678540559,20.490756132345648,31.948966196721859,52.439722329067507,461424.40625,1.1364748292194938E-4,0.13303309592917831,8.5427977247444433E-4,33.393853674964667,13.947511377012635,3.0227077692669481E-5,1.4387456061461885E-4,7.0112393251729399,null,1939.8255316432383]
["United Kingdom",3831.1143863458733,3523.2444220144848,302.72996446490288,3825.9743864793877,165.94242944360724,199.85964316952374,365.80207261313097,2672097,1.3689700359422992E-4,9.5610172902839879E-2,1.431824662981691E-3,66.586547993197911,27.811005124795869,1.0407932468318279E-5,1.473049360625482E-4,7.1784070519613694,null,10922.353159570201]
["United States",6191.3925906095374,1235.4025419030054,4515.3275715077543,5750.7301134107602,1545.1276323274833,10.472721154422784,1555.600353481906,14410300,1.0795058766867491E-4,0.2705048442204287,3.9907081139259836E-4,1749.7847714152915,730.82739249512667,5.0715626495987363E-5,1.5866621416466226E-4,7.7320604530454968,null,25604.302763687025]
["EU",{"$f":"SUM(B$5:B$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":24499.357877933257},{"$f":"SUM(C$5:C$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":20521.997894401498},{"$f":"SUM(D$5:D$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":3012.6988708625199},{"$f":"SUM(E$5:E$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":23534.69676526402},{"$f":"SUM(F$5:F$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":1043.977262640303},{"$f":"SUM(G$5:G$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":1250.6681133969082},{"$f":"SUM(H$5:H$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":2294.645376037211},{"$f":"SUM(I$5:I$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":16573323.625},{"$f":"H27/I27","v":1.38454146431791E-4},{"$f":"H27/E27","v":9.7500528641779119E-2},{"$f":"E27/I27","v":1.4200348281236208E-3},{"$f":"SUM(M$5:M$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":527.19485727953941},{"$f":"SUM(N$5:N$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":220.19190541406448},1.3285923234004579E-5,1.5174006966579557E-4,{"$f":"P27/$P$30*Standard_mean","v":7.394538263752013}]
["Europe",{"$f":"SUM(B$5:B$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":25568.862135972351},{"$f":"SUM(C$5:C$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":21384.132154037699},{"$f":"SUM(D$5:D$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":3220.0688692654135},{"$f":"SUM(E$5:E$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":24604.201023303111},{"$f":"SUM(F$5:F$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":1147.7914544255289},{"$f":"SUM(G$5:G$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":1312.0627856861524},{"$f":"SUM(H$5:H$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":2459.8542401116811},{"$f":"SUM(I$5:I$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":17485326.25},{"$f":"H28/I28","v":1.4068106050418598E-4},{"$f":"H28/E28","v":9.9977001398334611E-2},{"$f":"E28/I28","v":1.4071342262374493E-3},{"$f":"SUM(M$5:M$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":560.58871095450411},{"$f":"SUM(N$5:N$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":234.13941679107711},1.3390623282827057E-5,1.5407168378701302E-4,{"$f":"P28/$P$30*Standard_mean","v":7.5081615794234793}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Aid \"&Baseline_year&\"'!Adjusted__aid_charitable_giving__GNI\"))","v":1.0260280240189207E-4}]
[]
[]
["Quality-adjusted aid by donor, bilateral and multilateral"]
["Donor name","Gross aid","Amortization","Interest","Net aid","Tying cost","Selectivity","Size weight","Quality-adjusted aid","Adjusted aid/Net aid"]
["Australia",61.409994039684534,0,0,61.409994039684534,2.6766361335867691E-4,9.1490995313202469E-2,0.87820244170556905,26.895711824053031,0.43796962114460408]
["Austria",20.170032728463411,0,0,20.170032728463411,2.1122389677946987,0.27960465407558538,0.81750240407639341,5.4255954872214751,0.26899289457101472]
["Belgium",78.779998295009136,7.5299999713897705,1.0459073297237929,70.204090993895576,0,0.30936779513438822,0.74084178259794675,25.588379313093498,0.3644855869627095]
["Canada",144.23999124765396,5.0199998915195465,0,139.21999135613441,1.5969676092079723,0.34923579604492577,0.79453639628396733,62.847625669212626,0.45142673158515023]
["Denmark",101.64000232703984,2.1099999845027924,0,99.530002342537045,2.323468908994938E-4,0.33150769757247811,0.76520936390245597,40.137034390665008,0.40326568317090533]
["Finland",25.729999953880906,0,0,25.729999953880906,0.10922108636196146,0.182934840804646,0.82611606079028843,14.353858490266164,0.55786469164377683]
["France",1365.9000127092004,385.98999345302582,145.59332788431288,834.31669137186168,70.110416510866386,0.30127852214399953,0.77217181360238096,210.17890402168916,0.25191741480815072]
["Germany",840.90000268816948,209.78999853134155,119.79188602292209,511.31811813390584,72.604290013415635,0.3485518533616988,0.76341408230969188,137.94621785388586,0.26978550722460415]
["Greece",38.529999971389771,0,0,38.529999971389771,4.4216861580042126,0.34566619886466204,0.79893760328400842,9.899199085624609,0.25692185551453939]
["Ireland",14.619999796152115,0,0,14.619999796152115,0,0.21654708638525713,0.79739152213502107,8.7689051885899509,0.59978832495591883]
["Italy",286.97997778654099,49.799999494105577,0,237.17997829243541,17.639676829932938,0.21051019406959867,0.83777418757080491,69.101637233262949,0.29134684019602536]
["Japan",565.68001101352274,427.07999098300934,188.54740185368757,-49.947381823174169,0.44021537880382,0.5120875418909332,0.70995621599231173,-25.164818197654256,0.50382657266688791]
["Netherlands",155.65999769791961,2.3000000715255737,4.0199999194592237,149.33999770693481,0.53421116380135258,0.32452997909523595,0.83030225199269636,67.598346705111766,0.45264729973926299]
["New Zealand",2.9300000295042992,0,0,2.9300000295042992,9.9583804340050604E-3,0.23634324325766323,0.82811242284211883,1.863564819636949,0.63602894227691498]
["Norway",159.25999897345901,0,0,159.25999897345901,0,0.20214519648409116,0.79022723088312796,83.323435652880249,0.52319123565212544]
["Portugal",107.12999791279435,0,9.9999997764825821E-3,107.11999791301787,0,0.44792362448573841,0.75387339808677034,37.287962503687481,0.34809525046822304]
["South Korea",48.410000618547201,1.6000000238418579,1.1100000143051147,45.700000580400229,4.0620104591981585,0.37307655223163483,0.78450996798966621,15.260176785227525,0.33392071316017213]
["Spain",504.03000027872622,31.540000140666962,0,472.49000013805926,14.100523016176282,0.37113193455202581,0.78617804920851897,182.5689223895713,0.38639743134505611]
["Sweden",129.41999705508351,0,0,129.41999705508351,1.0068424321569716E-3,0.13091393663278755,0.85622168474808891,69.179870534026577,0.53453772298095759]
["Switzerland",48.109999429434538,0,0,48.109999429434538,0.22758894355609949,0.40483923670242844,0.64194821577914629,20.490756132345648,0.42591470329157904]
["United Kingdom",307.86996433138847,5.1399998664855957,0,302.72996446490288,0,0.2019191818424895,0.83108882555835395,165.94242944360724,0.54815330136520346]
["United States",4955.9900487065315,265.64999571442604,175.0124814843503,4515.3275715077552,164.5181573344419,0.16553110955309799,0.83299606818059346,1545.1276323274833,0.34219613258568865]
["AfDF",13.230000257492065,2.179999977350235,null,null,0,null,0.99457399021005222]
["Arab Fund (AFESD)",749.31999760866165,426.19000816345215,0,323.1299894452095,0,0.40701604072966879,0.78028937757522288,103.04322747545632,0.31889094432978499]
["Cyprus",1.4900000132620335,0,0,1.4900000132620335,0.29800000709295277,0.27315993578966646,0.80995332353165173,0.26372618440034062,0.17699743761945952]
["Czech Republic",7.8999998345971107,0,0,7.8999998345971107,1.5799999904632565,0.24358130948155698,0.81006943157446809,1.4137167390439374,0.17895148970164948]
["EC",1844.4999730587006,0,0,1844.4999730587006,0,0.39571301566381067,0.8306520865026531,751.28782125456178,0.40731245986884723]
["Estonia",0,0,0,0,0]
["GAVI",12.939999580383301,0,0,12.939999580383301,0,0.32370902459933709,0.82505127565441871,3.4559703632339289,0.26707654368653067]
["GEF",75.660000056028366,0,0,75.660000056028366,0,0.4285478431822371,0.7882775282617559,25.559055270160535,0.33781463456560046]
["GFATM",36.170000076293945,0,0,36.170000076293945,0,0.3275052269619757,0.90332095725517902,10.700617284055488,0.29584233512536656]
["Hungary",0.41000000201165676,0,0,0.41000000201165676,8.2000001624226576E-2,0.29430836259751381,0.817721158126265,7.8937193529150448E-2,0.19252973937035781]
["IAEA",7.0000000260770321,0,0,7.0000000260770321,0,0.35204701497624702,0.78917580516652353,1.9447889127473597,0.27782698650035093]
["Iceland",2.0100000500679016,0,0,2.0100000500679016,0.40200001600384727,0.20230404935989693,0.79991978958057919,0.26021784176567486,0.12946160959393221]
["IDA",160.6899995803833,95.950002074241638,null,null,0,null,0.87568151548355855]
["IFAD",40.289999485015869,22.279999926686287,null,null,0,null,0.86582531762792447]
["Islamic Development Bank",40.379999924451113,23.230000048875809,0,17.149999875575304,0,0.45752235623393001,0.79967758109058285,5.5643538835869162,0.32445212384587596]
["Israel",40.300001099705696,0,0,40.300001099705696,8.0600003400445015,0.51799671562093064,0.78691452060034905,13.141641291220136,0.3260953085015203]
["Kuwait",335.19000275433064,229.79999876022339,0,105.39000399410725,67.038001549810176,0.4699015067049685,0.78959593755226198,11.307273469283984,0.10728980966654311]
["Latvia",0,0,0,0,0]
["Liechtenstein",0,0,0,0,0]
["Lithuania",9.9999997764825821E-3,0,0,9.9999997764825821E-3,1.9999999850988381E-3,0.20230404935989693,0.79991978958057919,1.2946160670023973E-3,0.12946160959393219]
["Luxembourg",9.6600000262260437,0,0,9.6600000262260437,0,0.30587514668342969,0.67640825798747062,3.3626397060941251,0.34809934751188992]
["Malta",0,0,0,0,0]
["Montreal Protocol",0.32999999821186066,0,0,0.32999999821186066,0,0.51644749594221395,0.73976840597835058,0.12607700779558376,0.38205154084468229]
["Nordic Dev.Fund",0,0.18000000715255737,null,null,0]
["OPEC Fund for International Development",52.73999935016036,19.760000288486481,0,32.97999906167388,0,0.46025452843897452,0.77050616885366674,11.54720133450075,0.35012740033457962]
["Poland",2.1299999952316284,0,0,2.1299999952316284,0.42600000539422034,0.21999728473158409,0.79417768748641693,0.29771765519420323,0.13977354735243919]
["Romania",9.9999997764825821E-2,0,0,9.9999997764825821E-2,1.9999999850988381E-2,0.13065964502391578,0.80696912446678104,8.4350637278857443E-3,8.4350639164241153E-2]
["SAF+ESAF(IMF)",0,61.549999237060547,null,null,0]
["Saudi Arabia",4398.41015625,0,0,4398.41015625,879.68204435828375]
["Slovak Republic",0.16000000387430191,0,0,0.16000000387430191,3.2000001251697552E-2,0.16567618573854476,0.81381188546397787,1.7258144237426536E-2,0.10786339887206978]
["Slovenia",0.82000000961124897,0,0,0.82000000961124897,0.16400000436604026,0.18716620612042853,0.81180838276845479,9.9674671182266472E-2,0.12155447562680018]
["Taiwan",0,0,0,0,0]
["Thailand",0.20999999530613422,0,0,0.20999999530613422,4.1999999687075601E-2,0.41614371074340184,0.79456290814944763,5.5549594530183231E-2,0.26452188462768311]
["Turkey",122.80000062659383,0,0,122.80000062659383,24.560000491291291,0.17646644695084859,0.80044375858904315,21.981972190900073,0.17900628728612247]
["UNAIDS",0.97999997437000275,0,0,0.97999997437000275,0,0.36888316321974046,0.79959730241536464,0.28905881501283986,0.29495798221695119]
["UNDP",21.85000005364418,0,0,21.85000005364418,0,0.2787537343850186,0.60515871184797954,4.7700478069263506,0.21830882357965001]
["UNFPA",15.790000051259995,0,0,15.790000051259995,0,0.32428670568210527,0.64201367983668101,3.2874227652056942,0.20819650123708314]
["UNHCR",11.530000001192093,0,0,11.530000001192093,0,null,0.80271445391046614]
["UNICEF",26.400000721216202,0,0,26.400000721216202,0,0.31335479345387168,0.62265372594101065,6.6919036435805381,0.25348119169567407]
["United Arab Emirates",1118.4300295375288,85.030000448226929,0,1033.4000290893018,223.68600924068699,0.39257290001209272,0.78575817711909246,248.97977491631983,0.24093261845147879]
["UNRWA",473.19001007080078,0,0,473.19001007080078,0,0.41572560056130126,0.79548484506829509,168.88592083875415,0.35690931178679086]
["UNTA",71.839998945593834,0,0,71.839998945593834,0,0.31351711344820343,0.80584856538422245,18.150182921917693,0.25264731609563729]
["WFP",18.449999865144491,0,0,18.449999865144491,0,0.31602902582646236,0.81522084652489135,6.102698650948577,0.33076957699483345]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Charitable contributions to developing countries attributable to public policy",null,null,null,null,null,null,"Price elasticity of giving",null,-0.5]
[null,null,null,null,null,null,null,"Income elasticity of giving",null,1.1000000000000001]
[]
["Country","Individual income tax deduction?","Marginal income tax rate, 20071","Individual income tax credit?","Low cap on deduction or credit?","Tax incentive","Increase in giving with incentive","Total tax revenue as % of GDP5","% increase in giving because of smaller government","Combined increase","Current Giving -- Grants by NGOs2","Giving in absence of favorable tax policies","Giving attributed to tax policies"]
["Formula:",null,null,null,null,null,"(1–E)^price elasticity–13",null,"((1–G)/(1–51.9%))^ income elasticity–14","(1+F)´ (1+H)–1",null,"J/(1+I)","J–K"]
["Australia","Yes",0.41500000000087311,0,"No",{"$f":"IF(B126=\"Yes\",C126,D126)/IF(E126=\"No\",1,2)","v":0.41500000000087311},{"$f":"(1-F126)^Price_elasticity_of_giving-1","v":0.30744090092220255},0.308,{"$f":"((1-H126)/(1-MAX('Aid 2003'!$H$100:$H$121)))^Income_elasticity_of_giving-1","v":0.42657695934676809},{"$f":"(1+G126)*(1+I126)-1","v":0.86516506496319479},669.6199951171875,{"$f":"K126/(1+J126)","v":359.01379866902079},{"$f":"K126-L126","v":310.60619644816671}]
["Austria","Yes",0.37504370443349533,0,"No",0.37504370443349533,0.26495529216410363,0.42869078999999999,{"$f":"((1-H127)/(1-MAX('Aid 2003'!$H$100:$H$121)))^Income_elasticity_of_giving-1","v":0.15541193516122931},0.46154444201176514,137.1199951171875,{"$f":"K127/(1+J127)","v":93.8185601311217},{"$f":"K127-L127","v":43.3014349860658}]
["Belgium","Yes",0.46681410000314827,0,"No",0.46681410000314827,0.36949569683382566,0.44296932999999999,{"$f":"((1-H128)/(1-MAX('Aid 2003'!$H$100:$H$121)))^Income_elasticity_of_giving-1","v":0.12368742389835563},0.53888509161508491,360.58999633789062,234.31898736470671,126.27100897318391]
["Canada","No",0.32980000000134169,0.28999999999999998,"No",0.28999999999999998,0.18678165819385351,0.32169418999999999,{"$f":"((1-H129)/(1-MAX('Aid 2003'!$H$100:$H$121)))^Income_elasticity_of_giving-1","v":0.39555382771137038},0.65621768575007944,1491.1800537109375,900.35269309154944,590.82736061938806]
["Denmark","Yes",0.54955280001740903,0,"Yes",0.27477640000870451,0.17425937410228265,0.48287783000000001,{"$f":"((1-H130)/(1-MAX('Aid 2003'!$H$100:$H$121)))^Income_elasticity_of_giving-1","v":3.5454391760033177E-2},0.21589202597959622,128.63999938964844,105.79886753185035,22.841131857798089]
["Finland","No",0.41635995000251569,0,"No",0,0,0.42780559000000001,{"$f":"((1-H131)/(1-MAX('Aid 2003'!$H$100:$H$121)))^Income_elasticity_of_giving-1","v":0.15738133248251085},0.15738133248251085,12.630000114440918,10.912565945184509,1.7174341692564088]
["France","No",0.3014381000011781,0.66,"No",0.66,0.71498585142508864,0.43074434,{"$f":"((1-H132)/(1-MAX('Aid 2003'!$H$100:$H$121)))^Income_elasticity_of_giving-1","v":0.15084436269133028},0.9736817992079545,0,0,0]
["Germany","Yes",0.44310000000041327,0,"No",0.44310000000041327,0.34002034166367823,0.36433611999999999,{"$f":"((1-H133)/(1-MAX('Aid 2003'!$H$100:$H$121)))^Income_elasticity_of_giving-1","v":0.29935789456525308},0.74116600981872804,1625.510009765625,933.57554684567731,691.93446291994769]
["Greece","Yes",0.31079999999838037,0,"No",0.31079999999838037,0.20455702730660907,0.31319754,{"$f":"((1-H134)/(1-MAX('Aid 2003'!$H$100:$H$121)))^Income_elasticity_of_giving-1","v":0.41479503743882806},0.70420130454545737,1.8400000333786011,1.0796846760244465,0.76031535735415456]
["Ireland","Yes",0.41000000000167347,0,"No",0.41000000000167347,0.30188910981008488,0.28257253999999998,{"$f":"((1-H135)/(1-MAX('Aid 2003'!$H$100:$H$121)))^Income_elasticity_of_giving-1","v":0.48434309547006316},0.93245011121426624,273.3699951171875,141.46289910967681,131.90709600751069]
["Italy","Yes",0.38708599500023411,0.19,"Yes",0.19354299750011705,0.11354915159213452,0.43168578000000002,{"$f":"((1-H136)/(1-MAX('Aid 2003'!$H$100:$H$121)))^Income_elasticity_of_giving-1","v":0.14875093175482323},0.2791906254462575,105.36000061035156,82.364581567814213,22.99541904253735]
["Japan","Yes",0.25589999998919666,0,"No",0.25589999998919666,0.15926933412434341,0.28299999999999997,{"$f":"((1-H137)/(1-MAX('Aid 2003'!$H$100:$H$121)))^Income_elasticity_of_giving-1","v":0.48337027762841611},0.71962567400613642,451.72000122070313,262.68507620519,189.03492501551312]
["Netherlands","Yes",0.52000000000407454,0,"No",0.52000000000407454,0.44337567298019054,0.375,{"$f":"((1-H138)/(1-MAX('Aid 2003'!$H$100:$H$121)))^Income_elasticity_of_giving-1","v":0.2754003170869983},0.84088179099459448,329.98001098632812,179.25105924810416,150.72895173822397]
["New Zealand","No",0.3900000000030559,0.33333333333330001,"No",0.33333333333330001,0.2247448713915583,0.34467342000000001,{"$f":"((1-H139)/(1-MAX('Aid 2003'!$H$100:$H$121)))^Income_elasticity_of_giving-1","v":0.34363733584151812},0.64561293608211612,48.090000152587891,29.223153937450697,18.866846215137194]
["Norway","Yes",0.40000000000873115,0,"Yes",0.20000000000436557,0.11803398875294535,0.42086989000000002,{"$f":"((1-H140)/(1-MAX('Aid 2003'!$H$100:$H$121)))^Income_elasticity_of_giving-1","v":0.17282242502540202},0.31125533395005234,0,0,0]
["Portugal","No",0.34000000000014552,0.25,"No",0.25,0.15470053837925168,0.36466881000000001,{"$f":"((1-H141)/(1-MAX('Aid 2003'!$H$100:$H$121)))^Income_elasticity_of_giving-1","v":0.29860985887340674},0.49950550318572673,1.4099999666213989,0.94030996460221605,0.46969000201918287]
["South Korea","Yes",0.1718660918995738,0,"No",0.1718660918995738,9.8878601313519887E-2,0.26594097999999999,{"$f":"((1-H142)/(1-MAX('Aid 2003'!$H$100:$H$121)))^Income_elasticity_of_giving-1","v":0.52223806988652721},0.67275484110309924,131.36000061035156,78.529140901320673,52.830859709030889]
["Spain","No",0.36999999999898137,0.25,"No",0.25,0.15470053837925168,0.33001298000000001,{"$f":"((1-H143)/(1-MAX('Aid 2003'!$H$100:$H$121)))^Income_elasticity_of_giving-1","v":0.37673872806455955},0.58972095050371309,0,0,0]
["Sweden","No",0.56440000000293367,0,"No",0,0,0.47110247,{"$f":"((1-H144)/(1-MAX('Aid 2003'!$H$100:$H$121)))^Income_elasticity_of_giving-1","v":6.1419823088050274E-2},6.1419823088050274E-2,25.180000305175781,23.722941438872081,1.4570588663037007]
["Switzerland","Yes",0.26786210499631125,0,"No",0.26786210499631125,0.16870138005775437,0.29449139000000002,{"$f":"((1-H145)/(1-MAX('Aid 2003'!$H$100:$H$121)))^Income_elasticity_of_giving-1","v":0.45723989214828475},0.70307827302891357,398.07000732421875,233.73559138667997,164.33441593753878]
["United Kingdom","Yes",0.3999999999996362,0.2,"No",0.3999999999996362,0.29099444873541414,0.35713598000000002,{"$f":"((1-H146)/(1-MAX('Aid 2003'!$H$100:$H$121)))^Income_elasticity_of_giving-1","v":0.31555658636349948},0.69837624999258918,462.27999877929687,272.18939194499097,190.0906068343059]
["United States","Yes",0.3172500000009677,0,"No",0.3172500000009677,0.21023343115820348,0.26861121999999998,{"$f":"((1-H147)/(1-MAX('Aid 2003'!$H$100:$H$121)))^Income_elasticity_of_giving-1","v":0.5161480950500319},0.83489311121637422,17122,9331.3337410971071,7790.6662589028929]
["1Marginal income tax rate for single individual at 167% of income level of the average production worker. 2Data for latest available year. 3Price elasticity of giving taken to be –0.5. 4Income elasticity of giving taken to be 1.1. 51.9% is the highest revenue/GDP observed, in Sweden, in the reference year of 2001. 5Data for Australia, Greece and Japan are for 2007. "]
["Source: OECD Tax Database (www.oecd.org/ctp/taxdatabase), Table I.4; OECD Revenue Statistics (www.sourceoecd.org), Comparative tables Volumes 2009, release 01."]

{"sheet":"Aid 2009","index":16,"n_rows":155,"n_cols":19,"rows_kept":155,"cut":false,"hidden":false,"merged":[[130,0,130,1],[153,0,153,11],[154,0,154,7],[0,18,2,18]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Aid"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net aid to all developing countries"]
["Data year: 2009",null,null,null,null,null,null,"Average bilateral quality discount:",{"$f":"1-SUM(IF(D5:D26,F5:F26/D5:D26))/COUNTIF(B5:B26,\">0\")","v":0.60052534519613188}]
[]
["Donor name","Gross aid","Net aid, multilateral","Net aid, bilateral","Net aid, total","Bilateral adjusted aid","Multilateral adjusted aid","Quality-adjusted aid, total","GNI","Adjusted aid/GNI","Adjusted/Net aid (\"aid quality\")","Net aid/GDP","Charitable giving","Quality-adjusted charitable giving","Adjusted charitable giving/GNI","Adjusted (aid+charitable giving)/GNI","Score",null,"Net aid"]
["Australia",215.5647145030328,174.20473162692571,41.359982876107097,215.5647145030328,17.483304283939574,9.0373076971216513,26.520611981061226,827212.1875,3.2060228780250198E-5,0.12302853944441869,2.6059180191059843E-4,{"$f":"M132/S5*E5","v":29.052064270232165},{"$f":"M5*(1-$I$2)","v":11.605563345690785},{"$f":"N5/I5","v":1.4029729640184713E-5},{"$f":"J5+O5","v":4.6089958420434913E-5},{"$f":"P5/$P$30*Standard_mean","v":2.2460379902637522},null,2377.6047455803732]
["Austria",427.13920313232558,412.91918449030237,14.220018642023206,427.13920313232558,4.3996120354346839,30.013492294845314,34.413104330279999,363101.875,9.4775341852145481E-5,8.0566485300153992E-2,1.1763618767661984E-3,{"$f":"M133/S6*E6","v":21.571807130734118},{"$f":"M6*(1-$I$2)","v":8.6173902070456325},{"$f":"N6/I6","v":2.3732706439606329E-5},{"$f":"J6+O6","v":1.1850804829175181E-4},{"$f":"P6/$P$30*Standard_mean","v":5.7750882781719435},null,870.62994511588602]
["Belgium",674.79058467066409,606.9605847413701,55.643367705922515,662.60395244729261,24.330008280961795,43.588662112046137,67.918670393007929,457796.03125,1.4836011183311874E-4,0.10250266413617655,1.4473781055682592E-3,49.12081030797416,19.622518741464265,4.2863016282350671E-5,1.9122312811546943E-4,9.3186113653335809,null,1740.0973056516673]
["Canada",637.62810642412865,493.80810691929418,136.07999964430934,629.88810656360351,73.962737730928012,36.424670331971733,110.38740806289974,1409734.75,7.830367241986462E-5,0.17524923381253471,4.4681320834547315E-4,86.16710732663492,34.421575454755342,2.4417058212373171E-5,1.027207306322378E-4,5.0057468328147516,null,4080.8581101647669]
["Denmark",704.35216164679377,574.80216232032626,86.520000427961349,661.32216274828761,40.170834232063335,32.444621166793667,72.615455398856994,317271.15625,2.2887506149988065E-4,0.10980345055590687,2.084406822746868E-3,5.2111922511908091,2.0817392256610407,6.5613882152611874E-6,2.3543644971514184E-4,11.47319781739218,null,2423.7847220331096]
["Finland",338.66617159072871,316.20617132720167,22.460000263527036,338.66617159072871,10.377050585821898,20.613996555102169,30.991047140924067,249026.6875,1.2444869845897166E-4,9.150913123492041E-2,1.3599593480948852E-3,1.197365433067086,0.47831714304855821,1.9207465185776854E-6,1.2636944497754934E-4,6.1581868145552221,null,971.98985512164381]
["France",4047.664117509536,2838.1441134754937,608.44993016567059,3446.5940436411643,210.61906670473655,210.97063853255207,421.58970523728863,2603833,1.6191119216834898E-4,0.12232067365609992,1.3236617108858995E-3,0,0,0,1.6191119216834898E-4,7.8901934634371749,null,7764.1532865832542]
["Germany",4498.9947034455163,3640.3546112216331,542.48981004435382,4182.844421265987,162.7811702119098,264.84633789147983,427.62750810338963,3350294.25,1.2763879116092254E-4,0.10223366327690551,1.248500611928635E-3,269.38820848207342,107.61376159160874,3.2120689575731664E-5,1.5975948073665419E-4,7.7853370959050974,null,8940.293172337495]
["Greece",244.20661547870614,216.21661539838888,27.990000080317259,244.20661547870614,8.3376862490739541,16.20441291287958,24.542099161953534,308407.9375,7.9576742936305044E-5,0.10049727405559784,7.9182986488052416E-4,1.4923679756870454,0.59616318192792994,1.9330344956764607E-6,8.1509777431981511E-5,3.9721028823710962,null,489.53547235486246]
["Ireland",277.49828451668236,259.48828435485575,18.010000161826611,277.49828451668236,11.735162091764787,13.030846901016979,24.766008992781764,216152,1.1457682090742516E-4,8.9247430973912578E-2,1.2838108577143971E-3,35.289705510886144,14.097342927091406,6.5219581253430018E-5,1.7979640216085518E-4,8.7617685848675997,null,1184.9160467051565]
["Italy",1891.1811162342326,1643.6711271048532,180.28999051265419,1823.9611176175074,74.102060499408879,124.47707722277949,198.57913772218836,2090866.5,9.4974565675134381E-5,0.1088724621397501,8.7234699949399318E-4,8.6993919346685367,3.4751865901052681,1.6620796163242695E-6,9.6636645291458656E-5,4.7092595440490914,null,3321.9352485388099]
["Japan",846.35742569055151,291.49746143903326,-219.80571456361736,71.691746875415902,-59.94912227497008,3.1809901091559256,-56.768132165814151,4523906,-1.2548477392283163E-5,-0.79183636387692391,1.5847311344536316E-5,3.6963637092694315,1.4766036167899517,3.2640015437764439E-7,-1.2222077237905519E-5,-0.59560153094220625,null,3871.7075271693284]
["Netherlands",1190.0822463381871,1103.4722453497186,79.370000906288624,1182.8422462560072,39.091175357924804,66.833397982049448,105.92457333997424,770431.1875,1.3748739025440119E-4,8.9550887851065616E-2,1.5352990188445704E-3,33.57807715953507,13.41359078228292,1.7410498172859753E-5,1.5489788842726094E-4,7.5484238637328147,null,5748.1590184102097]
["New Zealand",38.942836984818406,34.212836921041436,4.7300000637769699,38.942836984818406,null,1.7614693193675472,null,120056.953125,null,null,3.2436969264305914E-4,2.4620591445007873,0.98353022685615887,8.1921971302414625E-6,8.1921971302414625E-6,0.39921897543075258,null,319.70283795130774]
["Norway",625.92552444606292,466.66552178829181,159.26000265777111,625.92552444606292,89.24043937353089,24.673019330406429,113.91345870393732,392350.125,2.9033623655386198E-4,0.18199203300544337,1.5953238818161787E-3,0,0,0,2.9033623655386198E-4,14.148552951634972,null,3733.8255192533807]
["Portugal",177.74666507629226,164.79666462068926,12.940000455826521,177.73666507651578,3.3670599041781526,12.063721187910472,15.430781092088624,214267.078125,7.2016574954583329E-5,8.681822113318971E-2,8.2950991179721529E-4,0.22363631484056204,8.9337039672542695E-2,4.1694244610189198E-7,7.2433517400685219E-5,3.5298020962899885,null,461.80494295868027]
["South Korea",189.13786376729325,105.10786489858941,80.749998867511749,185.85786376610116,13.88228123878922,1.9590969100980549,15.841378148887275,971310.125,1.630928962970223E-5,8.5233833144791604E-2,1.913476025652478E-4,6.1330448532751785,2.4499959756587417,2.5223622328231589E-6,1.8831651862525387E-5,0.91769675981959908,null,666.71786161973796]
["Spain",1669.8062681072654,1219.0062678494753,393.21683763210899,1612.2231054815843,169.13044065901227,83.025013452945814,252.15545411195808,1400260.125,1.8007757959397584E-4,0.1564023324406067,1.1513740030850226E-3,0,0,0,1.8007757959397584E-4,8.7754708145600837,null,4883.4314396131167]
["Sweden",1247.9760560967195,1134.806058201583,113.16999789513648,1247.9760560967195,59.129576835975413,78.384352951666799,137.51392978764221,464197.84375,2.9623991502576258E-4,0.11018955781711307,2.6884572449001592E-3,1.8039468090949251,0.72063102884773456,1.5524221806507144E-6,2.977923372064133E-4,14.51190075881016,null,4248.8250707286443]
["Switzerland",356.3697702970133,310.22977060934164,46.139999687671661,356.3697702970133,19.65463127196271,25.316549226938474,44.971180498901184,438594.625,1.0253472782276159E-4,0.12619246705864065,8.1252653357759069E-4,28.152762961677826,11.246315265891374,2.5641707911699496E-5,1.2817643573446107E-4,6.2462443877701244,null,1627.0997748870182]
["United Kingdom",3604.0922205866946,3470.0522222192658,125.49314781044268,3595.5453700297085,83.217759005803671,256.19239279324501,339.41015179904866,2771820,1.2245028602111561E-4,9.439740480767296E-2,1.2971785217040458E-3,105.79500678223776,42.262423814307319,1.5247174713476098E-5,1.3769746073459172E-4,6.7102192879310909,null,9711.7638634414398]
["United States",6570.9351321455833,1357.3850882944466,4818.0721079346804,6175.4571962291266,1653.1073099092537,16.91354770677782,1670.0208576160314,13925500,1.1992537845075806E-4,0.27042869937399677,4.4346394716377342E-4,1631.8352896684075,651.87683903705727,4.6811736672798625E-5,1.6673711512355668E-4,8.1253684704659648,null,21416.025219341387]
["EU",{"$f":"SUM(B$5:B$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":20994.196414430346},{"$f":"SUM(C$5:C$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":17600.896312675155},{"$f":"SUM(D$5:D$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":2280.2631027040597},{"$f":"SUM(E$5:E$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":19881.159415379214},{"$f":"SUM(F$5:F$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":900.78866265407009},{"$f":"SUM(G$5:G$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":1252.6889639573126},{"$f":"SUM(H$5:H$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":2153.4776266113822},{"$f":"SUM(I$5:I$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":15577725.671875},{"$f":"H27/I27","v":1.38240823594641E-4},{"$f":"H27/E27","v":0.10831750712413403},{"$f":"E27/I27","v":1.276255586608121E-3},{"$f":"SUM(M$5:M$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":533.37151609198975},{"$f":"SUM(N$5:N$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":213.06840227306333},1.3677760589772765E-5,1.5191858418441378E-4,{"$f":"P27/$P$30*Standard_mean","v":7.4032375640849102}]
["Europe",{"$f":"SUM(B$5:B$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":21976.491709173421},{"$f":"SUM(C$5:C$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":18377.791605072791},{"$f":"SUM(D$5:D$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":2485.6631050495025},{"$f":"SUM(E$5:E$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":20863.454710122292},{"$f":"SUM(F$5:F$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":1009.6837332995636},{"$f":"SUM(G$5:G$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":1302.6785325146575},{"$f":"SUM(H$5:H$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":2312.3622658142212},{"$f":"SUM(I$5:I$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":16408670.421875},{"$f":"H28/I28","v":1.4092319525971624E-4},{"$f":"H28/E28","v":0.11083314330930705},{"$f":"E28/I28","v":1.2714896559996999E-3},{"$f":"SUM(M$5:M$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":561.52427905366756},{"$f":"SUM(N$5:N$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":224.31471753895471},1.3670499301388402E-5,1.5459369456110464E-4,{"$f":"P28/$P$30*Standard_mean","v":7.5336000061463135}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Aid \"&Baseline_year&\"'!Adjusted__aid_charitable_giving__GNI\"))","v":1.0260280240189207E-4}]
[]
[]
["Quality-adjusted aid by donor, bilateral and multilateral"]
["Donor name","Gross aid","Amortization","Interest","Net aid","Tying cost","Selectivity","Size weight","Quality-adjusted aid","Adjusted aid/Net aid"]
["Australia",41.359982876107097,0,0,41.359982876107097,5.1355034417724236E-4,0.10977474565544219,0.74268989284502696,17.483304283939574,0.42271062675026777]
["Austria",14.220018642023206,0,0,14.220018642023206,1.5023156198000092,0.26334798805480708,0.78897141687545169,4.3996120354346839,0.30939565876748476]
["Belgium",67.82999992929399,10.60999995470047,1.5766322686709997,55.643367705922522,2.2377908363819365,0.24345505986452995,0.7674367904849283,24.330008280961795,0.43724902506884356]
["Canada",143.81999950483441,7.7399998605251312,0,136.07999964430928,2.4500527084749075,0.21478876709281311,0.82312134443498808,73.962737730928012,0.54352394124231651]
["Denmark",129.54999932646751,43.029998898506165,0,86.520000427961349,8.108752916523361E-2,9.7530548234324874E-2,0.79001367247652721,40.170834232063335,0.46429535406105948]
["Finland",22.460000263527036,0,0,22.460000263527036,1.822253477901099E-2,0.22312756663367492,0.80367233661747883,10.377050585821898,0.46202361816857451]
["France",1209.5200040340424,449.57000422477722,151.50006964359449,608.44993016567059,24.917630193838839,0.343183390630109,0.84578312557672886,210.61906670473655,0.34615677685654195]
["Germany",858.64009222388268,218.3299972563982,97.82028492313087,542.48981004435359,67.111064932955031,0.37180363876843636,0.75824487233875049,162.7811702119098,0.30006309279542215]
["Greece",27.990000080317259,0,0,27.990000080317259,3.0042368333785774,0.35853586582829927,0.81095850013078596,8.3376862490739541,0.29788089407463297]
["Ireland",18.010000161826611,0,0,18.010000161826611,0,0.28489079354242847,0.74065277749765113,11.735162091764787,0.65159144843531103]
["Italy",247.50998912937939,67.219998616725206,0,180.28999051265419,21.491221336749224,0.38518855043744227,0.80559108282250314,74.102060499408879,0.41101594319629081]
["Japan",554.85996425151825,549.0299986153841,225.6356801997515,-219.80571456361736,4.5832768355785758,null,0.76706488756235469,-59.94912227497008,0.27273686852949985]
["Netherlands",86.610000988468528,3.0600000321865082,4.1800000499933958,79.370000906288624,0.31786791417517507,0.36585035798864218,0.81831865810279503,39.091175357924804,0.49251826775306917]
["New Zealand",4.7300000637769699,0,0,4.7300000637769699,1.9147191662588566E-3,null,0.93056782481756428]
["Norway",159.26000265777111,0,0,159.26000265777111,1.6679601741177723E-5,0.20058865289523736,0.8481888194731052,89.24043937353089,0.56034432929966038]
["Portugal",12.950000455603004,0,9.9999997764825821E-3,12.940000455826521,7.3733760276236187E-3,0.21050338942489061,0.70959543959319415,3.3670599041781526,0.26020554757106362]
["South Korea",84.029998868703842,1.9200000166893005,1.3599999845027924,80.749998867511749,10.879947129947498,0.11754474132030557,0.74794429343227942,13.88228123878922,0.17191679793786965]
["Spain",450.80000025779009,37.829999923706055,19.753162701975185,393.21683763210888,40.964679098154427,0.3240384844124109,0.79934050482579522,169.13044065901227,0.43012003676518451]
["Sweden",113.16999789513648,0,0,113.16999789513648,0,0.11628989425419975,0.89144608853571661,59.129576835975413,0.52248456247887343]
["Switzerland",46.139999687671661,0,0,46.139999687671661,0.40953842036259053,0.3500516565962834,0.67788236190189977,19.65463127196271,0.42597814055066657]
["United Kingdom",134.03999836742878,4.1399998664855957,4.4068506905006259,125.49314781044257,0,0.1555012653487802,0.84642925031614402,83.217759005803671,0.66312591928528342]
["United States",5213.5500438511372,258.26999893784523,137.20793697861268,4818.0721079346795,107.67851484294665,7.6098096727464912E-2,0.72311405758830694,1653.1073099092537,0.34310555609718274]
["AfDF",6.0100001692771912,5.3999997973442078,null,null,0,null,0.99457399021005222]
["Cyprus",1.3599999807775021,0,0,1.3599999807775021,0.2720000002086162,0.31141884782025514,0.82523635101041781,0.27960963413514617,0.20559532212294251]
["Czech Republic",4.2400000263005495,0,0,4.2400000263005495,0.84800001789629464,0.24698203012692913,0.79555308529354907,0.91569633485818269,0.21596611537220642]
["EC",1801.6200159881264,6.2300000935792923,0.68999999389052391,1794.7000159006566,0,0.38252998051707648,0.83112398345113148,795.8865306759584,0.44346493766343942]
["Estonia",3.9999999105930328E-2,0,0,3.9999999105930328E-2,7.9999999403953526E-3,7.6340249164649097E-3,0.71323436687414155,1.7423516115234468E-4,4.355879126170103E-3]
["GAVI",10.020000457763672,0,0,10.020000457763672,0,0.37307823106198901,0.85232785915364928,3.1862095447404815,0.3179849699778956]
["GEF",26.650000810623169,0,0,26.650000810623169,0,0.50003768635570256,0.78405010020496579,10.448255356998926,0.39205459809344784]
["GFATM",25.409999996423721,0,0,25.409999996423721,0,0.37452822189416463,0.97399733584402848,9.2693009478109083,0.36478949032331748]
["Hungary",0.53000000305473804,0,0,0.53000000305473804,0.1060000021904707,0.3467705471512697,0.82974021779018514,0.12199729523887805,0.23018357459571231]
["IAEA",6.6100000292062759,0,0,6.6100000292062759,0,0.35778244718926339,0.82746884026406131,1.9569158027538029,0.29605382664253754]
["Iceland",0.86999997496604919,0,0,0.86999997496604919,0.17399999758601181,0.104590456289206,0.77480314732214162,5.6401760407009796E-2,6.4829611528679429E-2]
["IDA",135.3900032043457,88.240000367164612,null,null,0,null,0.8872077407090686]
["IFAD",25.340000033378601,19.480000205338001,null,null,0,null,0.91696644437614505]
["Islamic Development Bank",37.029999986290932,49.400000244379044,0,-12.370000258088112,0,null,0.77829339858233759,-3.8490246920753695,0.31115801226913387]
["Israel",39.279998954385519,0,0,39.279998954385519,7.8559999079406237,0.52947752970163375,0.77638681908761298,12.91775789000603,0.32886349882562288]
["Kuwait",250.75999864377081,224.66000056266785,0,26.099998081102967,50.152000476077198,0.44713743013326929,0.77230108747638238,-7.219407432090641,-0.27660566907541911]
["Latvia",0,0,0,0,0]
["Liechtenstein",0,0,0,0,0]
["Lithuania",6.0000000521540642E-2,0,0,6.0000000521540642E-2,1.2000000283122064E-2,5.6207645335064414E-2,0.74015507684073423,1.9969139644153231E-3,3.3281899117624338E-2]
["Luxembourg",9.5600000098347664,0,0,9.5600000098347664,0,0.2963336885554283,0.75846002233996945,4.0892855604189684,0.42774953516863512]
["Malta",0,0,0,0,0]
["Montreal Protocol",0.55000001192092896,0,0,0.55000001192092896,0,0.52417624646841321,0.78163338049411446,0.2253425132101694,0.40971365150182193]
["Nordic Dev.Fund",0,0.11999999731779099,null,null,0]
["OPEC Fund for International Development",42.190000772476196,16.599999964237213,0,25.590000808238983,0,0.44756208505535816,0.81419197935591736,8.5063026824247316,0.33240728463306785]
["Poland",1.6599999722093344,4.3099998235702515,0,-2.6499998513609171,0.33199999938905239,0.78882664060381158,0.76501730979046434,-0.39105536610548541,0.14756807095844082]
["Romania",0,0,0,0,0]
["SAF+ESAF(IMF)",0,73.010002136230469,null,null,0]
["Saudi Arabia",1182.2900390625,0,0,1182.2900390625,236.45801133599889]
["Slovak Republic",0,0,0,0,0]
["Slovenia",0,0,0,0,0]
["Taiwan",0,0,0,0,0]
["Thailand",0.14999999850988388,0,0,0.14999999850988388,3.0000000149011607E-2,0.39674104844866531,0.74908220795947889,3.5662998780075082E-2,0.23775332756236767]
["Turkey",112.08000085130334,0,0,112.08000085130334,22.416000504285101,0.1413890338086643,0.76348740784621361,25.081652391347713,0.22378347788044337]
["UNAIDS",2.6799999848008156,0,0,2.6799999848008156,0,0.41658521705406026,0.80850030379301863,0.90264885065839451,0.33680927454388837]
["UNDP",14.360000252723694,0,0,14.360000252723694,0,0.32544968539637392,0.81177689570519107,5.7788638414060891,0.40242783702667406]
["UNFPA",14.17999991774559,0,0,14.17999991774559,0,0.34180709066713383,0.80414690770192787,3.8975589479575534,0.27486311499056815]
["UNHCR",6.7599999979138374,0,0,6.7599999979138374,0,null,0.83012255321227135]
["UNICEF",39.409999549388885,0,0,39.409999549388885,0,0.29309774553125822,0.64847462176591397,11.104880649318972,0.28177824857374734]
["United Arab Emirates",1245.1599987205118,121.20000195503235,0,1123.9599967654794,249.03200345496833,0.33544525686782806,0.74668107877630319,219.13441235264284,0.19496638046128476]
["UNRWA",388.44000053405762,0,0,388.44000053405762,0,0.41917339537249282,0.80660567591573873,146.78559694847672,0.37788486444924424]
["UNTA",58.480001546442509,0,0,58.480001546442509,0,0.30796182176293996,0.80688541769755184,14.531689922714783,0.24848990318808881]
["WFP",9.6599996462464333,0,0,9.6599996462464333,0,0.35040054511542779,0.84825894148263914,2.871245515331065,0.29723039549455255]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Charitable contributions to developing countries attributable to public policy",null,null,null,null,null,null,"Price elasticity of giving",null,-0.5]
[null,null,null,null,null,null,null,"Income elasticity of giving",null,1.1000000000000001]
[]
["Country","Individual income tax deduction?","Marginal income tax rate, 20071","Individual income tax credit?","Low cap on deduction or credit?","Tax incentive","Increase in giving with incentive","Total tax revenue as % of GDP","% increase in giving because of smaller government","Combined increase","Current Giving -- Grants by NGOs2","Giving in absence of favorable tax policies","Giving attributed to tax policies"]
["Formula:",null,null,null,null,null,"(1–E)^price elasticity–13",null,"((1–G)/(1–51.9%))^ income elasticity–14","(1+F)´ (1+H)–1",null,"J/(1+I)","J–K"]
["Australia","Yes",0.41500000000087311,0,"No",{"$f":"IF(B132=\"Yes\",C132,D132)/IF(E132=\"No\",1,2)","v":0.41500000000087311},{"$f":"(1-F132)^Price_elasticity_of_giving-1","v":0.30744090092220255},0.30602003999999999,{"$f":"((1-H132)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.49665616340774155},{"$f":"(1+G132)*(1+I132)-1","v":0.95678948265658481},655.34002685546875,{"$f":"K132/(1+J132)","v":334.90573853951997},{"$f":"K132-L132","v":320.43428831594878}]
["Austria","Yes",0.37504370443349749,0,"No",0.37504370443349749,0.26495529216410585,0.41864359000000001,{"$f":"((1-H133)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.23176292441035429},0.55812502992441315,122.75,{"$f":"K133/(1+J133)","v":78.78058412677882},{"$f":"K133-L133","v":43.96941587322118}]
["Belgium","Yes",0.46507549999910225,0,"No",0.46507549999910225,0.36726833292793848,0.44354534000000001,{"$f":"((1-H134)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.17385155094542792},0.60497005316603025,342.23001098632812,213.23139974557847,128.99861124074965]
["Canada","No",0.32979999999679399,0.28999999999999998,"No",0.28999999999999998,0.18678165819385351,0.33294870999999998,{"$f":"((1-H135)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.43289895914941012},0.70053820276358381,1355.1400146484375,796.88889814187542,558.25111650656208]
["Denmark","Yes",0.5495803999947384,0,"Yes",0.2747901999973692,0.17427054651677754,0.48865195,{"$f":"((1-H136)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":6.9617945117205426E-2},0.25602084897693334,93.699996948242188,74.600670064166252,19.099326884075936]
["Finland","No",0.41707901999689057,0,"No",0,0,0.42966272,{"$f":"((1-H137)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.20610565049477736},0.20610565049477736,20.110000610351563,16.673498380595344,3.4365022297562184]
["France","No",0.30143809999935911,0.66,"No",0.66,0.71498585142508864,0.43564524999999998,{"$f":"((1-H138)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.19219643594932401},1.0446000197725076,0,0,0]
["Germany","Yes",0.4430999999967753,0,"No",0.4430999999967753,0.34002034165930128,0.36210372000000002,{"$f":"((1-H139)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.36416057000672586},0.82800291309856,1271.1700439453125,695.3873184975472,575.7827254477653]
["Greece","Yes",0.3275999999987107,0,"No",0.3275999999987107,0.21951219512078191,0.31316284999999999,{"$f":"((1-H140)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.47972009336182087},0.80453669922000248,6.7100000381469727,3.7184059714869306,2.991594066660042]
["Ireland","Yes",0.41000000000167347,0,"No",0.41000000000167347,0.30188910981008488,0.32238507999999999,{"$f":"((1-H141)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.45787964339580944},0.89799763115081443,318.489990234375,167.80315476013777,150.68683547423723]
["Italy","Yes",0.39141049499994551,0.19,"Yes",0.19570524749997276,0.11504496862042912,0.43311137,{"$f":"((1-H142)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.19808584497530024},0.33591959341506406,63.009998321533203,47.166011062430975,15.843987259102228]
["Japan","Yes",0.25589999998919666,0,"No",0.25589999998919666,0.15926933412434341,0.27902712000000002,{"$f":"((1-H143)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.56081430780259756},0.8094041632980653,446.25,246.62814922819911,199.62185077180089]
["Netherlands","Yes",0.52000000000043656,0,"No",0.52000000000043656,0.44337567297472091,0.38042703,{"$f":"((1-H144)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.32111956685195975},0.90687184388501918,343.1099853515625,179.93342680676309,163.17655854479941]
["New Zealand","No",0.38999999999941792,0.33333333333330001,"No",0.33333333333330001,0.2247448713915583,0.36002729,{"$f":"((1-H145)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.36904592370944767},0.6767319737626647,50.080001831054688,29.8676250078734,20.212376823181287]
["Norway","Yes",0.40000000000873115,0,"Yes",0.20000000000436557,0.11803398875294535,0.43352364999999998,{"$f":"((1-H146)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.19712741729732075},0.33842914140643532,0,0,0]
["Portugal","No",0.34000000000014552,0.25,"No",0.25,0.15470053837925168,0.36596086,{"$f":"((1-H147)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.35508984605604588},0.56472297479317346,1.6100000143051147,1.0289361377325761,0.58106387657253866]
["South Korea","Yes",0.17234855052083731,0,"No",0.17234855052083731,9.9198836490056452E-2,0.28703203999999999,{"$f":"((1-H148)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.54176233214406788},0.69470336163695534,53.669998168945313,31.669258103733359,22.000740065211954]
["Spain","No",0.27999999999974534,0.25,"No",0.25,0.15470053837925168,0.37249678000000003,{"$f":"((1-H149)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.3397321227691259},0.54698940344548741,0,0,0]
["Sweden","No",0.5654999999969732,0,"No",0,0,0.48160163,{"$f":"((1-H150)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":8.585142602150464E-2},8.585142602150464E-2,77.680000305175781,71.538332449210571,6.1416678559652098]
["Switzerland","Yes",0.27047965000019758,0,"No",0.27047965000019758,0.17079617378408751,0.29662031,{"$f":"((1-H151)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.51897009028968122},0.7784043698036287,293.67001342773437,165.13118074499636,128.53883268273802]
["United Kingdom","Yes",0.3999999999996362,0.2,"No",0.3999999999996362,0.29099444873541414,0.36620860999999999,{"$f":"((1-H152)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.35450740781042644},0.74866154425425635,667.45001220703125,381.69193712764786,285.75807507938339]
["United States","Yes",0.31275000000096043,0,"No",0.31275000000096043,0.20626471911180344,0.28333946999999998,{"$f":"((1-H153)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.55054812813384846},0.87037150225270943,12161,6501.9168573478964,5659.0831426521036]
["1Marginal income tax rate for single individual at 167% of income level of the average production worker. 2Data for latest available year. 3Price elasticity of giving taken to be –0.5. 4Income elasticity of giving taken to be 1.1. 51.9% is the highest revenue/GDP observed, in Sweden, in the reference year of 2001."]
["Source: OECD Tax Database (www.oecd.org/ctp/taxdatabase), Table I.4; OECD Revenue Statistics (www.sourceoecd.org), Comparative tables Volumes 2009, release 01."]

{"sheet":"Aid 2008","index":17,"n_rows":154,"n_cols":19,"rows_kept":154,"cut":false,"hidden":false,"merged":[[129,0,129,1],[152,0,152,11],[153,0,153,7],[0,18,2,18]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Aid"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net aid to all developing countries"]
["Data year: 2006",null,null,null,null,null,null,"Average bilateral quality discount:",{"$f":"1-SUM(IF(D5:D26,F5:F26/D5:D26))/COUNTIF(B5:B26,\">0\")","v":0.56863095702652866}]
[]
["Donor name","Gross aid","Net aid, multilateral","Net aid, bilateral","Net aid, total","Bilateral adjusted aid","Multilateral adjusted aid","Quality-adjusted aid, total","GNI","Adjusted aid/GNI","Adjusted/Net aid (\"aid quality\")","Net aid/GDP","Charitable giving","Quality-adjusted charitable giving","Adjusted charitable giving/GNI","Adjusted (aid+charitable giving)/GNI","Score",null,"Net aid"]
["Australia",219.83319943134799,193.4832257229568,26.34997370839119,219.83319943134799,16.318567564182832,1.0174247943705634,17.335992358553394,719553.4375,2.4092710082499459E-5,7.8859755502795545E-2,3.0551337534447955E-4,{"$f":"M131/S5*E5","v":35.92034180972712},{"$f":"M5*(1-$I$2)","v":15.494923469741957},{"$f":"N5/I5","v":2.1534083032911585E-5},{"$f":"J5+O5","v":4.5626793115411047E-5},{"$f":"P5/$P$30*Standard_mean","v":2.2234671981322829},null,1844.0832108344616]
["Austria",377.96094322600038,363.46095586404772,14.499987361952662,377.96094322600038,4.5525960219633603,30.545666542890086,35.098262564853442,319585.84375,1.098242092109358E-4,9.2862141429958717E-2,1.1826585896015627E-3,{"$f":"M132/S6*E6","v":22.154966841226948},{"$f":"M6*(1-$I$2)","v":9.5569668434090591},{"$f":"N6/I6","v":2.990422457787309E-5},{"$f":"J6+O6","v":1.397284337888089E-4},{"$f":"P6/$P$30*Standard_mean","v":6.809191879647539},null,723.59976987140374]
["Belgium",592.6311992297401,535.07119961664876,48.518653556076288,583.58985317272504,17.168556211123178,44.00216665231099,61.170722863434165,395970.875,1.5448288428646215E-4,0.10481800279918416,1.4738201469305667E-3,33.941339591110527,14.641243176654941,3.6975555782113878E-5,1.9145844006857602E-4,9.330078496230497,null,1566.2344962735829]
["Canada",531.33060687001591,417.9506088268364,101.28999809920788,519.24060692604428,49.261776986905531,17.179603652075546,66.441380638981073,1253806.75,5.2991723516388052E-5,0.12795875313435251,4.1413129010993465E-4,69.120601453983525,29.816487698955605,2.3780768207664862E-5,7.6772491724052917E-5,3.7412473113228129,null,3397.1106253076696]
["Denmark",602.92727472692741,524.16727604404105,76.929998632520437,601.09727467656148,38.799917530032332,31.193571271169592,69.99348880120192,280147.75,2.4984490791449124E-4,0.11644286499030299,2.1456437707479768E-3,4.207562235439962,1.8150120947530561,6.4787673459917351E-6,2.5632367526048298E-4,12.491065997226416,null,2106.9562684621787]
["Finland",310.18398933035803,289.00398911831451,21.180000212043524,310.18398933035803,12.042725977655602,20.663908709896969,32.706634687552572,210778.203125,1.5517085828915724E-4,0.10544269147534475,1.4716132158428467E-3,1.5279118195179802,0.65909385933332632,3.1269545406573989E-6,1.5829781282981464E-4,7.7141076619801723,null,829.9544046336465]
["France",3631.2376809125262,2548.6276691561061,695.41953340917689,3244.047202565283,254.77272632315857,217.45186454951062,472.22459087266918,2266599.75,2.0834052896752909E-4,0.14556649807661551,1.4312395483875276E-3,0,0,0,2.0834052896752909E-4,10.152769909318147,null,6499.2048840282678]
["Germany",3620.2735396787307,2960.8234994575164,384.49383157402599,3345.3173310315424,129.90287996023073,250.35345315412528,380.25633311435604,2930802,1.2974480470340748E-4,0.11366823995650734,1.1414340958657537E-3,283.71095892028995,122.38412483053132,4.1757895903759897E-5,1.7150270060716736E-4,8.3576031352144007,null,7266.5289097410878]
["Greece",229.9303198827339,202.39032026174493,27.539999620988965,229.9303198827339,12.692690582783003,17.462418556013734,30.155109138796739,245108.5625,1.2302756309786909E-4,0.1311489026509251,9.3807542885301649E-4,2.5429235983910861,1.0969385189926188,4.4753170097540714E-6,1.2750288010762316E-4,6.2134209360187951,null,420.36500956544558]
["Ireland",310.52584286114632,297.56584298691212,12.9599998742342,310.52584286114632,3.3977020368948163,19.000563608158181,22.398265645052998,188887.90625,1.1857967029084478E-4,7.213011786290692E-2,1.6439688968236754E-3,49.777702500894499,21.472559889229032,1.1367884961787506E-4,2.3225851990871983E-4,11.318332173763162,null,1017.588748813445]
["Italy",1524.7924547155312,1341.21246781544,105.66998584195971,1446.8824536573998,43.438557986412114,114.59133886834016,158.02989685475228,1846854.625,8.5567047192332361E-5,0.10922096432594613,7.8343061444665675E-4,20.44320336089703,8.8185650691022044,4.7749102445473774E-6,9.0341957436879732E-5,4.402509255205965,null,2216.0504433560509]
["Japan",3117.5111711073168,2716.451163974727,-128.67297256552138,2587.7781914092056,-31.021961775769199,22.37202245996923,-8.6499393157999691,4486031,-1.9281942803783497E-6,-3.3426123400048984E-3,5.7685249865843679E-4,63.740086542511541,27.495500130889443,6.1291373445456445E-6,4.2009430641672943E-6,0.20471872920743078,null,5916.1011033569821]
["Netherlands",906.97951304836431,812.79951330384472,87.309999741613865,900.10951304545858,42.531851806375521,53.105567653276793,95.637419459652307,676088.875,1.4145687497025048E-4,0.10625087067024731,1.3313479134610202E-3,21.751428396701574,9.382892850791146,1.3878194417547762E-5,1.5533506938779823E-4,7.5697283968597393,null,5110.2193136862752]
["New Zealand",27.514911322998113,23.404911411138482,4.1099999118596315,27.514911322998113,3.6123331055499341,0.35930115979964461,3.9716342653495786,96550.9921875,4.1135095304217573E-5,0.1443447961262343,2.8497802766816455E-4,2.0514416188325311,0.88492840783173765,9.165399420372866E-6,5.0300494724590439E-5,2.4512242135241551,null,258.54491108204633]
["Norway",645.14999569127303,494.20999193111402,150.94000376015902,645.14999569127303,63.284193160811164,14.637799226773836,77.921992387584993,332680.53125,2.3422468424829111E-4,0.12078120267844411,1.9392478221289754E-3,0,0,0,2.3422468424829111E-4,11.414146532315954,null,2941.8999681595151]
["Portugal",157.89578304883551,156.26578305546653,1.6299999933689833,157.89578304883551,0.66107442282315965,13.229976683270166,13.891051106093325,187161.796875,7.4219479284924589E-5,8.7976074077905989E-2,8.4363254513040173E-4,0.5384244455386763,0.23225963778554073,1.2409564433742871E-6,7.5460435728298873E-5,3.6773087070625339,null,392.2324979174096]
["South Korea",102.17597094504251,19.545970635023853,80.300000282004476,99.845970917028325,26.648778680681019,0.34833368799718195,26.997112368678202,887339,3.0424800858159285E-5,0.27038759922633948,1.1252291504940989E-4,9.9233971960016731,4.2806463514848705,4.824138634146443E-6,3.5248939492305728E-5,1.7177376576049403,null,435.44597193179743]
["Spain",1517.0752648969838,1179.7352617772021,273.22000371105969,1452.9552654882618,110.84324580352144,94.801533478451276,205.64477928197272,1210297.5,1.6991258701432724E-4,0.14153552016817691,1.2004943127522463E-3,0,0,0,1.6991258701432724E-4,8.280114335902093,null,3293.2148196648823]
["Sweden",849.17389066232408,757.97387412836815,91.200016533955932,849.17389066232408,37.152250313970043,52.396115042222114,89.548365356192164,385922.3125,2.3203728433346846E-4,0.10545350762768714,2.2003752132427534E-3,0.11374109555495061,4.9064387536293198E-2,1.2713539991625438E-7,2.3216441973338472E-4,11.313746520489943,null,3653.0273822889603]
["Switzerland",358.00106060763778,298.39105958005371,59.610001027584076,358.00106060763778,26.251057650197282,20.264243003282665,46.515300653479947,421205.4375,1.1043376108714158E-4,0.12993062248064069,8.4994406229059612E-4,40.427401332917363,17.439129422885003,4.1402906682288501E-5,1.5183666776943008E-4,7.399245645098973,null,1543.0510728198844]
["United Kingdom",3195.810725459412,2891.2707249015125,304.54000055789948,3195.810725459412,181.31749302374277,242.5692293193469,423.88672234308967,2423548,1.7490337403801767E-4,0.13263824386287898,1.3186496514446637E-3,74.127508454465044,31.976312380010491,1.3194008280426256E-5,1.8809738231844394E-4,9.1662887326250679,null,9825.7157912832299]
["United States",7081.6196453800731,1069.6098327270086,5588.8778321291475,6658.4876648561558,1076.9646134470872,7.7588261618294538,1084.7234396089166,13259900,8.1804797895075875E-5,0.16290838013174422,5.0215217798446111E-4,1303.0852142959604,562.11062180372926,4.2391769304725468E-5,1.2419656719980134E-4,6.0522989768509028,null,21532.259588587218]
["EU",{"$f":"SUM(B$5:B$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":17827.398421679613},{"$f":"SUM(C$5:C$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":14860.368377487166},{"$f":"SUM(D$5:D$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":2145.1120106208764},{"$f":"SUM(E$5:E$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":17005.480388108044},{"$f":"SUM(F$5:F$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":889.27426800068656},{"$f":"SUM(G$5:G$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":1201.3673740889828},{"$f":"SUM(H$5:H$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":2090.6416420896694},{"$f":"SUM(I$5:I$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":13567754},{"$f":"H27/I27","v":1.5408899970397971E-4},{"$f":"H27/E27","v":0.12293928747532813},{"$f":"E27/I27","v":1.2533747581293148E-3},{"$f":"SUM(M$5:M$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":514.83767126002817},{"$f":"SUM(N$5:N$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":222.08503353812901},1.6368592291556068E-5,1.7045759199553576E-4,{"$f":"P27/$P$30*Standard_mean","v":8.306673307414087}]
["Europe",{"$f":"SUM(B$5:B$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":18830.549477978526},{"$f":"SUM(C$5:C$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":15652.969428998331},{"$f":"SUM(D$5:D$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":2355.6620154086195},{"$f":"SUM(E$5:E$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":18008.631444406954},{"$f":"SUM(F$5:F$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":978.80951881169494},{"$f":"SUM(G$5:G$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":1236.2694163190392},{"$f":"SUM(H$5:H$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":2215.0789351307344},{"$f":"SUM(I$5:I$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":14321639.96875},{"$f":"H28/I28","v":1.546665703064778E-4},{"$f":"H28/E28","v":0.12300095884402612},{"$f":"E28/I28","v":1.257441988745843E-3},{"$f":"SUM(M$5:M$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":555.26507259294567},{"$f":"SUM(N$5:N$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\"))","v":239.52416296101401},1.6724632338451377E-5,1.7139120264492917E-4,{"$f":"P28/$P$30*Standard_mean","v":8.3521696597328301}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Aid \"&Baseline_year&\"'!Adjusted__aid_charitable_giving__GNI\"))","v":1.0260280240189207E-4}]
[]
[]
["Quality-adjusted aid by donor, bilateral and multilateral"]
["Donor name","Gross aid","Amortization","Interest","Net aid","Tying cost","Selectivity","Size weight","Quality-adjusted aid","Adjusted aid/Net aid"]
["Australia",26.34997370839119,0,0,26.34997370839119,2.0003492946478465E-5,0.14264855671169069,0.83843907963074626,16.318567564182832,0.61930109474781592]
["Austria",14.499987361952662,0,0,14.499987361952662,1.2782953202369027,0.29103178377399158,0.80543288957780945,4.5525960219633603,0.3139724131007986]
["Belgium",57.55999961309135,7.3799999132752419,1.661346143739816,48.518653556076288,4.2628778477584452,0.31683137385043719,0.71621353571709645,17.168556211123178,0.35385475384802911]
["Canada",113.37999804317951,12.089999943971634,0,101.28999809920788,4.4308921407842332,0.2344863939723372,0.85876128342869951,49.261776986905531,0.48634394225831046]
["Denmark",78.759998682886362,1.8300000503659248,0,76.929998632520437,4.1042301250509547,0.23977814098179895,0.79655314534402943,38.799917530032332,0.50435354503737806]
["Finland",21.180000212043524,0,0,21.180000212043524,0.65607859880946506,0.25177919145824312,0.86491463545648817,12.042725977655602,0.56858951166618876]
["France",1082.6100117564201,274.59000080823898,112.60047753900413,695.41953340917701,19.486417910803233,0.40978190422708638,0.84398672211282866,254.77272632315857,0.36635831190156282]
["Germany",659.45004022121429,199.89999717473984,75.056211472448553,384.49383157402588,48.544048000443041,0.39244234532555161,0.80544766426822667,129.90287996023073,0.33785426265081908]
["Greece",27.539999620988965,0,0,27.539999620988965,2.3847771191689668,0.32055633215999041,0.82808312551804175,12.692690582783003,0.46088201733705059]
["Ireland",12.9599998742342,0,0,12.9599998742342,0,0.11260655847384467,0.83991681110848959,3.3977020368948163,0.26216836958847461]
["Italy",183.57998690009117,77.910001058131456,0,105.66998584195971,22.108145576227958,0.32656632218038223,0.8025569162873446,43.438557986412114,0.41107754146365577]
["Japan",401.06000713258982,317.7799996137619,211.95298008434915,-128.67297256552126,0.64774457345520053,null,0.72668919757755746,-31.021961775769199,0.24109151407046711]
["Netherlands",94.179999744519591,2.9599998891353607,3.9100001137703657,87.309999741613865,0.52356720554727332,0.33276695453115296,0.81245904135060765,42.531851806375521,0.48713608901895239]
["New Zealand",4.1099999118596315,0,0,4.1099999118596315,1.9938836359808922E-3,8.7811296414886074E-3,0.91649265890503151,3.6123331055499341,0.87891318321597711]
["Norway",150.94000376015902,0,0,150.94000376015902,4.1835656610010831E-5,0.12934442645848798,0.83080598191136301,63.284193160811164,0.4192672027580483]
["Portugal",1.6299999933689833,0,0,1.6299999933689833,0,0.27323300526626049,0.61845661495191973,0.66107442282315965,0.40556713221624668]
["South Korea",82.630000310018659,1.870000034570694,0.45999999344348907,80.300000282004476,8.9396669133623892,0.10940300868971771,0.84515066749495382,26.648778680681019,0.3318652376973043]
["Spain",337.34000311978161,56.359999179840088,7.7600002288818359,273.22000371105969,25.702522524429291,0.38173774093943236,0.82547008582183856,110.84324580352144,0.40569227837630178]
["Sweden",91.200016533955932,0,0,91.200016533955932,0.79715992727475316,0.11666117362890717,0.83823650287678608,37.152250313970043,0.40737109186967502]
["Switzerland",59.610001027584076,0,0,59.610001027584076,0.29717587472520157,0.32542606539643776,0.70897313732583378,26.251057650197282,0.44038009054973515]
["United Kingdom",304.54000055789948,0,0,304.54000055789948,0,6.7217391593719075E-2,0.85186747142497343,181.31749302374277,0.59538153507447211]
["United States",6012.0098126530647,280.74999848008156,142.38198204383545,5588.8778321291475,491.38107010300615,2.6672541575324223E-2,0.85311645628293986,1076.9646134470872,0.19269782696910467]
["AfDF",6.5899998545646667,2.5600000768899918,null,null,0,null,0.99457399021005233]
["Cyprus",4.4499999079853296,0,0,4.4499999079853296,0.88999999485909909,0.23336658229542687,0.83924898737419529,0.69723548063269369,0.15668213371904463]
["Czech Republic",15.550000196322799,0,0,15.550000196322799,3.1100000856071714,7.820843347885377E-2,0.84753814939354477,2.5308385064855572,0.16275488582206191]
["EC",1853.1799874901772,158.3500018119812,19.829999387264252,1674.9999862909317,0,0.40325677483585237,0.83930080420674458,781.8674138315971,0.46678651954077932]
["Estonia",9.999999962747097E-2,0,0,9.999999962747097E-2,2.0000000223517417E-2,0.15336845089887469,0.84328064855393714,1.0346611662248992E-2,0.10346611700793125]
["GEF",12.999999821186066,0,0,12.999999821186066,0,0.46881689724335196,0.78798254295538195,4.8024538352561308,0.36941953087026852]
["GFATM",11.850000023841858,0,0,11.850000023841858,0,0.38417447464839027,0.92991818606394461,4.2334223510931581,0.35725083059709994]
["Hungary",67.160001525655389,0,0,67.160001525655389,13.432000505283479,-1.5156295968993925E-2,0.85544650323340543,-0.69660504531072465,-1.0372320272277224E-2]
["IAEA",7.0499998964369297,0,0,7.0499998964369297,0,0.34941628786255691,0.8086724003292306,1.9920712936874765,0.2825633082199433]
["Iceland",0,0,0,0,0]
["IDA",216.52000045776367,80.390001893043518,null,null,0,null,0.91559737182288436]
["IFAD",17.609999597072601,18.130000114440918,null,null,0,null,0.68667825834707286]
["Islamic Development Bank",61.650000404566526,24.519999735057354,0,37.130000669509172,0,0.37380571063720958,0.82655881518252106,11.848649675778113,0.31911256294450108]
["Israel",23.070000758394599,0,0,23.070000758394599,4.6140002204328789,0.5409098606866235,0.76162739399084478,7.6033511640576021,0.32957741283519171]
["Kuwait",176.6599984318018,169.1899995803833,0,7.4699988514184952,35.332000212848186,0.42209756121738018,0.80845899788262754,-9.1158291471258437,-1.2203253746678713]
["Latvia",8.9999999850988388E-2,0,0,8.9999999850988388E-2,1.8000000238418579E-2,0.1720992678532649,0.84192895003380008,1.0432465567603688E-2,0.11591628427640623]
["Liechtenstein",0,0,0,0,0]
["Lithuania",0.22999999672174454,0,0,0.22999999672174454,4.6000000029802313E-2,0.12090945273209799,0.84562303329316124,1.881286220562798E-2,8.1795054233795919E-2]
["Luxembourg",7.359999917447567,0,0,7.359999917447567,0,0.37464526908606827,0.81366665982505337,3.328979756175241,0.45230703716226733]
["Malta",0,0,0,0,0]
["Montreal Protocol",0.15000000596046448,0,0,0.15000000596046448,0,0.54833904893577012,0.75947253127093373,6.2467269305718026E-2,0.41644844548994575]
["Nordic Dev.Fund",0,9.0000003576278687E-2,null,null,0]
["OPEC Fund for International Development",41.140000104904175,12.289999961853027,0,28.850000143051147,0,0.4108376343935024,0.80543178679406102,9.349317490149808,0.32406646252311017]
["Poland",1.4999999813735485,0,0,1.4999999813735485,0.30000000074505806,0.1259284812264988,0.84324985575037048,0.12742700629788542,8.4951338586818276E-2]
["Romania",0,0,0,0,0]
["SAF+ESAF(IMF)",0,47.069999694824219,null,null,0]
["Saudi Arabia",1731.9599609375,0,0,1731.9599609375,346.39199734914291]
["Slovak Republic",0,0,0,0,0]
["Slovenia",0,0,0,0,0]
["Taiwan",0,0,0,0,0]
["Thailand",0.17999999970197678,0,0,0.17999999970197678,3.6000000476837157E-2,0.35546757933882545,0.79940851764778842,4.0919588516450847E-2,0.22733104769000434]
["Turkey",106.28999884612858,0,0,106.28999884612858,21.258000085994599,0.1759829779408876,0.84117369219888027,34.496292274727658,0.32454880655955637]
["UNAIDS",0.73999999649822712,0,0,0.73999999649822712,0,0.37448104811380994,0.82236222132839121,0.22788970818506737,0.30795906657225686]
["UNDP",14.229999987408519,0,0,14.229999987408519,0,0.3163081445243604,0.83673726757071731,5.3740464699537789,0.37765611206669208]
["UNFPA",15.740000084042549,0,0,15.740000084042549,0,0.34773781173825974,0.82526309904941664,4.5169894229819247,0.28697518417177881]
["UNHCR",10.549999952316284,0,0,10.549999952316284,0,null,0.83284112410020572]
["UNICEF",26.619999662041664,0,0,26.619999662041664,0,0.31071229171381831,0.61752229313742679,5.8810683411267899,0.22092668729492132]
["United Arab Emirates",630.75000680051744,54.849999666213989,0,575.90000713430345,126.150003239885,0.33508024188497032,0.82113559299202321,124.95322637805582,0.21697035046036378]
["UNRWA",371.80999755859375,0,0,371.80999755859375,0,0.40796845079591021,0.79971841653249087,126.79407077602191,0.34101845461011404]
["UNTA",53.099999602884054,0,0,53.099999602884054,0,0.31340798364130412,0.83006371725421924,13.813890339960562,0.26014859591845041]
["WFP",13.349999994039536,0,0,13.349999994039536,0,0.33600936818113364,0.84508004604915576,3.7907967429858904,0.28395481233546016]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Charitable contributions to developing countries attributable to public policy",null,null,null,null,null,null,"Price elasticity of giving",null,-0.5]
[null,null,null,null,null,null,null,"Income elasticity of giving",null,1.1000000000000001]
[]
["Country","Individual income tax deduction?","Marginal income tax rate, 20061","Individual income tax credit?","Low cap on deduction or credit?","Tax incentive","Increase in giving with incentive","Total tax revenue as % of GDP","% increase in giving because of smaller government","Combined increase","Current Giving -- Grants by NGOs2","Giving in absence of favorable tax policies","Giving attributed to tax policies"]
["Formula:",null,null,null,null,null,"(1–E)^price elasticity–13",null,"((1–G)/(1–51.9%))^ income elasticity–14","(1+F)´ (1+H)–1",null,"J/(1+I)","J–K"]
["Australia","Yes",0.435,0,"No",{"$f":"IF(B131=\"Yes\",C131,D131)/IF(E131=\"No\",1,2)","v":0.435},{"$f":"(1-F131)^Price_elasticity_of_giving-1","v":0.33038021047547872},0.316,{"$f":"((1-H131)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.47299790066418312},{"$f":"(1+G131)*(1+I131)-1","v":0.95964725711555432},615.30999755859375,{"$f":"K131/(1+J131)","v":313.99018130654872},{"$f":"K131-L131","v":301.31981625204503}]
["Austria","Yes",0.375,0,"No",0.375,0.26491106406735176,0.41921774999999994,{"$f":"((1-H132)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.23042482361730632},0.55637797289665047,118.65000152587891,{"$f":"K132/(1+J132)","v":76.234695936394957},{"$f":"K132-L132","v":42.41530558948395}]
["Belgium","Yes",0.45100000000000001,0,"No",0.45100000000000001,0.34962721696485999,0.44825918999999997,{"$f":"((1-H133)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.16291784525731701},0.56950557505340438,251.03999328613281,159.94845591905008,91.091537367082736]
["Canada","No",0.32980000000134169,0.28999999999999998,"No",0.28999999999999998,0.18678165819385351,0.33382832000000001,{"$f":"((1-H134)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.430820648152616},0.69807170139256591,1100.030029296875,647.81129583324139,452.21873346363361]
["Denmark","Yes",0.55000000000000004,0,"Yes",0.27500000000000002,0.17444043902940698,0.4895118,{"$f":"((1-H135)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":6.7639650710490606E-2},0.25387918010563126,72.839996337890625,58.091718479410687,14.748277858479938]
["Finland","No",0.42099999999999999,0,"No",0,0,0.43454525999999999,{"$f":"((1-H136)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.1947527802968787},0.1947527802968787,25.079999923706055,20.991790383173697,4.0882095405323575]
["France","No",0.30099999999999999,0.66,"No",0.66,0.71498585142508864,0.44517853000000002,{"$f":"((1-H137)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.17006233812368676},1.0066403551674807,0,0,0]
["Germany","Yes",0.443,0,"No",0.443,0.339900047184581,0.35737304999999997,{"$f":"((1-H138)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.37529303690854743},0.84275520504638846,1347.510009765625,731.24743106163339,616.26257870399161]
["Greece","Yes",0.33600000000000002,0,"No",0.33600000000000002,0.22720173418454004,0.27417078,{"$f":"((1-H139)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.57238288705151907},0.92963100579171787,9.6499996185302734,5.0009559286548297,4.6490436898754437]
["Ireland","Yes",0.42,0,"No",0.42,0.31306432859722544,0.31736631999999998,{"$f":"((1-H140)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.46976160841925618},0.92989153955700887,338.54000854492187,175.41918890562681,163.12081963929506]
["Italy","Yes",0.36462860000028741,0.19,"Yes",0.1823143000001437,0.10587693108104501,0.42699362000000002,{"$f":"((1-H141)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.21231595063885278},0.34067224299309418,123.22000122070312,91.909116388962062,31.310884831741063]
["Japan","Yes",0.23799999999999999,0,"No",0.23799999999999999,0.14557232770578454,0.253,{"$f":"((1-H142)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.62290492419452326},0.85915497165469978,315.32998657226562,169.60930712065016,145.72067945161547]
["Netherlands","Yes",0.49140000000261352,0,"No",0.49140000000261352,0.40220600312396715,0.39477870999999998,{"$f":"((1-H143)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.28749642725895863},0.80533521930317198,276.82998657226562,153.33993577055301,123.49005080171261]
["New Zealand","No",0.39,0.33333333333330001,"No",0.33333333333330001,0.2247448713915583,0.36533861000000001,{"$f":"((1-H144)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.35655280088709063},0.6614310856583181,48.419998168945313,29.143548948200632,19.276449220744681]
["Norway","Yes",0.37,0,"Yes",0.185,0.10769755124342262,0.43618626999999999,{"$f":"((1-H145)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.19093930413769877},0.31920055087287458,0,0,0]
["Portugal","No",0.33999999999923602,0.25,"No",0.25,0.15470053837925168,0.35428738999999998,{"$f":"((1-H146)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.38255879893062295},0.59644138946616199,3.5799999237060547,2.2424875396792237,1.337512384026831]
["South Korea","Yes",0.17299999999999999,0,"No",0.17299999999999999,9.9631685067923303E-2,0.26774775000000001,{"$f":"((1-H147)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.58769545767449971},0.74588023149729787,101.30000305175781,58.022309448387034,43.277693603370778]
["Spain","No",0.37,0.25,"No",0.25,0.15470053837925168,0.36706518999999999,{"$f":"((1-H148)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.35249383979557125},0.56172536496656744,0,0,0]
["Sweden","No",0.56599999999999995,0,"No",0,0,0.50055965999999996,{"$f":"((1-H149)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":4.2251179590217403E-2},4.2251179590217403E-2,12.069999694824219,11.580701400184347,0.4892982946398714]
["Switzerland","Yes",0.27,0,"No",0.27,0.17041147196130568,0.30095833,{"$f":"((1-H150)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.50866837742081161},0.76576277631856682,401.79998779296875,227.55037833036681,174.24960946260194]
["United Kingdom","Yes",0.4,0.2,"No",0.4,0.2909944487358056,0.37427760999999998,{"$f":"((1-H151)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.33555039768672223},0.72418814942045584,542.6199951171875,314.71043070303904,227.90956441414846]
["United States","Yes",0.313,0,"No",0.313,0.20648417962748766,0.28229850000000001,{"$f":"((1-H152)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.553025745234067},0.87370099217909103,9037,4823.0747796584565,4213.9252203415435]
["1Marginal income tax rate for single individual at 167% of income level of the average production worker. 2Data for latest available year. 3Price elasticity of giving taken to be –0.5. 4Income elasticity of giving taken to be 1.1. 51.9% is the highest revenue/GDP observed, in Sweden, in the reference year of 2001."]
["Source: OECD Tax Database (www.oecd.org/ctp/taxdatabase), Table I.4; OECD Revenue Statistics (www.sourceoecd.org), Comparative tables Volumes 2007, release 01."]

{"sheet":"Aid 2007","index":18,"n_rows":145,"n_cols":19,"rows_kept":145,"cut":false,"hidden":false,"merged":[[119,0,119,1],[142,0,142,11],[0,18,2,18]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Aid"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net aid to all developing countries"]
["Data year: 2005",null,null,null,null,null,null,"Average bilateral quality discount:",{"$f":"1-SUM(IF(D5:D25,F5:F25/D5:D25))/COUNTIF(B5:B25,\">0\")","v":0.6110796111006247}]
[]
["Donor name","Gross aid","Net aid, multilateral","Net aid, bilateral","Net aid, total","Bilateral adjusted aid","Multilateral adjusted aid","Quality-adjusted aid, total","GNI","Adjusted aid/GNI","Adjusted/Net aid (\"aid quality\")","Net aid/GDP","Charitable giving","Quality-adjusted charitable giving","Adjusted charitable giving/GNI","Adjusted (aid+charitable giving)/GNI","Score",null,"Net aid"]
["Australia",170.02240750143687,134.94240740077953,35.080000100657344,170.02240750143687,7.8426162265864701,24.543711282000881,32.38632750858735,678651,4.7721623498068008E-5,0.19048270157163638,2.5052995943634779E-4,{"$f":"M121/S5*E5","v":43.334370667434648},{"$f":"M5*(1-$I$2)","v":16.853620292688365},{"$f":"N5/I5","v":2.4834002002042825E-5},{"$f":"J5+O5","v":7.2555625500110826E-5},{"$f":"P5/$P$29*Standard_mean","v":3.535752620864713},null,1660.8024091678337]
["Austria",317.23729735730512,300.22731997562869,17.009977381676435,317.23729735730512,7.8045193162985314,20.288301685083688,28.092821001382219,301528.71875,9.3167977888946005E-5,8.8554596938648131E-2,1.0520964592441665E-3,{"$f":"M122/S6*E6","v":23.689772348691996},{"$f":"M6*(1-$I$2)","v":9.213435474790959},{"$f":"N6/I6","v":3.0555747767528224E-5},{"$f":"J6+O6","v":1.2372372565647424E-4},{"$f":"P6/$P$29*Standard_mean","v":6.0292566460247423},null,668.11245049166723]
["Belgium",648.58050383968839,593.98049959322998,53.680004229769111,647.66050382299909,21.886993726760753,39.188704453541114,61.07569818030187,373468.8125,1.6353627434500135E-4,9.4302026786850998E-2,1.7341756048853453E-3,38.568917131947664,15.000238250384864,4.016463423002654E-5,2.0370090857502789E-4,9.9266737265682856,null,1489.0636564685965]
["Canada",426.8367674746986,325.83676115660626,79.33000636100769,405.16676751761395,23.904284620877462,13.256669734812872,37.160954355690336,1113119.625,3.3384510991521094E-5,9.1717676114872443E-2,3.6399211586770285E-4,49.456363276675525,19.234588039113429,1.7279893020584765E-5,5.0664404012105863E-5,2.4689580998799099,null,3269.4867706639197]
["Denmark",570.88259136978718,514.42259162966343,41.359999284148216,555.78259091381165,15.57741666745776,26.280127498396176,41.857544165853938,259825.640625,1.6109858928921457E-4,7.5312801894410225E-2,2.1390598309577887E-3,4.1095156323119646,1.5982744179068316,6.1513344643825281E-6,1.6724992375359709E-4,8.1503584618714502,null,2072.3102326466378]
["Finland",275.95897871443987,259.62897888759136,16.329999826848507,275.95897871443987,5.3997333872227902,14.901707610132132,20.301440997354923,195558,1.0381288925717651E-4,7.3566879729478535E-2,1.4111362292232477E-3,0.87417177733419904,0.33998322760567479,1.7385288641000357E-6,1.0555141812127654E-4,5.1436907984167348,null,750.36005860420892]
["France",3227.6837585171525,2241.3437696074907,668.95999559015036,2910.303765197641,223.8156231809179,153.61360521352762,377.42922839444554,2117069.25,1.7827911316289986E-4,0.12968722815393602,1.3746851999279859E-3,0,0,0,1.7827911316289986E-4,8.687828645487965,null,6549.9288852973459]
["Germany",2743.838604901895,2211.9886003630013,317.34924500794705,2529.3378453709483,106.12866825262381,150.1543835734214,256.28305182604521,2797874.75,9.1599186784914238E-5,0.10132416762556257,9.0402111294329683E-4,286.74309712642173,111.52023684861929,3.9858909641548213E-5,1.3145809642646245E-4,6.406165004711327,null,6271.442027463555]
["Greece",178.50509221919182,160.1150920751721,18.390000144019723,178.50509221919182,7.7443515486059056,11.207125646254203,18.951477194860111,223956,8.4621430972423644E-5,0.10616771185210233,7.9705429735837322E-4,9.4777532387953292E-2,3.686091475524593E-2,1.6458998533303831E-7,8.4786020957756687E-5,4.1317595120673412,null,384.1005959088136]
["Ireland",188.91914673865352,182.42914680921052,6.4899999294430017,188.91914673865352,0.66626863469350817,9.5017543412471639,10.168022975940673,171339.796875,5.934419884575151E-5,5.3822088186788637E-2,1.1025993387658703E-3,39.811989669727865,15.483694505208474,9.0368348670942554E-5,1.4971254751669407E-4,7.2957338402061644,null,718.4287134452693]
["Italy",2310.4199649598477,2166.1399362608818,105.79002778790891,2271.9299640487907,26.908076582134644,143.31589163075267,170.22396821288731,1755663.625,9.6957051333160311E-5,7.4924830829526251E-2,1.2940576609877595E-3,17.344299874993723,6.7455518525699452,3.8421664358227762E-6,1.0079921776898308E-4,4.91210841269986,null,3406.7621021978625]
["Japan",2253.407282101693,1574.3773575599812,-340.90971193042037,1233.4676456295608,-53.756477179605838,44.069025602270635,-9.687451577335203,4675017.5,-2.0721743987771603E-6,-7.853835170837202E-3,2.638423590135354E-4,23.762483892901201,9.2417144768422776,1.9768299213515838E-6,-9.5344477425576504E-8,-4.6462901204255159E-3,null,6043.8476473217997]
["Netherlands",1193.4504143673041,1064.210410144464,118.15693955602796,1182.367349700492,54.988639409227076,61.201869121599401,116.19050853082648,624646,1.8601016980950247E-4,9.8269381812901832E-2,1.8928598753541878E-3,49.197206549264557,19.133796703902863,3.063142436500492E-5,2.1664159417450739E-4,10.557294201669503,null,4755.9771229615508]
["New Zealand",22.611080827180377,19.021080888796678,3.5899999383836985,22.611080827180377,2.7744811989940135,0.3452953386808354,3.119776537674849,100860.78125,3.0931512714956773E-5,0.13797555992655694,2.2418109940210658E-4,2.6896388331469447,1.0460553809863717,1.0371279778148375E-5,4.1302792493105148E-5,2.0127516756961157,null,273.41108008473003]
["Norway",586.41074856524574,468.17074818504267,118.24000038020307,586.41074856524574,45.753927462753985,14.658593602449066,60.412521065203052,297053.75,2.0337235623251029E-4,0.10302082834090716,1.9740897011576043E-3,0,0,0,2.0337235623251029E-4,9.9106628411525701,null,2790.0007424053292]
["Portugal",145.47636248169854,140.01636243982628,5.460000041872263,145.47636248169854,2.9550229663923089,9.481002722437772,12.436025688830082,178673.875,6.9601813297159884E-5,8.548485456112899E-2,8.142005230574338E-4,0.89752968664311872,0.34906759477797616,1.9536577173242377E-6,7.1555471014484118E-5,3.4870134801096127,null,373.14985372141638]
["Spain",1137.6455391755408,953.04553885553844,23.374643478150574,976.42018233368901,14.950435483800348,67.058893199172843,82.009328682973191,1110073.375,7.3877394530765314E-5,8.3989792680203651E-2,8.7959967721385E-4,0,0,0,7.3877394530765314E-5,3.6001645569771963,null,2361.4664049768189]
["Sweden",953.74188694198119,887.43188718919146,66.309999752789736,953.74188694198119,42.415567727451034,54.513810252904854,96.929377980355895,356791.25,2.7166971718156174E-4,0.10163061862695812,2.6731089592078876E-3,0.15020191513834474,5.8416587249036006E-2,1.6372763415312457E-7,2.7183344481571489E-4,13.246882075937433,null,3305.3741311385111]
["Switzerland",311.5279383962569,272.22793227485988,39.300006121397018,311.5279383962569,14.248701480926707,17.113423691005792,31.362125171932497,407346.96875,7.6991183383962511E-5,0.10067195043046362,7.6477293878538747E-4,29.051711287692104,11.298802852201584,2.7737540030980246E-5,1.0472872341494275E-4,5.1035995588465264,null,1546.8179425695507]
["United Kingdom",2255.9075748213922,2080.3275833317434,174.92999151349068,2255.2575748452341,63.536213960009668,143.43575255672269,206.97196651673235,2278787.5,9.0825479127269366E-5,9.1773094490519874E-2,9.8967436623433915E-4,95.267059476349999,37.051301820841957,1.6259217597446868E-5,1.0708469672471623E-4,5.2184099370536057,null,7256.5227208507722]
["United States",9741.7968926940612,1089.3467910204583,8241.5465641569226,9330.8933551773807,2409.4922777789793,6.0276914872410892,2415.5199692662204,12358700,1.9545097536684445E-4,0.25887338728675258,7.5500605688117524E-4,1633.8177111049238,635.42501959361414,5.1415198976721996E-5,2.4686617434356643E-4,12.030186728068063,null,23542.986794912693]
["EU",{"$f":"SUM(B$5:B$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":16148.24771640588},{"$f":"SUM(C$5:C$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":13755.307717162634},{"$f":"SUM(D$5:D$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":1633.5908235242425},{"$f":"SUM(E$5:E$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":15388.898540686878},{"$f":"SUM(F$5:F$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":594.77753084359608},{"$f":"SUM(G$5:G$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":904.14292950519382},{"$f":"SUM(H$5:H$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":1498.9204603487899},{"$f":"SUM(I$5:I$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":12745256.59375},{"$f":"H26/I26","v":1.1760614227914629E-4},{"$f":"H26/E26","v":9.7402712506406988E-2},{"$f":"E26/I26","v":1.207421633883249E-3},{"$f":"SUM(M$5:M$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":556.74853872121309},{"$f":"SUM(N$5:N$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":216.53085819861312},1.6989132906495989E-5,1.3459527518564228E-4,{"$f":"P26/$P$29*Standard_mean","v":6.5590447841003732}]
["Europe",{"$f":"SUM(B$5:B$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":17046.186403367381},{"$f":"SUM(C$5:C$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":14495.706397622536},{"$f":"SUM(D$5:D$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":1791.1308300258427},{"$f":"SUM(E$5:E$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":16286.837227648381},{"$f":"SUM(F$5:F$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":654.78015978727672},{"$f":"SUM(G$5:G$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":935.91494679864866},{"$f":"SUM(H$5:H$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":1590.6951065859255},{"$f":"SUM(I$5:I$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":13449657.3125},{"$f":"H27/I27","v":1.1827030753471664E-4},{"$f":"H27/E27","v":9.766752650327816E-2},{"$f":"E27/I27","v":1.2109481192886253E-3},{"$f":"SUM(M$5:M$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":585.80025000890521},{"$f":"SUM(N$5:N$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":227.82966105081471},1.6939439850193931E-5,1.3520974738491056E-4,{"$f":"P27/$P$29*Standard_mean","v":6.5889890051588491}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Aid \"&Baseline_year&\"'!Adjusted__aid_charitable_giving__GNI\"))","v":1.0260280240189207E-4}]
[]
[]
["Quality-adjusted aid by donor, bilateral and multilateral"]
["Donor name","Gross aid","Amortization","Interest","Net aid","Tying cost","Selectivity","Size weight","Quality-adjusted aid","Adjusted aid/Net aid"]
["Australia",35.080000100657344,0,0,35.080000100657344,2.5868903977870374,1.2617385603329333E-2,0.88483701507599921,7.8426162265864701,0.2235637458404543]
["Austria",17.009977381676435,0,0,17.009977381676435,1.4213801785648454,0.31497373767264331,0.80510677500862649,7.8045193162985314,0.45882008783302386]
["Belgium",54.600004246458411,0.92000001668930054,0,53.680004229769111,2.4149778104461066,0.33180764155254916,0.73068202804336979,21.886993726760753,0.40773084951850597]
["Canada",101.00000631809235,9.5300002098083496,12.139999747276306,79.33000636100769,8.0457735065934006,0.26986655618766764,0.74694940734662207,23.904284620877462,0.30132714867179067]
["Denmark",56.459999740123749,13.840000465512276,1.2599999904632568,41.359999284148216,0.7724011653021825,0.16980289316915895,0.83316833529037992,15.57741666745776,0.37663000331404783]
["Finland",16.329999826848507,0,0,16.329999826848507,4.6090525146720039E-2,0.2082099971740263,0.80992238376569203,5.3997333872227902,0.33066340750016243]
["France",986.33998890966177,317.37999331951141,0,668.95999559015036,12.232225143851982,0.42443854338256692,0.7482462537428316,223.8156231809179,0.33457250755849727]
["Germany",531.8500045388937,141.88999897241592,72.610760558530714,317.34924500794705,12.509156217599918,0.37842874964276901,0.7584571995232311,106.12866825262381,0.33442231208070511]
["Greece",18.390000144019723,0,0,18.390000144019723,0.13540891709986849,0.28789503922194115,0.82075806843274657,7.7443515486059056,0.42111753604984636]
["Ireland",6.4899999294430017,0,0,6.4899999294430017,0,7.7359123565448787E-2,0.85181059198244158,0.66626863469350817,0.10266080769444477]
["Italy",144.28002869896591,38.490000911056995,0,105.79002778790891,18.6571499810183,0.31260931957862975,0.80610964581358246,26.908076582134644,0.25435362051403165]
["Japan",679.02992454171181,472.10999417304993,547.82964229908225,-340.90971193042037,4.8284500817360367,null,0.73729028627907789,-53.756477179605838,0.157685379143958]
["Netherlands",129.24000422284007,6.7500002663582563,4.3330644004538259,118.15693955602799,1.4919282286302513,0.33860627395475568,0.80225728847105793,54.988639409227076,0.46538645648614152]
["New Zealand",3.5899999383836985,0,0,3.5899999383836985,8.056948076564539E-3,1.0754569265523258E-2,0.90997126945996343,2.7744811989940135,0.77283600184214751]
["Norway",118.24000038020313,0,0,118.24000038020313,4.6973466421784232E-4,0.15504803276589513,0.80738785221914833,45.753927462753985,0.38695811329187502]
["Portugal",5.460000041872263,0,0,5.460000041872263,0.12412876925689198,0.22670406836703685,0.86888414176554996,2.9550229663923089,0.54121299335723372]
["Spain",184.60000032000244,50.179997976869345,111.0453588649825,23.374643478150574,5.5142461279012212,0.48621743291257657,0.80433357558926655,14.950435483800348,0.63960057819813398]
["Sweden",66.309999752789736,0,0,66.309999752789736,0.57329170449627032,9.2062338596926585E-2,0.82654686847005665,42.415567727451034,0.63965567615111574]
["Switzerland",39.300006121397018,0,0,39.300006121397018,0.26162180783630867,0.42050419475812445,0.61478355503612714,14.248701480926707,0.36256232217655954]
["United Kingdom",175.57999148964882,0.64999997615814209,0,174.92999151349068,0,0.17709388993176267,0.83825736500181924,63.536213960009668,0.3632093811375377]
["United States",8652.4501016736031,257.61999550461769,153.28354201206207,8241.5465641569226,650.06143418896067,4.3240770460745037E-2,0.84777508619511821,2409.4922777789793,0.29235923852666612]
["AfDF",6.3600000441074371,5.4599998593330383,null,null,0,null,0.98156596458350165]
["Cyprus",0.23000000603497028,0,0,0.23000000603497028,4.600000189244749E-2,0.40267242101633949,0.82413614478756536,6.106167036176214E-2,0.26548551634593454]
["Czech Republic",9.610000116750598,0,0,9.610000116750598,1.9220000519901517,7.126359231136864E-2,0.84799501440335701,2.4870588222513303,0.25879904183521202]
["EC",1317.5399928689003,81.33999927341938,21.299999684095383,1214.8999939113855,0,0.41981440816700999,0.89335882611368866,587.31468472575307,0.48342636239126663]
["Estonia",0.12999999895691872,0,0,0.12999999895691872,2.6000000178813931E-2,7.2541631220575956E-2,0.84285138918132707,6.3587486486562737E-3,4.8913451535976767E-2]
["GEF",11.11000007390976,0,0,11.11000007390976,0,0.30685236745600097,0.88341944924947091,3.0116915925235292,0.27107934945887668]
["GFATM",12.290000200271606,0,0,12.290000200271606,0,0.4014739500995449,0.96622491094930207,4.7674647560771399,0.38791413168339739]
["Hungary",10.449999717995524,0,0,10.449999717995524,2.0899999747425309,0.33010441399726748,0.85753615204297062,2.3665192077564781,0.22646117431765961]
["Iceland",1.1000000238418579,0,0,1.1000000238418579,0.22000000804662712,2.299496928205135E-3,0.85433846135682334,1.7288028584635142E-3,1.571638928175202E-3]
["IDA",197.53000640869141,75.049997925758362,null,null,0,null,0.8795022305636534]
["IFAD",32.780000120401382,19.920000195503235,null,null,0,null,0.8933541421873743]
["Islamic Development Bank",52.790000161156058,18.649999991059303,0,34.140000170096755,0,0.41986793337994116,0.81244630530934869,11.450172807481941,0.33538877417789686]
["Israel",20.779999611899257,0,0,20.779999611899257,4.1559999843090765,0.58181722372750788,0.74538629767070197,7.2094726573992762,0.34694286775977196]
["Kuwait",296.26999985426664,203.79000091552734,0,92.4799989387393,59.25400085380673,0.46903664239576881,0.80266556304259518,11.931381066301981,0.12901580020784364]
["Latvia",0,0,0,0,0]
["Liechtenstein",0,0,0,0,0]
["Lithuania",0,0,0,0,0]
["Luxembourg",8.0599999986588955,0,0,8.0599999986588955,4.6231684060772752E-4,0.19743849061068447,0.83208403192012215,1.7781675594355408,0.22061632254732139]
["Malta",0,0,0,0,0]
["Montreal Protocol",4.2900000810623169,0,0,4.2900000810623169,0,0.55951892015654836,0.73397670368152756,1.7617908612185245,0.41067385266395118]
["Nordic Dev.Fund",0,0.10999999940395355,null,null,0]
["OPEC Fund for International Development",19.790000438690186,13.159999966621399,0,6.6300004720687866,0,0.97210060638399376,0.7928755505626125,2.1916096731650674,0.33055950484438057]
["Poland",0.98999999649822712,0,0,0.98999999649822712,0.19800000225007533,0.19205766727258378,0.83754600631387988,0.1273988477820153,0.12868570528549839]
["Romania",0,0,0,0,0]
["SAF+ESAF(IMF)",0,44.310001373291016,null,null,0]
["Saudi Arabia",652.6500244140625,0,0,652.6500244140625,130.53000682786114]
["Slovak Republic",1.1599999666213989,0,0,1.1599999666213989,0.23199999678134908,2.299496928205135E-3,0.85433846135682334,1.8231011042241258E-3,1.5716389281752023E-3]
["Slovenia",0,0,0,0,0]
["South Korea",185.20999300479889,1.7400000095367432,1.1100000292062759,182.35999296605587,33.114282695718373,6.6918550960624712E-2,0.85102490966478905,13.673006657854325,7.4978104766649067E-2]
["Taiwan",0,0,0,0,0]
["Thailand",0,0,0,0,0]
["Turkey",52.360000045970082,0,0,52.360000045970082,10.472000165238978,0.20084406180060865,0.84784455055374852,11.892060516692181,0.22712109446622242]
["UNAIDS",0.90999998897314072,0,0,0.90999998897314072,0,0.39955706424794546,0.81815818926088568,0.29747980100956989,0.32690088419149443]
["UNDP",13.149999976158142,0,0,13.149999976158142,0,0.3807948962070461,0.82383214226178902,5.1888691985430819,0.39459081429284104]
["UNFPA",12.469999998807907,0,0,12.469999998807907,0,0.36797882249773828,0.8265141390835935,3.7926220546185134,0.30413969967771259]
["UNHCR",10.759999990463257,0,0,10.759999990463257,0,null,0.82112269177543107]
["UNICEF",21.30999999679625,0,0,21.30999999679625,0,0.34637106240194082,0.62508323225413998,4.8959805371052409,0.22975037718635868]
["United Arab Emirates",361.62999848276377,39.840000748634338,0,321.78999773412943,72.32600077429413,0.44958896532737802,0.80352706011454889,89.003689476182075,0.27658935983995081]
["UNRWA",350.10999298095703,0,0,350.10999298095703,0,0.46058688004568837,0.7661899396820071,129.08677009348199,0.36870347228421785]
["UNTA",63.64999920129776,0,0,63.64999920129776,0,0.32672623258348854,0.83080842970110669,17.277595492342737,0.27144690823484668]
["WFP",18.590000111609697,0,0,18.590000111609697,0,0.36461946484130414,0.81676539314625085,5.5362611738606553,0.29780856054988336]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Charitable contributions to developing countries attributable to public policy",null,null,null,null,null,null,"Price elasticity of giving",null,-0.5]
[null,null,null,null,null,null,null,"Income elasticity of giving",null,1.1000000000000001]
[]
["Country","Individual income tax deduction?","Marginal income tax rate, 20051","Individual income tax credit?","Low cap on deduction or credit?","Tax incentive","Increase in giving with incentive","Total tax revenue as % of GDP5","% increase in giving because of smaller government","Combined increase","Current Giving -- Grants by NGOs2","Giving in absence of favorable tax policies","Giving attributed to tax policies"]
["Formula:",null,null,null,null,null,"(1–E)^price elasticity–13",null,"((1–G)/(1–51.9%))^ income elasticity–14","(1+F)´ (1+H)–1",null,"J/(1+I)","J–K"]
["Australia*","Yes",0.48499999999999999,0,"No",{"$f":"IF(B121=\"Yes\",C121,D121)/IF(E121=\"No\",1,2)","v":0.48499999999999999},{"$f":"(1-F121)^Price_elasticity_of_giving-1","v":0.39346602858323521},0.316,{"$f":"((1-H121)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.47299790066418312},{"$f":"(1+G121)*(1+I121)-1","v":1.0525725347499622},825.45001220703125,{"$f":"K121/(1+J121)","v":402.15388164471614},{"$f":"K121-L121","v":423.29613056231511}]
["Austria","Yes",0.375,0,"No",0.375,0.26491106406735176,0.41899999999999998,{"$f":"((1-H122)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.23093228235956142},0.55701986307428664,139.46000671386719,{"$f":"K122/(1+J122)","v":89.56854695386339},{"$f":"K122-L122","v":49.891459760003798}]
["Belgium","Yes",0.45100000000000001,0,"No",0.45100000000000001,0.34962721696485999,0.45400000000000001,{"$f":"((1-H123)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.14961473844974549},0.55155134003571549,249.44999694824219,160.77456833784183,88.67542861040036]
["Canada","No",0.33,0.28999999999999998,"No",0.28999999999999998,0.18678165819385351,0.33500000000000002,{"$f":"((1-H124)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.42805267087739152},0.69478671673203207,973.489990234375,574.40265528603175,399.08733494834325]
["Denmark","Yes",0.55000000000000004,0,"Yes",0.27500000000000002,0.17444043902940698,0.497,{"$f":"((1-H125)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":5.0425363250876876E-2},0.23366202478398423,80.900001525878906,65.577119097951154,15.322882427927752]
["Finland","No",0.432,0,"No",0,0,0.44500000000000001,{"$f":"((1-H126)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.17047649666141895},0.17047649666141895,16.319999694824219,13.943039216399633,2.3769604784245857]
["France","No",0.30099999999999999,0.66,"No",0.66,0.71498585142508864,0.443,{"$f":"((1-H127)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.17511705839941039},1.0153091289232585,0,0,0]
["Germany","Yes",0.443,0,"No",0.443,0.339900047184581,0.34699999999999998,{"$f":"((1-H128)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.3997320774930011},0.87550107667864374,1523.050048828125,812.07633936703451,710.97370946109049]
["Greece*","Yes",0.33600000000000002,0,"No",0.33600000000000002,0.22720173418454004,0.35699999999999998,{"$f":"((1-H129)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.37617126766440423},0.68883976621269372,0.5,0.29606124275559581,0.20393875724440419]
["Ireland","Yes",0.42,0,"No",0.42,0.31306432859722544,0.30499999999999999,{"$f":"((1-H130)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.49907617194810561},0.96838344723513825,307.739990234375,156.34148451443116,151.39850571994384]
["Italy","Yes",0.36399999999999999,0.19,"Yes",0.182,0.1056644552171162,0.41,{"$f":"((1-H131)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.25192303040200215},0.38420679538319091,93.699996948242188,67.692195458629541,26.007801489612646]
["Japan*","Yes",0.221,0,"No",0.221,0.13300355140519771,0.253,{"$f":"((1-H132)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.62290492419452326},0.8387570427053781,255.25,138.81659951357608,116.43340048642392]
["Netherlands*","Yes",0.52,0,"No",0.52,0.44337567297406433,0.38800000000000001,{"$f":"((1-H133)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.30336777869636511},0.88124934470857741,422.45001220703125,224.55822424351334,197.89178796351791]
["New Zealand","No",0.39,0.33333333333330001,"Yes",0.16666666666665,9.5445115010321269E-2,0.34899999999999998,{"$f":"((1-H134)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.39501701078918017},0.52816456982530813,94.099998474121094,61.577136607007006,32.522861867114088]
["Norway","Yes",0.4,0,"Yes",0.2,0.1180339887498949,0.45,{"$f":"((1-H135)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.15888241912738543},0.29566993354911819,0,0,0]
["Portugal*","No",0.34,0.25,"No",0.25,0.15470053837925168,0.371,{"$f":"((1-H136)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.34324776299005544},0.55104891510134246,6.4800000190734863,4.1778179630460563,2.30218205602743]
["Spain","No",0.37,0.25,"No",0.25,0.15470053837925168,0.35799999999999998,{"$f":"((1-H137)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.37381719203993957},0.5863474512831901,0,0,0]
["Sweden","No",0.56599999999999995,0,"No",0,0,0.51100000000000001,{"$f":"((1-H138)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":1.8310357294534674E-2},1.8310357294534674E-2,28.950000762939453,28.429447422939248,0.52055334000020537]
["Switzerland","Yes",0.27,0,"No",0.27,0.17041147196130568,0.3,{"$f":"((1-H139)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.5109436228325317},0.76842574964997135,331.97000122070312,187.72063304688405,144.24936817381908]
["United Kingdom","Yes",0.4,0,"No",0.4,0.2909944487358056,0.372,{"$f":"((1-H140)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.34089886787220114},0.73109299473913825,725.80999755859375,419.27845572962269,306.53154182897106]
["United States","Yes",0.313,0,"No",0.313,0.20648417962748766,0.26800000000000002,{"$f":"((1-H141)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.58709383684197869},0.91480360573413644,8628.5595703125,4506.2373731034977,4122.3221972090023]
[]
["1Marginal income tax rate for single individual at 167% of income level of the average production worker. 2Data for latest available year. 3Price elasticity of giving taken to be –0.5. 4Income elasticity of giving taken to be 1.1. 51.9% is the highest revenue/GDP observed, in Sweden, in the reference year of 2001. 5Data for Australia, Greece, Japan, Netherlands, and Portugal is for the year 2004."]
[]
["Source: OECD Tax Database, Table I.1, www.sourceoecd.org; OECD, Revenue Statistics 1965-2005, OECD (2006 edition)"]

{"sheet":"Aid 2006","index":19,"n_rows":133,"n_cols":19,"rows_kept":133,"cut":false,"hidden":false,"merged":[[107,0,107,1],[130,0,130,12],[0,18,2,18]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Aid"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net aid to all developing countries"]
["Data year: 2004",null,null,null,null,null,null,"Average bilateral quality discount:",{"$f":"1-SUM(IF(D5:D25,F5:F25/D5:D25))/COUNTIF(B5:B25,\">0\")","v":0.58332549913614506}]
[]
["Donor name","Gross aid","Net aid, multilateral","Net aid, bilateral","Net aid","Bilateral adjusted aid","Multilateral adjusted aid","Quality-adjusted aid","GNI","Adjusted aid/GNI","Adjusted/Net aid","Net aid/GDP","Charitable giving","Quality-adjusted charitable giving","Adjusted (aid+charitable giving)/GNI","Score",null,null,"Net aid"]
["Australia",143.68839673232657,104.39839721937101,39.289999512955561,143.68839673232657,6.5077133225966204,4.8997155615918748,11.407428884188494,595629.75,1.9151878972110601E-5,7.9390049187055112E-2,2.4123777687787854E-4,{"$f":"M109/S5*E5","v":24.849960089903224},{"$f":"M5*(1-$I$2)","v":10.354344716947141},{"$f":"(H5+N5)/I5","v":3.653573986379229E-5},{"$f":"O5/$O$29*Standard_mean","v":1.7804455145719558},null,null,1458.2083983188531]
["Austria",384.19965638332485,365.12965544425367,19.070000939071178,384.19965638332485,7.7429075482633776,18.524731760702085,26.267639308965464,290942.96875,9.0284496036529375E-5,6.8369762628724573E-2,1.3205325360980214E-3,{"$f":"M110/S6*E6","v":15.056542270661751},{"$f":"M6*(1-$I$2)","v":6.2736772353635182},{"$f":"(H6+N6)/I6","v":1.1184775038262195E-4},{"$f":"O6/$O$29*Standard_mean","v":5.4505212218530685},null,null,764.32645656651471]
["Belgium",684.44182201680019,631.41182172876074,46.86683080361945,678.27865253238019,17.993020174929534,31.698262777381387,49.691282952310921,357207.125,1.3911055932132072E-4,7.3260868179746697E-2,1.8988385310969936E-3,30.687844447648885,12.786842267811721,1.7490727605201783E-4,8.523513586252319,null,null,1439.7235791131629]
["Canada",434.93817993298643,298.51818160571628,124.12999836541712,422.6481799711334,35.311195091676467,17.394480131118879,52.70567522279535,970535.6875,5.4305757018126498E-5,0.12470342407814251,4.354792774903843E-4,43.13915566883847,17.974986156001407,7.2826442437024514E-5,3.548949966871545,null,null,2566.0381798972235]
["Denmark",646.61822267719504,610.76822366663214,34.369998978450894,645.13822264508303,9.1567159525579651,28.638010871628108,37.794726824186071,240473.984375,1.5716763259200717E-4,5.8583921239741051E-2,2.6827776165551506E-3,3.6175802752708979,1.5073534555334283,1.6343589258466744E-4,7.9644945731839751,null,null,2129.4766450600937]
["Finland",311.67196317715468,290.69196264957907,20.980000527575612,311.67196317715468,6.6755659415849449,14.44723851784507,21.122804459430014,185360.90625,1.1395501288141774E-4,6.7772552410894235E-2,1.6814330997971946E-3,0.84613890825180516,0.35256450725730804,1.1585705638341592E-4,5.645901167962613,null,null,755.4795224609303]
["France",4117.4201683567353,3148.2201527820416,616.59505008889482,3764.8152028709364,227.51354600323128,162.01250591013053,389.52605191336181,2058806,1.8919997897488244E-4,0.10346485309991332,1.8286400966729922E-3,0,0,1.8919997897488244E-4,9.2200200455437784,null,null,8389.205777643896]
["Germany",4531.7568250019331,4082.4068249669153,200.39758092628654,4282.8044058932019,75.348812382988712,209.77033701153655,285.11914939452527,2729146.5,1.0447191068508974E-4,6.657300272741784E-2,1.5692834393071979E-3,298.47730615352572,124.36788256070835,1.5004215858519638E-4,7.3117963190462278,null,null,7946.7035038855402]
["Greece",244.57956065327204,221.38956077672816,23.18999987654388,244.57956065327204,8.6367928603572679,11.330587695420309,19.967380555777577,204299.90625,9.773563249384789E-5,8.1639612494374847E-2,1.1971594365490416E-3,4.1009014932809382,1.7087410828046723,1.060995182839554E-4,5.1704006031125154,null,null,423.86654761511915]
["Ireland",161.40179594021413,152.72179566670331,8.6800002735108137,161.40179594021413,4.3182639421773299,5.8893693112853116,10.207633253462642,156186,6.5355622485130824E-5,6.3243616305507011E-2,1.0333947725161931E-3,30.655020488024149,12.773165360818709,1.471373786016759E-4,7.1702417067198247,null,null,609.87858400083826]
["Italy",2073.8313765873727,1878.7213771467625,150.43999972194433,2029.1613768687068,44.221628531878437,97.362429239246481,141.58405777112492,1669300.5,8.481639930685033E-5,6.9774666216843653E-2,1.2155758516029359E-3,9.9655898061500938,4.1524071582915116,8.7303912584592422E-5,4.2544604309454259,null,null,2996.1726173963816]
["Japan",2517.215214719191,1426.0752036991862,656.90716626998255,2082.9823699691688,479.11714499961039,57.182677612476724,536.29982261208715,4759021.5,1.126911955770923E-4,0.25746728841493999,4.3769131321830945E-4,63.80786062675854,26.587108477845035,1.182778710056116E-4,5.763871367875546,null,null,6202.4384247025737]
["Netherlands",1418.1693208475008,1283.3393198248341,122.92589618151442,1406.2652160063485,67.118936255177076,60.721326686347176,127.84026294152426,573127,2.2305747755998977E-4,9.0907647779682493E-2,2.4536712037756874E-3,67.064788620173871,27.944187323850887,2.7181488616899072E-4,13.245977683158205,null,null,4150.9520364810578]
["New Zealand",22.251882039227795,18.871881982528876,3.3800000566989183,22.251882039227795,2.6458080375483481,1.3001039955920213,3.9459120331403694,90623.2578125,4.3541935352892323E-5,0.17732936145284833,2.4554272905601181E-4,1.0158781745543286,0.42329053132090899,4.821281721631749E-5,2.3494883223300929,null,null,212.72188054605692]
["Norway",574.66597976772891,476.54597788541423,98.120001882314682,574.66597976772891,41.773178727507585,17.478772141041521,59.251950868549102,251528.046875,2.3556796788548633E-4,0.10310676628621347,2.284699407908639E-3,0,0,2.3556796788548633E-4,11.47960690989578,null,null,2239.7659827606271]
["Portugal",207.47925385326457,191.29925423913014,16.179999614134431,207.47925385326457,13.060251791640711,9.5738807307441647,22.634132522384874,164403.65625,1.3767414325607417E-4,0.10909106381495086,1.262011189932186E-3,0.54893694484558897,0.22872802749926524,1.3906540201951342E-4,6.7768812724431466,null,null,388.33356347740107]
["Spain",1114.8812243838317,834.26122729969097,228.76999690383673,1063.0312242035277,73.871434609839071,43.99935203571377,117.87078664555284,1018232.0625,1.1576023873786909E-4,0.11088177276623939,1.0439970055485537E-3,0,0,1.1576023873786909E-4,5.6411830879842704,null,null,2271.8264294185474]
["Sweden",555.24965377930448,477.28965490344808,77.9599988758564,555.24965377930448,36.178410931568067,31.270052224984006,67.448463156552066,350191.9375,1.9260427192602646E-4,0.12147412015021419,1.5855580735044891E-3,0.20024255545459232,8.3435966845745044E-2,1.9284252974384315E-4,9.3975274178420971,null,null,2816.4913295113411]
["Switzerland",297.36702697787041,268.76702726509029,28.599999712780118,297.36702697787041,12.713224715808423,26.936977701665761,39.650202417474183,389138.6875,1.018922139872669E-4,0.13333758897359152,7.6416721474877871E-4,25.432654725001271,10.597138713182666,1.291245068781727E-4,6.2924454232934064,null,null,1632.6670251513606]
["United Kingdom",3176.141625604952,2767.3116203876084,407.58000521734357,3174.891625604952,123.43226240747526,161.16578702914813,284.5980494366234,2179558.25,1.3057602357570549E-4,8.9640240675111352E-2,1.4566674809470919E-3,67.654981811670964,28.190105777331183,1.435098856449258E-4,6.9934681258900664,null,null,7949.0869949184198]
["United States",6682.5903119696231,1992.99035861063,4268.3803408055783,6261.3706994162085,816.35153155390481,72.05048266463244,888.40201421853726,11656110,7.6217710215375218E-5,0.14188618704549297,5.371749837137955E-4,1004.1859004214667,418.4186588326354,1.1211464828756529E-4,5.4635275871128552,null,null,20672.780452185503]
["EU",{"$f":"SUM(B$5:B$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":19627.84246926285},{"$f":"SUM(C$5:C$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":16934.962451483087},{"$f":"SUM(D$5:D$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":1974.0053589285831},{"$f":"SUM(E$5:E$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":18908.967810411668},{"$f":"SUM(F$5:F$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":715.26854933366894},{"$f":"SUM(G$5:G$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":886.40387180211314},{"$f":"SUM(H$5:H$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":1601.6724211357821},{"$f":"SUM(I$5:I$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":12177236.796875},{"$f":"H26/I26","v":1.3153003820594287E-4},{"$f":"H26/E26","v":8.4704381391662642E-2},{"$f":"E26/I26","v":1.5528126886112791E-3},{"$f":"SUM(M$5:M$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":528.87587377495925},{"$f":"SUM(N$5:N$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":220.36909072411629},1.4962684410698842E-4,{"$f":"O26/$O$29*Standard_mean","v":7.2915573748611955}]
["Europe",{"$f":"SUM(B$5:B$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":20499.875476008452},{"$f":"SUM(C$5:C$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":17680.27545663359},{"$f":"SUM(D$5:D$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":2100.7253605236779},{"$f":"SUM(E$5:E$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":19781.00081715727},{"$f":"SUM(F$5:F$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":769.75495277698508},{"$f":"SUM(G$5:G$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":930.81962164482047},{"$f":"SUM(H$5:H$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":1700.5745744218054},{"$f":"SUM(I$5:I$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":12817903.53125},{"$f":"H27/I27","v":1.3267181877877384E-4},{"$f":"H27/E27","v":8.5970097779218185E-2},{"$f":"E27/I27","v":1.5432321493863068E-3},{"$f":"SUM(M$5:M$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":554.30852849996052},{"$f":"SUM(N$5:N$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":230.96622943729895},1.5069085199073432E-4,{"$f":"O27/$O$29*Standard_mean","v":7.3434081946652299}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Aid \"&Baseline_year&\"'!Adjusted__aid_charitable_giving__GNI\"))","v":1.0260280240189207E-4}]
[]
[]
["Quality-adjusted aid by donor, bilateral and multilateral"]
["Donor name","Gross aid","Amortization","Interest","Net aid","Tying cost","Selectivity","Size weight","Quality-adjusted aid","Adjusted aid/Net aid"]
["Australia",39.289999512955546,0,0,39.289999512955546,0.89452877083535765,-6.127885207194568E-2,0.96356245675522811,6.5077133225966204,0.16563281759397214]
["Austria",19.070000939071178,0,0,19.070000939071178,1.9080230976586126,0.28658193002460197,0.77642225417219901,7.7429075482633776,0.40602554624942261]
["Belgium",53.030000288039446,5.0800000727176666,1.0831694117023332,46.866830803619443,0.87488022043226743,0.29067721369826721,0.75920899373659823,17.993020174929534,0.38391800483210747]
["Canada",136.41999832727015,10.559999942779541,1.7300000190734863,124.12999836541712,5.5847642083884148,6.2555306721116657E-2,0.82405539744006306,35.311195091676467,0.28446947197829209]
["Denmark",35.849999010562897,1.2700000386685133,0.20999999344348907,34.369998978450894,0.79378204069472802,0.29583354601705547,0.74294227056874784,9.1567159525579651,0.26641595067544199]
["Finland",20.980000527575612,0,0,20.980000527575612,7.03030518505047E-2,0.10116637665575104,0.92258555444980206,6.6755659415849449,0.31818711981492759]
["France",969.20001557469368,226.92999958992004,125.67496589587911,616.5950500888946,19.8760814010577,0.43640102516581625,0.74748003591508261,227.51354600323128,0.36898373733365297]
["Germany",449.35000003501773,162.94000160694122,86.012417501790253,200.39758092628625,9.3630958562423636,0.38394969709449017,0.78534309850412853,75.348812382988712,0.37599661649960153]
["Greece",23.18999987654388,0,0,23.18999987654388,0.79598016290790785,0.28454308678165435,0.78522209344711735,8.6367928603572679,0.37243608910464782]
["Ireland",8.6800002735108137,0,0,8.6800002735108137,0,0.35915909418713299,0.8113996642662813,4.3182639421773299,0.49749583019664062]
["Italy",195.10999944061041,44.669999718666077,0,150.43999972194433,0.58269126744505872,0.34649990803838515,0.65481596291995348,44.221628531878437,0.29394860817344132]
["Japan",1091.1400110200047,255.30999994277954,178.92284480724243,656.90716626998278,1.6110304328098177,0.58185966716738458,0.74789039269090674,479.11714499961039,0.7293528973357214]
["Netherlands",134.83000102266669,7.5999998450279236,4.304104996124396,122.92589618151437,0.7524096649041988,0.22129390808277713,0.84065611840288768,67.118936255177076,0.5460113640828631]
["New Zealand",3.3800000566989183,0,0,3.3800000566989183,1.5060325684360304E-2,-7.3697974468259972E-2,0.88394258603792086,2.6458080375483481,0.78278342993058414]
["Norway",98.120001882314682,0,0,98.120001882314682,5.422554687088188E-6,8.4568587017054858E-2,0.79528522713313077,41.773178727507585,0.42573560870504684]
["Portugal",16.179999614134431,0,0,16.179999614134431,5.1895685036900806E-2,9.2451866995558796E-2,0.88554830939314444,13.060251791640711,0.80718492602630298]
["Spain",280.61999708414078,28.950000561773777,22.899999618530273,228.76999690383673,12.433200443295984,0.31800060181750739,0.78122180728780499,73.871434609839071,0.3229070053311705]
["Sweden",77.9599988758564,0,0,77.9599988758564,0.82707100633093966,2.8637264670403522E-3,0.92694986405630675,36.178410931568067,0.46406376928222659]
["Switzerland",28.599999712780118,0,0,28.599999712780118,0.24283408061316164,0.44288564344870557,0.70211128317525306,12.713224715808423,0.44451835117073185]
["United Kingdom",408.83000521734357,1.25,0,407.58000521734357,0,6.6031635300248734E-2,0.84064196123211876,123.43226240747526,0.30284179995938354]
["United States",4689.5999533589929,257.80999413132668,163.40961842208833,4268.3803408055783,553.4613019651822,6.3689909947246312E-2,0.77385395984037642,816.35153155390481,0.19125557386477735]
["AfDF",25.979999780654907,3.8399999141693115,null,null,0,null,0.98480558902486959]
["Cyprus",0,0,0,0,0]
["Czech Republic",15.529999839141965,0,0,15.529999839141965,3.1060000141113995,-4.3845496127396459E-2,0.78594867184038975,-3.4338580242222215E-2,-2.2111127236250781E-3]
["EC",1423.9099998474121,76.640001252293587,24.720000088214874,1322.5499985069036,0,0.3963629606870317,0.83584296450510598,570.16534242514206,0.43111061439554782]
["Estonia",0.1099999975413084,0,0,0.1099999975413084,2.199999983608722E-2,3.3291450347033437E-2,0.80530201495539078,2.359251078460029E-3,2.1447737556303647E-2]
["GEF",80.859999731183052,0,0,80.859999731183052,0,0.47706291357501751,0.73027368797905801,28.170531754138057,0.34838649329446264]
["GFATM",6.5899998843669891,0,0,6.5899998843669891,0,0.46072521596085475,0.93200320130635339,2.8297286594928202,0.42939737619807766]
["Hungary",2.7799999695271254,0,0,2.7799999695271254,0.55600000219047052,3.225988067246547E-2,0.7897235583536768,5.6659485538811095E-2,2.0381110129453997E-2]
["Iceland",1.5399999618530273,0,0,1.5399999618530273,0.307999996960163,-7.7525211808153943E-2,0.78341348966511304,-7.4824651426405181E-2,-4.8587437194720015E-2]
["IDA",166.88999938964844,72.009998917579651,null,null,0,null,0.83421120423767869]
["IFAD",24.700000256299973,19.570000171661377,null,null,0,null,0.85644036596388173]
["Islamic Development Bank",54.129999043419957,26.729999981820583,0,27.399999061599374,0,0.38825043827285788,0.77472395058856802,8.7731472711942153,0.32018786757878509]
["Israel",19.669999945908785,0,0,19.669999945908785,3.9340000478029249,0.60472511633168946,0.74379728529199474,7.0779410266079754,0.35983431855982972]
["Kuwait",181.77999937906861,165.28000068664551,0,16.499998692423105,36.356000417560338,0.30269095477509472,0.77532302793713026,-5.9134836538631887,-0.35839297712057971]
["Latvia",0,0,0,0,0]
["Liechtenstein",0,0,0,0,0]
["Lithuania",0.11999999918043613,0,0,0.11999999918043613,2.4000000193715093E-2,0.15702045146434024,0.82257525358035466,1.2399469086459555E-2,0.10332890975953496]
["Luxembourg",8.7700000405311584,0,0,8.7700000405311584,5.0632800742836468E-3,0.32263696770136485,0.77493272225317877,3.4512124046099295,0.39352478776053751]
["Malta",0,0,0,0,0]
["Montreal Protocol",0.48999999463558197,0,0,0.48999999463558197,0,0.57964005114541872,0.71538357749388171,0.20318583476466537,0.4146649734471462]
["Nordic Dev.Fund",0,5.9999998658895493E-2,null,null,0]
["OPEC Fund for International Development",19.689999997615814,12.240000128746033,0,7.4499998688697815,0,0.39779931033963489,0.75277347030088526,2.2483794756611863,0.30179590808533552]
["Poland",0.81000000238418579,0,0,0.81000000238418579,0.16200000289082528,0.3128449793028279,0.77839752315212563,0.15779950642551901,0.19481420489017995]
["Romania",0,0,0,0,0]
["SAF+ESAF(IMF)",0,31.389999389648438,null,null,0]
["Saudi Arabia",0,0,0,0,0]
["Slovak Republic",0.49999999441206455,0,0,0.49999999441206455,0.10000000037252901,0.10466262990337932,0.80947365238724844,3.3888656013556992E-2,6.7777312784584487E-2]
["Slovenia",0,0,0,0,0]
["South Korea",87.61000157147646,0.34999999403953552,0.81999997794628143,86.440001599490643,15.472967342518974,-1.4267287063547086E-2,0.78165626033930458,-0.28674793395721032,-3.317305976992254E-3]
["Taiwan",0,0,0,0,0]
["Thailand",0,0,0,0,0]
["Turkey",55.899998441338539,0,0,55.899998441338539,11.179999854862686,0.15777057844903544,0.80786777415511013,23.434117787512317,0.41921499894323039]
["UNDP",20.73000031709671,0,0,20.73000031709671,0,0.26076879615551407,0.79130200382486604,6.6853245385375368,0.32249514887966163]
["UNFPA",15.60000005364418,0,0,15.60000005364418,0,0.38652722253116706,0.66014923255685065,3.9805841430221354,0.255165649316281]
["UNHCR",31.340000331401825,0,0,31.340000331401825,0,null,0.82508567758571727]
["UNICEF",17.360000014305115,0,0,17.360000014305115,0,0.3602550320253522,0.61326650185079312,4.1947810674522295,0.24163485391679812]
["United Arab Emirates",436.31000651791692,39.56000030040741,0,396.75000621750951,87.262002603888533,0.41841328930200239,0.76495654091857279,97.814478940373917,0.24653932553878594]
["UNRWA",448.7800121307373,0,0,448.7800121307373,0,0.46377774831764951,0.76493142765351285,159.20837814036213,0.35475817513455121]
["UNTA",55.33999977260828,0,0,55.33999977260828,0,0.3524852231980089,0.79260897749320414,15.461052518990449,0.27938295234043764]
["WFP",14.209999963641167,0,0,14.209999963641167,0,0.67082052973452133,0.79214274241553728,7.5509895569345344,0.53138561409254714]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Charitable contributions to developing countries attributable to public policy",null,null,null,null,null,null,"Price elasticity of giving",null,-0.5]
[null,null,null,null,null,null,null,"Income elasticity of giving",null,1.1000000000000001]
["Country","Individual income tax deduction?","Marginal income tax rate, 20041","Individual income tax credit?","Low cap on deduction or credit?","Tax incentive","Increase in giving with incentive","Total tax revenue as % of GDP","% increase in giving because of smaller government","Combined increase","Current Giving -- Grants by NGOs2","Giving in absence of favorable tax policies","Giving attributed to tax policies"]
["Formula:",null,null,null,null,null,"(1–E)^price elasticity–13",null,"((1–G)/(1–51.9%))^ income elasticity–14","(1+F)´ (1+H)–1",null,"J/(1+I)","J–K"]
["Australia","Yes",0.48499999999999999,0,"No",{"$f":"IF(B109=\"Yes\",C109,D109)/IF(E109=\"No\",1,2)","v":0.48499999999999999},{"$f":"(1-F109)^Price_elasticity_of_giving-1","v":0.39346602858323521},0.312,{"$f":"((1-H109)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.48247609150107529},{"$f":"(1+G109)*(1+I109)-1","v":1.0657800716936001},488.80999755859375,{"$f":"K109/(1+J109)","v":236.6224770276973},{"$f":"K109-L109","v":252.18752053089645}]
["Austria","Yes",0.35299999999999998,0,"No",0.35299999999999998,0.24321963228378385,0.42599999999999999,{"$f":"((1-H110)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.21462858516254912},0.51005010300715692,88.680000305175781,{"$f":"K110/(1+J110)","v":58.72652843013347},{"$f":"K110-L110","v":29.953471875042311}]
["Belgium","Yes",0.45100000000000001,0,"No",0.45100000000000001,0.34962721696485999,0.45,{"$f":"((1-H111)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.15888241912738543},0.56405925411639757,180.6199951171875,115.48155521718215,65.138439900005352]
["Canada","No",0.33,0.28999999999999998,"No",0.28999999999999998,0.18678165819385351,0.33500000000000002,{"$f":"((1-H112)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.42805267087739152},0.69478671673203207,638.8800048828125,376.96779103551813,261.91221384729437]
["Denmark","Yes",0.55000000000000004,0,"Yes",0.27500000000000002,0.17444043902940698,0.48799999999999999,{"$f":"((1-H113)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":7.1118136702834844E-2},0.25796445472163776,58.229999542236328,46.289065898226397,11.940933644009931]
["Finland","No",0.437,0,"No",0,0,0.442,{"$f":"((1-H114)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.17743796456941818},0.17743796456941818,13.609999656677246,11.558995094619986,2.0510045620572601]
["France","No",0.30199999999999999,0.6,"No",0.6,0.58113883008418954,0.434,{"$f":"((1-H115)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.19602013289040587},0.8910738736754733,0,0,0]
["Germany","Yes",0.47499999999999998,0,"No",0.47499999999999998,0.38013111868470828,0.34700000000000003,{"$f":"((1-H116)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.3997320774930011},0.93181379796928643,1148.1700439453125,594.3481950239011,553.8218489214114]
["Greece","Yes",0.33600000000000002,0,"No",0.33600000000000002,0.22720173418454004,0.35,{"$f":"((1-H117)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.39266002031462466},0.70907479205958412,17.129999160766602,10.022966367740676,7.1070327930259261]
["Ireland","Yes",0.42,0,"No",0.42,0.31306432859722544,0.30099999999999999,{"$f":"((1-H118)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.50856945252224128},0.98084873531840078,233.92999267578125,118.09583866997266,115.83415400580859]
["Italy","Yes",0.46600000000000003,0.19,"Yes",0.23300000000000001,0.14183228400580528,0.41100000000000003,{"$f":"((1-H119)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.24958913452172449},0.42682121553977814,49.189998626708984,34.475236344239534,14.714762282469451]
["Japan","Yes",0.222,0,"No",0.222,0.1337314689562954,0.26400000000000001,{"$f":"((1-H120)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.59663634742124194},0.81015687155089866,424.51998901367187,234.52110459904694,189.99888441462494]
["Netherlands","Yes",0.52,0,"No",0.52,0.44337567297406433,0.375,{"$f":"((1-H121)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.33385442865700088},0.92525303361223465,411.91000366210937,213.95109965845259,197.95890400365678]
["New Zealand","No",0.39,0.33333333333330001,"Yes",0.16666666666665,9.5445115010321269E-2,0.35600000000000004,{"$f":"((1-H122)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.37852570942566333},0.5100992543064804,28.75,19.038483674507582,9.7115163254924184]
["Norway","Yes",0.41499999999999998,0,"Yes",0.20749999999999999,0.12331191260346097,0.44,{"$f":"((1-H123)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.18208102415112037},0.32784569609145287,0,0,0]
["Portugal","No",0.34,0.25,"No",0.25,0.15470053837925168,0.34499999999999997,{"$f":"((1-H124)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.40444858854470755},0.62171754131855383,2.6800000667572021,1.6525689575869056,1.0274311091702966]
["Spain","No",0.28000000000000003,0.25,"No",0.25,0.15470053837925168,0.34799999999999998,{"$f":"((1-H125)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.39737436334858867},0.61354892967597929,0,0,0]
["Sweden","No",0.56499999999999995,0,"No",0,0,0.504,{"$f":"((1-H126)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":3.4356529017950388E-2},3.4356529017950388E-2,30.579999923706055,29.564274083269567,1.0157258404364882]
["Switzerland","Yes",0.27,0,"No",0.27,0.17041147196130568,0.29199999999999998,{"$f":"((1-H127)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.52994915977458934},0.79067004811774,316.239990234375,176.60427758133898,139.63571265303602]
["United Kingdom","Yes",0.4,0,"No",0.4,0.2909944487358056,0.36,{"$f":"((1-H128)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.36911014125586039},0.76751359206921044,390.08999633789062,220.69985661678345,169.39013972110718]
["United States","Yes",0.314,0,"No",0.314,0.20736322104073812,0.255,{"$f":"((1-H129)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.61812592488412776},0.95366572871762401,6792,3476.5415086941375,3315.4584913058625]
[]
["1Marginal income tax rate for single individual at 167% of income level of the average production worker. 2Data for latest available year. 3Price elasticity of giving taken to be –0.5. 4Income elasticity of giving taken to be 1.1. 51.9% is the highest revenue/GDP observed, in Sweden, in the reference year of 2001."]
[]
["Source: OECD Tax Database, Table I.1, www.oecd.org; OECD, Revenue Statistics 1965-2005 (OECD 2006 Editiona)"]

{"sheet":"Aid 2005","index":20,"n_rows":136,"n_cols":19,"rows_kept":136,"cut":false,"hidden":false,"merged":[[110,0,110,1],[133,0,133,12],[0,18,2,18]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Aid"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net aid to all developing countries"]
["Data year: 2003",null,null,null,null,null,null,"Average bilateral quality discount:",{"$f":"1-SUM(IF(D5:D25,F5:F25/D5:D25))/COUNTIF(B5:B25,\">0\")","v":0.52578334602066801}]
[]
["Donor name","Gross aid","Net aid, multilateral","Net aid, bilateral","Net aid","Bilateral adjusted aid","Multilateral adjusted aid","Quality-adjusted aid","GNI","Adjusted aid/GNI","Adjusted/Net aid","Net aid/GDP","Charitable giving","Quality-adjusted charitable giving","Adjusted (aid+charitable giving)/GNI","Score",null,null,"Net aid"]
["Australia",160.26932819734688,115.09932928334351,45.169998914003372,160.26932819734688,28.314716575618434,16.474689155920327,44.789405731538764,492962.0625,9.0857713277963983E-5,0.27946336479546191,3.2511493356011928E-4,{"$f":"M112/S5*E5","v":22.948680627538469},{"$f":"M5*(1-$I$2)","v":10.88264654043161},{"$f":"(H5+N5)/I5","v":1.1293374583357593E-4},{"$f":"O5/$O$29*Standard_mean","v":5.5034435312603769},null,null,1221.3593441526164]
["Austria",337.17175907498915,319.46175803846438,17.660001035779715,337.1217590742441,6.6717241404989824,15.045145272502543,21.716869413001525,250370.578125,8.6738903491124914E-5,6.4418474418967517E-2,1.3464911156850575E-3,{"$f":"M113/S6*E6","v":12.668634480558902},{"$f":"M6*(1-$I$2)","v":6.007677453857835},{"$f":"(H6+N6)/I6","v":1.1073404500834601E-4},{"$f":"O6/$O$29*Standard_mean","v":5.3962485632022075},null,null,635.24103477360586]
["Belgium",493.33763493486362,456.79763461538272,30.836737923082012,487.63437253846473,13.249582753524006,20.995509676145065,34.245092429669072,307995.71875,1.1118691054749952E-4,7.0226986361523996E-2,1.5832504897065707E-3,23.083071458984858,10.946376910845617,1.4672758934417717E-4,7.1502720154489374,null,null,1273.5308705767725]
["Canada",382.08932339490531,288.76932252847729,83.960000971332192,372.72932349980948,37.371124848332215,12.310077162500418,49.681202010832635,853583.3125,5.8203108335523649E-5,0.13329029641226506,4.3666425765535275E-4,43.630155473089729,20.690146341046649,8.2442272852984436E-5,4.0175448878121554,null,null,1977.3193489322173]
["Denmark",600.37623099826089,552.54623069457523,46.620000347495079,599.16623104207031,13.863655023520767,22.885924833046126,36.749579856566896,208619.65625,1.761558834730699E-4,6.1334531141135913E-2,2.8720507061139899E-3,0,0,1.761558834730699E-4,8.5843602391615299,null,null,1946.3819606127222]
["Finland",263.87466911964032,245.52466944970101,18.349999669939308,263.87466911964032,11.20807748816139,10.772086279576172,21.980163767737562,160403.296875,1.3703062340960728E-4,8.3297740708001777E-2,1.645070109283814E-3,0.73875179417363213,0.35032840395424797,1.3921467081249361E-4,6.7841553814092688,null,null,644.26360959066164]
["France",3098.8886091801814,2314.7486127707652,356.20828823228248,2670.9569010030477,117.77758795067311,110.69472196796276,228.47230991863586,1799115,1.2699149855269722E-4,8.5539497036749512E-2,1.4845948708131762E-3,0,0,1.2699149855269722E-4,6.1885004882846841,null,null,5453.4984004011476]
["Germany",3482.3942426727249,3021.9842429780497,228.90741754918281,3250.8916605272325,99.411290050429997,144.1020176168561,243.51330766728609,2388656.75,1.0194570972463335E-4,7.4906620427883736E-2,1.3609706210518664E-3,246.62909700353796,116.95562515496187,1.509086363380791E-4,7.3540211770714867,null,null,6314.6468236805458]
["Greece",202.25524214613301,179.75524244415624,22.499999701976776,202.25524214613301,10.055438713186275,8.7428202533918302,18.798258966578103,172892.34375,1.0872811692436846E-4,9.2943247191566117E-2,1.1698334221126145E-3,1.3628268935353305,0.64627520940537175,1.124661379112311E-4,5.4806562432234864,null,null,448.95078558694416]
["Ireland",130.91768577974261,117.34768593963209,13.569999840110526,130.91768577974261,7.5132849993538731,4.2747455195804225,11.788030518934296,127604,9.237978839953525E-5,9.0041543651837919E-2,1.0259685102327718E-3,37.040830497825738,17.565378699294516,2.3003518085819261E-4,11.209985276871473,null,null,506.71678693492066]
["Italy",1631.4034248878895,1470.0234282025783,106.59999586082995,1576.6234240634083,24.891030129593606,72.427302465462347,97.318332595055949,1453954.375,6.6933553258888157E-5,6.1725793940216142E-2,1.0843692561284175E-3,4.8424192874670702,2.2963558716676151,6.8512939731498493E-5,3.3387460248471275,null,null,2374.2207140961391]
["Japan",1867.8199888531487,1424.7799867865067,53.340001035481691,1478.1199878219884,7.5153038862031565,23.32316727177712,30.838471157980276,4375704,7.0476593384699415E-6,2.086330704682561E-2,3.378016401068236E-4,38.974538866138168,18.482375411487471,1.1271522609725829E-5,0.54927947121637166,null,null,5758.0200548272951]
["Netherlands",1123.7380248740924,975.64802881559842,136.15607902965041,1111.8041078452488,91.074420184803046,43.045022860517705,134.11944304532074,499435.09375,2.6854228852499559E-4,0.1206322607543277,2.2261233176413104E-3,51.076092922510256,24.221133884050253,3.1703934887809631E-4,15.449838671865061,null,null,3998.6157328820509]
["New Zealand",26.631424576244992,16.341424223236483,10.290000353008509,26.631424576244992,4.5994002012569348,0.51433047635450457,5.1137306776114393,73298.21875,6.9766097523501409E-5,0.19201866813286603,3.6332976476655501E-4,1.0244938111455097,0.48583202714395729,7.6394253506404576E-5,3.7228151530974074,null,null,166.29142577034955]
["Norway",568.76766644457098,431.47766529435034,137.29000115022063,568.76766644457098,87.332409440796766,14.367751876177611,101.70016131697437,222292.8125,4.5750539647778477E-4,0.17880791633728624,2.5586417304633768E-3,0,0,4.5750539647778477E-4,22.294975661861066,null,null,2091.1776719432482]
["Portugal",175.34609785981948,166.78609763205523,8.5600002277642488,175.34609785981948,6.3525260297548627,7.9172549744043303,14.269781004159192,145496.09375,9.8076729322220673E-5,8.1380659041338774E-2,1.2051601753728834E-3,0.71294867911272375,0.33809213706782032,1.0040044900674189E-4,4.8926757679325545,null,null,368.29627064243073]
["Spain",778.17996720146982,622.50996906605212,117.81999845989048,740.32996752594261,47.416580571539065,30.90995460262425,78.326535174163311,839493.375,9.3302148065389209E-5,0.10579949294220431,8.8187708155045604E-4,0,0,9.3302148065389209E-5,4.5467641176079923,null,null,1851.967603424845]
["Sweden",537.68153574764631,480.52153723202548,57.159998515620828,537.68153574764631,35.511735334915883,29.54490579520024,65.05664113011612,302075.96875,2.153651659194294E-4,0.1209947465271517,1.7799546848184902E-3,0.21152427669904283,0.10030833473161847,2.1569722919194558E-4,10.511273773354946,null,null,2362.925239575527]
["Switzerland",307.35324774253542,271.77324839624936,35.579999346286058,307.35324774253542,16.241524745973919,15.362504176630503,31.604028922604421,350025.09375,9.0290751968706302E-5,0.10282640302235745,8.7808918054903143E-4,28.11112916258546,13.330765611062098,1.2837592314384323E-4,6.2559657308870875,null,null,1346.1832595182525]
["United Kingdom",2877.8803812192914,2654.0203851519314,223.85999606736004,2877.8803812192914,165.05265976224857,139.54396085982233,304.59662062207087,1829444.75,1.6649675844109031E-4,0.10584061193433632,1.5730895296068882E-3,71.921100632762631,34.106183692579513,1.8513967383527183E-4,9.0221548291675955,null,null,6846.5735036745418]
["United States",4064.8222241484327,637.86224088340532,3006.4100678123355,3644.2723086957408,960.43062749939736,93.209579508156878,1053.6402070075542,10980860,9.5952430593555893E-5,0.28912224931529457,3.318749450130264E-4,709.0968455142355,336.26553342706006,1.2657530834876452E-4,6.1682188685730468,null,null,15823.582643083148]
["EU",{"$f":"SUM(B$5:B$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":15733.445505696744},{"$f":"SUM(C$5:C$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":13577.675523030966},{"$f":"SUM(D$5:D$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":1384.8085124609647},{"$f":"SUM(E$5:E$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":14962.484035491931},{"$f":"SUM(F$5:F$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":650.04959313220343},{"$f":"SUM(G$5:G$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":660.90137297709225},{"$f":"SUM(H$5:H$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":1310.9509661092957},{"$f":"SUM(I$5:I$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":10485557},{"$f":"H26/I26","v":1.2502444706650258E-4},{"$f":"H26/E26","v":8.7615863983523029E-2},{"$f":"E26/I26","v":1.4269612988124455E-3},{"$f":"SUM(M$5:M$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":450.2872979271682},{"$f":"SUM(N$5:N$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":213.53373575241628},1.4538900526330761E-4,{"$f":"O26/$O$29*Standard_mean","v":7.0850406548265257}]
["Europe",{"$f":"SUM(B$5:B$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":16609.566419883853},{"$f":"SUM(C$5:C$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":14280.926436721567},{"$f":"SUM(D$5:D$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":1557.6785129574714},{"$f":"SUM(E$5:E$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":15838.604949679038},{"$f":"SUM(F$5:F$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":753.6235273189742},{"$f":"SUM(G$5:G$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":690.6316290299003},{"$f":"SUM(H$5:H$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":1444.2551563488742},{"$f":"SUM(I$5:I$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":11057874.90625},{"$f":"H27/I27","v":1.306087443196314E-4},{"$f":"H27/E27","v":9.1185755370339058E-2},{"$f":"E27/I27","v":1.4323371428923411E-3},{"$f":"SUM(M$5:M$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":478.39842708975368},{"$f":"SUM(N$5:N$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":226.86450136347838},1.5112484739430559E-4,{"$f":"O27/$O$29*Standard_mean","v":7.3645574904647404}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Aid \"&Baseline_year&\"'!Adjusted__aid_charitable_giving__GNI\"))","v":1.0260280240189207E-4}]
[]
[]
["Quality-adjusted aid by donor, bilateral and multilateral"]
["Donor name","Gross aid","Amortization","Interest","Net aid","Tying cost","Selectivity","Size weight","Quality-adjusted aid","Adjusted aid/Net aid"]
["Australia",45.169998914003372,0,0,45.169998914003372,0.39233366767987177,6.9178544037759179E-2,0.9203964088102814,28.314716575618434,0.62684784716345099]
["Austria",17.710001036524773,5.000000074505806E-2,0,17.660001035779715,1.8998822681691925,0.36081201145668085,0.6785569647302,6.6717241404989824,0.3777873017663963]
["Belgium",36.540000319480896,4.8599999770522118,0.84326241934667023,30.836737923082012,0.80191426321895842,0.45685008264689908,0.72467876515309559,13.249582753524006,0.42966875376290653]
["Canada",93.320000866428018,7.7499998807907104,1.6100000143051147,83.960000971332192,5.4877992972523906,0.26629140941946994,0.81853950344376092,37.371124848332215,0.44510629366348431]
["Denmark",47.830000303685665,1.1999999564141035,9.9999997764825821E-3,46.620000347495079,4.8521138699534596,0.38418621335402309,0.66935688393341664,13.863655023520767,0.297375695413646]
["Finland",18.34999966993928,0,0,18.34999966993928,0.13362732476501091,0.45284918375148664,0.81352201803263935,11.20807748816139,0.61079442451011645]
["France",784.1399964094162,175.03000020980835,252.90170796732539,356.20828823228248,6.3422954141688495,0.41863024102522767,0.7000002136394502,117.77758795067311,0.33064246914398199]
["Germany",460.40999969467521,155.35000163316727,76.152580512325017,228.90741754918292,14.582264563596075,0.4126404262018501,0.80657103768907246,99.411290050429997,0.43428601447163911]
["Greece",22.499999701976776,0,0,22.499999701976776,0.23052885355653094,0.34786323145864523,0.79804592458624224,10.055438713186275,0.44690839317223802]
["Ireland",13.56999984011054,0,0,13.56999984011054,0,9.791809058163875E-2,0.83006029408558157,7.5132849993538731,0.55366876108177387]
["Italy",161.3799966853112,54.780000824481249,0,106.59999586082995,29.866699729455025,0.361617136694459,0.74172654733969789,24.891030129593606,0.23349935362183055]
["Japan",443.04000206664205,216.92000198364258,172.77999904751778,53.340001035481691,1.1472612275488616,0.63626805662190122,0.68939936231314602,7.5153038862031565,0.14089433333913862]
["Netherlands",148.08999605849385,8.0199999660253525,3.9139170628181987,136.1560790296503,1.321604404342164,0.34868673163062258,0.78809484258170115,91.074420184803046,0.66889720116697871]
["New Zealand",10.290000353008509,0,0,10.290000353008509,0.14684321725185978,5.7434393357157991E-2,0.69725633753779737,4.5994002012569348,0.44697765242662979]
["Norway",137.29000115022063,0,0,137.29000115022063,1.323670378259401E-4,0.18727083261298733,0.86738366802736033,87.332409440796766,0.63611631370910227]
["Portugal",8.5600002277642488,0,0,8.5600002277642488,7.6106030818771887E-3,5.4615409122417649E-2,0.89172419912005596,6.3525260297548627,0.74211750709427871]
["Spain",155.6699981354177,37.849999675527215,0,117.81999845989048,10.632871368309232,0.40658450893528697,0.78371040937946879,47.416580571539065,0.4024493395973105]
["Sweden",57.159998515620828,0,0,57.159998515620828,0.44603169316331237,0.4336559832288735,0.83708150144991067,35.511735334915883,0.62126900379836691]
["Switzerland",35.579999346286058,0,0,35.579999346286058,0.40163525430956148,0.41894089298729265,0.66929298796067505,16.241524745973919,0.45647906251772474]
["United Kingdom",223.85999606736004,0,0,223.85999606736004,0,0.22386810760470482,0.85396454256131493,165.05265976224857,0.73730305843739852]
["United States",3426.9599832650274,249.42000141739845,171.12991403529355,3006.4100678123355,460.48112186742856,0.32334941548337448,0.80387644843272321,960.43062749939736,0.31946095370757949]
["AfDF",15.969999670982361,2.9999999403953552,null,null,0,null,0.99047867136221712]
["Cyprus",0,0,0,0,0]
["Czech Republic",41.599999070167542,0,0,41.599999070167542,8.3199999380111667,6.5230537252806212E-2,0.82921850065795055,1.8001274100116167,4.3272294477105788E-2]
["EC",986.78000974655151,65.83000123500824,0,920.95000851154327,0,0.44629837306736447,0.85542387988524071,421.67582627205621,0.4578704841466657]
["Estonia",0.10999999940395355,0,0,0.10999999940395355,2.2000000208616255E-2,5.5668812742932554E-2,0.82962653615527993,4.0642205001632488E-3,3.6947459292596824E-2]
["GEF",13.250000208616257,0,0,13.250000208616257,0,0.50307838276160166,0.77725749173686509,5.1810341871766834,0.39102144193232102]
["GFATM",2.3900000303983688,0,0,2.3900000303983688,0,0.53355840000651333,0.98186831994412649,1.2520829905626885,0.52388408980647139]
["Hungary",0.42000000737607479,0,0,0.42000000737607479,8.400000272691252E-2,0.24352188949062301,0.82422603149330742,6.744094000018655E-2,0.16057366384710284]
["Iceland",1.190000057220459,0,0,1.190000057220459,0.23800001499056833,5.5668812742932547E-2,0.82962653615527993,4.3967478672340791E-2,3.6947459292596817E-2]
["IDA",121.73999786376953,67.039999604225159,null,null,0,null,0.95025202379729756]
["IFAD",23.049999594688416,18.649999976158142,null,null,0,null,0.78261878833513177]
["Islamic Development Bank",6.4999997913837433,10.549999948590994,0,-4.0500001572072506,0,0.57860801355169811,0.76578951004393325,-1.6227592485384097,0.40068128038232276]
["Israel",22.60999983549118,0,0,22.60999983549118,4.5220000344812865,0.61005073903426199,0.76483680983835989,8.4396664616135908,0.37327140747545462]
["Kuwait",285.24999618530273,160.63000166416168,0,124.61999452114105,57.050000087171782,0.38484667950979207,0.77610262682818809,21.082258584985993,0.16917236006947112]
["Latvia",0,0,0,0,0]
["Liechtenstein",0,0,0,0,0]
["Lithuania",5.9999998658895493E-2,0,0,5.9999998658895493E-2,1.1999999910593029E-2,0.14427555847511261,0.82240627122479171,5.6953498070529815E-3,9.4922498905899544E-2]
["Luxembourg",12.929999753832817,0,0,12.929999753832817,2.3051249699735633E-2,0.47428978190261345,0.76946326003544352,7.0970089252840429,0.54887927767982281]
["Malta",0,0,0,0,0]
["Montreal Protocol",0.26999999955296516,0,0,0.26999999955296516,0,0.60293657414771307,0.73983325497328511,0.12043958241300892,0.446072528194144]
["OPEC Fund for International Development",14.979999840259552,14.340000241994858,0,0.63999959826469421,0,-0.22813721944254198,0.83002900595956719,0.21120415289145722,0.33000669604187216]
["Poland",1.2599999774247408,0,0,1.2599999774247408,0.25199999924004068,0.19837461513417037,0.81578221880665092,0.16312512402820098,0.12946438646896274]
["Romania",0,0,0,0,0]
["SAF+ESAF(IMF)",0,12.319999694824219,null,null,0]
["Saudi Arabia",0,0,0,0,0]
["Slovak Republic",1.2199999839067459,0,0,1.2199999839067459,0.24400000041723247,0.12951221374555846,0.832456472943227,0.10522576014186248,8.6250624204848927E-2]
["Slovenia",0,0,0,0,0]
["South Korea",46.389999663457274,0.34000000357627869,0.90999999642372131,45.139999663457274,8.2610112748324198,7.9221024975472551E-2,0.82568246441611803,3.0165354093978447,6.6826216922634518E-2]
["Taiwan",0,0,0,0,0]
["Thailand",0,0,0,0,0]
["Turkey",2.5399999804794788,0,0,2.5399999804794788,0.50800000366568554,0.2753094751484928,0.82988296134688211,1.1907617280771521,0.46880383355450678]
["UNDP",14.980000216513872,0,0,14.980000216513872,0,0.34896381659602244,0.83081294291210295,4.3430564212034852,0.28992365543598075]
["UNFPA",16.569999912753701,0,0,16.569999912753701,0,0.38878313754762001,0.65258434184706104,4.2040374439929122,0.25371378793774901]
["UNHCR",28.920000448822975,0,0,28.920000448822975,0,null,0.8253092469169403]
["UNICEF",21.749999839812517,0,0,21.749999839812517,0,0.32393588569191339,0.6316555625348268,4.6955279389877971,0.21588634361241779]
["United Arab Emirates",857.5700059812516,41.259999752044678,0,816.31000622920692,171.51400375200808,0.35110437618651585,0.76562902339191907,173.61030438438479,0.21267692795577195]
["UNRWA",430.06000900268555,0,0,430.06000900268555,0,0.48184524406248247,0.77695581523271906,161.00262541734963,0.37437246441657457]
["UNTA",61.109998345375061,0,0,61.109998345375061,0,0.37201506363452452,0.80478673596435446,18.295892827696385,0.29939278879200065]
["WFP",22.749999642372131,0,0,22.749999642372131,0,0.3828490876346422,0.83952348136323729,7.3120955597513984,0.32141079888777396]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Country","Individual income tax deduction?","Marginal income tax rate, 20031","Individual income tax credit?","Low cap on deduction or credit?","Tax incentive","Increase in giving with incentive","Total tax revenue as % of GDP","% increase in giving because of smaller government","Combined increase","Current Giving -- Grants by NGOs2","Giving in absence of favorable tax policies","Giving attributed to tax policies"]
["Formula:",null,null,null,null,null,"(1–E)^price elasticity–13",null,"((1–G)/(1–51.9%))^ income elasticity–14","(1+F)´ (1+H)–1",null,"J/(1+I)","J–K"]
["Australia","Yes",0.48500000000058208,0,"No",{"$f":"IF(B112=\"Yes\",C112,D112)/IF(E112=\"No\",1,2)","v":0.48500000000058208},{"$f":"(1-F112)^Price_elasticity_of_giving-1","v":0.3934660285840228},0.307,{"$f":"((1-H112)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.49433157822098117},{"$f":"(1+G112)*(1+I112)-1","v":1.0823002896912857},336.47000122070312,{"$f":"K112/(1+J112)","v":161.58572463656861},{"$f":"K112-L112","v":174.88427658413451}]
["Austria","Yes",0.35322025615763653,0,"No",0.35322025615763653,0.24343129898597171,0.42899999999999999,{"$f":"((1-H113)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.20764735654557764},0.50162652126644258,71.459999084472656,{"$f":"K113/(1+J113)","v":47.588397029778541},{"$f":"K113-L113","v":23.871602054694115}]
["Belgium","Yes",0.45112323500165985,0,"No",0.45112323500165985,0.34977871907632752,0.44700000000000001,{"$f":"((1-H114)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.16583760690009042},0.5736227916926151,165.3800048828125,105.09507472558083,60.28493015723167]
["Canada","No",0.32980000000043219,0.28999999999999998,"No",0.28999999999999998,0.18678165819385351,0.33600000000000002,{"$f":"((1-H115)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.42569065617810553},0.69198352101053517,565.94000244140625,334.48316453070373,231.45683791070252]
["Denmark","Yes",0.54326999999466352,0,"Yes",0.27163499999733176,0.17172437830238718,0.47700000000000004,{"$f":"((1-H116)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":9.6458689569722589E-2},0.28474737637033343,0,0,0]
["Finland","No",0.44451610000396613,0,"No",0,0,0.44600000000000001,{"$f":"((1-H117)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.16815684244446683},0.16815684244446683,12.529999732971191,10.726299138693662,1.8037005942775295]
["France","No",0.31187867439984984,0.6,"No",0.6,0.58113883008418954,0.43099999999999999,{"$f":"((1-H118)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.2029952402558084},0.90210248677491744,0,0,0]
["Germany","Yes",0.47475000000122236,0,"No",0.47475000000122236,0.37980263335054509,0.35499999999999998,{"$f":"((1-H119)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.38088051681199553},0.90534257343965319,1008.2100219726562,529.14894991957658,479.06107205307967]
["Greece","Yes",0.33599999999842112,0,"No",0.33599999999842112,0.22720173418308076,0.36299999999999999,{"$f":"((1-H120)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.36205232398619325},0.67151297404395183,7.5300002098083496,4.5049008453645127,3.0250993644438369]
["Ireland","Yes",0.42000000000189175,0,"No",0.42000000000189175,0.31306432859936684,0.28699999999999998,{"$f":"((1-H121)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.54183854593876157},1.024533195131704,283.29998779296875,139.93348613606651,143.36650165690224]
["Italy","Yes",0.37270519615412923,0.19,"Yes",0.18635259807706461,0.1086178807465612,0.41799999999999998,{"$f":"((1-H122)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.23326299144029794},0.3672174039737075,27.149999618530273,19.857851092021637,7.2921485265086368]
["Japan","Yes",0.22151999990455806,0,"No",0.22151999990455806,0.13338189342171569,0.25700000000000001,{"$f":"((1-H123)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.61334820835583836},0.82853964713487271,335.07000732421875,183.24459513319158,151.82541219102717]
["Netherlands","Yes",0.52000000000043656,0,"No",0.52000000000043656,0.44337567297472091,0.37,{"$f":"((1-H124)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.34559703157099131},0.94220202099656647,378.66000366210937,194.96427228914865,183.69573137296072]
["New Zealand","No",0.38999999999941792,0.33333333333330001,"Yes",0.16666666666665,9.5445115010321269E-2,0.34399999999999997,{"$f":"((1-H125)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.40680738445954989},0.54108027706666095,18.219999313354492,11.822874891394362,6.3971244219601306]
["Norway","Yes",0.41499999999359716,0,"Yes",0.20749999999679858,0.12331191260119212,0.42899999999999999,{"$f":"((1-H126)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.20764735654557764},0.35656466182898661,0,0,0]
["Portugal","No",0.33999999999969077,0.25,"No",0.25,0.15470053837925168,0.35,{"$f":"((1-H127)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.39266002031462466},0.60810527523655677,3.9600000381469727,2.462525370153049,1.4974746679939237]
["Spain","No",0.27999999999974534,0.25,"No",0.25,0.15470053837925168,0.34299999999999997,{"$f":"((1-H128)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.40916653997448038},0.62716536237455989,0,0,0]
["Sweden","No",0.56169999999110587,0,"No",0,0,0.501,{"$f":"((1-H129)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":4.1240413996139758E-2},4.1240413996139758E-2,23.469999313354492,22.54042293967424,0.92957637368025203]
["Switzerland","Yes",0.26897614999688813,0,"No",0.26897614999688813,0.16959156323462743,0.29399999999999998,{"$f":"((1-H130)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.52519575251449946},0.7838560844222473,280.20001220703125,157.0754584150111,123.12455379202015]
["United Kingdom","Yes",0.40000000000145519,0,"No",0.40000000000145519,0.29099444873737124,0.35399999999999998,{"$f":"((1-H131)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.38323568931318608},0.78574959619873441,388.8599853515625,217.75728589233103,171.10269945923147]
["United States","Yes",0.31422500000098808,0,"No",0.31422500000098808,0.2075612702895544,0.25700000000000001,{"$f":"((1-H132)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.61334820835583836},0.94821681190155283,6326,3247.0718666191578,3078.9281333808422]
[]
["1Marginal income tax rate for single individual at 167% of income level of the average production worker. 2Data for latest available year. 3Price elasticity of giving taken to be –0.5. 4Income elasticity of giving taken to be 1.1. 51.9% is the highest revenue/GDP observed, in Sweden, in the reference year of 2001."]
[]
["Source: OECD Tax Database, Table I.1, www.oecd.org; OECD, Revenue Statistics 1965-2005, OECD (2006 edition); CGD."]

{"sheet":"Aid 2004","index":21,"n_rows":134,"n_cols":19,"rows_kept":134,"cut":false,"hidden":false,"merged":[[108,0,108,1],[131,0,131,12],[0,18,2,18]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Aid"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net aid to all developing countries"]
["Data year: 2002",null,null,null,null,null,null,"Average bilateral quality discount:",{"$f":"1-SUM(IF(D5:D25,F5:F25/D5:D25))/COUNTIF(B5:B25,\">0\")","v":0.57811078295494667}]
[]
["Donor name","Gross aid","Net aid, multilateral","Net aid, bilateral","Net aid","Bilateral adjusted aid","Multilateral adjusted aid","Quality-adjusted aid","GNI","Adjusted aid/GNI","Adjusted/Net aid","Net aid/GDP","Charitable giving","Quality-adjusted charitable giving","Adjusted (aid+charitable giving)/GNI","Score",null,null,"Net aid"]
["Australia",111.24052394075011,107.27052393821691,3.9700000025331974,111.24052394075011,2.5807321393609381,1.9298316869803214,4.5105638263412597,386825.0625,1.1660474626928444E-5,4.0547847731674795E-2,2.8757320743856947E-4,{"$f":"M110/S5*E5","v":14.287144997941597},{"$f":"M5*(1-$I$2)","v":6.0275924169907302},{"$f":"(H5+N5)/I5","v":2.7242692537099998E-5},{"$f":"O5/$O$29*Standard_mean","v":1.3275803340337233},null,null,990.71052664039348]
["Austria",195.76762343682569,180.81762211323004,14.950001323595643,195.76762343682569,6.1575911307831497,7.0409097419471873,13.198500872730337,203885.4375,6.4734887565132441E-5,6.741922203999938E-2,9.6018443414736616E-4,{"$f":"M111/S6*E6","v":7.8765298940018251},{"$f":"M6*(1-$I$2)","v":3.3230230300123869},{"$f":"(H6+N6)/I6","v":8.1033369059243013E-5},{"$f":"O6/$O$29*Standard_mean","v":3.9488867341964875},null,null,455.04644270193944]
["Belgium",399.04914197562351,377.79914201287642,13.253197202776505,391.05233921565292,5.7336679647179132,14.348534682203754,20.082202646921665,247789,8.1045577676659039E-5,5.1354257814187294E-2,1.5781666628286685E-3,10.271513076635745,4.3334406097698812,9.8534007791675768E-5,4.8017210780325978,null,null,1003.6134879884559]
["Canada",295.65387935977128,258.23388010862914,27.849999437108636,286.08387954573777,8.8579472578613814,8.7153067000941711,17.573253957955551,718191.0625,2.4468772831540981E-5,6.1426928304591941E-2,3.9833951504476952E-4,18.081476430625862,7.6283799343353307,3.5090430956582504E-5,1.7100132810765902,null,null,1774.2138619054451]
["Denmark",469.63145030226701,449.18145093072349,19.529999354854226,468.71145028557771,6.1853289854005515,16.981144352967796,23.166473338368348,170436.6875,1.3592421724558775E-4,4.9425874542329655E-2,2.7500619564996987E-3,0,0,1.3592421724558775E-4,6.623806273496152,null,null,1751.0842380731128]
["Finland",220.4883937197686,207.00839365412898,13.480000065639615,220.4883937197686,6.447559373432453,8.2784161254239379,14.725975498856391,131348.59375,1.12113689826667E-4,6.6787984847730728E-2,1.6786505848660339E-3,0.52469573528913316,0.22136347294801095,1.1379900267721292E-4,5.5456088924094713,null,null,528.06149296058072]
["France",2623.5062627533466,2032.7562697866947,439.18998980522156,2471.9462595919163,136.50085591237553,81.99187163533793,218.49272754771346,1463376,1.4930730553713704E-4,8.8388947251540798E-2,1.6892078724756428E-3,0,0,1.4930730553713704E-4,7.2759857451215044,null,null,5457.2587237076314]
["Germany",2299.8282698107132,1920.8482698680082,161.87778963156279,2082.726059499571,67.33307531756698,78.717816458213235,146.0508917757802,1987399.875,7.3488427574637031E-5,7.0124868851390243E-2,1.0479652764894991E-3,167.51080857891171,70.671003877940862,1.0904795677000888E-4,5.3140827646632562,null,null,5012.2262224344959]
["Greece",136.73570045961065,131.62570039501412,5.1100000645965338,136.73570045961065,1.781149707113977,5.3843491530555339,7.1654988601695111,133356.890625,5.3731748142800631E-5,5.2404008873206266E-2,1.025336597297487E-3,0.95664787436287957,0.40359942270276983,5.6758209098895453E-5,2.7659190475409856,null,null,292.59281179761729]
["Ireland",126.81704743985064,121.52704722467787,5.2900002151727676,126.81704743985064,2.2930052627284669,4.8845570574535992,7.1775623201820657,98863,7.260109768247034E-5,5.6597771869640677E-2,1.2827554033344188E-3,13.073855193220281,5.5157185312281083,1.2839263274845163E-4,6.2567800168625789,null,null,424.20319272601637]
["Italy",1113.6707000518372,1006.6806995822272,50.080000860616451,1056.7607004428437,7.1268200846342111,43.331299697268697,50.458119781902909,1174488.75,4.2961773607369941E-5,4.7747914698907754E-2,8.9976230120794576E-4,0,0,4.2961773607369941E-5,2.0935965003709143,null,null,1683.5036740855387]
["Japan",1744.5151225879131,1396.2051240681944,9.9499983415007591,1406.1551224096952,11.787769434931334,31.07344848696939,42.861217921900725,4065136.5,1.0543611000983787E-5,3.0481144817401409E-2,3.4590600399511684E-4,13.998294469829586,5.9057294938425038,1.199638620148259E-5,0.58460324282825671,null,null,7142.4650900448942]
["Netherlands",773.82892881480495,676.52892957401912,89.519858946519889,766.04878852053901,50.003944545924,26.104987658978082,76.108932204902089,411827.34375,1.8480786514045569E-4,9.9352591304126173E-2,1.8601212380535113E-3,28.573691401796488,12.054932293590893,2.1407967643841762E-4,10.432447819498829,null,null,3196.0741418159369]
["New Zealand",15.356425016049599,12.196424976785039,3.1600000392645597,15.356425016049599,null,0.30937645180681805,null,54789.76953125,null,null,2.8027905843427356E-4,0.98911276278976012,0.41729600906264147,7.6163125458053203E-6,0.37115519106254302,null,null,122.39642446567521]
["Norway",432.73471672105381,345.45471694710443,87.279999773949385,432.73471672105381,44.052100195164869,12.513390114264171,56.565490309429038,190915.40625,2.9628562419607788E-4,0.13071632139441186,2.2666306780627027E-3,28.589756899801515,12.061710153965672,3.5946392075623658E-4,17.517256465775041,null,null,1738.0647092537838]
["Portugal",117.6128028066471,116.3628028066471,1.25,117.6128028066471,0.35386559652437516,4.5326714556100924,4.886537052134468,118743.9375,4.1151886614291092E-5,4.1547662631319392E-2,9.9047416889512432E-4,0.45174318063479924,0.19058557678345756,4.2756899727347559E-5,2.0836126658543925,null,null,344.80703725301055]
["Spain",635.96407276586365,502.67407348946398,93.599999696016368,596.27407318548035,31.138993204760048,20.983549000951093,52.122542205711142,651732.5625,7.9975353703017009E-5,8.7413732291354573E-2,9.1490606345985721E-4,0,0,7.9975353703017009E-5,3.8973279399209764,null,null,1611.5282785584911]
["Sweden",690.63983005421937,646.47983043032468,44.159999623894691,690.63983005421937,19.776906892146616,35.037115680392802,54.814022572539415,240507,2.2791030020972118E-4,7.9367016188794354E-2,2.8715997041841583E-3,0.23683684667431082,9.9918911810844335E-2,2.2832575136836041E-4,11.126682021511234,null,null,2110.800786591446]
["Switzerland",127.89701427671407,105.70701434987878,22.189999926835299,127.89701427671407,9.5720720484151354,6.8163968096829839,16.388468858098118,286305.96875,5.7241100944033734E-5,0.12813800971647804,4.4671445319532504E-4,11.159698191504622,4.7081563324729832,7.3685593362506885E-5,3.590817776783652,null,null,1003.6370081264834]
["United Kingdom",1634.6920324805919,1573.8420330900494,60.849999390542507,1634.6920324805919,31.174526445511315,72.788074711390536,103.96260115690185,1595033.75,6.5178935026861877E-5,6.3597667995690901E-2,1.0248636008364036E-3,51.736337947384825,21.827003109400465,7.8863286915591797E-5,3.8431351322494436,null,null,4859.2358616873898]
["United States",3558.5209177818806,2000.9008626949696,1130.328110955744,3131.2289736507137,390.69378037357654,261.20178784861031,651.89556822218685,10490200,6.2143292618080379E-5,0.2081915994352016,2.9849087468787188E-4,598.87788048768425,252.66012010455015,8.6228640857823204E-5,4.2020607059088029,null,null,14645.616774044664]
["EU",{"$f":"SUM(B$5:B$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":11438.23225687197},{"$f":"SUM(C$5:C$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":9944.1322649580852},{"$f":"SUM(D$5:D$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":1012.1408361810095},{"$f":"SUM(E$5:E$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":10956.273101139095},{"$f":"SUM(F$5:F$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":372.00729042361951},{"$f":"SUM(G$5:G$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":420.40529741119428},{"$f":"SUM(H$5:H$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":792.41258783481396},{"$f":"SUM(I$5:I$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":8628788.828125},{"$f":"H26/I26","v":9.1833582165320169E-5},{"$f":"H26/E26","v":7.2325012394262866E-2},{"$f":"E26/I26","v":1.2697347587679751E-3},{"$f":"SUM(M$5:M$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":281.212659728912},{"$f":"SUM(N$5:N$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":118.64058883618767},1.0558297286190161E-4,{"$f":"O26/$O$29*Standard_mean","v":5.1452285118069341}]
["Europe",{"$f":"SUM(B$5:B$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":11998.863987869738},{"$f":"SUM(C$5:C$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":10395.293996255068},{"$f":"SUM(D$5:D$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":1121.6108358817942},{"$f":"SUM(E$5:E$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":11516.904832136863},{"$f":"SUM(F$5:F$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":425.63146266719951},{"$f":"SUM(G$5:G$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":439.73508433514144},{"$f":"SUM(H$5:H$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":865.36654700234112},{"$f":"SUM(I$5:I$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":9106010.203125},{"$f":"H27/I27","v":9.5032459628187623E-5},{"$f":"H27/E27","v":7.5138811999871311E-2},{"$f":"E27/I27","v":1.2647586127439757E-3},{"$f":"SUM(M$5:M$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":320.96211482021812},{"$f":"SUM(N$5:N$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":135.41045532262632},1.0990290807949248E-4,{"$f":"O27/$O$29*Standard_mean","v":5.3557459205161919}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Aid \"&Baseline_year&\"'!Adjusted__aid_charitable_giving__GNI\"))","v":1.0260280240189207E-4}]
[]
[]
["Quality-adjusted aid by donor, bilateral and multilateral"]
["Donor name","Gross aid","Amortization","Interest","Net aid","Tying cost","Selectivity","Size weight","Quality-adjusted aid","Adjusted aid/Net aid"]
["Australia",3.9700000025331974,0,0,3.9700000025331974,6.8050265988649503E-3,0.3291899668911446,0.79243883663207471,2.5807321393609381,0.65005847297587194]
["Austria",14.950001323595643,0,0,14.950001323595643,0.64174993439185246,0.38352330360554887,0.73395228372923038,6.1575911307831497,0.41187896893792247]
["Belgium",21.249999962747097,6.9399997871369123,1.0568029728336659,13.253197202776519,8.1632313277153368E-2,0.25642510724413192,0.69401145627885175,5.7336679647179132,0.43262526596350054]
["Canada",37.419999251142144,8.1399998664855957,1.4299999475479126,27.849999437108636,3.0536146496262329,0.48014340298978037,0.70048462085004959,8.8579472578613814,0.31805915392797601]
["Denmark",20.449999371543527,0.92000001668930054,0,19.529999354854226,1.2571904342567253,0.49211479759993448,0.68302312809899546,6.1853289854005515,0.31670912389780359]
["Finland",13.480000065639615,0,0,13.480000065639615,0.21366633241403268,0.43668942815455603,0.8067861852803716,6.447559373432453,0.47830558917185895]
["France",590.74999296665192,151.56000316143036,0,439.18998980522156,3.6131656405033707,0.46150549806740854,0.67609529833264681,136.50085591237553,0.31080138227401982]
["Germany",378.97999994270504,151.83000108599663,65.272209225145545,161.87778963156285,13.475891481764572,0.36296188327394818,0.82386783136319941,67.33307531756698,0.41595005386976452]
["Greece",5.1100000645965338,0,0,5.1100000645965338,0.6148920665347356,0.3824785361465724,0.81764219486576406,1.781149707113977,0.34856158211313248]
["Ireland",5.2900002151727676,0,0,5.2900002151727676,0,0.33524366062382804,0.84519284140309359,2.2930052627284669,0.43346033449141913]
["Italy",106.9900004696101,56.90999960899353,0,50.080000860616565,17.247610298770724,0.38754837684097038,0.66010142128178195,7.1268200846342111,0.14230870531471609]
["Japan",348.30999851971865,195.75999975204468,142.60000042617321,9.9499983415007591,0.78407642430691649,0.9622891851509664,0.85586100699202472,11.787769434931334,1.1847006431916032]
["Netherlands",97.299999240785837,4.0199998915195465,3.7601404027464098,89.519858946519875,0.43356357282483027,0.33713993523895991,0.80140488378271424,50.003944545924,0.55857934914527618]
["New Zealand",3.1600000392645597,0,0,3.1600000392645597,0.1039504311627916,0.3527829677382891]
["Norway",87.279999773949385,0,0,87.279999773949385,7.5496163223888607E-3,0.36266745610172002,0.71017548495537641,44.052100195164869,0.50472158924447175]
["Portugal",1.25,0,0,1.25,0.16735991615024517,0.57572298899457319,0.56772846271859756,0.35386559652437516,0.28309247721950015]
["Spain",133.28999927639961,39.689999580383301,0,93.599999696016312,13.427860727577039,0.43415322131691958,0.81013861721787017,31.138993204760048,0.33268155241335273]
["Sweden",44.159999623894691,0,0,44.159999623894691,1.128647241624549,0.48379286099391638,0.67820081458619852,19.776906892146616,0.4478466272777199]
["Switzerland",22.189999926835299,0,0,22.189999926835299,0.17530758583644368,0.47811835288131194,0.71849039658187686,9.5720720484151354,0.43136872825489408]
["United Kingdom",60.849999390542507,0,0,60.849999390542507,0,0.45129483371881235,0.76952329715669443,31.174526445511315,0.51231761311005952]
["United States",1557.6200550869107,251.11000156402588,176.18194256714091,1130.3281109557438,207.33356632631015,0.48438667055351919,0.85176014959825863,390.69378037357654,0.34564634515125631]
["AfDF",7.8100000619888306,2.7199998795986176,null,null,0,null,0.97159871185513969]
["Cyprus",0,0,0,0,0]
["Czech Republic",1.2300000097602606,0,0,1.2300000097602606,0.2460000056177378,0.41295806476724528,0.83412848685861296,0.53481608257107727,0.43480981977822775]
["EC",675.09999370574951,80.189999550580978,31.299999237060547,563.60999491810799,0,0.48372533811900187,0.84742287057264587,256.08576494694574,0.45436696874787463]
["Estonia",0,0,0,0,0]
["GEF",18.359999716281891,0,0,18.359999716281891,0,0.44916915481532987,0.81545685683256552,6.7248652093554258,0.36627806717184891]
["Iceland",0,0,0,0,0]
["IDA",137.51999664306641,60.539999604225159,null,null,0,null,0.94861952126429472]
["IFAD",24.570000410079956,19.430000185966492,null,null,0,null,0.89896972255619212]
["Islamic Development Bank",18.140000008046627,15.86000001989305,0,2.2799999881535769,0,0.22291753486228444,0.81723509256832039,0.78932074717573553,0.34619331196354736]
["Israel",19.180000066757202,0,0,19.180000066757202,3.836000070512295,0.53393974707669201,0.79312687128347681,6.4979072088043734,0.33878556758018752]
["Kuwait",124.4799982458353,159.65999853610992,0,-35.18000029027462,24.896000020146364,0.22291753486228444,0.80251755078712927,-19.036826735701538,0.54112639507181015]
["Latvia",0,0,0,0,0]
["Liechtenstein",0,0,0,0,0]
["Lithuania",0,0,0,0,0]
["Luxembourg",8.9200001060962677,0,0,8.9200001060962677,3.6309047681663709E-2,0.36611471257923983,0.7188002230417635,2.7044688684316012,0.30319157357220927]
["Malta",0,0,0,0,0]
["Montreal Protocol",1.2199999988079071,0,0,1.2199999988079071,0,0.54410745477393085,0.7847134711602598,0.52090150790520096,0.42696844951982543]
["Nordic Dev.Fund",1.2100000381469727,0,null,null,0,null,0.7712878326317123]
["OPEC Fund for International Development",20.379999876022339,11.629999816417694,0,8.7500000596046448,0,0.3952204338130022,0.84841365984657935,2.757995115079952,0.31519943957629731]
["Poland",0.83999999426305294,0,0,0.83999999426305294,0.16800000135600565,0.39195226356343899,0.83876676317875132,0.2209243867888975,0.26300522416398159]
["Romania",0,0,0,0,0]
["SAF+ESAF(IMF)",0,0,null,null,0]
["Saudi Arabia",180.80999755859375,0,0,180.80999755859375,36.162000050574534]
["Slovak Republic",0.13999999687075615,0,0,0.13999999687075615,2.7999999791383734E-2,0.32723957732262782,0.85113335066626139,3.119474519326218E-2,0.22281961350370774]
["Slovenia",0,0,0,0,0]
["South Korea",10.609999926760793,0.31999999284744263,0.2199999988079071,10.069999935105443,1.9942545221814076,0.44906696019209558,0.81460562341086995,3.0017796278869224,0.29809132544502748]
["Taiwan",0,0,0,0,0]
["Thailand",0,0,0,0,0]
["Turkey",0.30999999307096004,0,0,0.30999999307096004,6.1999999538063982E-2,0.17762492411877082,0.8433641841340449,0.13702390092707573,0.4420125935154795]
["UNDP",16.009999811649323,0,0,16.009999811649323,0,0.35178270162329456,0.85459246075827833,4.8130997659414456,0.30063084463244655]
["UNFPA",16.820000058040023,0,0,16.820000058040023,0,0.38342071282067897,0.70283209926781587,4.5326600828384764,0.26948038449452016]
["UNHCR",42.180000767111778,0,0,42.180000767111778,0,null,0.84151445524688828]
["UNICEF",17.920000076293945,0,0,17.920000076293945,0,0.35189936033634339,0.62118828718076524,4.2130702966275129,0.23510436823049516]
["United Arab Emirates",458.92000023089349,32.049999639391899,0,426.87000059150159,91.784001413866875,0.37953830186043314,0.79420698173061377,101.19876382032172,0.23707162292991654]
["UNRWA",392.20001029968262,0,0,392.20001029968262,0,0.4440891137809288,0.80185955299524259,139.66128560778054,0.35609709826642899]
["UNTA",49.859999105334282,0,0,49.859999105334282,0,0.35579411061442162,0.82973489656530874,14.719409143801917,0.29521478956920316]
["WFP",23.050000250339508,0,0,23.050000250339508,0,0.34881534984634893,0.84349810134971026,6.7818882902137112,0.29422508531703029]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Income elasticity of giving",null,1.1000000000000001]
[]
["Country","Individual income tax deduction?","Marginal income tax rate, 20021","Individual income tax credit?","Low cap on deduction or credit?","Tax incentive","Increase in giving with incentive","Total tax revenue as % of GDP","% increase in giving because of smaller government","Combined increase","Current Giving -- Grants by NGOs2","Giving in absence of favorable tax policies","Giving attributed to tax policies"]
["Formula:",null,null,null,null,null,"(1–E)^price elasticity–13",null,"((1–G)/(1–51.9%))^ income elasticity–14","(1+F)´ (1+H)–1",null,"J/(1+I)","J–K"]
["Australia","Yes",0.48500000000058208,0,"No",{"$f":"IF(B110=\"Yes\",C110,D110)/IF(E110=\"No\",1,2)","v":0.48500000000058208},{"$f":"(1-F110)^Price_elasticity_of_giving-1","v":0.3934660285840228},0.315,{"$f":"((1-H110)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.47536693002329411},{"$f":"(1+G110)*(1+I110)-1","v":1.0558736966837614},247.75,{"$f":"K110/(1+J110)","v":120.50837578185592},{"$f":"K110-L110","v":127.24162421814408}]
["Austria","Yes",0.3518000000000035,0,"No",0.3518000000000035,0.24206832507685272,0.44,{"$f":"((1-H111)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.18208102415112037},0.46822539777251282,57.409999847412109,{"$f":"K111/(1+J111)","v":39.101625632215928},{"$f":"K111-L111","v":18.308374215196181}]
["Belgium","Yes",0.47355291360167939,0,"No",0.47355291360167939,0.37823297606539219,0.46400000000000002,{"$f":"((1-H112)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.12647532898672154},0.55254544513361092,74.069999694824219,47.708748189622114,26.361251505202105]
["Canada","No",0.3297999999986132,0.28999999999999998,"No",0.28999999999999998,0.18678165819385351,0.33900000000000002,{"$f":"((1-H113)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.41860674820357091},0.68357646895802437,276.17999267578125,164.04362841131339,112.13636426446786]
["Denmark","Yes",0.54366129994741641,0,"Yes",0.2718306499737082,0.17188178155616929,0.48899999999999999,{"$f":"((1-H114)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":6.8817131192340675E-2},0.25252732385943411,0,0,0]
["Finland","No",0.45156859999406151,0,"No",0,0,0.45900000000000002,{"$f":"((1-H115)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.13803968720234305},0.13803968720234305,10.359999656677246,9.1033729079742027,1.2566267487030434]
["France","No",0.32796796000184258,0.6,"No",0.6,0.58113883008418954,0.44,{"$f":"((1-H116)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.18208102415112037},0.86903420759102312,0,0,0]
["Germany","Yes",0.51167499999792199,0,"No",0.51167499999792199,0.43101939736381079,0.36,{"$f":"((1-H117)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.36911014125586039},0.95922316926464313,823.3900146484375,420.26351442009599,403.12650022834151]
["Greece","Yes",0.25230000000010477,0,"No",0.25230000000010477,0.15647516188359401,0.35899999999999999,{"$f":"((1-H118)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.3714634830655057},0.5860634535956184,5.5399999618530273,3.4929245417601695,2.0470754200928578]
["Ireland","Yes",0.42000000000007276,0,"No",0.42000000000007276,0.31306432859730804,0.28399999999999997,{"$f":"((1-H119)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.54897618447171959},1.0339053736765784,86.029998779296875,42.297935731289797,43.732063048007078]
["Italy","Yes",0.36414810000314901,0.19,"Yes",0.18207405000157451,0.10571450412535222,0.42599999999999999,{"$f":"((1-H120)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.21462858516254912},0.34303244373948605,0,0,0]
["Japan","Yes",0.22113000031094998,0,"No",0.22113000031094998,0.13309810163086189,0.25800000000000001,{"$f":"((1-H121)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.6109598321053844},0.82537552756218302,157.25,86.14665729084787,71.10334270915213]
["Netherlands","Yes",0.52000000000043656,0,"No",0.52000000000043656,0.44337567297472091,0.39200000000000002,{"$f":"((1-H122)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.29400022899627287},0.86772845135693832,256.60000610351562,137.38614192929978,119.21386417421584]
["New Zealand","No",0.38999999999941792,0.33333333333330001,"Yes",0.16666666666665,9.5445115010321269E-2,0.34899999999999998,{"$f":"((1-H123)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.39501701078918017},0.52816456982530813,22.809999465942383,14.926402506864758,7.8835969590776251]
["Norway","Yes",0.41499999997904524,0,"Yes",0.20749999998952262,0.12331191259603536,0.435,{"$f":"((1-H124)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.19369591758388838},0.34089284423923694,451.67999267578125,336.8501775636251,114.82981511215615]
["Portugal","No",0.33999999999969077,0.25,"No",0.25,0.15470053837925168,0.33900000000000002,{"$f":"((1-H125)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.41860674820357091},0.63806597589910297,3.4000000953674316,2.0756185314826756,1.324381563884756]
["Spain","No",0.26000000000021828,0.25,"No",0.25,0.15470053837925168,0.35599999999999998,{"$f":"((1-H126)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.37852570942566377},0.59178437884345381,0,0,0]
["Sweden","No",0.55520000000251457,0,"No",0,0,0.502,{"$f":"((1-H127)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":3.8945324576590723E-2},3.8945324576590723E-2,19.309999465942383,18.586155603339314,0.72384386260306854]
["Switzerland","Yes",0.27178672499940149,0,"No",0.27178672499940149,0.17184643775294428,0.30299999999999999,{"$f":"((1-H128)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.50382213122420616},0.76224860748912682,202.46000671386719,114.8873126376503,87.572694076216891]
["United Kingdom","Yes",0.40000000000145519,0,"No",0.40000000000145519,0.29099444873737124,0.35799999999999998,{"$f":"((1-H129)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.37381719203993957},0.77359036850352503,352.58999633789062,198.8001302890419,153.78986604884872]
["United States","Yes",0.33617499999763822,0,"No",0.33617499999763822,0.22736348325129141,0.26400000000000001,{"$f":"((1-H130)/(1-MAX('Aid 2003'!$H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.59663634742124194},0.95965314885655451,5720,2918.8838868437429,2801.1161131562571]
[]
["1Marginal income tax rate for single individual at 167% of income level of the average production worker. 2Data for latest available year. 3Price elasticity of giving taken to be –0.5. 4Income elasticity of giving taken to be 1.1. 51.9% is the highest revenue/GDP observed, in Sweden, in the reference year of 2001."]
[]
["Source: OECD Tax Database, Table I.1, www.oecd.org; OECD, Revenue Statistics 1965-2003, OECD (2004); CGD."]

{"sheet":"Aid 2003","index":22,"n_rows":137,"n_cols":19,"rows_kept":137,"cut":false,"hidden":false,"merged":[[111,0,111,1],[134,0,134,12],[0,18,2,18]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Aid"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net aid to all developing countries"]
["Data year: 2001",null,null,null,null,null,null,"Average bilateral quality discount:",{"$f":"1-SUM(IF(D5:D25,F5:F25/D5:D25))/COUNTIF(B5:B25,\">0\")","v":0.61551466888515449}]
[]
["Donor name","Gross aid","Net aid, multilateral","Net aid, bilateral","Net aid","Bilateral adjusted aid","Multilateral adjusted aid","Quality-adjusted aid","GNI","Adjusted aid/GNI","Adjusted/Net aid","Net aid/GDP","Charitable giving","Quality-adjusted charitable giving","Adjusted charitable giving/GNI","Adjusted (aid+charitable giving)/GNI","Score",null,"Net aid"]
["Australia",100.53728967245239,98.937289693314014,1.5999999791383743,100.53728967245239,null,8.9986482907343444,null,346482.375,null,null,2.9016566765467476E-4,{"$f":"L113/S5*E5","v":11.644673483157666},{"$f":"M5*(1-$I$2)","v":4.4772061398961362},{"$f":"N5/I5","v":1.2921887123107305E-5},{"$f":"J5+O5","v":1.2921887123107305E-5},{"$f":"P5/$P$29*Standard_mean","v":0.62970439503653441},null,870.50729740496297]
["Austria",192.50065878041264,181.4806601517665,10.929998630657792,192.41065878242429,4.4251522101037581,8.3785129525221613,12.803665162625919,185351.921875,6.9077595921884311E-5,6.6543429785270641E-2,1.0380828902987293E-3,{"$f":"L114/S6*E6","v":12.392140793348961},{"$f":"M6*(1-$I$2)","v":4.7645963561525599},{"$f":"N6/I6","v":2.5705675495319489E-5},{"$f":"J6+O6","v":9.4783271417203793E-5},{"$f":"P6/$P$29*Standard_mean","v":4.6189416467369275},null,600.10889579184277]
["Belgium",398.32649148003156,378.89649127916391,17.429422380101016,396.32591365926493,5.4834557228642478,16.943670608968542,22.427126331832788,235472.859375,9.5242935391193803E-5,5.6587585012455588E-2,1.6831065572109098E-3,39.116832491509285,15.039848292661894,6.3870835613841722E-5,1.5911377100503554E-4,7.7538706195271212,null,904.28912354489876]
["Canada",139.23821303517792,104.93821324677441,27.949999526143074,132.88821277291748,8.9778228718147073,5.0097719254923128,13.98759479730702,705403,1.9829224992390193E-5,0.10525835591761139,1.8838623137825821E-4,5.9545220610435701,2.2894263862709892,3.2455580515974402E-6,2.3074783043987632E-5,1.1244713840078366,null,1562.4081948948024]
["Denmark",462.63087695394023,434.80087615479096,26.940000794827938,461.74087694961889,8.1587895008418183,18.409710164123759,26.568499664965579,158659.296875,1.6745630535535284E-4,5.753984754497813E-2,2.9102667542602449E-3,3.5439768756579952,1.3626071225007199,8.5882589255028169E-6,1.7604456428085564E-4,8.5789354754314804,null,1794.2044181673421]
["Finland",174.78973588161256,164.84973577968861,9.9400001019239426,174.78973588161256,3.8479884380880915,7.0755839699845779,10.923572408072669,120204.1875,9.0875140336293774E-5,6.2495502684845015E-2,1.4541068786111345E-3,2.9651293951949649,1.1400487573098976,9.4842682357459278E-6,1.003594085720397E-4,4.8906758013750409,null,446.89125699628107]
["France",2194.3202371487423,1699.7602402457994,371.92999631166481,2071.6902365574642,114.02902585031279,80.09266047590414,194.12168632621695,1356720,1.4308161324828774E-4,9.3702080987160374E-2,1.5269843715412644E-3,0,0,0,1.4308161324828774E-4,6.9725977214463111,null,4728.619413823827]
["Germany",2518.9907571394128,2084.1407566629482,191.43400823115689,2275.5747648941051,91.83085916784178,97.563016496326895,189.39387566416866,1841098.875,1.0287001868064726E-4,8.3229027929997368E-2,1.2359872659713103E-3,184.72016434026722,71.022193549956313,3.8575980092300208E-5,1.4144599877294746E-4,6.8928915907631723,null,5153.7461144012268]
["Greece",103.12621113031906,99.306211092768137,3.8200000375509262,103.12621113031906,1.1096458319188756,4.6601213477296675,5.769767179648543,117193,4.9233035929181289E-5,5.5948600422809809E-2,8.7996903509867535E-4,0,0,0,4.9233035929181289E-5,2.3992052252304461,null,210.97146962393282]
["Ireland",113.03912540944791,111.04912537569678,1.9900000337511301,113.03912540944791,1.0903731781083934,5.9027225591651442,6.9930957372735376,86643.15625,8.0711461123319101E-5,6.1864382902320728E-2,1.3046515189645796E-3,18.591756823444001,7.1482577782685555,8.2502278167741097E-5,1.632137392910602E-4,7.9536686849817677,null,310.1347189809585]
["Italy",1250.3639246525158,1169.4839249534448,22.700000409036875,1192.1839253624817,-0.48810973169421601,56.457694857665778,55.969585125971562,1083485.5,5.165697660556746E-5,4.6947106008793149E-2,1.1003229165157094E-3,15.675627193958627,6.0270487121020597,5.5626482422718715E-6,5.7219624847839332E-5,2.7884045809836557,null,1855.0826296655666]
["Japan",1959.7375765737634,1400.7175733108561,191.83000593818724,1592.5475792490433,94.604590393516332,48.296110144404146,142.90070053792047,4245071.5,3.3662731131365036E-5,8.9730883020339325E-2,3.7515212152470069E-4,28.863016217406926,11.097406347322858,2.6141859677329011E-6,3.6276917099097933E-5,1.7678326639170316,null,7345.9175962988775]
["Netherlands",827.48058180675855,733.31058328763595,87.651703213749101,820.96228650138505,41.043340502231324,32.317930302456858,73.361270804688189,386058.96875,1.9002607565942785E-4,8.9360098522095047E-2,2.1265204358793571E-3,32.543054164288343,12.512326955844756,3.241040351000719E-5,2.2243647916943504E-4,10.83968829126899,null,3272.5366707883995]
["New Zealand",11.008428271250965,10.858428269015791,0.15000000223517418,11.008428271250965,7.8600646009119909E-2,0.28812125742570965,0.36672190343482958,43910.23046875,8.3516278443543567E-6,3.3312830351317393E-2,2.5070304012832353E-4,0.69806973134982642,0.26839757179928925,6.1124154652365634E-6,1.446404330959092E-5,0.70485615260954082,null,111.82842859751189]
["Norway",370.08762210767168,305.08762301477987,64.999999092891812,370.08762210767168,25.955320838122539,12.744640876960345,38.699961715082885,168783.9375,2.2928699429756392E-4,0.10456972728426915,2.1926708642383205E-3,42.011325291258153,16.152738315182873,9.5700684285688465E-5,3.2498767858325241E-4,15.837173594454345,null,1374.7876259141733]
["Portugal",103.41911732213254,102.65911732608134,0.75999999605119228,103.41911732213254,0.40392372097881518,4.7496027548102342,5.1535264757890493,106962.7421875,4.8180575501282415E-5,4.9831468390285252E-2,9.6687047477564034E-4,1.1513544887010796,0.44267891181879826,4.1386271777027336E-6,5.2319202678985152E-5,2.5495991071497452,null,276.50540072902129]
["Spain",566.8209528796408,454.57095388174389,90.639998268336058,545.21095215007995,37.41803143317064,20.878382223408011,58.29641365657865,573663.8125,1.0162121505019745E-4,0.10692450954384244,9.5040150741612271E-4,0,0,0,1.0162121505019745E-4,4.9521656656194555,null,1358.9486505042]
["Sweden",407.38011237433494,369.78011240450979,37.599999969825149,407.38011237433494,19.063503265447437,20.209996034261874,39.273499299709314,217369.125,1.8067653030166687E-4,9.640504802949619E-2,1.8741397260274887E-3,3.6882923050761409,1.4180942881655367,6.523899326390244E-6,1.8720042962805711E-4,9.1225787817567934,null,1781.5943876431381]
["Switzerland",205.90946683845064,185.22946679218254,20.680000046268106,205.90946683845064,10.869929348567217,12.644428361949934,23.514357710517153,267115.40625,8.8030705681234567E-5,0.1141975552244312,7.7086331233824381E-4,21.519990722827043,8.2741207586545595,3.0975827545157028E-5,1.1900653322639159E-4,5.7993802528047231,null,969.54946540108472]
["United Kingdom",1938.2386634488603,1889.7286632143905,48.510000234469771,1938.2386634488603,23.014886262402847,105.31449534567369,128.32938160807655,1431326.5,8.9657657849607727E-5,6.6209277540532602E-2,1.3541555078096159E-3,78.33965817711811,30.12044941365307,2.1043730702710437E-5,1.1070138855231816E-4,5.3946571614440009,null,4669.1843962602197]
["United States",3285.3631374772544,2134.5131164315994,740.0132134262285,2874.5263298578279,299.13922504450164,125.15476452555104,424.2939895700527,10158900,4.1765741327314244E-5,0.14760483672140792,2.8295645491714931E-4,560.03858772178273,215.32662183730008,2.1195859968825375E-5,6.2961601296139611E-5,3.0682203517951159,null,12365.5627945138]
["EU",{"$f":"SUM(B$5:B$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":11251.427446408161},{"$f":"SUM(C$5:C$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":9873.8174518104279},{"$f":"SUM(D$5:D$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":922.27512861310254},{"$f":"SUM(E$5:E$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":10796.09258042353},{"$f":"SUM(F$5:F$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":350.43086535261659},{"$f":"SUM(G$5:G$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":478.95410009300133},{"$f":"SUM(H$5:H$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":829.38496544561804},{"$f":"SUM(I$5:I$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":7900209.9453125},{"$f":"H26/I26","v":1.0498264871273759E-4},{"$f":"H26/E26","v":7.6822698514973392E-2},{"$f":"E26/I26","v":1.3665576807650878E-3},{"$f":"SUM(M$5:M$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":392.72798704856467},{"$f":"SUM(N$5:N$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A26&\"_countries\"))","v":150.99815013843417},1.9113181951326142E-5,1.2409583066406372E-4,{"$f":"P26/$P$29*Standard_mean","v":6.0473899230346611}]
["Europe",{"$f":"SUM(B$5:B$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":11827.424535354286},{"$f":"SUM(C$5:C$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":10364.13454161739},{"$f":"SUM(D$5:D$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":1007.9551277522625},{"$f":"SUM(E$5:E$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":11372.089669369656},{"$f":"SUM(F$5:F$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":387.25611553930634},{"$f":"SUM(G$5:G$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":504.34316933191155},{"$f":"SUM(H$5:H$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":891.59928487121806},{"$f":"SUM(I$5:I$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":8336109.2890625},{"$f":"H27/I27","v":1.0695628547493403E-4},{"$f":"H27/E27","v":7.8402414225831427E-2},{"$f":"E27/I27","v":1.3641963264913709E-3},{"$f":"SUM(M$5:M$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":456.25930306264991},{"$f":"SUM(N$5:N$25*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\"))","v":175.42500921227162},2.1043991042972562E-5,1.2800027651790658E-4,{"$f":"P27/$P$29*Standard_mean","v":6.2376598651045301}]
[]
["Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Aid \"&Baseline_year&\"'!Adjusted__aid_charitable_giving__GNI\"))","v":1.0260280240189207E-4}]
[]
[]
["Quality-adjusted aid by donor, bilateral and multilateral"]
["Donor name","Gross aid","Amortization","Interest","Net aid","Tying cost","Selectivity","Size weight","Quality-adjusted aid","Adjusted aid/Net aid"]
["Australia",1.5999999791383743,0,0,1.5999999791383743,6.5590341944567979E-3,0.41778374897544873]
["Austria",11.019998628646135,7.9999998211860657E-2,9.9999997764825821E-3,10.929998630657792,0.65934974104805,0.40473852582865411,0.76760079105681989,4.4251522101037581,0.40486301596521268]
["Belgium",19.430000200867653,1.6500000469386578,0.35057777382797661,17.42942238010102,1.191036403206815,0.36715363813970936,0.78899627525286364,5.4834557228642478,0.31460914786967631]
["Canada",34.299999788403511,4.9000002145767212,1.4500000476837158,27.949999526143074,2.6982129729604818,0.53471100021189566,0.66800168920013259,8.9778228718147073,0.32121012608308946]
["Denmark",27.830000799149275,0.89000000432133675,0,26.940000794827938,1.1063526718706949,0.56630192632325838,0.56055706100595715,8.1587895008418183,0.3028503808510718]
["Finland",9.9400001019239426,0,0,9.9400001019239426,0.4334649603632833,0.48376019722657509,0.6100275261029291,3.8479884380880915,0.38712156927878622]
["France",494.55999690294266,122.63000059127808,0,371.92999631166458,22.06708638694321,0.48792539768301119,0.67714467260112887,114.02902585031279,0.30658733358726026]
["Germany",434.85000047646463,115.89999717473984,127.51599507056785,191.43400823115695,15.690902153996809,0.70245130272707723,0.81223317903929293,91.83085916784178,0.47969981935997408]
["Greece",3.8200000375509262,0,0,3.8200000375509262,0.63193224841589046,0.4116319457861215,0.81801897499454568,1.1096458319188756,0.29048319921752941]
["Ireland",1.9900000337511301,0,0,1.9900000337511301,0,0.56306281149463222,0.83829117296605093,1.0903731781083934,0.54792621086194204]
["Italy",80.87999969907105,46.799999326467514,11.379999963566661,22.700000409036875,12.501029081791806,0.44105373093290712,0.63456678359117435,-0.48810973169421601,-2.1502630964706917E-2]
["Japan",559.02000326290727,217.47999858856201,149.70999873615801,191.83000593818724,2.7329263201863934,1.7711854034831054,0.84781518602429529,94.604590393516332,0.49316888633158079]
["Netherlands",94.169998519122601,3.7699999809265137,2.7482953244470436,87.651703213749045,0.5768481911126887,0.42300561123880409,0.78828273875884969,41.043340502231324,0.46825491116974971]
["New Zealand",0.15000000223517418,0,0,0.15000000223517418,0,0.3704393482485745,0.78888471484426881,7.8600646009119909E-2,0.52400429891919353]
["Norway",64.999999092891812,0,0,64.999999092891812,4.8734660804680488E-3,0.28807227261382284,0.75843976617160958,25.955320838122539,0.39931263385141996]
["Portugal",0.75999999605119228,0,0,0.75999999605119228,9.145909377349197E-2,0.61704708283822962,0.97915866566823051,0.40392372097881518,0.53147858299673933]
["Spain",112.24999899789691,21.610000729560852,0,90.639998268336058,9.7534924174585367,0.61491887975721493,0.80979969432158694,37.41803143317064,0.41282030172149903]
["Sweden",37.599999969825149,0,0,37.599999969825149,0.2710727096706278,0.38765874217704027,0.92971217496523928,19.063503265447437,0.50700806597729597]
["Switzerland",20.680000046268106,0,0,20.680000046268106,1.8215685207560103E-2,0.55443047081854158,0.75645151011825318,10.869929348567217,0.5256252091028788]
["United Kingdom",48.510000234469771,0,0,48.510000234469771,0.17156052557800561,0.54435925303834498,0.70131588794173627,23.014886262402847,0.47443591323772349]
["United States",1150.850021045655,232.45000457763672,178.38680304178993,740.01321342622839,135.16187946861282,0.54434837444622863,0.86343695615019733,299.13922504450164,0.40423497799383917]
["AfDF",19.349999785423279,0,null,null,0,null,0.97958083007208951]
["Cyprus",0,0,0,0,0]
["Czech Republic",0.59000000357627869,0,0,0.59000000357627869,0.11800000247359277,0.26553734436564019,0.83098511550031684,0.10415037837021526,0.1765260639642523]
["EC",809.59998988546431,121.68999969959259,95.589997947216034,592.31999223865569,0,0.53125924236663224,0.80565411280097987,269.0678549314257,0.4542609711931076]
["Estonia",0,0,0,0,0]
["GEF",9.640000157058239,0,0,9.640000157058239,0,0.48927650931756439,0.83173874618582877,3.9230002849513173,0.40695023039797001]
["Iceland",0,0,0,0,0]
["IDA",108.72000122070312,53.879999756813049,null,null,0,null,0.86501736658245121]
["IFAD",21.179999575018883,16.640000104904175,null,null,0,null,0.78451801052476988]
["Islamic Development Bank",18.920000104233623,25.720000088214874,0,-6.7999999839812517,0,null,0.80797025511582787,-2.8399924228900089,0.4176459455264962]
["Israel",18.340000212192535,0,0,18.340000212192535,3.668000097095967,0.63300998069214975,0.84812658003218788,7.8769947030156864,0.42949807044053445]
["Kuwait",127.09999752044678,151.21999990940094,0,-24.120002388954163,25.419999882876866,0.2175737252597153,0.83324847888852227,-18.494463294757892,0.76676871737075347]
["Latvia",0,0,0,0,0]
["Liechtenstein",0,0,0,0,0]
["Lithuania",0,0,0,0,0]
["Luxembourg",7.6300001591444016,0,0,7.6300001591444016,3.8374334307492167E-2,0.52136138736712423,0.69438859900673444,2.9266559318192953,0.38357219800470871]
["Malta",0,0,0,0,0]
["Montreal Protocol",0.84999999403953552,0,0,0.84999999403953552,0,0.58571606120438902,0.76462032949758429,0.38067284388421163,0.44785040771012713]
["Nordic Dev.Fund",0.93999999761581421,0,0,0.93999999761581421,0,0.55570261000518062,0.71162597414715056,0.37172526556735569,0.39545241118105073]
["OPEC Fund for International Development",16.239999830722809,14.439999908208847,0,1.7999999225139618,0,0.33779870393555245,0.82823403542728113,0.61976904530971311,0.3443161511052264]
["Poland",24.379999902099371,0,0,24.379999902099371,4.8760000530779353,0.38544315121204631,0.83596097176092754,6.2844897223707799,0.25777234403637633]
["Romania",0,0,0,0,0]
["SAF+ESAF(IMF)",112.97000122070312,0,null,null,0,null,0.83596656868429831]
["Saudi Arabia",0,0,0,0,0]
["Slovak Republic",0,0,0,0,0]
["Slovenia",0,0,0,0,0]
["South Korea",5.1400000229477882,0.31000000238418579,0.66999997198581696,4.1600000485777855,0.99090284239505211,0.48948456147425645,0.77726224942520883,1.2538734571922556,0.30141188522844559]
["Taiwan",0,0,0,0,0]
["Thailand",0,0,0,0,0]
["Turkey",0.62000000290572643,0,0,0.62000000290572643,0.12400000242888928,0.15983245872938662,0.82707259194762073,0.14339426003535727,0.2312810634892222]
["UNDP",15.960000067949295,0,0,15.960000067949295,0,0.39414374658332862,0.8280274609103927,5.208735079821019,0.32636184571710286]
["UNFPA",17.99000022560358,0,0,17.99000022560358,0,0.41383946374192337,0.65875363595192216,4.9044024049161923,0.27261825144038571]
["UNHCR",30.059999853372574,0,0,30.059999853372574,0,null,0.81676203786251633]
["UNICEF",20.339999884366989,0,0,20.339999884366989,0,0.3777734826178234,0.60938126861032971,4.8469318784030806,0.23829557059773426]
["United Arab Emirates",416.33000407367945,28.819999814033508,0,387.51000425964594,83.266002055495989,0.37183459983350337,0.83438618852967472,95.051042725379915,0.24528668080964491]
["UNRWA",359.36999702453613,0,0,359.36999702453613,0,0.49639633585645054,0.8389021579482201,149.65171379292838,0.41642795734756577]
["UNTA",26.330000042915344,0,0,26.330000042915344,0,0.39577162361183021,0.81920693941429246,8.5366826105122602,0.32421886048607279]
["WFP",21.259999752044678,0,0,21.259999752044678,0,0.39055329121589344,0.83324510521785111,6.9185698229288208,0.32542661823236513]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Charitable contributions to developing countries attributable to public policy",null,null,null,null,null,null,"Price elasticity of giving",null,-0.5]
[null,null,null,null,null,null,null,"Income elasticity of giving",null,1.1000000000000001]
[]
["Country","Individual income tax deduction?","Marginal income tax rate, 20011","Individual income tax credit?","Low cap on deduction or credit?","Tax incentive","Increase in giving with incentive","Total tax revenue as % of GDP","% increase in giving because of smaller government","Combined increase","Current Giving -- Grants by NGOs2","Giving in absence of favorable tax policies","Giving attributed to tax policies"]
["Formula:",null,null,null,null,null,"(1–E)^price elasticity–13",null,"((1–G)/(1–51.9%))^ income elasticity–14","(1+F)´ (1+H)–1",null,"J/(1+I)","J–K"]
["Australia","Yes",0.48500000000058208,0,"No",{"$f":"IF(B113=\"Yes\",C113,D113)/IF(E113=\"No\",1,2)","v":0.48500000000058208},{"$f":"(1-F113)^Price_elasticity_of_giving-1","v":0.3934660285840228},0.30399999999999999,{"$f":"((1-H113)/(1-MAX($H$113:$H$133)))^Income_elasticity_of_giving-1","v":0.50144898111342506},{"$f":"(1+G113)*(1+I113)-1","v":1.092218148833652},210.94999694824219,{"$f":"K113/(1+J113)","v":100.82600471936466},{"$f":"K113-L113","v":110.12399222887753}]
["Austria","Yes",0.37985569032068695,0,"No",0.37985569032068695,0.26985349460795982,0.45200000000000001,0.15424773319548879,0.46572551764160752,56.650001525878906,{"$f":"K114/(1+J114)","v":38.649802329313545},{"$f":"K114-L114","v":18.000199196565362}]
["Belgium","Yes",0.48253321717493236,0,"No",0.48253321717493236,0.39014070945116774,0.45900000000000002,0.13803968720234305,0.58203529815105015,141.19999694824219,89.252115368895289,51.947881579346898]
["Canada","No",0.39391999999861582,0.28999999999999998,"No",0.28999999999999998,0.18678165819385351,0.35,0.39266002031462466,0.65278336820927607,115.70999908447266,70.009174408525027,45.700824675947629]
["Denmark","Yes",0.54923999999300577,0,"Yes",0.27461999999650288,0.17413277557394169,0.499,4.58319719596052E-2,0.22794559602090003,16.909999847412109,13.770968275962851,3.1390315714492587]
["Finland","No",0.4581944000092335,0,"No",0,0,0.46,0.13572595726793812,0.13572595726793812,8.6099996566772461,7.5810538638996636,1.0289457927775825]
["France","No",0.32835620500554796,0.6,"No",0.6,0.58113883008418954,0.44900000000000001,0.16120039455670288,0.83601903334268446,0,0,0]
["Germany","Yes",0.51167500000155997,0,"No",0.51167500000155997,0.43101939736914141,0.36799999999999999,0.35029668698946992,0.9323007512852195,808.3900146484375,418.35620780603534,390.03380684240216]
["Greece","Yes",0.25230000005103648,0,"No",0.25230000005103648,0.15647516192298228,0.36599999999999999,0.35499782987838091,0.56702133471389016,0,0,0]
["Ireland","Yes",0.42000000000189175,0,"No",0.42000000000189175,0.31306432859936684,0.30099999999999999,0.50856945252224128,0.98084873532163108,101.04000091552734,51.008438511142266,50.031562404385078]
["Italy","Yes",0.36233190074563026,0.19,"Yes",0.18116595037281513,0.10510120679364254,0.43,0.20532109436040624,0.33200179595151891,32.490001678466797,24.391860264165395,8.0981414143014021]
["Japan","Yes",0.20799999986775219,0,"No",0.20799999986775219,0.12366643734492211,0.27400000000000002,0.5727898535541851,0.76729117143547287,235.28999328613281,133.13595240506959,102.15404088106322]
["Netherlands","Yes",0.52000000000043656,0,"No",0.52000000000043656,0.44337567297472091,0.39800000000000002,0.27996046754404236,0.84746380122242049,239.66000366210937,129.7237886358219,109.93621502628747]
["New Zealand","No",0.38999999999941792,0.33333333333330001,"Yes",0.16666666666665,9.5445115010321269E-2,0.33300000000000002,0.43277776544694868,0.56952940405426378,11.130000114440918,7.0912976116859783,4.0387025027549397]
["Norway","Yes",0.41499999997904524,0,"Yes",0.20749999998952262,0.12331191259603536,0.434,0.19602013289040587,0.34350366298048618,209.66999816894531,156.06209640233089,53.607901766614418]
["Portugal","No",0.33999999996740371,0.25,"No",0.25,0.15470053837925168,0.35599999999999998,0.37852570942566377,0.59178437884345381,4.9000000953674316,3.0783064342719806,1.8216936610954511]
["Spain","No",0.28300000005401671,0.25,"No",0.25,0.15470053837925168,0.35,0.39266002031462466,0.60810527523655677,0,0,0]
["Sweden","No",0.55529999997816049,0,"No",0,0,0.51900000000000002,0,0,16.129999160766602,16.129999160766602,0]
["Switzerland","Yes",0.27523798500260455,0,"No",0.27523798500260455,0.17463324457428042,0.3,0.5109436228325317,0.77480461005659462,179.83999633789062,101.32946202576966,78.510534312120967]
["United Kingdom","Yes",0.3999999999996362,0,"No",0.3999999999996362,0.29099444873541414,0.372,0.34089886787220114,0.73109299473861333,326.69000244140625,188.71892118697809,137.97108125442816]
["United States","Yes",0.34312500000123691,0,"No",0.34312500000123691,0.23383939695243305,0.28899999999999998,0.53708178765323855,0.8965120659446395,4569,2409.1594680807966,2159.8405319192034]
[]
["1Marginal income tax rate for single individual at 167% of income level of the average production worker. 2Data for latest available year. 3Price elasticity of giving taken to be –0.5. 4Income elasticity of giving taken to be 1.1. 51.9% is the highest revenue/GDP observed, in Sweden, in the reference year of 2001."]
[]
["Source: OECD Tax Database, Table I.1, www.oecd.org; OECD, Revenue Statistics 1965-2003, OECD (2004); CGD."]

{"sheet":"Trade 2013","index":23,"n_rows":226,"n_cols":51,"rows_kept":226,"cut":false,"hidden":false,"merged":[[113,13,113,19],[150,0,150,8],[155,1,155,3],[155,4,155,7],[2,1,2,2],[41,6,42,6],[113,0,113,9]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Trade"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2013}]
[]
[null,"Measured protection"]
["Country name","Ad valorem protection","Score","Impediments to imports","Services trade restrictions","Composite"]
[{"$f":"'CDI 2013'!B3","v":"Australia"},{"$f":"G44","v":3.4239901161564106E-2},{"$f":"(2-B5/$B$35)*Standard_mean","v":7.4513730434069636},{"$f":"H158","v":4.6748418867377968},{"$f":"C196","v":5.8051592730115313},{"$f":"SUMPRODUCT(C5:E5,$C$37:$E$37)","v":6.8985299275238887}]
[{"$f":"'CDI 2013'!B4","v":"Austria"},5.0963791723895042E-2,6.2065400602406822,{"$f":"H159","v":5.1654757881523672},{"$f":"C197","v":5.3830369357045154},{"$f":"SUMPRODUCT(C6:E6,$C$37:$E$37)","v":5.9734691356626213}]
[{"$f":"'CDI 2013'!B5","v":"Belgium"},5.4440491700665027E-2,5.9477539370281214,4.9295656713175298,4.1166699237834674,5.5915949021587155]
[{"$f":"'CDI 2013'!B6","v":"Canada"},7.0743780112483612E-2,4.7342282281947492,4.3525578742818514,3.905608755129959,4.5829419998225385]
[{"$f":"'CDI 2013'!B7","v":"Czech Republic"},5.5209182750177749E-2,5.8905368696996945,2.7998418867377977,5.2775063513777614,5.4275711820392152]
[{"$f":"'CDI 2013'!B8","v":"Denmark"},5.5983612225766574E-2,5.8328926659926612,7.0106801887703369,4.248583154191909,5.7820774173647767]
[{"$f":"'CDI 2013'!B9","v":"Finland"},4.7543745251219967E-2,6.4611092131109356,6.1851252836382944,3.4834864178229443,6.054408372515856]
[{"$f":"'CDI 2013'!B10","v":"France"},5.3911296882744292E-2,5.9871442428551767,5.8819596992227101,3.0877467265976168,5.6115714853689234]
[{"$f":"'CDI 2013'!B11","v":"Germany"},5.3623586302406059E-2,6.0085598111211898,5.8124321078549706,5.1719757670510074,5.8794708427041407]
[{"$f":"'CDI 2013'!B12","v":"Greece"},5.7367081335707087E-2,5.7299149543874002,3.1488331603340898,5.251123705296072,5.3474308239943209]
[{"$f":"'CDI 2013'!B13","v":"Hungary"},5.5740596227788076E-2,5.850981419240191,3.1840359918891519,5.198358413132695,5.4360353650578741]
[{"$f":"'CDI 2013'!B14","v":"Ireland"},5.748239171154243E-2,5.7213318942073466,4.9945022449669292,6.4911080711354305,5.7267002101683051]
[{"$f":"'CDI 2013'!B15","v":"Italy"},5.0435166616135202E-2,6.2458879600261223,3.8403267271761692,2.6392417432089124,5.4943620288177266]
[{"$f":"'CDI 2013'!B16","v":"Japan"},0.12287957390731394,0.85353100182428809,5.1746864891613962,3.4834864178229443,1.7224198647412585]
[{"$f":"'CDI 2013'!B17","v":"Luxembourg"},5.6451801117329024E-2,5.7980433005057961,5.2802663182542364,5.303888997459449,5.671551889843558]
[{"$f":"'CDI 2013'!B18","v":"Netherlands"},4.6788552711413058E-2,6.5173215267881268,5.9320384541109448,6.834082470197381,6.4837562606296357]
[{"$f":"'CDI 2013'!B19","v":"New Zealand"},1.8393872092639065E-2,8.6308629212969716,5.1861074566697241,7.2825874535860855,8.031734054754704]
[{"$f":"'CDI 2013'!B20","v":"Norway"},0.21763286813768593,-6.1993748684941181,5.6801963139091391,3.852843462966582,-3.4579011792611234]
[{"$f":"'CDI 2013'!B21","v":"Poland"},5.1673033211358028E-2,6.1537480861881555,4.1225920919229466,6.8604651162790695,5.9881932156663691]
[{"$f":"'CDI 2013'!B22","v":"Portugal"},5.2999836863659985E-2,6.0549882346802093,4.8603609448172644,3.6945475864764523,5.6106047424218719]
[{"$f":"'CDI 2013'!B23","v":"Slovakia"},5.0335804004618574E-2,6.2532839577246504,2.4719907183894172,3.800078170803205,5.4739715794425656]
[{"$f":"'CDI 2013'!B24","v":"South Korea"},0.19828272010303966,-4.7590579510339381,6.8001451383189302,4.195817862028532,-2.1947980882320204]
[{"$f":"'CDI 2013'!B25","v":"Spain"},5.4229592922999371E-2,5.9634520638227917,4.4467454014387098,6.1745163181551703,5.8002467628163288]
[{"$f":"'CDI 2013'!B26","v":"Sweden"},4.7448657825409787E-2,6.4681869898693831,6.929310698595085,5.9634551495016623,6.462735973414131]
[{"$f":"'CDI 2013'!B27","v":"Switzerland"},0.17488557348640441,-3.0175050682395699,4.4404525539516246,6.5966386554621845,-0.88349240000295115]
[{"$f":"'CDI 2013'!B28","v":"United Kingdom"},5.4023524051943307E-2,5.9787906793523762,6.1853214165017141,5.9634551495016623,6.0026900802647045]
[{"$f":"'CDI 2013'!B29","v":"United States"},3.9317704310116643E-2,7.0734097448679663,5.8413420919229466,4.93453195231581,6.652041564180819]
[{"$f":"'CDI 2013'!B30","v":"EU"},5.2860980834348349E-2,6.065323901764037,4.9561868353721739,4.8612496504230478,5.7761724870474298]
[{"$f":"'CDI 2013'!B31","v":"Europe"},5.9679665776854032E-2,5.5577790881565452,4.9103319753996288,4.8834296432775224,5.3925545184520534]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Measured_protection\"))","v":6.7173230419204727E-2}]
[]
["Weight",null,0.75,{"$f":"1/8","v":0.125},{"$f":"1/8","v":0.125}]
[]
[]
["Overall protection, 2007, excluding quotas on textitles and apparel",null,null,null,null,null,null,null,"Details by sector"]
[]
[null,null,"Agricultural commodities",null,null,"Everything else","Total"]
["Country name","Tariffs","Subsidies, preliminary","Subsidies","Total","Tariffs",null,null,"Animal products nec","Beverages and tobacco products","Bovine cattle, sheep and goats, horses","Bovine meat products","Cereal grains nec","Chemical, rubber, plastic products","Coal","Crops nec","Dairy products","Electricity","Electronic equipment","Ferrous metals","Fishing","Food products nec","Forestry","Gas","Gas manufacture, distribution","Leather products","Machinery and equipment nec","Manufactures nec","Meat products nec","Metal products","Metals nec","Mineral products nec","Minerals nec","Motor vehicles and parts","Oil","Oil seeds","Paddy rice","Paper products, publishing","Petroleum, coal products","Plant-based fibers","Processed rice","Sugar","Sugar cane, sugar beet","Textiles","Transport equipment nec","Vegetable oils and fats","Vegetables, fruit, nuts","Wearing apparel","Wheat","Wood products","Wool, silk-worm cocoons"]
[{"$f":"A5","v":"Australia"},{"$f":"SUMPRODUCT(I44:AY44,$I$74:$AY$74,$I$75:$AY$75)/$E$74","v":7.2993942093388629E-3},{"$f":"IF(ISNA(VLOOKUP(A44,$A$122:$J$148,10,FALSE)),T82,VLOOKUP(A44,$A$122:$J$148,10,FALSE))","v":9.6576019743325414E-2},{"$f":"IF(ISERR(C44),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B44,C44)","v":9.6576019743325414E-2},{"$f":"IF(ISNA(D44),B44,(1+B44)*(1+D44)-1)","v":0.10458036039193974},{"$f":"SUM(I44:AY44*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":2.2854492448816634E-2},{"$f":"(E44*$E$74+F44*$F$74)/($E$74+$F$74)","v":3.4239901161564106E-2},null,1.1978079779492356E-3,3.4679664207784427E-2,0,0,0,1.1130158428946551E-2,0,1.5803691634697377E-5,9.9199630548337484E-2,0,6.462227377861696E-3,3.7214020779558106E-2,1.3587782521870284E-3,1.8276342411523649E-2,2.266023700391695E-3,0,5.0000001647192371E-2,8.1410076483141247E-2,3.7153005925836306E-2,2.5391956400096324E-2,1.185788292437996E-2,5.0558745198784769E-2,9.4755151893194632E-3,3.1821684478270731E-2,5.6181558433694581E-3,0.10200633742615429,0,1.7041404318248035E-2,0,2.6582267855865951E-2,0,0,0,6.8222213974039643E-5,0,8.3388086116602436E-2,1.1214834979716894E-2,1.0802792924043602E-2,4.3119342701201917E-3,0.16035335368708431,0,4.0636597829837327E-2,9.1019171652289496E-3]
["Austria",0.13930476079623397,0.13812862586153818,{"$f":"IF(ISERR(C45),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B45,C45)","v":0.13812862586153818},{"$f":"IF(ISNA(D45),B45,(1+B45)*(1+D45)-1)","v":0.29667536184252619},{"$f":"SUM(I45:AY45*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":1.1192560744449746E-2},5.0963791723895042E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761929E-3,0,6.428014667607832E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859383,5.136207780387764E-6,0,0,0.35030106754521334,0.29227973099346605,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152547E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Belgium",0.13930476079623397,0.16003337170812704,{"$f":"IF(ISERR(C46),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B46,C46)","v":0.16003337170812704},0.32163154306957642,{"$f":"SUM(I46:AY46*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":1.1192560744449746E-2},5.4440491700665027E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097563E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Canada",0.2722057175867969,8.1460310479228859E-2,{"$f":"IF(ISERR(C47),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B47,C47)","v":8.1460310479228859E-2},0.37583999033486748,{"$f":"SUM(I47:AY47*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":2.1360465188202973E-2},7.0743780112483612E-2,null,3.4025192583899133E-2,0.10297739733782268,0,6.9887446052128571E-2,5.2906519726268683E-2,7.3021147145743487E-3,0,4.9329346898578635E-3,2.1027951497755644,0,7.4839943056040402E-4,3.5472915152406529E-4,4.5669038638015309E-3,3.5808370588064978E-2,2.2585876657236635E-3,1.5542047764658664E-2,0,0.11241281373675008,6.5862638191033435E-3,1.9323886608460083E-2,0.71098991822511015,1.8810415343625705E-2,7.7380754069378364E-4,1.088636231071932E-2,2.1859124732005383E-5,4.8345690752533449E-2,0,0,0,2.8609928606363848E-5,3.9329992834363538E-3,0,0,4.5815059696444095E-2,0,9.8368371613834091E-2,5.1787940787413292E-2,4.2023724158360989E-2,1.2803071831231685E-2,0.1651228957875735,0.43488876578450625,2.670892131023761E-2,0]
["Czech Republic",0.13930476079623397,0.16487646492486396,{"$f":"IF(ISERR(C48),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B48,C48)","v":0.16487646492486396},0.32714930222838468,{"$f":"SUM(I48:AY48*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":1.1192560744449744E-2},5.5209182750177749E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402439,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859383,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.635330774115254E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Denmark",0.13930476079623394,0.16975571276109536,{"$f":"IF(ISERR(C49),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B49,C49)","v":0.16975571276109536},0.33270825251730773,{"$f":"SUM(I49:AY49*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":1.1192560744449746E-2},5.5983612225766574E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677475,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.412883842443656E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075094E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.1686209050144834,5.635330774115254E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Finland",0.13930476079623397,0.11658082212005172,{"$f":"IF(ISERR(C50),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B50,C50)","v":0.11658082212005172},0.2721258464551477,{"$f":"SUM(I50:AY50*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":1.1192560744449746E-2},4.7543745251219967E-2,null,8.9092461137177566E-3,7.1263468749716785E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402439,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["France",0.13930476079623394,0.15669921055895175,{"$f":"IF(ISERR(C51),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B51,C51)","v":0.15669921055895175},0.31783291739905906,{"$f":"SUM(I51:AY51*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":1.1192560744449744E-2},5.3911296882744292E-2,null,8.9092461137177566E-3,7.1263468749716771E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210721E-2,1.6811609555544322E-4,0.16862090501448337,5.6353307741152533E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Germany",0.13930476079623394,0.15488650679337157,{"$f":"IF(ISERR(C52),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B52,C52)","v":0.15488650679337157},0.31576769536902027,{"$f":"SUM(I52:AY52*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":1.1192560744449746E-2},5.3623586302406059E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647748E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097563E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.35030106754521334,0.29227973099346605,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544322E-4,0.16862090501448343,5.6353307741152547E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Greece",0.13930476079623397,0.1784721793651558,{"$f":"IF(ISERR(C53),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B53,C53)","v":0.1784721793651558},0.34263896441663522,{"$f":"SUM(I53:AY53*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":1.1192560744449746E-2},5.7367081335707087E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402439,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Hungary",0.13930476079623394,0.16822460461027933,{"$f":"IF(ISERR(C54),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B54,C54)","v":0.16822460461027933},0.33096385371178916,{"$f":"SUM(I54:AY54*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":1.1192560744449744E-2},5.5740596227788076E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.4280146676078311E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210721E-2,1.6811609555544322E-4,0.16862090501448337,5.6353307741152533E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Ireland",0.13930476079623397,0.17919868567660768,{"$f":"IF(ISERR(C55),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B55,C55)","v":0.17919868567660768},0.34346667651602081,{"$f":"SUM(I55:AY55*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":1.1192560744449744E-2},5.748239171154243E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152533E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Italy",0.13930476079623394,0.13479805413807222,{"$f":"IF(ISERR(C56),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B56,C56)","v":0.13479805413807222},0.29288082562180806,{"$f":"SUM(I56:AY56*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":1.1192560744449744E-2},5.0435166616135202E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677475,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542437,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544322E-4,0.16862090501448337,5.635330774115254E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Japan",0.69686541304656491,-5.9578930315375978E-3,{"$f":"IF(ISERR(C57),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B57,C57)","v":-5.9578930315375978E-3},0.68675567042671748,{"$f":"SUM(I57:AY57*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":3.1609771400115158E-2},0.12287957390731394,null,2.1548611383426265E-2,0.12959542113949046,0.23787222247380641,0.11468642644987932,0.1923760299127901,6.0149058819820335E-4,0,0.30973943856931635,0.79856254275947225,0,0,1.4054295946724606E-4,3.3968118429014343E-2,0.17866465575508805,1.8255865271529635E-2,8.8412888157194773E-3,0,0.20783622324750048,4.7684939168590803E-5,9.5285949612147532E-3,0.12418488988303024,3.3539189638987876E-4,2.542539324193955E-3,2.5864858664354367E-5,2.9595531184252832E-3,0,0,0.80384700061487935,4.865265202331762,2.6186747316230512E-4,2.8014690741388491E-3,0,5.3037390176697095,0.38218856694230968,0,4.3639989039617848E-2,0,2.6690671816000187E-2,0.12414246188146687,8.7177355161557862E-2,1.2371527621101059,3.2883669770686539E-3,4.4407407669457409E-2]
["Luxembourg",0.13930476079623394,0.17270550962202535,{"$f":"IF(ISERR(C58),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B58,C58)","v":0.17270550962202535},0.33606897012434711,{"$f":"SUM(I58:AY58*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":1.1192560744449744E-2},5.6451801117329024E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.35030106754521334,0.29227973099346605,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448335,5.635330774115254E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Netherlands",0.13930476079623394,0.11182277547805231,{"$f":"IF(ISERR(C59),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B59,C59)","v":0.11182277547805231},0.26670498126382713,{"$f":"SUM(I59:AY59*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":1.1192560744449746E-2},4.6788552711413058E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.412883842443656E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.1686209050144834,5.635330774115254E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["New Zealand",2.9666585512340897E-3,8.8018967122465153E-3,{"$f":"IF(ISERR(C60),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B60,C60)","v":8.8018967122465153E-3},1.1794667485629073E-2,{"$f":"SUM(I60:AY60*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":1.9462028918055534E-2},1.8393872092639065E-2,null,6.8739558908423955E-4,1.8423673368696002E-2,0,0,0,6.4190574126610335E-3,0,4.4001859655486654E-3,1.2769446702159312E-2,0,1.0177489262263119E-2,2.5842034201931832E-2,5.9673759792716781E-3,1.6006653579759899E-2,1.079310377892224E-4,0,0,9.4851463127161958E-2,3.4993444808190735E-2,1.9527370323321785E-2,2.7590065662542341E-2,4.3022348033705207E-2,7.5991816521703177E-3,2.9676709953471395E-2,5.3068486049470577E-5,6.8477913317098169E-2,0,0,0,2.2793959522256014E-3,1.7056769144292704E-5,0,0,0,0,9.2186536651802153E-2,1.5170132201363977E-2,8.029403174373077E-4,3.069309282664848E-5,0.16462053064766785,0,4.4003866608861346E-2,0]
["Norway",1.0416726896199113,0.13457169007088154,{"$f":"IF(ISERR(C61),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B61,C61)","v":0.13457169007088154},1.3164240340336253,{"$f":"SUM(I61:AY61*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":3.9780936965203406E-2},0.21763286813768593,null,0.10797757099467394,0.24882170794329547,2.1579821467234708,2.3217559040925111,0.3887018188940774,8.0696697425815315E-5,0,0.12074185323604433,1.1407284978938086,0,0,0,2.3865492751163515E-3,0.29141800725637446,7.4878720581751971E-4,0,0,0,1.7617983498408861E-7,0,3.0217894272007175,0,0,0,0,0,0,0.24498430374433788,0.23371275899521807,0,0,0,0.17243903756996901,0.58485576512486592,1.8962898156526351,1.6879643407377121E-2,0,0.2342092717819961,0.19980100242887028,1.3241747478727778E-2,1.1028223584070291,0,1.3751305112027554E-2]
["Poland",0.13930476079623394,0.14259716057276939,{"$f":"IF(ISERR(C62),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B62,C62)","v":0.14259716057276939},0.30176638471281514,{"$f":"SUM(I62:AY62*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":1.1192560744449744E-2},5.1673033211358028E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.412883842443656E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075094E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.1686209050144834,5.635330774115254E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Portugal",0.13930476079623394,0.15095660975912151,{"$f":"IF(ISERR(C63),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B63,C63)","v":0.15095660975912151},0.31129034496846031,{"$f":"SUM(I63:AY63*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":1.1192560744449746E-2},5.2999836863659985E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761929E-3,0,6.428014667607832E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075094E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.1686209050144834,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Slovakia",0.13930476079623397,0.13417202578749055,{"$f":"IF(ISERR(C64),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B64,C64)","v":0.13417202578749055},0.29216758854159686,{"$f":"SUM(I64:AY64*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":1.1192560744449744E-2},5.0335804004618574E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402439,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097563E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859383,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544322E-4,0.16862090501448343,5.635330774115254E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["South Korea",0.7293330252500887,-1.2881679389177281E-3,{"$f":"IF(ISERR(C65),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B65,C65)","v":-1.2881679389177281E-3},0.72710535389124997,{"$f":"SUM(I65:AY65*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":0.11268672189507911},0.19828272010303966,null,0.19954288757891875,0.32044021272074025,0.27242630947877905,0.26056949681877623,5.1181912567321168,4.553579292153434E-2,2.9582592419736546E-3,0.11543952397732669,0.76528071709839773,5.0000000396842235E-2,1.2217456271533944E-2,1.8172715001513438E-3,0.18669779011433915,0.29304651843982427,4.1944858870397686E-2,2.9999998706073464E-2,5.0000001472002988E-2,0.11443809780421219,5.9607592044393629E-2,4.9690653725010414E-2,0.26241683700029056,6.7058242240175217E-2,3.1946348201728349E-2,7.0399821480655905E-2,1.9556045333666113E-2,8.3290408527469051E-2,3.0502623762106912E-2,1.7976848105028826,3.1500000288389343,4.5724903236724918E-3,4.0621732642049671E-2,6.4096509768714451E-3,3.1500001036185332,0.10072321334322126,2.9999999591697742E-2,0.10117234308389159,2.4782538034616747E-2,0.54227847604573143,0.62321454457753434,0.12806134293899873,2.4931148696732335E-2,3.9461233612747705E-2,3.8001563397980859E-2]
["Spain",0.13930476079623397,0.1587046162345489,{"$f":"IF(ISERR(C66),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B66,C66)","v":0.1587046162345489},0.32011768563259468,{"$f":"SUM(I66:AY66*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":1.1192560744449746E-2},5.4229592922999371E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761924E-3,0,6.4280146676078311E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.35030106754521334,0.29227973099346605,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448335,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Sweden",0.13930476079623397,0.11598172932818152,{"$f":"IF(ISERR(C67),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B67,C67)","v":0.11598172932818152},0.27144329718521121,{"$f":"SUM(I67:AY67*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":1.1192560744449744E-2},4.7448657825409787E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.3503010675452134,0.29227973099346605,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152533E-2,1.6238140245203789E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Switzerland",0.77309632771463832,0.15483399383291552,{"$f":"IF(ISERR(C68),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B68,C68)","v":0.15483399383291552},1.0476319135851719,{"$f":"SUM(I68:AY68*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":3.362158554405683E-2},0.17488557348640441,null,9.8657951755101794E-2,0.25182212330648729,1.289482852081919,1.925873928045994,0.22190205639920249,3.1731286035418328E-4,0,2.5936646625771678E-2,1.0602127282288176,0,6.2758423782163127E-5,3.4654916983967513E-4,8.9320237342880855E-4,0.14621572844042569,3.4325646083232225E-3,0,0,8.9657563999755001E-4,2.6354613101651006E-4,1.1122117769621781E-3,2.3978715846645065,1.256168823762419E-3,4.0473048641895745E-5,1.0628282040933716E-3,4.3033961432893968E-4,8.1317644703430062E-4,0,0.10723624278431784,1.8617614852880155E-3,2.0192193819662807E-3,1.5166498236841546E-4,0,2.7649240025732036E-3,1.4278460568282527,0.79515757637530837,7.6942560922762165E-2,4.029274061076459E-5,0.37742301463150457,0.19892861703376724,3.1108092729592619E-2,0.3363033797683076,4.9497969861366268E-4,6.096168975092792E-3]
["United Kingdom",0.13930476079623394,0.15740629130644557,{"$f":"IF(ISERR(C69),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B69,C69)","v":0.15740629130644557},0.31863849786094622,{"$f":"SUM(I69:AY69*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":1.1192560744449744E-2},5.4023524051943307E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.4280146676078311E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.412883842443656E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859383,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210721E-2,1.6811609555544325E-4,0.1686209050144834,5.635330774115254E-2,1.6238140245203789E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["United States",4.1564172573090225E-2,0.12902650596189358,{"$f":"IF(ISERR(C70),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B70,C70)","v":0.12902650596189358},0.17595355849528671,{"$f":"SUM(I70:AY70*$I$74:$AY$74*(1-$I$75:$AY$75))/$F$74","v":1.7201626852923438E-2},3.9317704310116643E-2,null,1.0139053149475724E-3,0.17707829564347802,3.8824796005163371E-3,3.3519681834524369E-2,5.0585928674566601E-3,6.5132231556037134E-3,0,2.7412585699963039E-2,0.23036854312137026,0,1.7904883242067654E-3,3.7505423105270506E-4,6.2969070691648338E-4,3.2762654203516185E-2,3.1223843216382579E-3,0,0,7.0141079320003769E-2,4.2997379878224936E-3,1.9659356845100222E-2,3.8953928365549145E-2,4.1008080971375723E-3,6.2461757819288668E-3,1.5150350532261709E-2,3.7356281863529051E-5,1.388345641730479E-2,0,0.2796639972241467,2.8688007325280665E-2,3.5762387797322338E-5,0,7.4763590171122732E-2,4.8029947449257433E-2,8.9652932913439981E-2,7.7434806662345645E-3,6.0718200543876423E-2,2.5995003756595957E-3,1.8588532733534717E-2,4.0110075800018449E-2,8.129722046200405E-2,1.6932849973982759E-2,2.3003381233736579E-3,1.0046013068718364E-2]
["EU",{"$f":"SUM(B$44:B$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.13930476079623397},{"$f":"SUM(C$44:C$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.15008175542838814},{"$f":"IF(ISERR(C71),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B71,C71)","v":0.15008175542838814},{"$f":"(1+B71)*(1+D71)-1","v":0.31029361926445254},{"$f":"SUM(F$44:F$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.1192560744449744E-2},5.2860980834348349E-2,null,{"$f":"SUM(I$44:I$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.90924611371776E-3},{"$f":"SUM(J$44:J$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.1263468749716757E-2},{"$f":"SUM(K$44:K$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.7633948430334715E-2},{"$f":"SUM(L$44:L$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.44005699293677492},{"$f":"SUM(M$44:M$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.5377951071308477E-2},{"$f":"SUM(N$44:N$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.7531957062761933E-3},{"$f":"SUM(O$44:O$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(P$44:P$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.428014667607832E-3},{"$f":"SUM(Q$44:Q$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.45029822434402439},{"$f":"SUM(R$44:R$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$44:S$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.0460823639943757E-3},{"$f":"SUM(T$44:T$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.6421810713647752E-5},{"$f":"SUM(U$44:U$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.1878561509699555E-2},{"$f":"SUM(V$44:V$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.876955650231031E-2},{"$f":"SUM(W$44:W$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.8340796559097563E-4},{"$f":"SUM(X$44:X$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(Y$44:Y$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(Z$44:Z$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.3953999980482478E-3},{"$f":"SUM(AA$44:AA$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.4128838424436573E-5},{"$f":"SUM(AB$44:AB$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.5929154959429578E-5},{"$f":"SUM(AC$44:AC$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.16432371401542442},{"$f":"SUM(AD$44:AD$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.4749488168075072E-4},{"$f":"SUM(AE$44:AE$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.3797664184903624E-3},{"$f":"SUM(AF$44:AF$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.4190320926537911E-3},{"$f":"SUM(AG$44:AG$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.476368261607692E-4},{"$f":"SUM(AH$44:AH$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.4794243789740473E-2},{"$f":"SUM(AI$44:AI$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(AJ$44:AJ$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(AK$44:AK$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.28277864820859383},{"$f":"SUM(AL$44:AL$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.136207780387764E-6},{"$f":"SUM(AM$44:AM$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(AN$44:AN$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(AO$44:AO$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.3503010675452134},{"$f":"SUM(AP$44:AP$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.2922797309934661},{"$f":"SUM(AQ$44:AQ$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.8149841238946476E-2},{"$f":"SUM(AR$44:AR$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.1238503738210724E-2},{"$f":"SUM(AS$44:AS$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.6811609555544328E-4},{"$f":"SUM(AT$44:AT$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.16862090501448343},{"$f":"SUM(AU$44:AU$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.6353307741152547E-2},{"$f":"SUM(AV$44:AV$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.6238140245203796E-2},{"$f":"SUM(AW$44:AW$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.7269797599357754E-2},{"$f":"SUM(AX$44:AX$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.3607978217656486E-4},{"$f":"SUM(AY$44:AY$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.3840352664456734E-4}]
["Europe",{"$f":"SUM(B$44:B$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.17549620265083604},{"$f":"SUM(C$44:C$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.14992071034713733},{"$f":"IF(ISERR(C72),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B72,C72)","v":0.14992071034713733},{"$f":"(1+B72)*(1+D72)-1","v":0.35172742836261195},{"$f":"SUM(F$44:F$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.2408391505070525E-2},5.9679665776854032E-2,null,{"$f":"SUM(I$44:I$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.3476821940278294E-2},{"$f":"SUM(J$44:J$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.0030433294653577E-2},{"$f":"SUM(K$44:K$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.16323585282949915},{"$f":"SUM(L$44:L$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.52036426603396113},{"$f":"SUM(M$44:M$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.6266246418911818E-2},{"$f":"SUM(N$44:N$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.5806661967470853E-3},{"$f":"SUM(O$44:O$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(P$44:P$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":9.2218520931300479E-3},{"$f":"SUM(Q$44:Q$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.48167208676353718},{"$f":"SUM(R$44:R$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$44:S$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":9.9680197872147481E-4},{"$f":"SUM(T$44:T$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.5830489069275504E-5},{"$f":"SUM(U$44:U$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.9904298722886658E-2},{"$f":"SUM(V$44:V$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.6351046902293499E-2},{"$f":"SUM(W$44:W$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.6079531108265012E-4},{"$f":"SUM(X$44:X$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(Y$44:Y$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(Z$44:Z$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.0114743668444101E-3},{"$f":"SUM(AA$44:AA$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.8274630232289712E-5},{"$f":"SUM(AB$44:AB$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.5967646226535281E-5},{"$f":"SUM(AC$44:AC$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.28560451871980991},{"$f":"SUM(AD$44:AD$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.4308563440313607E-4},{"$f":"SUM(AE$44:AE$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.1180109016978467E-3},{"$f":"SUM(AF$44:AF$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.3321135319791029E-3},{"$f":"SUM(AG$44:AG$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.3843785687135123E-4},{"$f":"SUM(AH$44:AH$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.4095102973227176E-2},{"$f":"SUM(AI$44:AI$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(AJ$44:AJ$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.9153045412137489E-3},{"$f":"SUM(AK$44:AK$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.2735487800229871},{"$f":"SUM(AL$44:AL$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.438297643970922E-5},{"$f":"SUM(AM$44:AM$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.4689223617498772E-6},{"$f":"SUM(AN$44:AN$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(AO$44:AO$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.3366080891268543},{"$f":"SUM(AP$44:AP$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.33141937804743515},{"$f":"SUM(AQ$44:AQ$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.12505857430368178},{"$f":"SUM(AR$44:AR$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.2795253590455707E-2},{"$f":"SUM(AS$44:AS$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.6108630212967551E-4},{"$f":"SUM(AT$44:AT$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.176046583018311},{"$f":"SUM(AU$44:AU$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.3338928349085846E-2},{"$f":"SUM(AV$44:AV$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.6618130115729504E-2},{"$f":"SUM(AW$44:AW$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.7742544655957973E-2},{"$f":"SUM(AX$44:AX$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.2935035771874877E-4},{"$f":"SUM(AY$44:AY$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.635369686115301E-4}]
[]
["Value of production in non-CDI countries, poverty-weighted",null,null,null,{"$f":"SUMPRODUCT($I$74:$AY$74,$I$75:$AY$75)","v":57022.889612784456},{"$f":"SUM(I74:AY74)-E74","v":352294.44486392592},null,null,9857.798216549756,7502.4532534022173,7081.5734708770824,3896.8681978087252,3696.5312361254782,29603.958046801301,25.613202883569588,1294.7983591838035,3269.6208621333685,19852.958539153431,7603.9471039489117,4915.1879671586048,4115.8954604287328,15984.606467482699,1376.5677012796993,14530.355839960637,6581.7141680995046,6611.922956249703,11002.587695857776,9887.1672238175142,4125.9724444527619,6388.4661667429573,5802.3927807311902,11526.185721694026,9174.9600990157451,6425.5529391939308,63617.196759692735,930.48342054614022,2167.1814145172129,10426.917882062196,29776.247274969573,1866.5621140865194,1247.9027449771456,5664.0760886979751,702.04747153785263,10345.562939064348,1740.4541223883034,1378.4119215359876,28744.381852855928,13651.896436699297,10545.109121292502,10993.049641031517,3384.1971497218856]
["PSE commodity (I.e., corresponds to product groups covered in agricultural subsidy estimates)?",null,null,null,null,null,null,null,1,0,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,0,0,1,1,1,0,0,0,1,0,0,1,0,0]
[]
[]
["Agricultural commodities--details"]
[{"$f":"\"Million $, \"&Index_year-4&\"-\"&Index_year-2&\" average\"","v":"Million $, 2009-2011 average"},null,null,null,null,"Elasticity of substition between imports and domestically produced goods:",null,null,null,null,null,3.6,null,{"$f":"\"Imports and exports of agricultural commodities, annual average, \" & Index_year-4&\"-\"&Index_year-2","v":"Imports and exports of agricultural commodities, annual average, 2009-2011"}]
[]
["Country name","Market price support","Payments based on output","Payments based on input use","Payments based on current A/An/R/I","Payments based on non-current A/An/R/I, production required","Payments based on non-current A/An/R/I, production not required","Transfers to producers from consumers","Total value of production (at farm gate)","Export subsidies","Other trade-distorting subsidies","Total trade-distorting subsidies","Subsidy rate","Country name","Imports","Exports","Apparent consumption","Import share of consumption","Import price elasticity","Tariff equivalent of subsidies"]
["Australia",0,0,589.21382333210147,171.57052972714465,1.8008891474916522E-5,470.40703061530979,0,41941.438102984299,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":995.98787737134671},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":995.98787737134671},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":2.3747108406864052E-2},"Australia",1639.6539633333334,10450.017456666668,{"$f":"I82/(1+B44)+O82-P82","v":32827.146013862839},{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":4.9948111926663097E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.4201867970640127},{"$f":"(1+1/(1+(1+B44)*O82/I82*(1+1/M82)))^(1/S82)-1","v":9.6576019743325414E-2}]
["Austria",19285.541287991062,1287.5861942455181,15440.161280034035,19872.568619557314,205.96984959723682,49648.268633292646,-18750.590044178043,449941.77925344935,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":534.95124381301866},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":61527.435335281814},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":62062.386579094833},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13793426047714383},"Austria",31892.681368333349,18653.583197666641,408165.71898018161,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":7.8136599634135107E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.3187082413171138},0.15217624908607963]
["Belgium",19285.541287991062,1287.5861942455181,15440.161280034035,19872.568619557314,205.96984959723682,49648.268633292646,-18750.590044178043,449941.77925344935,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":534.95124381301866},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":61527.435335281814},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":62062.386579094833},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13793426047714383},"Belgium",31892.681368333349,18653.583197666641,408165.71898018161,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":7.8136599634135107E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.3187082413171138},0.15217624908607963]
["Canada",4140.276051942802,0.55360092146040907,440.6653843955126,1940.2581354669044,133.66477514096201,189.44612688377788,-4130.5277160168052,40856.333773490442,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":9.7483359259967983},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2543.0325717962473},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":2552.7809077222441},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":6.2481888900628953E-2},"Canada",6722.4299350000001,16175.033042333336,22661.96233495175,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":0.29663935698242405},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":2.5320983148632736},8.1460310479228859E-2]
["Czech Republic",19285.541287991062,1287.5861942455181,15440.161280034035,19872.568619557314,205.96984959723682,49648.268633292646,-18750.590044178043,449941.77925344935,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":534.95124381301866},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":61527.435335281814},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":62062.386579094833},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13793426047714383},"Czech Republic",31892.681368333349,18653.583197666641,408165.71898018161,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":7.8136599634135107E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.3187082413171138},0.15217624908607963]
["Denmark",19285.541287991062,1287.5861942455181,15440.161280034035,19872.568619557314,205.96984959723682,49648.268633292646,-18750.590044178043,449941.77925344935,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":534.95124381301866},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":61527.435335281814},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":62062.386579094833},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13793426047714383},"Denmark",31892.681368333349,18653.583197666641,408165.71898018161,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":7.8136599634135107E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.3187082413171138},0.15217624908607963]
["Finland",19285.541287991062,1287.5861942455181,15440.161280034035,19872.568619557314,205.96984959723682,49648.268633292646,-18750.590044178043,449941.77925344935,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":534.95124381301866},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":61527.435335281814},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":62062.386579094833},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13793426047714383},"Finland",31892.681368333349,18653.583197666641,408165.71898018161,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":7.8136599634135107E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.3187082413171138},0.15217624908607963]
["France",19285.541287991062,1287.5861942455181,15440.161280034035,19872.568619557314,205.96984959723682,49648.268633292646,-18750.590044178043,449941.77925344935,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":534.95124381301866},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":61527.435335281814},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":62062.386579094833},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13793426047714383},"France",31892.681368333349,18653.583197666641,408165.71898018161,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":7.8136599634135107E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.3187082413171138},0.15217624908607963]
["Germany",19285.541287991062,1287.5861942455181,15440.161280034035,19872.568619557314,205.96984959723682,49648.268633292646,-18750.590044178043,449941.77925344935,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":534.95124381301866},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":61527.435335281814},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":62062.386579094833},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13793426047714383},"Germany",31892.681368333349,18653.583197666641,408165.71898018161,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":7.8136599634135107E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.3187082413171138},0.15217624908607963]
["Greece",19285.541287991062,1287.5861942455181,15440.161280034035,19872.568619557314,205.96984959723682,49648.268633292646,-18750.590044178043,449941.77925344935,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":534.95124381301866},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":61527.435335281814},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":62062.386579094833},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13793426047714383},"Greece",31892.681368333349,18653.583197666641,408165.71898018161,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":7.8136599634135107E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.3187082413171138},0.15217624908607963]
["Hungary",19285.541287991062,1287.5861942455181,15440.161280034035,19872.568619557314,205.96984959723682,49648.268633292646,-18750.590044178043,449941.77925344935,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":534.95124381301866},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":61527.435335281814},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":62062.386579094833},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13793426047714383},"Hungary",31892.681368333349,18653.583197666641,408165.71898018161,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":7.8136599634135107E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.3187082413171138},0.15217624908607963]
["Ireland",19285.541287991062,1287.5861942455181,15440.161280034035,19872.568619557314,205.96984959723682,49648.268633292646,-18750.590044178043,449941.77925344935,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":534.95124381301866},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":61527.435335281814},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":62062.386579094833},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13793426047714383},"Ireland",31892.681368333349,18653.583197666641,408165.71898018161,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":7.8136599634135107E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.3187082413171138},0.15217624908607963]
["Italy",19285.541287991062,1287.5861942455181,15440.161280034035,19872.568619557314,205.96984959723682,49648.268633292646,-18750.590044178043,449941.77925344935,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":534.95124381301866},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":61527.435335281814},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":62062.386579094833},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13793426047714383},"Italy",31892.681368333349,18653.583197666641,408165.71898018161,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":7.8136599634135107E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.3187082413171138},0.15217624908607963]
["Japan",43.212796150122507,2.2083636816708232,1.7373907179112946,3.1074173686033597,-7.381811384865487E-7,3.9950787607420608,-43.249512877414958,94.563249679761157,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":-3.6716727292450457E-2},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":9.0507107794659376},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":9.0139940521734871},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":9.5322380340136528E-2},"Japan",20479.444214333336,278.63765066666667,20256.534760465718,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":1.0110043231235515},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":-3.9615563244785344E-2},-5.9578930315375978E-3]
["Luxembourg",19285.541287991062,1287.5861942455181,15440.161280034035,19872.568619557314,205.96984959723682,49648.268633292646,-18750.590044178043,449941.77925344935,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":534.95124381301866},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":61527.435335281814},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":62062.386579094833},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13793426047714383},"Luxembourg",31892.681368333349,18653.583197666641,408165.71898018161,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":7.8136599634135107E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.3187082413171138},0.15217624908607963]
["Netherlands",19285.541287991062,1287.5861942455181,15440.161280034035,19872.568619557314,205.96984959723682,49648.268633292646,-18750.590044178043,449941.77925344935,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":534.95124381301866},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":61527.435335281814},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":62062.386579094833},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13793426047714383},"Netherlands",31892.681368333349,18653.583197666641,408165.71898018161,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":7.8136599634135107E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.3187082413171138},0.15217624908607963]
["New Zealand",66.942238514329645,0,21.028162668402114,0.44466066398650012,3.9437156269704124E-6,0,-64.678806997865337,14360.664712685995,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":2.2634315164643084},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":21.472825304246427},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":23.736256820710736},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":1.6528661657104551E-3},"New Zealand",801.65205166666658,7505.023815333333,7614.8157755180337,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":0.10527530478728232},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.2210089027657838},8.8018967122465153E-3]
["Norway",1536.1275677520134,282.38466690407694,188.74757826446384,1180.3843793673884,450.58837397996928,0,-1763.0735429498416,3988.828792827393,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":-226.94597519782815},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1876.8108115259138},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":1649.8648363280856},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.41362137159028461},"Norway",1456.2149250000002,199.69637833333331,3210.2248449910931,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":0.45361773561503932},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":1.9669761517858586},0.13457169007088154]
["Poland",19285.541287991062,1287.5861942455181,15440.161280034035,19872.568619557314,205.96984959723682,49648.268633292646,-18750.590044178043,449941.77925344935,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":534.95124381301866},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":61527.435335281814},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":62062.386579094833},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13793426047714383},"Poland",31892.681368333349,18653.583197666641,408165.71898018161,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":7.8136599634135107E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.3187082413171138},0.15217624908607963]
["Portugal",19285.541287991062,1287.5861942455181,15440.161280034035,19872.568619557314,205.96984959723682,49648.268633292646,-18750.590044178043,449941.77925344935,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":534.95124381301866},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":61527.435335281814},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":62062.386579094833},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13793426047714383},"Portugal",31892.681368333349,18653.583197666641,408165.71898018161,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":7.8136599634135107E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.3187082413171138},0.15217624908607963]
["Slovakia",19285.541287991062,1287.5861942455181,15440.161280034035,19872.568619557314,205.96984959723682,49648.268633292646,-18750.590044178043,449941.77925344935,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":534.95124381301866},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":61527.435335281814},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":62062.386579094833},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13793426047714383},"Slovakia",31892.681368333349,18653.583197666641,408165.71898018161,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":7.8136599634135107E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.3187082413171138},0.15217624908607963]
["South Korea",16.988819275004207,0,0.58528049634954216,0.6820101196423608,1.3815015132918392E-7,0.57273018211377191,-16.988663018484232,36.03234995160269,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":1.5625651997552836E-4},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1.5536557761238645},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":1.55381203264384},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":4.3122694876433609E-2},"South Korea",3589.2264666666665,197.26999000000001,3412.7924576058449,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":1.0516978431160136},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":-0.1861122352176488},-1.2881679389177281E-3]
["Spain",19285.541287991062,1287.5861942455181,15440.161280034035,19872.568619557314,205.96984959723682,49648.268633292646,-18750.590044178043,449941.77925344935,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":534.95124381301866},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":61527.435335281814},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":62062.386579094833},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13793426047714383},"Spain",31892.681368333349,18653.583197666641,408165.71898018161,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":7.8136599634135107E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.3187082413171138},0.15217624908607963]
["Sweden",19285.541287991062,1287.5861942455181,15440.161280034035,19872.568619557314,205.96984959723682,49648.268633292646,-18750.590044178043,449941.77925344935,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":534.95124381301866},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":61527.435335281814},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":62062.386579094833},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13793426047714383},"Sweden",31892.681368333349,18653.583197666641,408165.71898018161,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":7.8136599634135107E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.3187082413171138},0.15217624908607963]
["Switzerland",2239.9213882333302,287.93656808392217,201.51873415249099,1309.6213460269084,100.40701506800519,1220.4775893374454,-2195.0498613969444,6740.5889871738009,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":44.871526836385783},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2459.518950466047},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":2504.3904773024328},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.3715388198372373},"Switzerland",1128.0688659999998,364.91222733333342,4564.7487359566167,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":0.24712616865725356},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":2.7103457928338872},0.15483399383291552]
["United Kingdom",19285.541287991062,1287.5861942455181,15440.161280034035,19872.568619557314,205.96984959723682,49648.268633292646,-18750.590044178043,449941.77925344935,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":534.95124381301866},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":61527.435335281814},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":62062.386579094833},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13793426047714383},"United Kingdom",31892.681368333349,18653.583197666641,408165.71898018161,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":7.8136599634135107E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.3187082413171138},0.15217624908607963]
["United States",3843.002197265625,403.66860453287762,9696.2161458333339,7851.2863566080732,9.2824300130208329E-5,5971.152693430583,-3792.734619140625,330560.45833333331,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":50.267578125},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":20936.747500101726},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":20987.015078226726},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":6.3489187981049036E-2},"United States",18596.194005666668,48980.24736133332,286985.21398070257,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":6.4798439430810234E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.3667256180490832},0.12902650596189358]
["EU",{"$f":"VLOOKUP(\"Austria\",$A$81:$T$108,COLUMN(),FALSE)","v":19285.541287991062},1287.5861942455181,15440.161280034035,19872.568619557314,205.96984959723682,49648.268633292646,-18750.590044178043,{"$f":"VLOOKUP(\"Austria\",$A$81:$T$108,COLUMN(),FALSE)","v":449941.77925344935},{"$f":"VLOOKUP(\"Austria\",$A$81:$T$108,COLUMN(),FALSE)","v":534.95124381301866},61527.435335281814,{"$f":"VLOOKUP(\"Austria\",$A$81:$T$108,COLUMN(),FALSE)","v":62062.386579094833},{"$f":"L109/I109","v":0.13793426047714383},null,{"$f":"VLOOKUP(\"Austria\",$A$81:$T$108,COLUMN(),FALSE)","v":31892.681368333349},18653.583197666641,{"$f":"VLOOKUP(\"Austria\",$A$81:$T$108,COLUMN(),FALSE)","v":408165.71898018161},{"$f":"O109/Q109","v":7.8136599634135107E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-R109)","v":3.3187082413171138},0.15217624908607963]
["Europe",{"$f":"VLOOKUP(\"Austria\",$A$81:$T$108,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$81:$T$108,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$81:$T$108,COLUMN(),FALSE)","v":23061.590243976407},1857.9074292335172,15830.427592450989,22362.574344951612,756.96523864521123,50868.746222630092,-22708.713448524828,{"$f":"VLOOKUP(\"Austria\",$A$81:$T$108,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$81:$T$108,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$81:$T$108,COLUMN(),FALSE)","v":460671.19703345053},{"$f":"VLOOKUP(\"Austria\",$A$81:$T$108,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$81:$T$108,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$81:$T$108,COLUMN(),FALSE)","v":352.8767954515763},65863.765097273776,{"$f":"VLOOKUP(\"Austria\",$A$81:$T$108,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$81:$T$108,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$81:$T$108,COLUMN(),FALSE)","v":66216.641892725354},{"$f":"L110/I110","v":0.14373948777161596},null,{"$f":"VLOOKUP(\"Austria\",$A$81:$T$108,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$81:$T$108,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$81:$T$108,COLUMN(),FALSE)","v":34476.965159333355},19218.19180333331,{"$f":"VLOOKUP(\"Austria\",$A$81:$T$108,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$81:$T$108,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$81:$T$108,COLUMN(),FALSE)","v":415940.69256112934},{"$f":"O110/Q110","v":8.2889137263881432E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-R110)","v":3.3015991058500269},0.15041155316324017]
[]
["Note: EU data are for the EU27.",null,null,null,null,null,null,null,null,null,null,null,null,"Source: U.N. Statistics Division, COMTRADE database."]
[]
["Source: OECD, PSE-CSE database, http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE and http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE_EE",null,null,null,null,null,null,null,null,null,null,null,null,"\"Agricultural commodities\" are goods in Standard International Trade Classificiation, Revision 2 (SITC2) categories 00, 01, 02 (excluding 025), 041-045, 054.1, 054.2, 054.4, 054.81, 057, 06, 08 (excluding 081.42), and 22, per the definition in OECD, Agric"]
[]
["Calculations based on William Cline, World Trade and Global Poverty, ch. 3."]
[]
[]
[]
[{"$f":"\"EU agricultural subsidy breakout, \"&Index_year-2","v":"EU agricultural subsidy breakout, 2011"}]
["Country name","Payments","GDP, (current US$) (billion)","Share of GDP from agriculture (% of GDP)","Estimated share of EU subsidies","Estimated trade-distorting subsidies ($)","Estimated share of EU production","Estimated production (farmgate prices)","Estimated subsidy rate","Tariff equivalent of subsidies"]
["Austria",713.7,229.55584716800001,1.6491495072841644E-2,{"$f":"B122/$B$149","v":1.7763408423992173E-2},{"$f":"E122*$L$109/1000","v":1.1024395205721518},{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":2.3780646229937839E-2},{"$f":"G122*$I$109/1000","v":10.699906276495064},{"$f":"F122/H122","v":0.1030326333786612},{"$f":"(1+1/(1+(1+$B$71)*$O$109/$I$109*(1+1/I122)))^(1/$S$87)-1","v":0.13812862586153818}]
["Belgium",575.70000000000005,272.26777190400003,7.0109139196574688E-3,1.4328701456763758E-2,0.88927340898611174,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":1.1990744128053829E-2},{"$f":"G123*$I$109/1000","v":5.3951367475493894},{"$f":"F123/H123","v":0.16482870603605046},0.16003337170812704]
["Bulgaria",300.3,19.578718208000002,5.6097168475389481E-2,7.4742210308600945E-3,0.46386799499483988,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":6.8992274028913218E-3},3.1042506531310758,0.14942994198196058,0.15578076076761671]
["Cyprus",34.299999999999997,12.379424768,null,8.5369890562271469E-4,5.2982591502907114E-2,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Czech Republic",657,83.597492224000007,2.3171668872237206E-2,1.6352191865717888E-2,{"$f":"E126*$L$109/1000","v":1.0148560529857136},{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":1.2168185638682109E-2},5.474975096554898,0.18536267929772079,0.16487646492486396]
["Denmark",942.8,172.014354432,1.4249936677515507E-2,2.3465519773209778E-2,{"$f":"E127*$L$109/1000","v":1.4563261594443391},{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":1.5397594840560119E-2},6.9280212187853509,0.2102080974428176,0.16975571276109536]
["Estonia",71.7,8.7442257919999999,3.5633068531751633E-2,1.7845542721034592E-3,0.11075369710666007,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":1.9572659907462122E-3},0.8806557423486161,0.12576276038499631,0.14787522343963633]
["Finland",539.1,148.522205184,2.9041023924946785E-2,1.3417757435020569E-2,0.8327380489567705,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":2.7094340029338776E-2},12.190875560498643,6.8308305242245376E-2,0.11658082212005172]
["France",8007.8,1506.14310912,1.9044565036892891E-2,0.19930758298675147,12.369504263468794,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":0.18018248023969871},81.071625749349522,0.15257501190011649,0.15669921055895175]
["Germany",5342.1,2141.756325888,9.3077244237065315E-3,0.13296049340312258,8.2518455413317824,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":0.12522436504804743},56.343673615601915,0.14645558253139523,0.15488650679337157]
["Greece",2353.6999999999998,141.40189900799999,3.3718004822731018E-2,5.8581665135982029E-2,3.6357179481163988,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":2.9949692923124785E-2},13.475618121925207,0.26979971643756989,0.1784721793651558]
["Hungary",953.7,57.293180927999998,4.5061379671096802E-2,2.3736811845258981E-2,1.4731631928957001,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":1.621745431204347E-2},7.296910248122364,0.20188862721379552,0.16822460461027933]
["Ireland",1270,124.359573504,2.0224137231707573E-2,3.1609259770870195E-2,1.9617460993787765,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":1.5798814172940302E-2},7.1085465590673724,0.27597007110777844,0.17919868567660768]
["Italy",4038,1150.8166164480001,1.9874563440680504E-2,0.10050251256281406,6.2374257868437013,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":0.14367426538520484},64.64505460035133,9.648728468720022E-2,0.13479805413807222]
["Latvia",105.2,11.83386112,null,2.6183418329886179E-3,0.16250054303515538,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Lithuania",271.39999999999998,18.555908096,null,6.7549237022158821E-3,0.41922668611921254,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Luxembourg",34.200000000000003,26.912960512000002,3.0485040042549372E-3,8.5120998753052026E-4,5.2828123306105639E-2,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":5.1537518941032108E-4},0.23188882970636335,0.2278165937229531,0.17270550962202535]
["Malta",3.7,4.6984719359999998,null,9.208996941119664E-5,5.7153232816547035E-3,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Netherlands",817.4,444.69560934399999,1.6061181202530861E-2,2.0344416485597872E-2,1.262623040655285,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":4.4865817639154884E-2},20.18700581622214,6.254632569831875E-2,0.11182277547805231]
["Poland",2177,261.95014451200001,4.0293179452419281E-2,5.4183746867074341E-2,3.3627726443681865,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":6.630181905147764E-2},29.831958431762093,0.11272383112426979,0.14259716057276939]
["Portugal",655.5,122.877722624,2.1704645827412605E-2,1.6314858094334972E-2,1.0125390300336914,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":1.6753329131478315E-2},7.5380227178359984,0.1343242210769523,0.15095660975912151]
["Romania",728.8,56.822153215999997,7.4286147952079773E-2,1.8139235055913541E-2,1.1257642182891749,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":2.6515559114774868E-2},11.93045784600182,9.4360521014408949E-2,0.13365514475911833]
["Slovakia",283.10000000000002,47.294463999999998,3.4322198480367661E-2,7.0461271190026403E-3,0.43729946514498563,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":1.0196724130380991E-2},4.587932197780205,9.5315154255454282E-2,0.13417202578749055]
["Slovenia",102.2,26.037112831999998,2.6438986882567406E-2,2.5436742902227825E-3,0.15786649713111101,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":4.3242709477355548E-3},1.9456701641981351,8.1137337682398086E-2,0.12577683331666623]
["Spain",5208.3999999999996,713.32842700799995,2.4974621832370758E-2,0.1296328099138585,8.045321562208203,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":0.11190866522673451},50.352383945995541,0.15978035063517657,0.1587046162345489]
["Sweden",694.4,317.90671462400002,1.7671454697847366E-2,1.7283047232198631E-2,1.0726271585894664,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":3.5289643089363928E-2},15.878284800847599,6.7553087253618763E-2,0.11598172932818152]
["United Kingdom",3296.9,1771.0118338560001,6.5612830221652985E-3,8.2057140581560592E-2,5.0926619803479447,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":7.2993720138219254E-2},32.842924313318704,{"$f":"F148/H148","v":0.15506116117323726},0.15740629130644557]
["Total",{"$f":"SUM(B122:B148)","v":40178.100000000006},{"$f":"SUM(C122:C148)","v":9892.3561282560004},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)],Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)])/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)])","v":1.6092554693927178E-2},{"$f":"SUM(E122:E148)","v":0.99999999999999978},{"$f":"SUM(F122:F148)","v":62.062386579094834},{"$f":"SUM(G122:G148)","v":0.99999999999999989},{"$f":"I109/1000","v":449.94177925344934},{"$f":"F149/H149","v":0.13793426047714383},0.15217624908607963]
[]
["Source: Commission of the European Community, 4th FINANCIAL REPORT FROM THE COMMISSION TO THE EUROPEAN PARLIAMENT AND THE COUNCIL on the EUROPEAN AGRICULTURAL GUARANTEE FUND \n2011 FINANCIAL YEAR, http://eur-lex.europa.eu/LexUriServ/LexUriServ.do?uri=COM:2012:0484:FIN:EN:PDF, Annex 5;GDP and Agricultural GDP share from World Development Indicators."]
[]
[]
["Impediments to importation, from Doing Business"]
[]
[null,"Indicators",null,null,"Scores"]
["Country name","Trading Across Borders - Documents to import (number)","Trading Across Borders - Cost to import (US$ per container)","Trading Across Borders - Time to import (days)","Trading Across Borders - Documents to import (number)2","Trading Across Borders - Cost to import (US$ per container)3","Trading Across Borders - Time to import (days)4","Overall"]
["Australia",8,1060,7,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":4.9336165693043013},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":4.6748418867377968}]
["Austria",8,1180,5,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":4.3600637280934675},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":5.1654757881523672}]
["Belgium",9,1230,5,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":4.1210833775889535},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":4.9295656713175298}]
["Canada",11,1610,4,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":2.3048327137546467},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":4.3525578742818514}]
["Czech Republic",20,1060,7,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":0.625},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":4.9336165693043013},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":2.7998418867377977}]
["Denmark",5,744,3,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":7.65625},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":6.4439723844928309},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":7.0106801887703369}]
["Finland",8,540,5,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":7.4190122145512483},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":6.1851252836382944}]
["France",11,1078,2,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":4.8475836431226762},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":7.9545454545454541},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":5.8819596992227101}]
["Germany",7,872,5,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":5.832182687201275},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":5.8124321078549706}]
["Greece",19,1153,6,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":1.09375},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":4.4891131173659051},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":3.1488331603340898}]
["Hungary",18,1015,7,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":1.5625},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":5.1486988847583648},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":3.1840359918891519}]
["Ireland",12,1109,4,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":4.375},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":4.6994158258098775},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":4.9945022449669292}]
["Italy",18,1245,4,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":1.5625},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":4.0493892724375993},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":3.8403267271761692}]
["Japan",11,880,5,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":5.7939458311205527},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":5.1746864891613962}]
["Luxembourg",7,1420,4,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":3.2129580456718001},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":5.2802663182542364}]
["Netherlands",6,895,5,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":7.1875},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":5.7222517259691985},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":5.9320384541109448}]
["New Zealand",9,855,6,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":5.9134360063728098},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":5.1861074566697241}]
["Norway",7,955,5,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":5.4354753053637817},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":5.6801963139091391}]
["Poland",16,1050,5,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":2.5},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":4.9814126394052041},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":4.1225920919229466}]
["Portugal",15,685,5,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":2.96875},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":6.7259691980881575},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":4.8603609448172644}]
["Slovakia",17,1560,7,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":2.03125},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":2.5438130642591608},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":2.4719907183894172}]
["South Korea",7,680,3,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":6.7498672331386089},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":6.8001451383189302}]
["Spain",10,1221,6,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":5.3125},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":4.164099840679766},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":4.4467454014387098}]
["Sweden",6,697,3,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":7.1875},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":6.6686139139670741},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":6.929310698595085}]
["Switzerland",9,1537,5,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":2.6537440254912372},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":4.4404525539516246}]
["United Kingdom",6,950,4,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":7.1875},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":5.4593733404142331},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":6.1853214165017141}]
["United States",5,1050,5,{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)]]/B$188)*Standard_mean","v":7.65625},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/C$188)*Standard_mean","v":4.9814126394052041},{"$f":"(2-Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Time to import (days)]]/D$188)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL[[#This Row],[Trading Across Borders - Documents to import (number)2]:[Trading Across Borders - Time to import (days)4]],$E$190:$G$190)","v":5.8413420919229466}]
["EU",{"$f":"SUM(B$158:B$184*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":10.461113845135577},{"$f":"SUM(C$158:C$184*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":1027.2059643498155},{"$f":"SUM(D$158:D$184*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":4.3967722333488979},{"$f":"(2-B185/B$188)*Standard_mean","v":5.0963528850926991},5.0903591719870729,5.5033011249840813,4.9561868353721739]
["Europe",{"$f":"SUM(B$158:B$184*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":10.362271146972533},{"$f":"SUM(C$158:C$184*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":1037.8885169408973},{"$f":"SUM(D$158:D$184*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":4.4222217992544905},5.1426853998566244,5.0393007687370819,5.4772731598533619,4.9103319753996288]
[]
["Baseline year average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Documents_to_import__number\"))","v":10.666666666666666},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Cost_to_import__US__per_container\"))","v":1046.1111111111111},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Time_to_import__days\"))","v":4.8888888888888893},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL[Trading Across Borders - Documents to import (number)2])","v":5.052083333333333},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL[Trading Across Borders - Cost to import (US$ per container)3])","v":4.9847760665604532},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL[Trading Across Borders - Time to import (days)4])","v":5.0000000000000009}]
[]
["Weight",null,null,null,{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331}]
[]
[]
["Services Trade Restrictions Index"]
[]
[null,"STRI","Score"]
["Australia",15.9,{"$f":"(2-B196/$B$226)*Standard_mean","v":5.8051592730115313}]
["Austria",17.5,5.3830369357045154]
["Belgium",22.3,4.1166699237834674]
["Canada",23.1,3.905608755129959]
["Czech Republic",17.899999999999999,5.2775063513777614]
["Denmark",21.8,4.248583154191909]
["Finland",24.7,3.4834864178229443]
["France",26.2,3.0877467265976168]
["Germany",18.3,5.1719757670510074]
["Greece",18,5.251123705296072]
["Hungary",18.2,5.198358413132695]
["Ireland",13.3,6.4911080711354305]
["Italy",27.9,2.6392417432089124]
["Japan",24.7,3.4834864178229443]
["Luxembourg",17.8,5.303888997459449]
["Netherlands",12,6.834082470197381]
["New Zealand",10.3,7.2825874535860855]
["Norway",23.3,3.852843462966582]
["Poland",11.9,6.8604651162790695]
["Portugal",23.9,3.6945475864764523]
["Slovakia",23.5,3.800078170803205]
["South Korea",22,4.195817862028532]
["Spain",14.5,6.1745163181551703]
["Sweden",15.3,5.9634551495016623]
["Switzerland",12.9,6.5966386554621845]
["United Kingdom",15.3,5.9634551495016623]
["United States",19.2,4.93453195231581]
["EU",{"$f":"SUM(B$196:B$222*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A223&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A223&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":19.477767065766866},4.8612496504230478]
["Europe",{"$f":"SUM(B$196:B$222*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A224&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A224&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":19.393696678036235},4.8834296432775224]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!STRI\"))","v":18.951851851851853}]

{"sheet":"Trade 2012","index":24,"n_rows":228,"n_cols":51,"rows_kept":228,"cut":false,"hidden":false,"merged":[[115,13,115,19],[153,0,153,8],[158,1,158,3],[158,4,158,7],[2,1,2,2],[41,6,42,6],[115,0,115,9]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Trade"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2012}]
[]
[null,"Measured protection"]
["Country name","Ad valorem protection","Score","Impediments to imports","Services trade restrictions","Composite"]
[{"$f":"'CDI 2013'!B3","v":"Australia"},{"$f":"G44","v":3.1950144902793076E-2},{"$f":"(2-B5/$B$35)*Standard_mean","v":7.6218097072745081},{"$f":"H161","v":4.6748418867377968},{"$f":"C198","v":5.8051592730115313},{"$f":"SUMPRODUCT(C5:E5,$C$37:$E$37)","v":7.0263574254245471}]
[{"$f":"'CDI 2013'!B4","v":"Austria"},4.8113788859948749E-2,6.4186783515034662,{"$f":"H162","v":5.1654757881523672},{"$f":"C199","v":5.3830369357045154},{"$f":"SUMPRODUCT(C6:E6,$C$37:$E$37)","v":6.1325728541097098}]
[{"$f":"'CDI 2013'!B5","v":"Belgium"},5.1559375393999969E-2,6.1622081391474044,4.7733156713175298,4.1166699237834674,5.7329043037481791]
[{"$f":"'CDI 2013'!B6","v":"Canada"},7.3285202283598944E-2,4.545058959778209,4.3525578742818514,3.905608755129959,4.4410650485101328]
[{"$f":"'CDI 2013'!B7","v":"Czech Republic"},5.121383615445705E-2,6.1879281497369307,2.7998418867377977,5.2775063513777614,5.6506146420671426]
[{"$f":"'CDI 2013'!B8","v":"Denmark"},5.4816538906255423E-2,5.9197630838829323,7.0106801887703369,4.248583154191909,5.8472302307824791]
[{"$f":"'CDI 2013'!B9","v":"Finland"},4.3918637057193101E-2,6.7309420149133681,6.1851252836382944,3.4834864178229443,6.256782973867681]
[{"$f":"'CDI 2013'!B10","v":"France"},4.9603194010684401E-2,6.3078153528475447,5.8819596992227101,3.0877467265976168,5.8520748178631994]
[{"$f":"'CDI 2013'!B11","v":"Germany"},5.1301241171290819E-2,6.1814222085838626,5.8124321078549706,5.1719757670510074,6.0091176408011453]
[{"$f":"'CDI 2013'!B12","v":"Greece"},5.5376399715254924E-2,5.8780901729997126,3.1488331603340898,5.251123705296072,5.4585622379535552]
[{"$f":"'CDI 2013'!B13","v":"Hungary"},5.376783214251378E-2,5.9978229566326142,3.1840359918891519,5.198358413132695,5.5461665181021917]
[{"$f":"'CDI 2013'!B14","v":"Ireland"},5.7449623392336058E-2,5.7237709848243874,4.9945022449669292,6.4911080711354305,5.7285295281310855]
[{"$f":"'CDI 2013'!B15","v":"Italy"},4.7372961943045244E-2,6.4738213684672381,3.8403267271761692,2.6392417432089124,5.6653120851485639]
[{"$f":"'CDI 2013'!B16","v":"Japan"},0.12364522732688242,0.79654003869877643,5.1746864891613962,3.4834864178229443,1.679676642397125]
[{"$f":"'CDI 2013'!B17","v":"Luxembourg"},5.428863097214405E-2,5.9590576012685688,5.2802663182542364,5.303888997459449,5.7923126154156375]
[{"$f":"'CDI 2013'!B18","v":"Netherlands"},4.1294341629329843E-2,6.9262799055794808,5.9320384541109448,6.834082470197381,6.7904750447231512]
[{"$f":"'CDI 2013'!B19","v":"New Zealand"},1.8530167513810206E-2,8.6207178515779361,5.1861074566697241,7.2825874535860855,8.0241252524654278]
[{"$f":"'CDI 2013'!B20","v":"Norway"},0.21618881469348483,-6.091887597509138,5.6801963139091391,3.852843462966582,-3.3772857260223881]
[{"$f":"'CDI 2013'!B21","v":"Poland"},4.8147258150508528E-2,6.4161870844949487,4.0745636798146094,6.8604651162790695,6.1790189128829205]
[{"$f":"'CDI 2013'!B22","v":"Portugal"},4.8194771078724781E-2,6.4126504875559798,4.8603609448172644,3.6945475864764523,5.8788514320787]
[{"$f":"'CDI 2013'!B23","v":"Slovakia"},4.4615339995013194E-2,6.6790833404479431,2.51978678849032,3.800078170803205,5.7992956252476482]
[{"$f":"'CDI 2013'!B24","v":"South Korea"},0.19842918119975866,-4.769959696848824,6.6248928812822863,4.195817862028532,-2.2248809297227661]
[{"$f":"'CDI 2013'!B25","v":"Spain"},5.0301782024509023E-2,6.2558163638555779,4.4467454014387098,6.1745163181551703,6.0195199878409182]
[{"$f":"'CDI 2013'!B26","v":"Sweden"},4.3725347320631207E-2,6.7453294230635823,6.929310698595085,5.9634551495016623,6.670592798309781]
[{"$f":"'CDI 2013'!B27","v":"Switzerland"},0.16945106671640009,-2.6129907448930934,4.4404525539516246,6.5966386554621845,-0.58010665749309398]
[{"$f":"'CDI 2013'!B28","v":"United Kingdom"},5.008777040470537E-2,6.2717461932286822,6.1853214165017141,5.9634551495016623,6.2224067156719336]
[{"$f":"'CDI 2013'!B29","v":"United States"},3.7048746359253641E-2,7.2422982988874196,5.8413420919229466,4.93453195231581,6.7787079796954091]
[{"$f":"'CDI 2013'!B30","v":"EU"},4.9463847116066516E-2,6.3181875572024833,4.9593904331366225,4.8642519962829809,5.966595971579312]
[{"$f":"'CDI 2013'!B31","v":"Europe"},5.6206853883424217E-2,5.816275804166569,4.9130890494486561,4.8859397622665011,5.5870854545893218]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Measured_protection\"))","v":6.7173230419204727E-2}]
[]
["Weight",null,0.75,{"$f":"1/8","v":0.125},{"$f":"1/8","v":0.125}]
[]
[]
["Overall protection, 2007, excluding quotas on textitles and apparel",null,null,null,null,null,null,null,"Details by sector"]
[]
[null,null,"Agricultural commodities",null,null,"Everything else","Total"]
["Country name","Tariffs","Subsidies, preliminary","Subsidies","Total","Tariffs",null,null,"Animal products nec","Beverages and tobacco products","Bovine cattle, sheep and goats, horses","Bovine meat products","Cereal grains nec","Chemical, rubber, plastic products","Coal","Crops nec","Dairy products","Electricity","Electronic equipment","Ferrous metals","Fishing","Food products nec","Forestry","Gas","Gas manufacture, distribution","Leather products","Machinery and equipment nec","Manufactures nec","Meat products nec","Metal products","Metals nec","Mineral products nec","Minerals nec","Motor vehicles and parts","Oil","Oil seeds","Paddy rice","Paper products, publishing","Petroleum, coal products","Plant-based fibers","Processed rice","Sugar","Sugar cane, sugar beet","Textiles","Transport equipment nec","Vegetable oils and fats","Vegetables, fruit, nuts","Wearing apparel","Wheat","Wood products","Wool, silk-worm cocoons"]
[{"$f":"A5","v":"Australia"},{"$f":"SUMPRODUCT(I44:AY44,$I$76:$AY$76,$I$77:$AY$77)/$E$76","v":7.2993942093388629E-3},{"$f":"IF(ISNA(VLOOKUP(A44,$A$124:$J$150,10,FALSE)),T84,VLOOKUP(A44,$A$124:$J$150,10,FALSE))","v":8.0258971481664165E-2},{"$f":"IF(ISERR(C44),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B44,C44)","v":8.0258971481664165E-2},{"$f":"IF(ISNA(D44),B44,(1+B44)*(1+D44)-1)","v":8.8144207562683707E-2},{"$f":"SUM(I44:AY44*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":2.2854492448816634E-2},{"$f":"(E44*$E$76+F44*$F$76)/($E$76+$F$76)","v":3.1950144902793076E-2},null,1.1978079779492356E-3,3.4679664207784427E-2,0,0,0,1.1130158428946551E-2,0,1.5803691634697377E-5,9.9199630548337484E-2,0,6.462227377861696E-3,3.7214020779558106E-2,1.3587782521870284E-3,1.8276342411523649E-2,2.266023700391695E-3,0,5.0000001647192371E-2,8.1410076483141247E-2,3.7153005925836306E-2,2.5391956400096324E-2,1.185788292437996E-2,5.0558745198784769E-2,9.4755151893194632E-3,3.1821684478270731E-2,5.6181558433694581E-3,0.10200633742615429,0,1.7041404318248035E-2,0,2.6582267855865951E-2,0,0,0,6.8222213974039643E-5,0,8.3388086116602436E-2,1.1214834979716894E-2,1.0802792924043602E-2,4.3119342701201917E-3,0.16035335368708431,0,4.0636597829837327E-2,9.1019171652289496E-3]
["Austria",{"$f":"SUMPRODUCT(I45:AY45,$I$76:$AY$76,$I$77:$AY$77)/$E$76","v":0.13930476079623397},{"$f":"IF(ISNA(VLOOKUP(A45,$A$124:$J$150,10,FALSE)),T85,VLOOKUP(A45,$A$124:$J$150,10,FALSE))","v":0.12017234869815963},{"$f":"IF(ISERR(C45),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B45,C45)","v":0.12017234869815963},{"$f":"IF(ISNA(D45),B45,(1+B45)*(1+D45)-1)","v":0.27621768978411221},{"$f":"SUM(I45:AY45*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":1.1192560744449746E-2},{"$f":"(E45*$E$76+F45*$F$76)/($E$76+$F$76)","v":4.8113788859948749E-2},null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761929E-3,0,6.428014667607832E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859383,5.136207780387764E-6,0,0,0.35030106754521334,0.29227973099346605,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152547E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Belgium",0.13930476079623397,0.14188106610981865,{"$f":"IF(ISERR(C46),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B46,C46)","v":0.14188106610981865},0.30095053488199541,{"$f":"SUM(I46:AY46*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":1.1192560744449746E-2},5.1559375393999969E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097563E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Canada",0.2722057175867969,9.5799690922763414E-2,{"$f":"IF(ISERR(C47),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B47,C47)","v":9.5799690922763414E-2},0.39408263212178452,{"$f":"SUM(I47:AY47*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":2.1360465188202973E-2},7.3285202283598944E-2,null,3.4025192583899133E-2,0.10297739733782268,0,6.9887446052128571E-2,5.2906519726268683E-2,7.3021147145743487E-3,0,4.9329346898578635E-3,2.1027951497755644,0,7.4839943056040402E-4,3.5472915152406529E-4,4.5669038638015309E-3,3.5808370588064978E-2,2.2585876657236635E-3,1.5542047764658664E-2,0,0.11241281373675008,6.5862638191033435E-3,1.9323886608460083E-2,0.71098991822511015,1.8810415343625705E-2,7.7380754069378364E-4,1.088636231071932E-2,2.1859124732005383E-5,4.8345690752533449E-2,0,0,0,2.8609928606363848E-5,3.9329992834363538E-3,0,0,4.5815059696444095E-2,0,9.8368371613834091E-2,5.1787940787413292E-2,4.2023724158360989E-2,1.2803071831231685E-2,0.1651228957875735,0.43488876578450625,2.670892131023761E-2,0]
["Czech Republic",0.13930476079623397,0.13970401624276541,{"$f":"IF(ISERR(C48),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B48,C48)","v":0.13970401624276541},0.2984702116039708,{"$f":"SUM(I48:AY48*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":1.1192560744449744E-2},5.121383615445705E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402439,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859383,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.635330774115254E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Denmark",0.13930476079623394,0.16240263523958398,{"$f":"IF(ISERR(C49),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B49,C49)","v":0.16240263523958398},0.32433085629054603,{"$f":"SUM(I49:AY49*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":1.1192560744449746E-2},5.4816538906255423E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677475,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.412883842443656E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075094E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.1686209050144834,5.635330774115254E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Finland",0.13930476079623397,9.3741038938553789E-2,{"$f":"IF(ISERR(C50),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B50,C50)","v":9.3741038938553789E-2},0.24610437274091335,{"$f":"SUM(I50:AY50*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":1.1192560744449746E-2},4.3918637057193101E-2,null,8.9092461137177566E-3,7.1263468749716785E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402439,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["France",0.13930476079623394,0.12955625916137281,{"$f":"IF(ISERR(C51),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B51,C51)","v":0.12955625916137281},0.28690882364973658,{"$f":"SUM(I51:AY51*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":1.1192560744449744E-2},4.9603194010684401E-2,null,8.9092461137177566E-3,7.1263468749716771E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210721E-2,1.6811609555544322E-4,0.16862090501448337,5.6353307741152533E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Germany",0.13930476079623394,0.14025470646402494,{"$f":"IF(ISERR(C52),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B52,C52)","v":0.14025470646402494},0.29909761559477577,{"$f":"SUM(I52:AY52*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":1.1192560744449746E-2},5.1301241171290819E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647748E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097563E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.35030106754521334,0.29227973099346605,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544322E-4,0.16862090501448343,5.6353307741152547E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Greece",0.13930476079623397,0.16593000568067473,{"$f":"IF(ISERR(C53),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B53,C53)","v":0.16593000568067473},0.32834960622717269,{"$f":"SUM(I53:AY53*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":1.1192560744449746E-2},5.5376399715254924E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402439,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Hungary",0.13930476079623394,0.15579531931331836,{"$f":"IF(ISERR(C54),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B54,C54)","v":0.15579531931331836},0.31680310979966686,{"$f":"SUM(I54:AY54*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":1.1192560744449744E-2},5.376783214251378E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.4280146676078311E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210721E-2,1.6811609555544322E-4,0.16862090501448337,5.6353307741152533E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Ireland",0.13930476079623397,0.17899223078868753,{"$f":"IF(ISERR(C55),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B55,C55)","v":0.17899223078868753},0.34323146147932393,{"$f":"SUM(I55:AY55*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":1.1192560744449744E-2},5.7449623392336058E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152533E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Italy",0.13930476079623394,0.11550481182712957,{"$f":"IF(ISERR(C56),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B56,C56)","v":0.11550481182712957},0.27089994280575569,{"$f":"SUM(I56:AY56*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":1.1192560744449744E-2},4.7372961943045244E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677475,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542437,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544322E-4,0.16862090501448337,5.635330774115254E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Japan",0.69686541304656491,-2.7190064149735793E-3,{"$f":"IF(ISERR(C57),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B57,C57)","v":-2.7190064149735793E-3},0.69225162510314431,{"$f":"SUM(I57:AY57*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":3.1609771400115158E-2},0.12364522732688242,null,2.1548611383426265E-2,0.12959542113949046,0.23787222247380641,0.11468642644987932,0.1923760299127901,6.0149058819820335E-4,0,0.30973943856931635,0.79856254275947225,0,0,1.4054295946724606E-4,3.3968118429014343E-2,0.17866465575508805,1.8255865271529635E-2,8.8412888157194773E-3,0,0.20783622324750048,4.7684939168590803E-5,9.5285949612147532E-3,0.12418488988303024,3.3539189638987876E-4,2.542539324193955E-3,2.5864858664354367E-5,2.9595531184252832E-3,0,0,0.80384700061487935,4.865265202331762,2.6186747316230512E-4,2.8014690741388491E-3,0,5.3037390176697095,0.38218856694230968,0,4.3639989039617848E-2,0,2.6690671816000187E-2,0.12414246188146687,8.7177355161557862E-2,1.2371527621101059,3.2883669770686539E-3,4.4407407669457409E-2]
["Luxembourg",0.13930476079623394,0.15907658202694774,{"$f":"IF(ISERR(C58),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B58,C58)","v":0.15907658202694774},0.32054146803072814,{"$f":"SUM(I58:AY58*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":1.1192560744449744E-2},5.428863097214405E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.35030106754521334,0.29227973099346605,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448335,5.635330774115254E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Netherlands",0.13930476079623394,7.7206818339192296E-2,{"$f":"IF(ISERR(C59),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B59,C59)","v":7.7206818339192296E-2},0.22726685649600564,{"$f":"SUM(I59:AY59*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":1.1192560744449746E-2},4.1294341629329843E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.412883842443656E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.1686209050144834,5.635330774115254E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["New Zealand",2.9666585512340897E-3,9.777348223645399E-3,{"$f":"IF(ISERR(C60),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B60,C60)","v":9.777348223645399E-3},1.2773012828595443E-2,{"$f":"SUM(I60:AY60*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":1.9462028918055534E-2},1.8530167513810206E-2,null,6.8739558908423955E-4,1.8423673368696002E-2,0,0,0,6.4190574126610335E-3,0,4.4001859655486654E-3,1.2769446702159312E-2,0,1.0177489262263119E-2,2.5842034201931832E-2,5.9673759792716781E-3,1.6006653579759899E-2,1.079310377892224E-4,0,0,9.4851463127161958E-2,3.4993444808190735E-2,1.9527370323321785E-2,2.7590065662542341E-2,4.3022348033705207E-2,7.5991816521703177E-3,2.9676709953471395E-2,5.3068486049470577E-5,6.8477913317098169E-2,0,0,0,2.2793959522256014E-3,1.7056769144292704E-5,0,0,0,0,9.2186536651802153E-2,1.5170132201363977E-2,8.029403174373077E-4,3.069309282664848E-5,0.16462053064766785,0,4.4003866608861346E-2,0]
["Norway",1.0416726896199113,0.12949467955130545,{"$f":"IF(ISERR(C61),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B61,C61)","v":0.12949467955130545},1.3060584403108937,{"$f":"SUM(I61:AY61*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":3.9780936965203406E-2},0.21618881469348483,null,0.10797757099467394,0.24882170794329547,2.1579821467234708,2.3217559040925111,0.3887018188940774,8.0696697425815315E-5,0,0.12074185323604433,1.1407284978938086,0,0,0,2.3865492751163515E-3,0.29141800725637446,7.4878720581751971E-4,0,0,0,1.7617983498408861E-7,0,3.0217894272007175,0,0,0,0,0,0,0.24498430374433788,0.23371275899521807,0,0,0,0.17243903756996901,0.58485576512486592,1.8962898156526351,1.6879643407377121E-2,0,0.2342092717819961,0.19980100242887028,1.3241747478727778E-2,1.1028223584070291,0,1.3751305112027554E-2]
["Poland",0.13930476079623394,0.12038322001529256,{"$f":"IF(ISERR(C62),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B62,C62)","v":0.12038322001529256},0.27645793647963712,{"$f":"SUM(I62:AY62*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":1.1192560744449744E-2},4.8147258150508528E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.412883842443656E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075094E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.1686209050144834,5.635330774115254E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Portugal",0.13930476079623394,0.12068257245408742,{"$f":"IF(ISERR(C63),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B63,C63)","v":0.12068257245408742},0.27679899013831211,{"$f":"SUM(I63:AY63*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":1.1192560744449746E-2},4.8194771078724781E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761929E-3,0,6.428014667607832E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075094E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.1686209050144834,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Slovakia",0.13930476079623397,9.8130575247550755E-2,{"$f":"IF(ISERR(C64),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B64,C64)","v":9.8130575247550755E-2},0.2511053923554416,{"$f":"SUM(I64:AY64*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":1.1192560744449744E-2},4.4615339995013194E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402439,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097563E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859383,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544322E-4,0.16862090501448343,5.635330774115254E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["South Korea",0.7293330252500887,-6.8023655701066055E-4,{"$f":"IF(ISERR(C65),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B65,C65)","v":-6.8023655701066055E-4},0.72815666970706783,{"$f":"SUM(I65:AY65*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":0.11268672189507911},0.19842918119975866,null,0.19954288757891875,0.32044021272074025,0.27242630947877905,0.26056949681877623,5.1181912567321168,4.553579292153434E-2,2.9582592419736546E-3,0.11543952397732669,0.76528071709839773,5.0000000396842235E-2,1.2217456271533944E-2,1.8172715001513438E-3,0.18669779011433915,0.29304651843982427,4.1944858870397686E-2,2.9999998706073464E-2,5.0000001472002988E-2,0.11443809780421219,5.9607592044393629E-2,4.9690653725010414E-2,0.26241683700029056,6.7058242240175217E-2,3.1946348201728349E-2,7.0399821480655905E-2,1.9556045333666113E-2,8.3290408527469051E-2,3.0502623762106912E-2,1.7976848105028826,3.1500000288389343,4.5724903236724918E-3,4.0621732642049671E-2,6.4096509768714451E-3,3.1500001036185332,0.10072321334322126,2.9999999591697742E-2,0.10117234308389159,2.4782538034616747E-2,0.54227847604573143,0.62321454457753434,0.12806134293899873,2.4931148696732335E-2,3.9461233612747705E-2,3.8001563397980859E-2]
["Spain",0.13930476079623397,0.13395767228201771,{"$f":"IF(ISERR(C66),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B66,C66)","v":0.13395767228201771},0.29192337457231843,{"$f":"SUM(I66:AY66*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":1.1192560744449746E-2},5.0301782024509023E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761924E-3,0,6.4280146676078311E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.35030106754521334,0.29227973099346605,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448335,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Sweden",0.13930476079623397,9.2523228203537089E-2,{"$f":"IF(ISERR(C67),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B67,C67)","v":9.2523228203537089E-2},0.24471691517276017,{"$f":"SUM(I67:AY67*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":1.1192560744449744E-2},4.3725347320631207E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.3503010675452134,0.29227973099346605,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152533E-2,1.6238140245203789E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Switzerland",0.77309632771463832,0.1328331813319652,{"$f":"IF(ISERR(C68),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B68,C68)","v":0.1328331813319652},1.0086223537329984,{"$f":"SUM(I68:AY68*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":3.362158554405683E-2},0.16945106671640009,null,9.8657951755101794E-2,0.25182212330648729,1.289482852081919,1.925873928045994,0.22190205639920249,3.1731286035418328E-4,0,2.5936646625771678E-2,1.0602127282288176,0,6.2758423782163127E-5,3.4654916983967513E-4,8.9320237342880855E-4,0.14621572844042569,3.4325646083232225E-3,0,0,8.9657563999755001E-4,2.6354613101651006E-4,1.1122117769621781E-3,2.3978715846645065,1.256168823762419E-3,4.0473048641895745E-5,1.0628282040933716E-3,4.3033961432893968E-4,8.1317644703430062E-4,0,0.10723624278431784,1.8617614852880155E-3,2.0192193819662807E-3,1.5166498236841546E-4,0,2.7649240025732036E-3,1.4278460568282527,0.79515757637530837,7.6942560922762165E-2,4.029274061076459E-5,0.37742301463150457,0.19892861703376724,3.1108092729592619E-2,0.3363033797683076,4.9497969861366268E-4,6.096168975092792E-3]
["United Kingdom",0.13930476079623394,0.13260930452772834,{"$f":"IF(ISERR(C69),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B69,C69)","v":0.13260930452772834},0.29038717277055226,{"$f":"SUM(I69:AY69*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":1.1192560744449744E-2},5.008777040470537E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.4280146676078311E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.412883842443656E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859383,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210721E-2,1.6811609555544325E-4,0.1686209050144834,5.635330774115254E-2,1.6238140245203789E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["United States",4.1564172573090225E-2,0.11338958176765246,{"$f":"IF(ISERR(C70),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B70,C70)","v":0.11338958176765246},0.15966669848532389,{"$f":"SUM(I70:AY70*$I$76:$AY$76*(1-$I$77:$AY$77))/$F$76","v":1.7201626852923438E-2},3.7048746359253641E-2,null,1.0139053149475724E-3,0.17707829564347802,3.8824796005163371E-3,3.3519681834524369E-2,5.0585928674566601E-3,6.5132231556037134E-3,0,2.7412585699963039E-2,0.23036854312137026,0,1.7904883242067654E-3,3.7505423105270506E-4,6.2969070691648338E-4,3.2762654203516185E-2,3.1223843216382579E-3,0,0,7.0141079320003769E-2,4.2997379878224936E-3,1.9659356845100222E-2,3.8953928365549145E-2,4.1008080971375723E-3,6.2461757819288668E-3,1.5150350532261709E-2,3.7356281863529051E-5,1.388345641730479E-2,0,0.2796639972241467,2.8688007325280665E-2,3.5762387797322338E-5,0,7.4763590171122732E-2,4.8029947449257433E-2,8.9652932913439981E-2,7.7434806662345645E-3,6.0718200543876423E-2,2.5995003756595957E-3,1.8588532733534717E-2,4.0110075800018449E-2,8.129722046200405E-2,1.6932849973982759E-2,2.3003381233736579E-3,1.0046013068718364E-2]
["EU",{"$f":"SUM(B$44:B$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.13930476079623394},{"$f":"SUM(C$44:C$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.12867831216234768},{"$f":"IF(ISERR(C71),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B71,C71)","v":0.12867831216234768},{"$f":"(1+B71)*(1+D71)-1","v":0.2859085744540204},{"$f":"SUM(F$44:F$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.1192560744449746E-2},{"$f":"(E71*$E$76+F71*$F$76)/($E$76+$F$76)","v":4.9463847116066516E-2},null,{"$f":"SUM(I$44:I$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.9092461137177566E-3},{"$f":"SUM(J$44:J$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.1263468749716757E-2},{"$f":"SUM(K$44:K$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.7633948430334674E-2},{"$f":"SUM(L$44:L$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.44005699293677475},{"$f":"SUM(M$44:M$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.5377951071308463E-2},{"$f":"SUM(N$44:N$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.7531957062761924E-3},{"$f":"SUM(O$44:O$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(P$44:P$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.428014667607832E-3},{"$f":"SUM(Q$44:Q$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.45029822434402433},{"$f":"SUM(R$44:R$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$44:S$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.0460823639943757E-3},{"$f":"SUM(T$44:T$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.6421810713647748E-5},{"$f":"SUM(U$44:U$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.1878561509699555E-2},{"$f":"SUM(V$44:V$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.876955650231031E-2},{"$f":"SUM(W$44:W$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.8340796559097563E-4},{"$f":"SUM(X$44:X$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(Y$44:Y$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(Z$44:Z$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.3953999980482443E-3},{"$f":"SUM(AA$44:AA$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.4128838424436573E-5},{"$f":"SUM(AB$44:AB$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.5929154959429558E-5},{"$f":"SUM(AC$44:AC$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.16432371401542442},{"$f":"SUM(AD$44:AD$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.4749488168075083E-4},{"$f":"SUM(AE$44:AE$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.3797664184903615E-3},{"$f":"SUM(AF$44:AF$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.4190320926537911E-3},{"$f":"SUM(AG$44:AG$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.4763682616076914E-4},{"$f":"SUM(AH$44:AH$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.4794243789740473E-2},{"$f":"SUM(AI$44:AI$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(AJ$44:AJ$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(AK$44:AK$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.28277864820859383},{"$f":"SUM(AL$44:AL$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.136207780387764E-6},{"$f":"SUM(AM$44:AM$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(AN$44:AN$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(AO$44:AO$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.35030106754521334},{"$f":"SUM(AP$44:AP$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.2922797309934661},{"$f":"SUM(AQ$44:AQ$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.8149841238946435E-2},{"$f":"SUM(AR$44:AR$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.1238503738210724E-2},{"$f":"SUM(AS$44:AS$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.6811609555544322E-4},{"$f":"SUM(AT$44:AT$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.16862090501448343},{"$f":"SUM(AU$44:AU$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.635330774115254E-2},{"$f":"SUM(AV$44:AV$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.6238140245203789E-2},{"$f":"SUM(AW$44:AW$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.7269797599357751E-2},{"$f":"SUM(AX$44:AX$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.3607978217656475E-4},{"$f":"SUM(AY$44:AY$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.3840352664456728E-4}]
["Europe",{"$f":"SUM(B$44:B$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.17540764453542504},{"$f":"SUM(C$44:C$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.12881592008858433},{"$f":"IF(ISERR(C72),SUM(IF(ISERR($C$44:$C$71),0,$C$44:$C$71))/SUM(IF(ISERR($C$44:$C$71),0,$B$44:$B$71))*B72,C72)","v":0.12881592008858433},{"$f":"(1+B72)*(1+D72)-1","v":0.32681886174541153},{"$f":"SUM(F$44:F$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.2405201949433793E-2},{"$f":"(E72*$E$76+F72*$F$76)/($E$76+$F$76)","v":5.6206853883424217E-2},null,{"$f":"SUM(I$44:I$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.3463804319914353E-2},{"$f":"SUM(J$44:J$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.0003882599749263E-2},{"$f":"SUM(K$44:K$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.1630738921348994},{"$f":"SUM(L$44:L$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.52015277115091685},{"$f":"SUM(M$44:M$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.6246045722433403E-2},{"$f":"SUM(N$44:N$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.5811665525845916E-3},{"$f":"SUM(O$44:O$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(P$44:P$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":9.2205646379644578E-3},{"$f":"SUM(Q$44:Q$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.4815839071731432},{"$f":"SUM(R$44:R$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$44:S$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":9.9694525924943437E-4},{"$f":"SUM(T$44:T$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.5776275521743019E-5},{"$f":"SUM(U$44:U$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.991033901826866E-2},{"$f":"SUM(V$44:V$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.6339158155588265E-2},{"$f":"SUM(W$44:W$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.6036188128537933E-4},{"$f":"SUM(X$44:X$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(Y$44:Y$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(Z$44:Z$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.0125600759033966E-3},{"$f":"SUM(AA$44:AA$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.8242451483463869E-5},{"$f":"SUM(AB$44:AB$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.5794127114986369E-5},{"$f":"SUM(AC$44:AC$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.28528706883235805},{"$f":"SUM(AD$44:AD$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.4300477278343811E-4},{"$f":"SUM(AE$44:AE$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.1187938837939087E-3},{"$f":"SUM(AF$44:AF$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.3322949174163655E-3},{"$f":"SUM(AG$44:AG$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.3843324250325127E-4},{"$f":"SUM(AH$44:AH$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.4097141475545754E-2},{"$f":"SUM(AI$44:AI$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(AJ$44:AJ$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.9018549894803725E-3},{"$f":"SUM(AK$44:AK$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.27359386437512856},{"$f":"SUM(AL$44:AL$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.4053803456680979E-5},{"$f":"SUM(AM$44:AM$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.4441413263588342E-6},{"$f":"SUM(AN$44:AN$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(AO$44:AO$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.33666191776786542},{"$f":"SUM(AP$44:AP$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.33123869736388223},{"$f":"SUM(AQ$44:AQ$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.12497017347077434},{"$f":"SUM(AR$44:AR$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.2786079470200126E-2},{"$f":"SUM(AS$44:AS$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.6110439317947376E-4},{"$f":"SUM(AT$44:AT$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.17601355637094893},{"$f":"SUM(AU$44:AU$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.3318016891455511E-2},{"$f":"SUM(AV$44:AV$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.6615650659749182E-2},{"$f":"SUM(AW$44:AW$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.7708460766276349E-2},{"$f":"SUM(AX$44:AX$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.2933348535480838E-4},{"$f":"SUM(AY$44:AY$70*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A72&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.6283381483695239E-4}]
["EU",{"$f":"VLOOKUP(\"France\",A44:B60,2,FALSE)","v":0.13930476079623394},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"(1+B73)*(1+C73)-1","v":{"$error":"#REF!"}},{"$f":"F45","v":1.1192560744449746E-2},{"$f":"(E73*$E$76+F73*$F$76)/($E$76+$F$76)","v":{"$error":"#REF!"}}]
[]
[]
["Value of production in non-CDI countries, poverty-weighted",null,null,null,{"$f":"SUMPRODUCT($I$76:$AY$76,$I$77:$AY$77)","v":57022.889612784456},{"$f":"SUM(I76:AY76)-E76","v":352294.44486392592},null,null,9857.798216549756,7502.4532534022173,7081.5734708770824,3896.8681978087252,3696.5312361254782,29603.958046801301,25.613202883569588,1294.7983591838035,3269.6208621333685,19852.958539153431,7603.9471039489117,4915.1879671586048,4115.8954604287328,15984.606467482699,1376.5677012796993,14530.355839960637,6581.7141680995046,6611.922956249703,11002.587695857776,9887.1672238175142,4125.9724444527619,6388.4661667429573,5802.3927807311902,11526.185721694026,9174.9600990157451,6425.5529391939308,63617.196759692735,930.48342054614022,2167.1814145172129,10426.917882062196,29776.247274969573,1866.5621140865194,1247.9027449771456,5664.0760886979751,702.04747153785263,10345.562939064348,1740.4541223883034,1378.4119215359876,28744.381852855928,13651.896436699297,10545.109121292502,10993.049641031517,3384.1971497218856]
["PSE commodity (I.e., corresponds to product groups covered in agricultural subsidy estimates)?",null,null,null,null,null,null,null,1,0,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,0,0,1,1,1,0,0,0,1,0,0,1,0,0]
[]
[]
["Agricultural commodities--details"]
[{"$f":"\"Million $, \"&Index_year-4&\"-\"&Index_year-2&\" average\"","v":"Million $, 2008-2010 average"},null,null,null,null,"Elasticity of substition between imports and domestically produced goods:",null,null,null,null,null,3.6,null,{"$f":"\"Imports and exports of agricultural commodities, annual average, \" & Index_year-4&\"-\"&Index_year-2","v":"Imports and exports of agricultural commodities, annual average, 2008-2010"}]
[]
["Country name","Market price support","Payments based on output","Payments based on input use","Payments based on current A/An/R/I","Payments based on non-current A/An/R/I, production required","Payments based on non-current A/An/R/I, production not required","Transfers to producers from consumers","Total value of production (at farm gate)","Export subsidies","Other trade-distorting subsidies","Total trade-distorting subsidies","Subsidy rate","Country name","Imports","Exports","Apparent consumption","Import share of consumption","Import price elasticity","Tariff equivalent of subsidies"]
["Australia",0,0,616.64448740656042,123.08869256353285,1.9349029280959199E-5,513.95268752187621,0,36778.785497320911,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":996.70953340554604},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":996.70953340554604},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":2.7100120896546454E-2},"Australia",2450.4472313333331,15755.725531000002,{"$f":"I84/(1+B44)+O84-P84","v":23206.989759612508},{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.10559091276878509},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":3.2198727140323737},{"$f":"(1+1/(1+(1+B44)*O84/I84*(1+1/M84)))^(1/S84)-1","v":8.0258971481664165E-2}]
["Austria",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"Austria",56885.828212333377,33825.030236333267,419777.18777565972,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.13551433919923897},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":3.1121483788827398},0.12956153018360439]
["Belgium",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"Belgium",56885.828212333377,33825.030236333267,419777.18777565972,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.13551433919923897},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":3.1121483788827398},0.12956153018360439]
["Canada",3615.278376192844,1.3158020180333281,451.41146382522447,1873.3209090473867,175.69859539857802,289.72847219847262,-3605.0580276035575,38603.428631738025,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":10.220348589286459},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2558.7617086891696},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":2568.9820572784561},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":6.6548028201991183E-2},"Canada",9899.4557440000008,22175.485230000002,18067.670513213594,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.54790991106242182},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":1.6275243201752816},9.5799690922763414E-2]
["Czech Republic",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"Czech Republic",56885.828212333377,33825.030236333267,419777.18777565972,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.13551433919923897},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":3.1121483788827398},0.12956153018360439]
["Denmark",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"Denmark",56885.828212333377,33825.030236333267,419777.18777565972,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.13551433919923897},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":3.1121483788827398},0.12956153018360439]
["Finland",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"Finland",56885.828212333377,33825.030236333267,419777.18777565972,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.13551433919923897},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":3.1121483788827398},0.12956153018360439]
["France",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"France",56885.828212333377,33825.030236333267,419777.18777565972,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.13551433919923897},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":3.1121483788827398},0.12956153018360439]
["Germany",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"Germany",56885.828212333377,33825.030236333267,419777.18777565972,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.13551433919923897},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":3.1121483788827398},0.12956153018360439]
["Greece",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"Greece",56885.828212333377,33825.030236333267,419777.18777565972,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.13551433919923897},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":3.1121483788827398},0.12956153018360439]
["Hungary",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"Hungary",56885.828212333377,33825.030236333267,419777.18777565972,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.13551433919923897},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":3.1121483788827398},0.12956153018360439]
["Ireland",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"Ireland",56885.828212333377,33825.030236333267,419777.18777565972,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.13551433919923897},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":3.1121483788827398},0.12956153018360439]
["Italy",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"Italy",56885.828212333377,33825.030236333267,419777.18777565972,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.13551433919923897},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":3.1121483788827398},0.12956153018360439]
["Japan",39.827513971273547,1.6648723572062949,1.7033301858467524,1.5638588099898396,9.5921076421971414E-7,3.3405965479803683,-39.855272613692819,87.318871654463763,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":-2.7758642419271951E-2},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":6.6023601066384527},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":6.5746014642191808},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":7.5294164247060397E-2},"Japan",30438.493379333333,414.62148666666667,30075.33081862691,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":1.0120750977901629},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":-4.3470352044586491E-2},-2.7190064149735793E-3]
["Luxembourg",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"Luxembourg",56885.828212333377,33825.030236333267,419777.18777565972,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.13551433919923897},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":3.1121483788827398},0.12956153018360439]
["Netherlands",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"Netherlands",56885.828212333377,33825.030236333267,419777.18777565972,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.13551433919923897},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":3.1121483788827398},0.12956153018360439]
["New Zealand",46.392185177144256,0,20.526864159371211,0.40573107408520404,2.8519143357074688E-7,0,-45.198151694958113,12688.82252627227,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":1.1940334821861427},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":20.932595376052131},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":22.126628858238274},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":1.7437889774583085E-3},"New Zealand",1263.9521726666667,11462.049758333334,2453.1928815568681,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.5152273929086757},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":1.7451813855287674},9.777348223645399E-3]
["Norway",1530.53573478617,275.80023858875364,181.46554779496805,1121.4095868614875,442.88063033980069,0,-1701.0184739884244,3858.7156009429723,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":-170.48273920225438},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1800.1156884151094},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":1629.632949212855},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":0.42232522884418172},"Norway",2274.6658943333332,296.89851133333337,3867.744959014562,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.58811165638824359},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":1.482798037002323},0.12949467955130545]
["Poland",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"Poland",56885.828212333377,33825.030236333267,419777.18777565972,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.13551433919923897},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":3.1121483788827398},0.12956153018360439]
["Portugal",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"Portugal",56885.828212333377,33825.030236333267,419777.18777565972,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.13551433919923897},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":3.1121483788827398},0.12956153018360439]
["Slovakia",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"Slovakia",56885.828212333377,33825.030236333267,419777.18777565972,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.13551433919923897},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":3.1121483788827398},0.12956153018360439]
["South Korea",15.221359903120652,0,0.6529457862363709,0.55971732803855767,1.0118810694279843E-7,0.59952969354316565,-15.14187895959852,34.486644869594585,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":7.9480943522131753E-2},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1.5124280116405648},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":1.5919089551626966},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":4.6160157393745641E-2},"South Korea",7192.710535000002,361.99349799999999,6850.6592021966726,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":1.0499296962099136},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":-0.17974690635568899},-6.8023655701066055E-4]
["Spain",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"Spain",56885.828212333377,33825.030236333267,419777.18777565972,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.13551433919923897},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":3.1121483788827398},0.12956153018360439]
["Sweden",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"Sweden",56885.828212333377,33825.030236333267,419777.18777565972,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.13551433919923897},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":3.1121483788827398},0.12956153018360439]
["Switzerland",2341.0190828809418,268.97432937940044,192.25629762445942,1158.3682794783981,90.76057218272426,1135.8243185142462,-2342.1936823169617,6569.8217265190806,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":-1.1745994360198893},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2232.8913518307431},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":2231.7167523947232},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":0.3396921324952244},"Switzerland",2378.1495573333336,735.23254966666673,5348.1989056823204,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.44466363336012288},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":1.9992109199035579},0.1328331813319652]
["United Kingdom",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"United Kingdom",56885.828212333377,33825.030236333267,419777.18777565972,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.13551433919923897},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":3.1121483788827398},0.12956153018360439]
["United States",2996.597127278646,767.24881998697913,9512.7340494791661,8275.9504597981777,1.5894571940104166E-4,6370.5549151102705,-2969.4677937825522,312576.98958333331,{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Transfers to producers from consumers]]","v":27.12933349609375},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":21741.210866292313},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321[[#This Row],[Other trade-distorting subsidies]]","v":21768.340199788407},{"$f":"Table_Query_from_developmentdataSQL_201321[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321[[#This Row],[Total value of production (at farm gate)]]","v":6.964153128739807E-2},"United States",28121.584369666671,75994.434571999998,252230.58827437629,{"$f":"Table_Query_from_developmentdataSQL_20133922[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922[[#This Row],[Apparent consumption]]","v":0.11149157032086857},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922[[#This Row],[Import share of consumption]])","v":3.1986303468448734},0.11338958176765246]
["EU",null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"Austria\",$A$83:$T$110,COLUMN(),FALSE)","v":451980.87158464669},null,null,{"$f":"VLOOKUP(\"Austria\",$A$83:$T$110,COLUMN(),FALSE)","v":63192.784485944649},{"$f":"L111/I111","v":0.13981296213795619}]
["Europe",null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"Austria\",$A$83:$T$110,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$83:$T$110,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$83:$T$110,COLUMN(),FALSE)","v":462409.40891210875},null,null,{"$f":"VLOOKUP(\"Austria\",$A$83:$T$110,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$83:$T$110,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$83:$T$110,COLUMN(),FALSE)","v":67054.134187552234},{"$f":"L112/I112","v":0.14501031530761385}]
[]
["Note: EU data are for the EU27.",null,null,null,null,null,null,null,null,null,null,null,null,"Source: U.N. Statistics Division, COMTRADE database."]
[]
["Source: OECD, PSE-CSE database, http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE and http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE_EE",null,null,null,null,null,null,null,null,null,null,null,null,"\"Agricultural commodities\" are goods in Standard International Trade Classificiation, Revision 2 (SITC2) categories 00, 01, 02 (excluding 025), 041-045, 054.1, 054.2, 054.4, 054.81, 057, 06, 08 (excluding 081.42), and 22, per the definition in OECD, Agric"]
[]
["Calculations based on William Cline, World Trade and Global Poverty, ch. 3."]
[]
[]
[]
[{"$f":"\"EU agricultural subsidy breakout, \"&Index_year-2","v":"EU agricultural subsidy breakout, 2010"}]
["Country name","Payments","GDP, (current US$) (billion)","Share of GDP from agriculture (% of GDP)","Estimated share of EU subsidies","Estimated trade-distorting subsidies ($)","Estimated share of EU production","Estimated production (farmgate prices)","Estimated subsidy rate","Tariff equivalent of subsidies"]
["Austria",708.3,223.52861593599999,1.5291583724319935E-2,{"$f":"B124/$B$152","v":1.785223701157131E-2},{"$f":"E124*$L$89/1000","v":1.1281325660642303},{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":2.1191591084832741E-2},{"$f":"G124*$I$89/1000","v":9.5781938087881304},{"$f":"F124/H124","v":0.11778134673252826},{"$f":"(1+1/(1+(1+$B$49)*$O$89/$I$89*(1+1/I124)))^(1/$S$89)-1","v":0.12017234869815963}]
["Belgium",576,267.49584998400002,6.9372127763926983E-3,{"$f":"B125/$B$152","v":1.4517702271163457E-2},{"$f":"E125*$L$89/1000","v":0.91741403085274142},{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":1.1504825427680174E-2},{"$f":"G125*$I$89/1000","v":5.1999610242320902},{"$f":"F125/H125","v":0.176427097545067},0.14188106610981865]
["Bulgaria",272.60000000000002,19.251443712,4.9011982977390289E-2,6.8707042345818722E-3,0.43417893196259955,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":5.8498340641307666E-3},2.6440130989313797,0.16421209567308118,0.13814716958158124]
["Cyprus",33.1,12.320777216,null,8.3426379370748333E-4,5.2719452120183585E-2,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Czech Republic",563.4,82.049220607999999,2.3070497438311577E-2,1.4200127533981755E-2,0.89734559892783761,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":1.1735710508841304E-2},5.3043166644511901,0.16917270511802698,0.13970401624276541]
["Denmark",956.3,170.135371776,1.1823602952063084E-2,2.4102914378322245E-2,1.5231302737924941,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":1.2471607110787907E-2},5.6369278519951962,0.27020574216740784,0.16240263523958398]
["Estonia",61.7,8.0754263040000005,3.5360656678676605E-2,1.5551080384215022E-3,9.8271607124330113E-2,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":1.7703688073637341E-3},0.800172836578532,0.12281297568726623,0.1224788538968129]
["Finland",540.1,144.55960371200001,2.9113549739122391E-2,1.3612866313637818E-2,0.86023492719369044,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":2.6092763583223003E-2},11.793430026397262,7.2941877407015993E-2,9.3741038938553789E-2]
["France",8078.4,1480.999829504,2.2177370265126228E-2,0.20361077435306746,12.866731782709698,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":0.20363059259523278},92.037132722491407,0.13979935491368706,0.12955625916137281]
["Germany",5446.1,2078.7920896000001,8.7095322087407112E-3,0.13726537906073491,8.6741815163665201,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":0.11224935504623604},50.734561328612223,0.17097184422632694,0.14025470646402494]
["Greece",2443.6999999999998,152.21648588799999,3.1138138845562935E-2,6.159185597229537E-2,3.8921608805466041,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":2.9385447686137555E-2},13.281660257085493,0.29304776701167434,0.16593000568067473]
["Hungary",817.4,56.340037631999998,3.5269111394882202E-2,2.0602030966057307E-2,1.3018997028108175,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":1.2319401790715933E-2},5.5681339587692449,0.23381256852853868,0.15579531931331836]
["Ireland",1271.9000000000001,123.4890752,1.4311829581856728E-2,3.2057405414397222E-2,2.0257967115305586,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":1.0957252349234319E-2},4.9524684669798456,0.40904787683907179,0.17899223078868753]
["Italy",4134.7,1145.82224896,1.8945569172501564E-2,0.10421240204961725,6.585471863484079,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":0.13458692705331507},60.830716593456607,0.10825898875227881,0.11550481182712957]
["Latvia",91,11.220120575999999,4.1377708315849304E-2,2.2935953240900597E-3,0.14493867501319352,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":2.87833889999577E-3},1.3009541247360814,0.11140952033385233,0.11709526834920281]
["Lithuania",236.7,17.527068671999999,3.5062104463577271E-2,5.9658682770562322E-3,0.37699982830354839,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":3.8100022911562795E-3},1.7220481562963159,0.21892525300475821,0.15266219825376748]
["Luxembourg",34.700000000000003,26.474391552,2.9686149209737778E-3,8.7459074446071526E-4,5.5267824428107862E-2,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":4.8725670378411609E-4},0.2202307096618068,0.25095421302950377,0.15907658202694774]
["Malta",3.4,4.601833472,1.9187567755579948E-2,8.5694770350617616E-5,5.4152911543390988E-3,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":5.4743025285348891E-4},0.24742800281652344,2.1886330943529975E-2,4.0038769280141162E-2]
["Netherlands",807,440.32530841599998,1.9588502123951912E-2,2.0339905786161301E-2,1.2853352828093099,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":5.3475252662952784E-2},24.169791306810598,5.3179411708330564E-2,7.7206818339192296E-2]
["Poland",1847.1,251.03083110399999,3.5373110324144363E-2,4.6554944210184059E-2,2.9419365562293378,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":5.5052656703188249E-2},24.882747759757368,0.11823198083401801,0.12038322001529256]
["Portugal",636.6,124.96313548800001,2.4357879534363747E-2,1.604508553094211E-2,1.0139336320153736,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":1.8871193213658429E-2},8.5294183565516075,0.11887488567570988,0.12068257245408742]
["Romania",617.20000000000005,55.460974591999999,6.6561944782733917E-2,1.5556121253059177E-2,0.9830346177817918,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":2.288713697295151E-2},10.344548117111815,9.5029246966879963E-2,0.10826962672042995]
["Slovakia",245.8,45.761806335999999,3.8610123097896576E-2,6.195227809465239E-3,0.39149369580486781,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":1.0954241577608034E-2},4.9511076557960543,7.9071941678861002E-2,9.8130575247550755E-2]
["Slovenia",83.5,26.082652159999999,2.457258477807045E-2,2.1045627424342859E-3,0.13299317981979847,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":3.9735671897912416E-3},1.7959763617420006,7.4050629313852562E-2,9.4557777218142736E-2]
["Spain",5159.7,710.36003942399998,2.721109613776207E-2,{"$f":"B148/$B$152","v":0.13004685487590639},8.2180228732480725,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":0.11984020095841745},54.165478480064735,0.15172067345943716,0.13395767228201771]
["Sweden",702.5,306.01943449599997,1.8296336755156517E-2,{"$f":"B149/$B$152","v":1.7706051815090846E-2},1.1188947164480048,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":3.4712918018737084E-2},15.689574941355175,7.131453341663066E-2,9.2523228203537089E-2]
["United Kingdom",3306.8,1757.682860032,7.2278641164302826E-3,{"$f":"B150/$B$152","v":8.3345725469241877E-2},5.2668484674025091,{"$f":"Table_Query_from_developmentdataSQL_201423[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423[Share of GDP from agriculture (% of GDP)])","v":7.8764127447174287E-2},35.599878973178029,{"$f":"F150/H150","v":0.1479456846291726},0.13260930452772834]
[]
["Total",{"$f":"SUM(B124:B150)","v":39675.700000000004},null,null,null,{"$f":"SUM(F124:F150)","v":63.192784485944642},{"$f":"SUM(G124:G150)","v":1},{"$f":"SUM(H125:H150)","v":442.40267777585865},{"$f":"F152/H152","v":0.14283996833753568},{"$f":"(1+1/(1+(1+$B$49)*$O$89/$I$89*(1+1/I152)))^(1/$S$89)-1","v":0.13071954866815938}]
[]
["Source: Commission of the European Community, 4th FINANCIAL REPORT FROM THE COMMISSION TO THE EUROPEAN PARLIAMENT AND THE COUNCIL on the EUROPEAN AGRICULTURAL GUARANTEE FUND \n2011 FINANCIAL YEAR, http://eur-lex.europa.eu/LexUriServ/LexUriServ.do?uri=COM:2012:0484:FIN:EN:PDF, Annex 5;GDP and Agricultural GDP share from World Development Indicators."]
[]
[]
["Impediments to importation, from Doing Business"]
[]
[null,"Indicators",null,null,"Scores"]
["Country name","Trading Across Borders - Cost to import (US$ per container)","Trading Across Borders - Documents to import (number)","Trading Across Borders - Time to import (days)","Trading Across Borders - Cost to import (US$ per container)2","Trading Across Borders - Documents to import (number)3","Trading Across Borders - Time to import (days)4","Overall"]
["Australia",8,1060,7,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":4.9336165693043013},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":4.6748418867377968}]
["Austria",8,1180,5,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":4.3600637280934675},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":5.1654757881523672}]
["Belgium",10,1230,5,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":5.3125},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":4.1210833775889535},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":4.7733156713175298}]
["Canada",11,1610,4,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":2.3048327137546467},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":4.3525578742818514}]
["Czech Republic",20,1060,7,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":0.625},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":4.9336165693043013},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":2.7998418867377977}]
["Denmark",5,744,3,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":7.65625},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":6.4439723844928309},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":7.0106801887703369}]
["Finland",8,540,5,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":7.4190122145512483},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":6.1851252836382944}]
["France",11,1078,2,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":4.8475836431226762},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":7.9545454545454541},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":5.8819596992227101}]
["Germany",7,872,5,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":5.832182687201275},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":5.8124321078549706}]
["Greece",19,1153,6,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":1.09375},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":4.4891131173659051},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":3.1488331603340898}]
["Hungary",18,1015,7,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":1.5625},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":5.1486988847583648},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":3.1840359918891519}]
["Ireland",12,1109,4,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":4.375},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":4.6994158258098775},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":4.9945022449669292}]
["Italy",18,1245,4,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":1.5625},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":4.0493892724375993},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":3.8403267271761692}]
["Japan",11,880,5,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":5.7939458311205527},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":5.1746864891613962}]
["Luxembourg",7,1420,4,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":3.2129580456718001},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":5.2802663182542364}]
["Netherlands",6,895,5,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":7.1875},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":5.7222517259691985},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":5.9320384541109448}]
["New Zealand",9,855,6,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":5.9134360063728098},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":5.1861074566697241}]
["Norway",7,955,5,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":5.4354753053637817},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":5.6801963139091391}]
["Poland",18,884,5,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":1.5625},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":5.7748274030801916},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":4.0745636798146094}]
["Portugal",15,685,5,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":2.96875},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":6.7259691980881575},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":4.8603609448172644}]
["Slovakia",17,1530,7,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":2.03125},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":2.6872012745618692},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":2.51978678849032}]
["South Korea",7,790,3,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":6.224110462028678},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":6.6248928812822863}]
["Spain",10,1221,6,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":5.3125},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":4.164099840679766},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":4.4467454014387098}]
["Sweden",6,697,3,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":7.1875},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":6.6686139139670741},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":6.929310698595085}]
["Switzerland",9,1537,5,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":2.6537440254912372},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":4.4404525539516246}]
["United Kingdom",6,950,4,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":7.1875},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":5.4593733404142331},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":6.1853214165017141}]
["United States",5,1050,5,{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$191)*Standard_mean","v":7.65625},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$191)*Standard_mean","v":4.9814126394052041},{"$f":"(2-Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Time to import (days)]]/D$191)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$193:$G$193)","v":5.8413420919229466}]
["EU",{"$f":"SUM(B$161:B$187*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":10.580032924024794},{"$f":"SUM(C$161:C$187*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":1018.9614931448091},{"$f":"SUM(D$161:D$187*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":4.3968368245147591},{"$f":"(2-B188/B$191)*Standard_mean","v":5.0406095668633775},5.1297645043530089,5.5032350658371785,4.9593904331366225]
["Europe",{"$f":"SUM(B$161:B$187*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":10.481256638823799},{"$f":"SUM(C$161:C$187*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":1029.6309619845917},{"$f":"SUM(D$161:D$187*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":4.4211485541498465},5.0869109505513439,5.0787686362924456,5.478370796892202,4.9130890494486561]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Documents_to_import__number\"))","v":10.666666666666666},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Cost_to_import__US__per_container\"))","v":1046.1111111111111},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Time_to_import__days\"))","v":4.8888888888888893},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL24[Trading Across Borders - Cost to import (US$ per container)2])","v":5},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL24[Trading Across Borders - Documents to import (number)3])","v":5},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL24[Trading Across Borders - Time to import (days)4])","v":5.0000000000000009}]
[]
["Weight",null,null,null,{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331}]
[]
[]
["Services Trade Restrictions Index"]
[null,"STRI","Score"]
["Australia",15.9,{"$f":"(2-B198/$B$228)*Standard_mean","v":5.8051592730115313}]
["Austria",17.5,5.3830369357045154]
["Belgium",22.3,4.1166699237834674]
["Canada",23.1,3.905608755129959]
["Czech Republic",17.899999999999999,5.2775063513777614]
["Denmark",21.8,4.248583154191909]
["Finland",24.7,3.4834864178229443]
["France",26.2,3.0877467265976168]
["Germany",18.3,5.1719757670510074]
["Greece",18,5.251123705296072]
["Hungary",18.2,5.198358413132695]
["Ireland",13.3,6.4911080711354305]
["Italy",27.9,2.6392417432089124]
["Japan",24.7,3.4834864178229443]
["Luxembourg",17.8,5.303888997459449]
["Netherlands",12,6.834082470197381]
["New Zealand",10.3,7.2825874535860855]
["Norway",23.3,3.852843462966582]
["Poland",11.9,6.8604651162790695]
["Portugal",23.9,3.6945475864764523]
["Slovakia",23.5,3.800078170803205]
["South Korea",22,4.195817862028532]
["Spain",14.5,6.1745163181551703]
["Sweden",15.3,5.9634551495016623]
["Switzerland",12.9,6.5966386554621845]
["United Kingdom",15.3,5.9634551495016623]
["United States",19.2,4.93453195231581]
["EU",{"$f":"SUM(B$198:B$224*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A225&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A225&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":19.46638706297777},4.8642519962829809]
["Europe",{"$f":"SUM(B$198:B$224*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A226&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A226&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":19.384182397394305},4.8859397622665011]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!STRI\"))","v":18.951851851851853}]

{"sheet":"Trade 2011","index":25,"n_rows":203,"n_cols":51,"rows_kept":203,"cut":false,"hidden":false,"merged":[[100,13,100,19],[138,0,138,8],[143,1,143,3],[143,4,143,7],[2,1,2,2],[36,6,37,6],[100,0,100,9]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Trade"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2011}]
[]
[null,"Measured protection"]
["Country name","Ad valorem protection","Score","Impediments to imports","Services trade restrictions","Composite"]
["Australia",{"$f":"G39","v":3.3661505286231817E-2},{"$f":"(2-B5/$B$30)*Standard_mean","v":7.494425601079322},{"$f":"H146","v":4.6748418867377968},{"$f":"C178","v":5.8051592730115313},{"$f":"SUMPRODUCT(C5:E5,$C$32:$E$32)","v":6.9308193457781577}]
["Austria",{"$f":"G40","v":4.592839982465919E-2},6.5813465023167677,{"$f":"H147","v":5.1654757881523672},{"$f":"C179","v":5.3830369357045154},{"$f":"SUMPRODUCT(C6:E6,$C$32:$E$32)","v":6.2545739672196854}]
["Belgium",5.2696901986386734E-2,6.077537014557457,4.7733156713175298,4.1166699237834674,5.6694009603057181]
["Canada",7.4423357558129191E-2,4.4603410396017171,4.3525578742818514,3.905608755129959,4.3775266083777646]
["Denmark",5.5112795553281392E-2,5.897711394156449,7.0106801887703369,4.248583154191909,5.8306914634876179]
["Finland",4.2813309820867569E-2,6.813216399324209,6.1851252836382944,3.4834864178229443,6.3184887621758117]
["France",5.0000322627761135E-2,6.27825531720549,5.8819596992227101,3.0877467265976168,5.8299047911316579]
["Germany",5.0481091348674179E-2,6.2424695795006979,5.8124321078549706,5.1719757670510074,6.0549031689887709]
["Greece",5.3042434196357985E-2,6.0518175272099741,3.1488331603340898,5.251123705296072,5.5888577536112516]
["Ireland",5.7930261526674805E-2,5.6879949672546468,4.9945022449669292,6.4911080711354305,5.7016975149537803]
["Italy",4.6276185512792167E-2,6.5554592786442889,3.8626315598899241,2.6392417432089124,5.7293286218705717]
["Japan",0.12374543646004253,0.78908103065831625,5.2081437382320281,3.4834864178229443,1.6782645425006089]
["Netherlands",4.2669317369355503E-2,6.8239343929813145,5.9320384541109448,6.834082470197381,6.7137159102745265]
["New Zealand",1.8376267472157266E-2,8.6321733108950269,5.1653958262926665,7.2825874535860855,8.0301278931561146]
["Norway",0.21690575082920846,-6.1452523181909857,5.6801963139091391,3.852843462966582,-3.4173092665337745]
["Portugal",4.6337164533774511E-2,6.5509203409899737,4.8603609448172644,3.6945475864764523,5.9825538221541947]
["South Korea",0.19847044174241701,-4.7730309011366678,6.5451165934437308,4.195817862028532,-2.2371563689184679]
["Spain",4.8938925371965758E-2,6.3572597992864877,4.1058363105296189,6.1745163181551703,6.0529889280504641]
["Sweden",4.2339009985114875E-2,6.8485206293569734,6.929310698595085,5.9634551495016623,6.7479862030298241]
["Switzerland",0.16837700118618767,-2.5330433072375325,4.4404525539516246,6.5966386554621845,-0.5201460792514232]
["United Kingdom",4.7623382407877932E-2,6.4551814680731461,5.745365229565973,5.9634551495016623,6.3049886484383135]
["United States",3.6838331084967771E-2,7.2579604363916559,5.8413420919229466,4.93453195231581,6.7904545828235863]
[{"$f":"'CDI 2013'!B30","v":"EU"},{"$f":"G61","v":5.0432348086316921E-2},6.2460977556396946,{"$f":"H168","v":6.1171779740188912},{"$f":"C200","v":5.2520520528156105},{"$f":"SUMPRODUCT(C27:E27,$C$32:$E$32)","v":6.1057270700840842}]
[{"$f":"'CDI 2013'!B31","v":"Europe"},{"$f":"G62","v":5.5381779330556692E-2},5.8776897444906027,{"$f":"H169","v":6.0376204453234745},{"$f":"C201","v":5.26001258452823},{"$f":"SUMPRODUCT(C28:E28,$C$32:$E$32)","v":5.8204714370994157}]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Measured_protection\"))","v":6.7173230419204727E-2}]
[]
["Weight",null,0.75,{"$f":"1/8","v":0.125},{"$f":"1/8","v":0.125}]
[]
[]
["Overall protection, 2007, excluding quotas on textitles and apparel",null,null,null,null,null,null,null,"Details by sector"]
[]
[null,null,"Agricultural commodities",null,null,"Everything else","Total"]
["Country name","Tariffs","Subsidies, preliminary","Subsidies","Total","Tariffs",null,null,"Animal products nec","Beverages and tobacco products","Bovine cattle, sheep and goats, horses","Bovine meat products","Cereal grains nec","Chemical, rubber, plastic products","Coal","Crops nec","Dairy products","Electricity","Electronic equipment","Ferrous metals","Fishing","Food products nec","Forestry","Gas","Gas manufacture, distribution","Leather products","Machinery and equipment nec","Manufactures nec","Meat products nec","Metal products","Metals nec","Mineral products nec","Minerals nec","Motor vehicles and parts","Oil","Oil seeds","Paddy rice","Paper products, publishing","Petroleum, coal products","Plant-based fibers","Processed rice","Sugar","Sugar cane, sugar beet","Textiles","Transport equipment nec","Vegetable oils and fats","Vegetables, fruit, nuts","Wearing apparel","Wheat","Wood products","Wool, silk-worm cocoons"]
["Australia",{"$f":"SUMPRODUCT(I39:AY39,$I$66:$AY$66,$I$67:$AY$67)/$E$66","v":7.2993942093388629E-3},{"$f":"IF(ISNA(VLOOKUP(A39,$A$109:$J$135,10,FALSE)),T74,VLOOKUP(A39,$A$109:$J$135,10,FALSE))","v":9.2454308807503605E-2},{"$f":"IF(ISERR(C39),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B39,C39)","v":9.2454308807503605E-2},{"$f":"IF(ISNA(D39),B39,(1+B39)*(1+D39)-1)","v":0.10042856346318052},{"$f":"SUM(I39:AY39*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":2.2854492448816634E-2},{"$f":"(E39*$E$66+F39*$F$66)/($E$66+$F$66)","v":3.3661505286231817E-2},null,1.1978079779492356E-3,3.4679664207784427E-2,0,0,0,1.1130158428946551E-2,0,1.5803691634697377E-5,9.9199630548337484E-2,0,6.462227377861696E-3,3.7214020779558106E-2,1.3587782521870284E-3,1.8276342411523649E-2,2.266023700391695E-3,0,5.0000001647192371E-2,8.1410076483141247E-2,3.7153005925836306E-2,2.5391956400096324E-2,1.185788292437996E-2,5.0558745198784769E-2,9.4755151893194632E-3,3.1821684478270731E-2,5.6181558433694581E-3,0.10200633742615429,0,1.7041404318248035E-2,0,2.6582267855865951E-2,0,0,0,6.8222213974039643E-5,0,8.3388086116602436E-2,1.1214834979716894E-2,1.0802792924043602E-2,4.3119342701201917E-3,0.16035335368708431,0,4.0636597829837327E-2,9.1019171652289496E-3]
["Austria",{"$f":"SUMPRODUCT(I40:AY40,$I$66:$AY$66,$I$67:$AY$67)/$E$66","v":0.13930476079623397},{"$f":"IF(ISNA(VLOOKUP(A40,$A$109:$J$135,10,FALSE)),T75,VLOOKUP(A40,$A$109:$J$135,10,FALSE))","v":0.10640343227920135},{"$f":"IF(ISERR(C40),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B40,C40)","v":0.10640343227920135},{"$f":"IF(ISNA(D40),B40,(1+B40)*(1+D40)-1)","v":0.26053069775698767},{"$f":"SUM(I40:AY40*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},{"$f":"(E40*$E$66+F40*$F$66)/($E$66+$F$66)","v":4.592839982465919E-2},null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761929E-3,0,6.428014667607832E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859383,5.136207780387764E-6,0,0,0.35030106754521334,0.29227973099346605,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152547E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Belgium",0.13930476079623397,0.1490479861968137,{"$f":"IF(ISERR(C41),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B41,C41)","v":0.1490479861968137},0.30911584105735512,{"$f":"SUM(I41:AY41*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},5.2696901986386734E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097563E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Canada",0.2722057175867969,0.10222146597092174,{"$f":"IF(ISERR(C42),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B42,C42)","v":0.10222146597092174},0.40225245105510776,{"$f":"SUM(I42:AY42*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":2.1360465188202973E-2},7.4423357558129191E-2,null,3.4025192583899133E-2,0.10297739733782268,0,6.9887446052128571E-2,5.2906519726268683E-2,7.3021147145743487E-3,0,4.9329346898578635E-3,2.1027951497755644,0,7.4839943056040402E-4,3.5472915152406529E-4,4.5669038638015309E-3,3.5808370588064978E-2,2.2585876657236635E-3,1.5542047764658664E-2,0,0.11241281373675008,6.5862638191033435E-3,1.9323886608460083E-2,0.71098991822511015,1.8810415343625705E-2,7.7380754069378364E-4,1.088636231071932E-2,2.1859124732005383E-5,4.8345690752533449E-2,0,0,0,2.8609928606363848E-5,3.9329992834363538E-3,0,0,4.5815059696444095E-2,0,9.8368371613834091E-2,5.1787940787413292E-2,4.2023724158360989E-2,1.2803071831231685E-2,0.1651228957875735,0.43488876578450625,2.670892131023761E-2,0]
["Denmark",0.13930476079623394,0.16426918300091686,{"$f":"IF(ISERR(C43),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B43,C43)","v":0.16426918300091686},0.32645742304128622,{"$f":"SUM(I43:AY43*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},5.5112795553281392E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677475,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.412883842443656E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075094E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.1686209050144834,5.635330774115254E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Finland",0.13930476079623397,8.6776989020298512E-2,{"$f":"IF(ISERR(C44),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B44,C44)","v":8.6776989020298512E-2},0.23817019751462243,{"$f":"SUM(I44:AY44*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},4.2813309820867569E-2,null,8.9092461137177566E-3,7.1263468749716785E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402439,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["France",0.13930476079623394,0.13205834489888146,{"$f":"IF(ISERR(C45),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B45,C45)","v":0.13205834489888146},0.28975946184240065,{"$f":"SUM(I45:AY45*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449744E-2},5.0000322627761135E-2,null,8.9092461137177566E-3,7.1263468749716771E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210721E-2,1.6811609555544322E-4,0.16862090501448337,5.6353307741152533E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Germany",0.13930476079623394,0.13508740024244137,{"$f":"IF(ISERR(C46),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B46,C46)","v":0.13508740024244137},0.2932104790160337,{"$f":"SUM(I46:AY46*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},5.0481091348674179E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647748E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097563E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.35030106754521334,0.29227973099346605,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544322E-4,0.16862090501448343,5.6353307741152547E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Greece",0.13930476079623397,0.15122499177445992,{"$f":"IF(ISERR(C47),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B47,C47)","v":0.15122499177445992},0.3115961138762473,{"$f":"SUM(I47:AY47*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},5.3042434196357985E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402439,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Ireland",0.13930476079623397,0.18202046337913691,{"$f":"IF(ISERR(C48),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B48,C48)","v":0.18202046337913691},0.34668154128642104,{"$f":"SUM(I48:AY48*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449744E-2},5.7930261526674805E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152533E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Italy",0.13930476079623394,0.1085946357648444,{"$f":"IF(ISERR(C49),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B49,C49)","v":0.1085946357648444},0.26302714632005419,{"$f":"SUM(I49:AY49*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449744E-2},4.6276185512792167E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677475,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542437,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544322E-4,0.16862090501448337,5.635330774115254E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Japan",0.69686541304656491,-2.2950991849468583E-3,{"$f":"IF(ISERR(C50),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B50,C50)","v":-2.2950991849468583E-3},0.69297093862011705,{"$f":"SUM(I50:AY50*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":3.1609771400115158E-2},0.12374543646004253,null,2.1548611383426265E-2,0.12959542113949046,0.23787222247380641,0.11468642644987932,0.1923760299127901,6.0149058819820335E-4,0,0.30973943856931635,0.79856254275947225,0,0,1.4054295946724606E-4,3.3968118429014343E-2,0.17866465575508805,1.8255865271529635E-2,8.8412888157194773E-3,0,0.20783622324750048,4.7684939168590803E-5,9.5285949612147532E-3,0.12418488988303024,3.3539189638987876E-4,2.542539324193955E-3,2.5864858664354367E-5,2.9595531184252832E-3,0,0,0.80384700061487935,4.865265202331762,2.6186747316230512E-4,2.8014690741388491E-3,0,5.3037390176697095,0.38218856694230968,0,4.3639989039617848E-2,0,2.6690671816000187E-2,0.12414246188146687,8.7177355161557862E-2,1.2371527621101059,3.2883669770686539E-3,4.4407407669457409E-2]
["Netherlands",0.13930476079623394,8.5869772960450508E-2,{"$f":"IF(ISERR(C51),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B51,C51)","v":8.5869772960450508E-2},0.23713660193856678,{"$f":"SUM(I51:AY51*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},4.2669317369355503E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.412883842443656E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.1686209050144834,5.635330774115254E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["New Zealand",2.9666585512340897E-3,8.6759023574178862E-3,{"$f":"IF(ISERR(C52),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B52,C52)","v":8.6759023574178862E-3},1.1668299348570166E-2,{"$f":"SUM(I52:AY52*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.9462028918055534E-2},1.8376267472157266E-2,null,6.8739558908423955E-4,1.8423673368696002E-2,0,0,0,6.4190574126610335E-3,0,4.4001859655486654E-3,1.2769446702159312E-2,0,1.0177489262263119E-2,2.5842034201931832E-2,5.9673759792716781E-3,1.6006653579759899E-2,1.079310377892224E-4,0,0,9.4851463127161958E-2,3.4993444808190735E-2,1.9527370323321785E-2,2.7590065662542341E-2,4.3022348033705207E-2,7.5991816521703177E-3,2.9676709953471395E-2,5.3068486049470577E-5,6.8477913317098169E-2,0,0,0,2.2793959522256014E-3,1.7056769144292704E-5,0,0,0,0,9.2186536651802153E-2,1.5170132201363977E-2,8.029403174373077E-4,3.069309282664848E-5,0.16462053064766785,0,4.4003866608861346E-2,0]
["Norway",1.0416726896199113,0.1320152873013507,{"$f":"IF(ISERR(C53),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B53,C53)","v":0.1320152873013507},1.3112046963154058,{"$f":"SUM(I53:AY53*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":3.9780936965203406E-2},0.21690575082920846,null,0.10797757099467394,0.24882170794329547,2.1579821467234708,2.3217559040925111,0.3887018188940774,8.0696697425815315E-5,0,0.12074185323604433,1.1407284978938086,0,0,0,2.3865492751163515E-3,0.29141800725637446,7.4878720581751971E-4,0,0,0,1.7617983498408861E-7,0,3.0217894272007175,0,0,0,0,0,0,0.24498430374433788,0.23371275899521807,0,0,0,0.17243903756996901,0.58485576512486592,1.8962898156526351,1.6879643407377121E-2,0,0.2342092717819961,0.19980100242887028,1.3241747478727778E-2,1.1028223584070291,0,1.3751305112027554E-2]
["Portugal",0.13930476079623394,0.1089788305373347,{"$f":"IF(ISERR(C54),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B54,C54)","v":0.1089788305373347},0.26346486125342539,{"$f":"SUM(I54:AY54*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},4.6337164533774511E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761929E-3,0,6.428014667607832E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075094E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.1686209050144834,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["South Korea",0.7293330252500887,-5.0897211014755417E-4,{"$f":"IF(ISERR(C55),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B55,C55)","v":-5.0897211014755417E-4},0.72845284297107926,{"$f":"SUM(I55:AY55*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":0.11268672189507911},0.19847044174241701,null,0.19954288757891875,0.32044021272074025,0.27242630947877905,0.26056949681877623,5.1181912567321168,4.553579292153434E-2,2.9582592419736546E-3,0.11543952397732669,0.76528071709839773,5.0000000396842235E-2,1.2217456271533944E-2,1.8172715001513438E-3,0.18669779011433915,0.29304651843982427,4.1944858870397686E-2,2.9999998706073464E-2,5.0000001472002988E-2,0.11443809780421219,5.9607592044393629E-2,4.9690653725010414E-2,0.26241683700029056,6.7058242240175217E-2,3.1946348201728349E-2,7.0399821480655905E-2,1.9556045333666113E-2,8.3290408527469051E-2,3.0502623762106912E-2,1.7976848105028826,3.1500000288389343,4.5724903236724918E-3,4.0621732642049671E-2,6.4096509768714451E-3,3.1500001036185332,0.10072321334322126,2.9999999591697742E-2,0.10117234308389159,2.4782538034616747E-2,0.54227847604573143,0.62321454457753434,0.12806134293899873,2.4931148696732335E-2,3.9461233612747705E-2,3.8001563397980859E-2]
["Spain",0.13930476079623397,0.125371073266066,{"$f":"IF(ISERR(C56),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B56,C56)","v":0.125371073266066},0.28214062143439622,{"$f":"SUM(I56:AY56*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},4.8938925371965758E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761924E-3,0,6.4280146676078311E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.35030106754521334,0.29227973099346605,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448335,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Sweden",0.13930476079623397,8.3788690511177766E-2,{"$f":"IF(ISERR(C57),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B57,C57)","v":8.3788690511177766E-2},0.23476561479650093,{"$f":"SUM(I57:AY57*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449744E-2},4.2339009985114875E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.3503010675452134,0.29227973099346605,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152533E-2,1.6238140245203789E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Switzerland",0.77309632771463832,0.1284849828028245,{"$f":"IF(ISERR(C58),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B58,C58)","v":0.1284849828028245},1.0009125788888049,{"$f":"SUM(I58:AY58*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":3.362158554405683E-2},0.16837700118618767,null,9.8657951755101794E-2,0.25182212330648729,1.289482852081919,1.925873928045994,0.22190205639920249,3.1731286035418328E-4,0,2.5936646625771678E-2,1.0602127282288176,0,6.2758423782163127E-5,3.4654916983967513E-4,8.9320237342880855E-4,0.14621572844042569,3.4325646083232225E-3,0,0,8.9657563999755001E-4,2.6354613101651006E-4,1.1122117769621781E-3,2.3978715846645065,1.256168823762419E-3,4.0473048641895745E-5,1.0628282040933716E-3,4.3033961432893968E-4,8.1317644703430062E-4,0,0.10723624278431784,1.8617614852880155E-3,2.0192193819662807E-3,1.5166498236841546E-4,0,2.7649240025732036E-3,1.4278460568282527,0.79515757637530837,7.6942560922762165E-2,4.029274061076459E-5,0.37742301463150457,0.19892861703376724,3.1108092729592619E-2,0.3363033797683076,4.9497969861366268E-4,6.096168975092792E-3]
["United Kingdom",0.13930476079623394,0.11708257139039246,{"$f":"IF(ISERR(C59),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B59,C59)","v":0.11708257139039246},0.27269749178757285,{"$f":"SUM(I59:AY59*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449744E-2},4.7623382407877932E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.4280146676078311E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.412883842443656E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859383,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210721E-2,1.6811609555544325E-4,0.1686209050144834,5.635330774115254E-2,1.6238140245203789E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["United States",4.1564172573090225E-2,0.11193946776617136,{"$f":"IF(ISERR(C60),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B60,C60)","v":0.11193946776617136},0.15815631169523447,{"$f":"SUM(I60:AY60*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.7201626852923438E-2},3.6838331084967771E-2,null,1.0139053149475724E-3,0.17707829564347802,3.8824796005163371E-3,3.3519681834524369E-2,5.0585928674566601E-3,6.5132231556037134E-3,0,2.7412585699963039E-2,0.23036854312137026,0,1.7904883242067654E-3,3.7505423105270506E-4,6.2969070691648338E-4,3.2762654203516185E-2,3.1223843216382579E-3,0,0,7.0141079320003769E-2,4.2997379878224936E-3,1.9659356845100222E-2,3.8953928365549145E-2,4.1008080971375723E-3,6.2461757819288668E-3,1.5150350532261709E-2,3.7356281863529051E-5,1.388345641730479E-2,0,0.2796639972241467,2.8688007325280665E-2,3.5762387797322338E-5,0,7.4763590171122732E-2,4.8029947449257433E-2,8.9652932913439981E-2,7.7434806662345645E-3,6.0718200543876423E-2,2.5995003756595957E-3,1.8588532733534717E-2,4.0110075800018449E-2,8.129722046200405E-2,1.6932849973982759E-2,2.3003381233736579E-3,1.0046013068718364E-2]
["EU",{"$f":"SUM(B$39:B$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.139304760796234},{"$f":"SUM(C$39:C$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.13478029615500098},{"$f":"IF(ISERR(C61),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B61,C61)","v":0.13478029615500098},{"$f":"(1+B61)*(1+D61)-1","v":0.29286059386715313},{"$f":"SUM(F$39:F$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.1192560744449747E-2},5.0432348086316921E-2]
["Europe",{"$f":"SUM(B$39:B$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.16589273822300571},{"$f":"SUM(C$39:C$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.13458493761907514},{"$f":"IF(ISERR(C62),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B62,C62)","v":0.13458493761907514},{"$f":"(1+B62)*(1+D62)-1","v":0.32280433966728173},{"$f":"SUM(F$39:F$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.2096375997162416E-2},5.5381779330556692E-2]
["EU",{"$f":"VLOOKUP(\"France\",A39:B55,2,FALSE)","v":0.13930476079623394},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"(1+B63)*(1+C63)-1","v":{"$error":"#REF!"}},{"$f":"F40","v":1.1192560744449746E-2},{"$error":"#REF!"}]
[]
[]
["Value of production in non-CDI countries, poverty-weighted",null,null,null,{"$f":"SUMPRODUCT($I$66:$AY$66,$I$67:$AY$67)","v":57022.889612784456},{"$f":"SUM(I66:AY66)-E66","v":352294.44486392592},null,null,9857.798216549756,7502.4532534022173,7081.5734708770824,3896.8681978087252,3696.5312361254782,29603.958046801301,25.613202883569588,1294.7983591838035,3269.6208621333685,19852.958539153431,7603.9471039489117,4915.1879671586048,4115.8954604287328,15984.606467482699,1376.5677012796993,14530.355839960637,6581.7141680995046,6611.922956249703,11002.587695857776,9887.1672238175142,4125.9724444527619,6388.4661667429573,5802.3927807311902,11526.185721694026,9174.9600990157451,6425.5529391939308,63617.196759692735,930.48342054614022,2167.1814145172129,10426.917882062196,29776.247274969573,1866.5621140865194,1247.9027449771456,5664.0760886979751,702.04747153785263,10345.562939064348,1740.4541223883034,1378.4119215359876,28744.381852855928,13651.896436699297,10545.109121292502,10993.049641031517,3384.1971497218856]
["PSE commodity (I.e., corresponds to product groups covered in agricultural subsidy estimates)?",null,null,null,null,null,null,null,1,0,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,0,0,1,1,1,0,0,0,1,0,0,1,0,0]
[]
[]
["Agricultural commodities--details"]
[{"$f":"\"Million $, \"&Index_year-4&\"-\"&Index_year-2&\" average\"","v":"Million $, 2007-2009 average"},null,null,null,null,"Elasticity of substition between imports and domestically produced goods:",null,null,null,null,null,3.6,null,{"$f":"\"Imports and exports of agricultural commodities, annual average, \" & Index_year-4&\"-\"&Index_year-2","v":"Imports and exports of agricultural commodities, annual average, 2007-2009"}]
[]
["Country name","Market price support","Payments based on output","Payments based on input use","Payments based on current A/An/R/I","Payments based on non-current A/An/R/I, production required","Payments based on non-current A/An/R/I, production not required","Transfers to producers from consumers","Total value of production (at farm gate)","Export subsidies","Other trade-distorting subsidies","Total trade-distorting subsidies","Subsidy rate","Country name","Imports","Exports","Apparent consumption","Import share of consumption","Import price elasticity","Tariff equivalent of subsidies"]
["Australia",0,0,739.1714339781696,61.590499563518627,1.1657574177566999E-5,672.94791952296771,0,33493.468666084787,{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1137.2358991319591},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Other trade-distorting subsidies]]","v":1137.2358991319591},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total value of production (at farm gate)]]","v":3.3953960112931357E-2},"Australia",2221.3167476666663,14355.202111666667,{"$f":"I74/(1+B39)+O74-P74","v":21116.872909685721},{"$f":"Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Apparent consumption]]","v":0.10519155734691239},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Import share of consumption]])","v":3.2213103935511151},{"$f":"(1+1/(1+(1+B39)*O74/I74*(1+1/M74)))^(1/S74)-1","v":9.2454308807503605E-2}]
["Austria",35870.793917580682,1466.3244370492648,15628.069713180352,21858.021080618306,270.91273820753577,46818.57155890658,-36158.169817032824,456858.04494973616,{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Transfers to producers from consumers]]","v":-287.37589945214131},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62497.157379404984},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Other trade-distorting subsidies]]","v":62209.781479952842},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total value of production (at farm gate)]]","v":0.1361687337404712},"Austria",65601.279283000025,38296.472332999911,428302.02970403177,{"$f":"Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Apparent consumption]]","v":0.15316593136000844},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Import share of consumption]])","v":3.0486026471039698},0.12263145781253382]
["Belgium",35870.793917580682,1466.3244370492648,15628.069713180352,21858.021080618306,270.91273820753577,46818.57155890658,-36158.169817032824,456858.04494973616,{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Transfers to producers from consumers]]","v":-287.37589945214131},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62497.157379404984},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Other trade-distorting subsidies]]","v":62209.781479952842},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total value of production (at farm gate)]]","v":0.1361687337404712},"Belgium",65601.279283000025,38296.472332999911,428302.02970403177,{"$f":"Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Apparent consumption]]","v":0.15316593136000844},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Import share of consumption]])","v":3.0486026471039698},0.12263145781253382]
["Canada",3053.4342217682793,1.3158020180333281,490.3124812459593,1765.2436160083598,208.30092254525186,615.59373257351501,-3042.3063020997452,36790.363155755949,{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Transfers to producers from consumers]]","v":11.127919668534105},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2668.8192268317357},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Other trade-distorting subsidies]]","v":2679.9471465002698},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total value of production (at farm gate)]]","v":7.2843726362646272E-2},"Canada",9330.6090553333343,21050.603338333331,17198.570259802345,{"$f":"Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Apparent consumption]]","v":0.54252236752152949},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Import share of consumption]])","v":1.646919476922494},0.10222146597092174]
["Denmark",35870.793917580682,1466.3244370492648,15628.069713180352,21858.021080618306,270.91273820753577,46818.57155890658,-36158.169817032824,456858.04494973616,{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Transfers to producers from consumers]]","v":-287.37589945214131},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62497.157379404984},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Other trade-distorting subsidies]]","v":62209.781479952842},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total value of production (at farm gate)]]","v":0.1361687337404712},"Denmark",65601.279283000025,38296.472332999911,428302.02970403177,{"$f":"Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Apparent consumption]]","v":0.15316593136000844},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Import share of consumption]])","v":3.0486026471039698},0.12263145781253382]
["Finland",35870.793917580682,1466.3244370492648,15628.069713180352,21858.021080618306,270.91273820753577,46818.57155890658,-36158.169817032824,456858.04494973616,{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Transfers to producers from consumers]]","v":-287.37589945214131},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62497.157379404984},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Other trade-distorting subsidies]]","v":62209.781479952842},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total value of production (at farm gate)]]","v":0.1361687337404712},"Finland",65601.279283000025,38296.472332999911,428302.02970403177,{"$f":"Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Apparent consumption]]","v":0.15316593136000844},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Import share of consumption]])","v":3.0486026471039698},0.12263145781253382]
["France",35870.793917580682,1466.3244370492648,15628.069713180352,21858.021080618306,270.91273820753577,46818.57155890658,-36158.169817032824,456858.04494973616,{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Transfers to producers from consumers]]","v":-287.37589945214131},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62497.157379404984},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Other trade-distorting subsidies]]","v":62209.781479952842},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total value of production (at farm gate)]]","v":0.1361687337404712},"France",65601.279283000025,38296.472332999911,428302.02970403177,{"$f":"Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Apparent consumption]]","v":0.15316593136000844},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Import share of consumption]])","v":3.0486026471039698},0.12263145781253382]
["Germany",35870.793917580682,1466.3244370492648,15628.069713180352,21858.021080618306,270.91273820753577,46818.57155890658,-36158.169817032824,456858.04494973616,{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Transfers to producers from consumers]]","v":-287.37589945214131},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62497.157379404984},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Other trade-distorting subsidies]]","v":62209.781479952842},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total value of production (at farm gate)]]","v":0.1361687337404712},"Germany",65601.279283000025,38296.472332999911,428302.02970403177,{"$f":"Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Apparent consumption]]","v":0.15316593136000844},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Import share of consumption]])","v":3.0486026471039698},0.12263145781253382]
["Greece",35870.793917580682,1466.3244370492648,15628.069713180352,21858.021080618306,270.91273820753577,46818.57155890658,-36158.169817032824,456858.04494973616,{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Transfers to producers from consumers]]","v":-287.37589945214131},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62497.157379404984},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Other trade-distorting subsidies]]","v":62209.781479952842},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total value of production (at farm gate)]]","v":0.1361687337404712},"Greece",65601.279283000025,38296.472332999911,428302.02970403177,{"$f":"Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Apparent consumption]]","v":0.15316593136000844},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Import share of consumption]])","v":3.0486026471039698},0.12263145781253382]
["Ireland",35870.793917580682,1466.3244370492648,15628.069713180352,21858.021080618306,270.91273820753577,46818.57155890658,-36158.169817032824,456858.04494973616,{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Transfers to producers from consumers]]","v":-287.37589945214131},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62497.157379404984},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Other trade-distorting subsidies]]","v":62209.781479952842},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total value of production (at farm gate)]]","v":0.1361687337404712},"Ireland",65601.279283000025,38296.472332999911,428302.02970403177,{"$f":"Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Apparent consumption]]","v":0.15316593136000844},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Import share of consumption]])","v":3.0486026471039698},0.12263145781253382]
["Italy",35870.793917580682,1466.3244370492648,15628.069713180352,21858.021080618306,270.91273820753577,46818.57155890658,-36158.169817032824,456858.04494973616,{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Transfers to producers from consumers]]","v":-287.37589945214131},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62497.157379404984},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Other trade-distorting subsidies]]","v":62209.781479952842},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total value of production (at farm gate)]]","v":0.1361687337404712},"Italy",65601.279283000025,38296.472332999911,428302.02970403177,{"$f":"Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Apparent consumption]]","v":0.15316593136000844},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Import share of consumption]])","v":3.0486026471039698},0.12263145781253382]
["Japan",35.053995142913642,1.5745015274703895,1.5292801962834828,0.54328861004462092,2.1795495599760538E-6,2.740491888271043,-35.070069798985777,79.849704220638955,{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Transfers to producers from consumers]]","v":-1.6074656072134985E-2},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":5.0173173677087952},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Other trade-distorting subsidies]]","v":5.0012427116366602},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total value of production (at farm gate)]]","v":6.263320272066801E-2},"Japan",28839.242833666667,378.46449200000001,28507.835523460053,{"$f":"Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Apparent consumption]]","v":1.011625130569239},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Import share of consumption]])","v":-4.1850470049260305E-2},-2.2950991849468583E-3]
["Netherlands",35870.793917580682,1466.3244370492648,15628.069713180352,21858.021080618306,270.91273820753577,46818.57155890658,-36158.169817032824,456858.04494973616,{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Transfers to producers from consumers]]","v":-287.37589945214131},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62497.157379404984},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Other trade-distorting subsidies]]","v":62209.781479952842},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total value of production (at farm gate)]]","v":0.1361687337404712},"Netherlands",65601.279283000025,38296.472332999911,428302.02970403177,{"$f":"Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Apparent consumption]]","v":0.15316593136000844},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Import share of consumption]])","v":3.0486026471039698},0.12263145781253382]
["New Zealand",51.206355506202236,0,20.576345469484504,0.43151659357850908,8.0297148591971079E-7,0,-49.736688807009187,12424.850917326299,{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Transfers to producers from consumers]]","v":1.4696666991930485},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":21.007862464548754},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Other trade-distorting subsidies]]","v":22.477529163741803},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total value of production (at farm gate)]]","v":1.8090783795560211E-3},"New Zealand",1168.1358446666666,10645.882606333334,2910.3528938829568,{"$f":"Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Apparent consumption]]","v":0.40137257826082878},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Import share of consumption]])","v":2.1550587182610164},8.6759023574178862E-3]
["Norway",1335.2340147220063,261.32272957426699,190.26955711667506,1089.1275833923444,443.5171066727608,0,-1482.207177393173,3699.5624197666498,{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Transfers to producers from consumers]]","v":-146.97316267116662},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1762.4784234196668},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Other trade-distorting subsidies]]","v":1615.5052607485002},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total value of production (at farm gate)]]","v":0.43667468674589854},"Norway",2227.2970179999998,294.91692266666672,3744.4053227733784,{"$f":"Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Apparent consumption]]","v":0.59483331156849806},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Import share of consumption]])","v":1.458600078353407},0.1320152873013507]
["Portugal",35870.793917580682,1466.3244370492648,15628.069713180352,21858.021080618306,270.91273820753577,46818.57155890658,-36158.169817032824,456858.04494973616,{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Transfers to producers from consumers]]","v":-287.37589945214131},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62497.157379404984},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Other trade-distorting subsidies]]","v":62209.781479952842},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total value of production (at farm gate)]]","v":0.1361687337404712},"Portugal",65601.279283000025,38296.472332999911,428302.02970403177,{"$f":"Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Apparent consumption]]","v":0.15316593136000844},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Import share of consumption]])","v":3.0486026471039698},0.12263145781253382]
["South Korea",16.992237121846959,0,0.69776670850961731,0.60804467935351969,4.0043042346950343E-8,0.66213127331483679,-16.912756178324827,34.902270376935917,{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Transfers to producers from consumers]]","v":7.9480943522131753E-2},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1.6368770445420764},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Other trade-distorting subsidies]]","v":1.7163579880642081},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total value of production (at farm gate)]]","v":4.9176112886868531E-2},"South Korea",9826.065951999999,510.50341099999997,9335.7450448135078,{"$f":"Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Apparent consumption]]","v":1.0525208116580786},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Import share of consumption]])","v":-0.18907492196908313},-5.0897211014755417E-4]
["Spain",35870.793917580682,1466.3244370492648,15628.069713180352,21858.021080618306,270.91273820753577,46818.57155890658,-36158.169817032824,456858.04494973616,{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Transfers to producers from consumers]]","v":-287.37589945214131},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62497.157379404984},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Other trade-distorting subsidies]]","v":62209.781479952842},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total value of production (at farm gate)]]","v":0.1361687337404712},"Spain",65601.279283000025,38296.472332999911,428302.02970403177,{"$f":"Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Apparent consumption]]","v":0.15316593136000844},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Import share of consumption]])","v":3.0486026471039698},0.12263145781253382]
["Sweden",35870.793917580682,1466.3244370492648,15628.069713180352,21858.021080618306,270.91273820753577,46818.57155890658,-36158.169817032824,456858.04494973616,{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Transfers to producers from consumers]]","v":-287.37589945214131},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62497.157379404984},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Other trade-distorting subsidies]]","v":62209.781479952842},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total value of production (at farm gate)]]","v":0.1361687337404712},"Sweden",65601.279283000025,38296.472332999911,428302.02970403177,{"$f":"Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Apparent consumption]]","v":0.15316593136000844},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Import share of consumption]])","v":3.0486026471039698},0.12263145781253382]
["Switzerland",2192.5200210336848,257.03982540391127,197.9906065376158,1048.6534952314248,83.657427379773154,1101.9691094253988,-2237.7878086375299,6383.8547990258094,{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Transfers to producers from consumers]]","v":-45.267787603845136},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2096.4971955755377},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Other trade-distorting subsidies]]","v":2051.2294079716926},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total value of production (at farm gate)]]","v":0.32131517281450617},"Switzerland",3379.8875563333336,1051.07107,5929.2157986786606,{"$f":"Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Apparent consumption]]","v":0.57003955853429211},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Import share of consumption]])","v":1.5478575892765485},0.1284849828028245]
["United Kingdom",35870.793917580682,1466.3244370492648,15628.069713180352,21858.021080618306,270.91273820753577,46818.57155890658,-36158.169817032824,456858.04494973616,{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Transfers to producers from consumers]]","v":-287.37589945214131},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62497.157379404984},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Other trade-distorting subsidies]]","v":62209.781479952842},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total value of production (at farm gate)]]","v":0.1361687337404712},"United Kingdom",65601.279283000025,38296.472332999911,428302.02970403177,{"$f":"Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Apparent consumption]]","v":0.15316593136000844},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Import share of consumption]])","v":3.0486026471039698},0.12263145781253382]
["United States",6212.8371175130205,771.453358968099,9248.5237630208339,7289.3257242838545,6.2052408854166663E-4,6353.3902587890625,-6188.0315958658857,304693.77083333331,{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Transfers to producers from consumers]]","v":24.80552164713481},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":20485.998285929363},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126[[#This Row],[Other trade-distorting subsidies]]","v":20510.8038075765},{"$f":"Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126[[#This Row],[Total value of production (at farm gate)]]","v":6.7316124486167639E-2},"United States",26995.421409333339,69501.931957333334,250028.29321796948,{"$f":"Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Apparent consumption]]","v":0.10796946642274317},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227[[#This Row],[Import share of consumption]])","v":3.2113099208781244},0.11193946776617136]
["EU",null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"Austria\",$A$73:$T$95,COLUMN(),FALSE)","v":456858.04494973616},null,null,{"$f":"VLOOKUP(\"Austria\",$A$73:$T$95,COLUMN(),FALSE)","v":62209.781479952842},{"$f":"L96/I96","v":0.1361687337404712}]
["Europe",null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"Austria\",$A$73:$T$95,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$73:$T$95,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$73:$T$95,COLUMN(),FALSE)","v":466941.46216852864},null,null,{"$f":"VLOOKUP(\"Austria\",$A$73:$T$95,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$73:$T$95,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$73:$T$95,COLUMN(),FALSE)","v":65876.516148673036},{"$f":"L97/I97","v":0.1410808880469408}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: U.N. Statistics Division, COMTRADE database."]
[]
["Source: OECD, PSE-CSE database, http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE and http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE_EE",null,null,null,null,null,null,null,null,null,null,null,null,"\"Agricultural commodities\" are goods in Standard International Trade Classificiation, Revision 2 (SITC2) categories 00, 01, 02 (excluding 025), 041-045, 054.1, 054.2, 054.4, 054.81, 057, 06, 08 (excluding 081.42), and 22, per the definition in OECD, Agric"]
[]
["Calculations based on William Cline, World Trade and Global Poverty, ch. 3."]
[]
[]
[]
[{"$f":"\"EU agricultural subsidy breakout, \"&Index_year-2","v":"EU agricultural subsidy breakout, 2009"}]
["Country name","Payments","GDP, (current US$) (billion)","Share of GDP from agriculture (% of GDP)","Estimated share of EU subsidies","Estimated trade-distorting subsidies ($)","Estimated share of EU production","Estimated production (farmgate prices)","Estimated subsidy rate","Tariff equivalent of subsidies"]
["Austria",775.4,219.03633612799999,1.519976370036602E-2,{"$f":"B109/$B$137","v":1.6847292352884943E-2},{"$f":"E109*$L$79/1000","v":1.0480663758018529},{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":2.2521910232285353E-2},{"$f":"G109*$I$79/1000","v":10.289315877255346},{"$f":"F109/H109","v":0.10185967544437197},{"$f":"(1+1/(1+(1+$B$44)*$O$79/$I$79*(1+1/I109)))^(1/$S$79)-1","v":0.10640343227920135}]
["Belgium",895.6,261.17359206399999,6.7157251760363579E-3,{"$f":"B110/$B$137","v":1.9458905121542112E-2},{"$f":"E110*$L$79/1000","v":1.2105342354502699},{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":1.1865181832293487E-2},{"$f":"G110*$I$79/1000","v":5.4207037748747311},{"$f":"F110/H110","v":0.22331680271133145},0.1490479861968137]
["Bulgaria",227.9,19.174744063999999,4.8406887799501419E-2,4.9516351911561493E-3,0.30804014321026857,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":6.2789779513063946E-3},2.8686015911163389,0.10738338295712661,0.10935536053801753]
["Cyprus",38.799999999999997,12.18190336,null,8.4301643447502674E-4,5.24438681727004E-2,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Czech Republic",557.4,80.053805056000002,2.1786415949463844E-2,1.211075671588608E-2,0.75340752885214435,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":1.1798315099910892E-2},5.3901551702462411,0.13977473839917787,0.1240827738887933]
["Denmark",1075.4000000000001,167.49359923200001,9.1246170923113823E-3,2.3365460660681542E-2,1.4535602018794331,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":1.0338679783699321E-2},4.7233090333422325,0.30774192237235176,0.16426918300091686]
["Estonia",54.7,7.8151342079999999,2.5994624942541122E-2,1.1884793547882466E-3,7.3935040954812167E-2,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":1.3742704766216097E-3},0.6278465231814907,0.11775973621731735,0.11452047702566426]
["Finland",612.4,139.90879232,2.6905501261353493E-2,1.3305754238982124E-2,0.8277480636330341,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":2.5464685443781648E-2},11.633746407106088,7.1150602279540121E-2,8.6776989020298512E-2]
["France",9495.4,1456.772349952,1.7640618607401848E-2,0.20630871783283941,12.834420253790189,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":0.17384320529937133},79.421666900866398,0.16159847500821189,0.13205834489888146]
["Germany",6375.8,1995.8114549760001,8.1753134727478027E-3,0.13852845832283187,8.6178251210181251,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":0.11037637977646057},50.426337073303372,0.17089928837168225,0.13508740024244137]
["Greece",2659.5,160.13205504000001,3.1138138845562935E-2,5.778356204861685E-2,3.5947027681777506,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":3.3730528701208316E-2},15.410063397554994,0.23326982345498309,0.15122499177445992]
["Hungary",972,55.640002559999999,3.371863067150116E-2,2.1118865317260978E-2,1.3137999964913605,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":1.2691392958686659E-2},5.7981649747944344,0.22658892980842432,0.14977765510535024]
["Ireland",1336.9,124.021571584,9.8051363602280617E-3,2.9047130702310912E-2,1.807015653610391,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":8.2262724427028897E-3},3.7582387453971329,0.4808144921137637,0.18202046337913691]
["Italy",5156,1125.4360965119999,1.8914291635155678E-2,0.11202558598333087,6.9690872241866817,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":0.14400021544090733},65.787656898673731,0.10593305116369295,0.1085946357648444]
["Latvia",110.3,11.258795008,3.2950151711702347E-2,2.3965132144998826E-3,0.14908656338785703,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":2.5095829257249344E-3},1.1465231490859327,0.13003362688901354,0.12006397230871069]
["Lithuania",234.8,17.296984064,3.3602695912122726E-2,5.101553062235472E-3,0.317366501210053,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":3.9318480666402453E-3},1.7962964207646623,0.17667824616326619,0.13687224511361196]
["Luxembourg",35.5,25.724530688000002,2.9610919300466776E-3,7.7131658308926424E-4,4.7983436085847014E-2,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":5.152898305087741E-4},0.23541430454871945,0.20382549045959417,0.14439193574675158]
["Malta",3.6,4.4803379200000002,2.048431895673275E-2,7.8218019693559191E-5,4.8659259129309653E-3,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":6.2084690575891274E-4},0.28363890357811,1.7155354401484493E-2,2.9741371050379106E-2]
["Netherlands",1193.3,433.26652416000002,1.7222208902239799E-2,2.5927100805645604E-2,1.6129192755279222,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":5.0477310656261175E-2},23.060965460739965,6.9941532945523438E-2,8.5869772960450508E-2]
["Poland",2037.2,241.61258700799999,3.6512799561023712E-2,4.4262708255477436E-2,2.7535734082841561,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":5.9678363997380982E-2},27.264540701642197,0.10099467430670134,0.10592743439005203]
["Portugal",732.8,123.236974592,2.4381451308727264E-2,1.5921712453177823E-2,0.99048625249883626,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":2.0326041222773181E-2},9.2861154546039,0.10666314212233596,0.1089788305373347]
["Romania",598.29999999999995,56.390873087999999,7.1617066860198975E-2,1.2999400328515683E-2,0.80868985380738789,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":2.7319803375826811E-2},12.481271958691439,6.4792262878644341E-2,8.1867947676397046E-2]
["Slovakia",274.10000000000002,43.924488191999998,3.9457336068153381E-2,5.9554331105568263E-3,0.370486192426216,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":1.1724293751701607E-2},5.3563379218188034,6.9167815368230787E-2,8.5282905621441696E-2]
["Slovenia",104.4,25.727727615999999,2.4553790688514709E-2,2.2683225711132163E-3,0.141111851474998,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":4.2733867485192558E-3},1.952331115242617,7.2278646984255013E-2,8.7612742012782796E-2]
["Spain",6216.1,712.63925043200004,2.6665421202778816E-2,{"$f":"B133/$B$137","v":0.1350586200603148},8.401967240936159,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":0.12854950455588837},58.728875330660358,0.14306364958686305,0.125371073266066]
["Sweden",776,287.18891008000003,1.7578398808836937E-2,{"$f":"B134/$B$137","v":1.6860328689500534E-2},1.0488773634540081,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":3.4150667695749801E-2},15.602007277208363,6.72270782097521E-2,8.3788690511177766E-2]
["United Kingdom",3475.6,1726.615519232,7.1414452977478504E-3,{"$f":"B135/$B$137","v":7.5515152568592855E-2},4.6977811397174607,{"$f":"Table_Query_from_developmentdataSQL_20142328[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328[Share of GDP from agriculture (% of GDP)])","v":8.3413044828030206E-2},38.107920583438577,{"$f":"F135/H135","v":0.12327571454421163},0.11708257139039246]
[]
["Total",{"$f":"SUM(B109:B135)","v":46025.2},null,null,null,{"$f":"SUM(F109:F135)","v":62.209781479952838},{"$f":"SUM(G109:G135)","v":1.0000000000000002},{"$f":"SUM(H110:H135)","v":446.56872907248078},{"$f":"F137/H137","v":0.13930617490651886},{"$f":"(1+1/(1+(1+$B$44)*$O$79/$I$79*(1+1/I137)))^(1/$S$79)-1","v":0.12389651892026654}]
[]
["Source: Commission of the European Community, 4th FINANCIAL REPORT FROM THE COMMISSION TO THE EUROPEAN PARLIAMENT AND THE COUNCIL on the EUROPEAN AGRICULTURAL GUARANTEE FUND \n2011 FINANCIAL YEAR, http://eur-lex.europa.eu/LexUriServ/LexUriServ.do?uri=COM:2012:0484:FIN:EN:PDF, Annex 5;GDP and Agricultural GDP share from World Development Indicators."]
[]
[]
["Impediments to imports, from Doing Business"]
[]
[null,"Indicators",null,null,"Scores"]
["Country name","Trading Across Borders - Cost to import (US$ per container)","Trading Across Borders - Documents to import (number)","Trading Across Borders - Time to import (days)","Trading Across Borders - Cost to import (US$ per container)2","Trading Across Borders - Documents to import (number)3","Trading Across Borders - Time to import (days)4","Overall"]
["Australia",8,1060,7,{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.9336165693043013},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.6748418867377968}]
["Austria",8,1180,5,{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.3600637280934675},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.1654757881523672}]
["Belgium",10,1230,5,{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":5.3125},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.1210833775889535},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.7733156713175298}]
["Canada",11,1610,4,{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":2.3048327137546467},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.3525578742818514}]
["Denmark",5,744,3,{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":7.65625},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":6.4439723844928309},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":7.0106801887703369}]
["Finland",8,540,5,{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":7.4190122145512483},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":6.1851252836382944}]
["France",11,1078,2,{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.8475836431226762},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":7.9545454545454541},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.8819596992227101}]
["Germany",7,872,5,{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.832182687201275},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.8124321078549706}]
["Greece",19,1153,6,{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":1.09375},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.4891131173659051},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":3.1488331603340898}]
["Ireland",12,1109,4,{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":4.375},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.6994158258098775},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.9945022449669292}]
["Italy",18,1231,4,{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":1.5625},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.1163037705788632},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":3.8626315598899241}]
["Japan",11,859,5,{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.8943175783324486},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.2081437382320281}]
["Netherlands",6,895,5,{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":7.1875},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.7222517259691985},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.9320384541109448}]
["New Zealand",9,868,6,{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.8513011152416361},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.1653958262926665}]
["Norway",7,955,5,{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.4354753053637817},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.6801963139091391}]
["Portugal",15,685,5,{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":2.96875},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":6.7259691980881575},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.8603609448172644}]
["South Korea",8,742,3,{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":6.4535315985130115},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":6.5451165934437308}]
["Spain",10,1221,7,{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":5.3125},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.164099840679766},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.1058363105296189}]
["Sweden",6,697,3,{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":7.1875},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":6.6686139139670741},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":6.929310698595085}]
["Switzerland",9,1537,5,{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":2.6537440254912372},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.4404525539516246}]
["United Kingdom",8,1030,4,{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.0770047796070106},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.745365229565973}]
["United States",5,1050,5,{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":7.65625},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.9814126394052041},{"$f":"(2-Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.8413420919229466}]
["EU",{"$f":"SUM(B$146:B$167*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A168&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A168&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":12.214584635953456},{"$f":"SUM(C$146:C$167*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A168&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A168&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":1057.5372435850804},{"$f":"SUM(D$146:D$167*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A168&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A168&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":5.1876613615425597},{"$f":"(2-B168/B$171)*Standard_mean","v":4.2744134518968169},4.9453875771291953,4.6944372438769282,6.1171779740188912]
["Europe",{"$f":"SUM(B$146:B$167*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A169&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A169&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":12.027744985229374},{"$f":"SUM(C$146:C$167*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A169&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A169&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":1068.1470676631197},{"$f":"SUM(D$146:D$167*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A169&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A169&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":5.1790429387462078},4.3619945381737306,4.8946767875899742,4.7032515399186519,6.0376204453234745]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Documents_to_import__number\"))","v":10.666666666666666},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Cost_to_import__US__per_container\"))","v":1046.1111111111111},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Time_to_import__days\"))","v":4.8888888888888893},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL2429[Trading Across Borders - Cost to import (US$ per container)2])","v":5.5042613636363633},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL2429[Trading Across Borders - Documents to import (number)3])","v":5.1452228069328436},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL2429[Trading Across Borders - Time to import (days)4])","v":5.2117768595041332}]
[]
["Weight",null,null,null,{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331}]
[]
[]
["Services Trade Restrictions Index"]
[null,"STRI","Score"]
["Australia",15.9,{"$f":"(2-B178/$B$203)*Standard_mean","v":5.8051592730115313}]
["Austria",17.5,5.3830369357045154]
["Belgium",22.3,4.1166699237834674]
["Canada",23.1,3.905608755129959]
["Denmark",21.8,4.248583154191909]
["Finland",24.7,3.4834864178229443]
["France",26.2,3.0877467265976168]
["Germany",18.3,5.1719757670510074]
["Greece",18,5.251123705296072]
["Ireland",13.3,6.4911080711354305]
["Italy",27.9,2.6392417432089124]
["Japan",24.7,3.4834864178229443]
["Netherlands",12,6.834082470197381]
["New Zealand",10.3,7.2825874535860855]
["Norway",23.3,3.852843462966582]
["Portugal",23.9,3.6945475864764523]
["South Korea",22,4.195817862028532]
["Spain",14.5,6.1745163181551703]
["Sweden",15.3,5.9634551495016623]
["Switzerland",12.9,6.5966386554621845]
["United Kingdom",15.3,5.9634551495016623]
["United States",19.2,4.93453195231581]
["EU",{"$f":"SUM(B$178:B$199*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A200&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A200&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":17.996481219068535},5.2520520528156105]
["Europe",{"$f":"SUM(B$178:B$199*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A201&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A201&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":17.96630785553263},5.26001258452823]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!STRI\"))","v":18.951851851851853}]

{"sheet":"Trade 2010","index":26,"n_rows":203,"n_cols":51,"rows_kept":203,"cut":false,"hidden":false,"merged":[[100,13,100,19],[138,0,138,8],[143,1,143,3],[143,4,143,7],[2,1,2,2],[36,6,37,6],[100,0,100,9]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Trade"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2010}]
[]
[null,"Measured protection"]
["Country name","Ad valorem protection","Score","Impediments to imports","Services trade restrictions","Composite"]
["Australia",{"$f":"G39","v":3.4886769000200969E-2},{"$f":"(2-B5/$B$30)*Standard_mean","v":7.4032238153141661},{"$f":"H146","v":4.4517935596002509},{"$f":"C178","v":5.8051592730115313},{"$f":"SUMPRODUCT(C5:E5,$C$32:$E$32)","v":6.8345369655620969}]
["Austria",{"$f":"G40","v":4.6376509833112048E-2},6.5479916967151643,{"$f":"H147","v":5.1654757881523672},{"$f":"C179","v":5.3830369357045154},{"$f":"SUMPRODUCT(C6:E6,$C$32:$E$32)","v":6.229557863018484}]
["Belgium",5.3956788822370635E-2,5.9837580770163123,4.7733156713175298,4.1166699237834674,5.5990667571498589]
["Canada",7.4826574756786557E-2,4.4303278039614904,4.2728977574470139,3.905608755129959,4.3450591670432397]
["Denmark",5.5783701529991007E-2,5.8477729013578506,7.0106801887703369,4.248583154191909,5.7932375938886693]
["Finland",4.3298739024068097E-2,6.7770837613543558,6.2568193887896486,3.4834864178229443,6.3003510468423416]
["France",5.0011665904014353E-2,6.2774109870919581,5.8819596992227101,3.0877467265976168,5.8292715435465094]
["Germany",5.0327310989278777E-2,6.2539161303391566,5.892092224689808,5.1719757670510074,6.0734455967219692]
["Greece",5.4080469944216045E-2,5.9745519452675815,3.1488331603340898,5.251123705296072,5.5309085671544569]
["Ireland",5.7645460475114998E-2,5.7091939664528741,4.9945022449669292,6.4911080711354305,5.717596764352451]
["Italy",4.7466792399551122E-2,6.4668371534815723,3.8626315598899241,2.6392417432089124,5.6628620279985347]
["Japan",0.12375142233859392,0.78863547529987699,5.2081437382320281,3.4834864178229443,1.6779303759817794]
["Netherlands",4.2725066961774347E-2,6.8197847047743494,5.9320384541109448,6.834082470197381,6.7106036441193027]
["New Zealand",1.8648430240254598E-2,8.6119150349122524,5.1653958262926665,7.2825874535860855,8.0149341861690342]
["Norway",0.21770938496486744,-6.2050703536378276,5.6801963139091391,3.852843462966582,-3.462172793118905]
["Portugal",4.8414863356792168E-2,6.3962680479521472,4.7041109448172644,3.6945475864764523,5.8470333523758251]
["South Korea",0.19843650089065024,-4.7705045337463421,5.4825592622990387,4.195817862028532,-2.3680812597688101]
["Spain",5.0338922996011927E-2,6.2530517974299995,4.2651565441992947,6.1745163181551703,5.9947479558668073]
["Sweden",4.390543896338242E-2,6.7319244072836852,6.929310698595085,5.9634551495016623,6.6605390364748578]
["Switzerland",0.16786429079361664,-2.4948800099410207,4.4404525539516246,6.5966386554621845,-0.49152360627903935]
["United Kingdom",4.8623704033114154E-2,6.3807231147236365,5.745365229565973,5.9634551495016623,6.2491448834261822]
["United States",3.6355392237529489E-2,7.2939077061912796,5.9369342321247522,4.93453195231581,6.82936405269853]
[{"$f":"'CDI 2013'!B30","v":"EU"},{"$f":"G61","v":5.1297633833351917E-2},6.1816907186671504,{"$f":"H168","v":6.1061999751406484},{"$f":"C200","v":5.2520520528156105},{"$f":"SUMPRODUCT(C27:E27,$C$32:$E$32)","v":6.056049542494895}]
[{"$f":"'CDI 2013'!B31","v":"Europe"},{"$f":"G62","v":5.6230542368157561E-2},5.8145125657019658,{"$f":"H169","v":6.0261445000915481},{"$f":"C201","v":5.26001258452823},{"$f":"SUMPRODUCT(C28:E28,$C$32:$E$32)","v":5.7716540598539456}]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Measured_protection\"))","v":6.7173230419204727E-2}]
[]
["Weight",null,0.75,{"$f":"1/8","v":0.125},{"$f":"1/8","v":0.125}]
[]
[]
["Overall protection, 2007, excluding quotas on textitles and apparel",null,null,null,null,null,null,null,"Details by sector"]
[]
[null,null,"Agricultural commodities",null,null,"Everything else","Total"]
["Country name","Tariffs","Subsidies, preliminary","Subsidies","Total","Tariffs",null,null,"Animal products nec","Beverages and tobacco products","Bovine cattle, sheep and goats, horses","Bovine meat products","Cereal grains nec","Chemical, rubber, plastic products","Coal","Crops nec","Dairy products","Electricity","Electronic equipment","Ferrous metals","Fishing","Food products nec","Forestry","Gas","Gas manufacture, distribution","Leather products","Machinery and equipment nec","Manufactures nec","Meat products nec","Metal products","Metals nec","Mineral products nec","Minerals nec","Motor vehicles and parts","Oil","Oil seeds","Paddy rice","Paper products, publishing","Petroleum, coal products","Plant-based fibers","Processed rice","Sugar","Sugar cane, sugar beet","Textiles","Transport equipment nec","Vegetable oils and fats","Vegetables, fruit, nuts","Wearing apparel","Wheat","Wood products","Wool, silk-worm cocoons"]
["Australia",{"$f":"SUMPRODUCT(I39:AY39,$I$66:$AY$66,$I$67:$AY$67)/$E$66","v":7.2993942093388629E-3},{"$f":"IF(ISNA(VLOOKUP(A39,$A$109:$J$135,10,FALSE)),T74,VLOOKUP(A39,$A$109:$J$135,10,FALSE))","v":0.10118566922087258},{"$f":"IF(ISERR(C39),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B39,C39)","v":0.10118566922087258},{"$f":"IF(ISNA(D39),B39,(1+B39)*(1+D39)-1)","v":0.10922365751819041},{"$f":"SUM(I39:AY39*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":2.2854492448816634E-2},{"$f":"(E39*$E$66+F39*$F$66)/($E$66+$F$66)","v":3.4886769000200969E-2},null,1.1978079779492356E-3,3.4679664207784427E-2,0,0,0,1.1130158428946551E-2,0,1.5803691634697377E-5,9.9199630548337484E-2,0,6.462227377861696E-3,3.7214020779558106E-2,1.3587782521870284E-3,1.8276342411523649E-2,2.266023700391695E-3,0,5.0000001647192371E-2,8.1410076483141247E-2,3.7153005925836306E-2,2.5391956400096324E-2,1.185788292437996E-2,5.0558745198784769E-2,9.4755151893194632E-3,3.1821684478270731E-2,5.6181558433694581E-3,0.10200633742615429,0,1.7041404318248035E-2,0,2.6582267855865951E-2,0,0,0,6.8222213974039643E-5,0,8.3388086116602436E-2,1.1214834979716894E-2,1.0802792924043602E-2,4.3119342701201917E-3,0.16035335368708431,0,4.0636597829837327E-2,9.1019171652289496E-3]
["Austria",{"$f":"SUMPRODUCT(I40:AY40,$I$66:$AY$66,$I$67:$AY$67)/$E$66","v":0.13930476079623397},{"$f":"IF(ISNA(VLOOKUP(A40,$A$109:$J$135,10,FALSE)),T75,VLOOKUP(A40,$A$109:$J$135,10,FALSE))","v":0.10922672330576622},{"$f":"IF(ISERR(C40),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B40,C40)","v":0.10922672330576622},{"$f":"IF(ISNA(D40),B40,(1+B40)*(1+D40)-1)","v":0.26374728666466618},{"$f":"SUM(I40:AY40*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},{"$f":"(E40*$E$66+F40*$F$66)/($E$66+$F$66)","v":4.6376509833112048E-2},null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761929E-3,0,6.428014667607832E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859383,5.136207780387764E-6,0,0,0.35030106754521334,0.29227973099346605,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152547E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Belgium",0.13930476079623397,0.15698582987676502,{"$f":"IF(ISERR(C41),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B41,C41)","v":0.15698582987676502},0.31815946415237994,{"$f":"SUM(I41:AY41*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},5.3956788822370635E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097563E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Canada",0.2722057175867969,0.10449652474653126,{"$f":"IF(ISERR(C42),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B42,C42)","v":0.10449652474653126},0.40514679383728414,{"$f":"SUM(I42:AY42*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":2.1360465188202973E-2},7.4826574756786557E-2,null,3.4025192583899133E-2,0.10297739733782268,0,6.9887446052128571E-2,5.2906519726268683E-2,7.3021147145743487E-3,0,4.9329346898578635E-3,2.1027951497755644,0,7.4839943056040402E-4,3.5472915152406529E-4,4.5669038638015309E-3,3.5808370588064978E-2,2.2585876657236635E-3,1.5542047764658664E-2,0,0.11241281373675008,6.5862638191033435E-3,1.9323886608460083E-2,0.71098991822511015,1.8810415343625705E-2,7.7380754069378364E-4,1.088636231071932E-2,2.1859124732005383E-5,4.8345690752533449E-2,0,0,0,2.8609928606363848E-5,3.9329992834363538E-3,0,0,4.5815059696444095E-2,0,9.8368371613834091E-2,5.1787940787413292E-2,4.2023724158360989E-2,1.2803071831231685E-2,0.1651228957875735,0.43488876578450625,2.670892131023761E-2,0]
["Denmark",0.13930476079623394,0.1684961870579178,{"$f":"IF(ISERR(C43),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B43,C43)","v":0.1684961870579178},0.33127326888733233,{"$f":"SUM(I43:AY43*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},5.5783701529991007E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677475,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.412883842443656E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075094E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.1686209050144834,5.635330774115254E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Finland",0.13930476079623397,8.983540746125307E-2,{"$f":"IF(ISERR(C44),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B44,C44)","v":8.983540746125307E-2},0.241654668204909,{"$f":"SUM(I44:AY44*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},4.3298739024068097E-2,null,8.9092461137177566E-3,7.1263468749716785E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402439,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["France",0.13930476079623394,0.13212981255069356,{"$f":"IF(ISERR(C45),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B45,C45)","v":0.13212981255069356},0.28984088527835294,{"$f":"SUM(I45:AY45*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449744E-2},5.0011665904014353E-2,null,8.9092461137177566E-3,7.1263468749716771E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210721E-2,1.6811609555544322E-4,0.16862090501448337,5.6353307741152533E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Germany",0.13930476079623394,0.13411851603866753,{"$f":"IF(ISERR(C46),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B46,C46)","v":0.13411851603866753},0.29210662463001391,{"$f":"SUM(I46:AY46*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},5.0327310989278777E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647748E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097563E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.35030106754521334,0.29227973099346605,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544322E-4,0.16862090501448343,5.6353307741152547E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Greece",0.13930476079623397,0.15776507558624431,{"$f":"IF(ISERR(C47),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B47,C47)","v":0.15776507558624431},0.31904726249901971,{"$f":"SUM(I47:AY47*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},5.4080469944216045E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402439,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Ireland",0.13930476079623397,0.18022609093027953,{"$f":"IF(ISERR(C48),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B48,C48)","v":0.18022609093027953},0.34463720421279631,{"$f":"SUM(I48:AY48*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449744E-2},5.7645460475114998E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152533E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Italy",0.13930476079623394,0.11609598515705843,{"$f":"IF(ISERR(C49),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B49,C49)","v":0.11609598515705843},0.27157346939499938,{"$f":"SUM(I49:AY49*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449744E-2},4.7466792399551122E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677475,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542437,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544322E-4,0.16862090501448337,5.635330774115254E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Japan",0.69686541304656491,-2.2697775688829136E-3,{"$f":"IF(ISERR(C50),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B50,C50)","v":-2.2697775688829136E-3},0.69301390599461854,{"$f":"SUM(I50:AY50*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":3.1609771400115158E-2},0.12375142233859392,null,2.1548611383426265E-2,0.12959542113949046,0.23787222247380641,0.11468642644987932,0.1923760299127901,6.0149058819820335E-4,0,0.30973943856931635,0.79856254275947225,0,0,1.4054295946724606E-4,3.3968118429014343E-2,0.17866465575508805,1.8255865271529635E-2,8.8412888157194773E-3,0,0.20783622324750048,4.7684939168590803E-5,9.5285949612147532E-3,0.12418488988303024,3.3539189638987876E-4,2.542539324193955E-3,2.5864858664354367E-5,2.9595531184252832E-3,0,0,0.80384700061487935,4.865265202331762,2.6186747316230512E-4,2.8014690741388491E-3,0,5.3037390176697095,0.38218856694230968,0,4.3639989039617848E-2,0,2.6690671816000187E-2,0.12414246188146687,8.7177355161557862E-2,1.2371527621101059,3.2883669770686539E-3,4.4407407669457409E-2]
["Netherlands",0.13930476079623394,8.6221020022648753E-2,{"$f":"IF(ISERR(C51),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B51,C51)","v":8.6221020022648753E-2},0.23753677938874507,{"$f":"SUM(I51:AY51*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},4.2725066961774347E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.412883842443656E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.1686209050144834,5.635330774115254E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["New Zealand",2.9666585512340897E-3,1.0623741699384182E-2,{"$f":"IF(ISERR(C52),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B52,C52)","v":1.0623741699384182E-2},1.3621917264776684E-2,{"$f":"SUM(I52:AY52*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.9462028918055534E-2},1.8648430240254598E-2,null,6.8739558908423955E-4,1.8423673368696002E-2,0,0,0,6.4190574126610335E-3,0,4.4001859655486654E-3,1.2769446702159312E-2,0,1.0177489262263119E-2,2.5842034201931832E-2,5.9673759792716781E-3,1.6006653579759899E-2,1.079310377892224E-4,0,0,9.4851463127161958E-2,3.4993444808190735E-2,1.9527370323321785E-2,2.7590065662542341E-2,4.3022348033705207E-2,7.5991816521703177E-3,2.9676709953471395E-2,5.3068486049470577E-5,6.8477913317098169E-2,0,0,0,2.2793959522256014E-3,1.7056769144292704E-5,0,0,0,0,9.2186536651802153E-2,1.5170132201363977E-2,8.029403174373077E-4,3.069309282664848E-5,0.16462053064766785,0,4.4003866608861346E-2,0]
["Norway",1.0416726896199113,0.13484070832507777,{"$f":"IF(ISERR(C53),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B53,C53)","v":0.13484070832507777},1.3169732812562271,{"$f":"SUM(I53:AY53*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":3.9780936965203406E-2},0.21770938496486744,null,0.10797757099467394,0.24882170794329547,2.1579821467234708,2.3217559040925111,0.3887018188940774,8.0696697425815315E-5,0,0.12074185323604433,1.1407284978938086,0,0,0,2.3865492751163515E-3,0.29141800725637446,7.4878720581751971E-4,0,0,0,1.7617983498408861E-7,0,3.0217894272007175,0,0,0,0,0,0,0.24498430374433788,0.23371275899521807,0,0,0,0.17243903756996901,0.58485576512486592,1.8962898156526351,1.6879643407377121E-2,0,0.2342092717819961,0.19980100242887028,1.3241747478727778E-2,1.1028223584070291,0,1.3751305112027554E-2]
["Portugal",0.13930476079623394,0.1220692510418504,{"$f":"IF(ISERR(C54),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B54,C54)","v":0.1220692510418504},0.27837883965504462,{"$f":"SUM(I54:AY54*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},4.8414863356792168E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761929E-3,0,6.428014667607832E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075094E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.1686209050144834,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["South Korea",0.7293330252500887,-6.4985395099081966E-4,{"$f":"IF(ISERR(C55),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B55,C55)","v":-6.4985395099081966E-4},0.72820921135105099,{"$f":"SUM(I55:AY55*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":0.11268672189507911},0.19843650089065024,null,0.19954288757891875,0.32044021272074025,0.27242630947877905,0.26056949681877623,5.1181912567321168,4.553579292153434E-2,2.9582592419736546E-3,0.11543952397732669,0.76528071709839773,5.0000000396842235E-2,1.2217456271533944E-2,1.8172715001513438E-3,0.18669779011433915,0.29304651843982427,4.1944858870397686E-2,2.9999998706073464E-2,5.0000001472002988E-2,0.11443809780421219,5.9607592044393629E-2,4.9690653725010414E-2,0.26241683700029056,6.7058242240175217E-2,3.1946348201728349E-2,7.0399821480655905E-2,1.9556045333666113E-2,8.3290408527469051E-2,3.0502623762106912E-2,1.7976848105028826,3.1500000288389343,4.5724903236724918E-3,4.0621732642049671E-2,6.4096509768714451E-3,3.1500001036185332,0.10072321334322126,2.9999999591697742E-2,0.10117234308389159,2.4782538034616747E-2,0.54227847604573143,0.62321454457753434,0.12806134293899873,2.4931148696732335E-2,3.9461233612747705E-2,3.8001563397980859E-2]
["Spain",0.13930476079623397,0.13419167681122723,{"$f":"IF(ISERR(C56),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B56,C56)","v":0.13419167681122723},0.29218997704649463,{"$f":"SUM(I56:AY56*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},5.0338922996011927E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761924E-3,0,6.4280146676078311E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.35030106754521334,0.29227973099346605,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448335,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Sweden",0.13930476079623397,9.3657885116678496E-2,{"$f":"IF(ISERR(C57),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B57,C57)","v":9.3657885116678496E-2},0.24600963519577235,{"$f":"SUM(I57:AY57*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449744E-2},4.390543896338242E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.3503010675452134,0.29227973099346605,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152533E-2,1.6238140245203789E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Switzerland",0.77309632771463832,0.12640934913603008,{"$f":"IF(ISERR(C58),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B58,C58)","v":0.12640934913603008},0.99723228045653078,{"$f":"SUM(I58:AY58*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":3.362158554405683E-2},0.16786429079361664,null,9.8657951755101794E-2,0.25182212330648729,1.289482852081919,1.925873928045994,0.22190205639920249,3.1731286035418328E-4,0,2.5936646625771678E-2,1.0602127282288176,0,6.2758423782163127E-5,3.4654916983967513E-4,8.9320237342880855E-4,0.14621572844042569,3.4325646083232225E-3,0,0,8.9657563999755001E-4,2.6354613101651006E-4,1.1122117769621781E-3,2.3978715846645065,1.256168823762419E-3,4.0473048641895745E-5,1.0628282040933716E-3,4.3033961432893968E-4,8.1317644703430062E-4,0,0.10723624278431784,1.8617614852880155E-3,2.0192193819662807E-3,1.5166498236841546E-4,0,2.7649240025732036E-3,1.4278460568282527,0.79515757637530837,7.6942560922762165E-2,4.029274061076459E-5,0.37742301463150457,0.19892861703376724,3.1108092729592619E-2,0.3363033797683076,4.9497969861366268E-4,6.096168975092792E-3]
["United Kingdom",0.13930476079623394,0.12338503956770208,{"$f":"IF(ISERR(C59),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B59,C59)","v":0.12338503956770208},0.27987792378674858,{"$f":"SUM(I59:AY59*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449744E-2},4.8623704033114154E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.4280146676078311E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.412883842443656E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859383,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210721E-2,1.6811609555544325E-4,0.1686209050144834,5.635330774115254E-2,1.6238140245203789E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["United States",4.1564172573090225E-2,0.10861120945932412,{"$f":"IF(ISERR(C60),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B60,C60)","v":0.10861120945932412},0.15468971708575374,{"$f":"SUM(I60:AY60*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.7201626852923438E-2},3.6355392237529489E-2,null,1.0139053149475724E-3,0.17707829564347802,3.8824796005163371E-3,3.3519681834524369E-2,5.0585928674566601E-3,6.5132231556037134E-3,0,2.7412585699963039E-2,0.23036854312137026,0,1.7904883242067654E-3,3.7505423105270506E-4,6.2969070691648338E-4,3.2762654203516185E-2,3.1223843216382579E-3,0,0,7.0141079320003769E-2,4.2997379878224936E-3,1.9659356845100222E-2,3.8953928365549145E-2,4.1008080971375723E-3,6.2461757819288668E-3,1.5150350532261709E-2,3.7356281863529051E-5,1.388345641730479E-2,0,0.2796639972241467,2.8688007325280665E-2,3.5762387797322338E-5,0,7.4763590171122732E-2,4.8029947449257433E-2,8.9652932913439981E-2,7.7434806662345645E-3,6.0718200543876423E-2,2.5995003756595957E-3,1.8588532733534717E-2,4.0110075800018449E-2,8.129722046200405E-2,1.6932849973982759E-2,2.3003381233736579E-3,1.0046013068718364E-2]
["EU",{"$f":"SUM(B$39:B$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.139304760796234},{"$f":"SUM(C$39:C$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.14023197864130127},{"$f":"IF(ISERR(C61),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B61,C61)","v":0.14023197864130127},{"$f":"(1+B61)*(1+D61)-1","v":0.29907172167814444},{"$f":"SUM(F$39:F$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.1192560744449747E-2},5.1297633833351917E-2]
["Europe",{"$f":"SUM(B$39:B$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.16589273822300571},{"$f":"SUM(C$39:C$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.13981056907309236},{"$f":"IF(ISERR(C62),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B62,C62)","v":0.13981056907309236},{"$f":"(1+B62)*(1+D62)-1","v":0.32889686543215024},{"$f":"SUM(F$39:F$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.2096375997162416E-2},5.6230542368157561E-2]
["EU",{"$f":"VLOOKUP(\"France\",A39:B55,2,FALSE)","v":0.13930476079623394},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"(1+B63)*(1+C63)-1","v":{"$error":"#REF!"}},{"$f":"F40","v":1.1192560744449746E-2},{"$error":"#REF!"}]
[]
[]
["Value of production in non-CDI countries, poverty-weighted",null,null,null,{"$f":"SUMPRODUCT($I$66:$AY$66,$I$67:$AY$67)","v":57022.889612784456},{"$f":"SUM(I66:AY66)-E66","v":352294.44486392592},null,null,9857.798216549756,7502.4532534022173,7081.5734708770824,3896.8681978087252,3696.5312361254782,29603.958046801301,25.613202883569588,1294.7983591838035,3269.6208621333685,19852.958539153431,7603.9471039489117,4915.1879671586048,4115.8954604287328,15984.606467482699,1376.5677012796993,14530.355839960637,6581.7141680995046,6611.922956249703,11002.587695857776,9887.1672238175142,4125.9724444527619,6388.4661667429573,5802.3927807311902,11526.185721694026,9174.9600990157451,6425.5529391939308,63617.196759692735,930.48342054614022,2167.1814145172129,10426.917882062196,29776.247274969573,1866.5621140865194,1247.9027449771456,5664.0760886979751,702.04747153785263,10345.562939064348,1740.4541223883034,1378.4119215359876,28744.381852855928,13651.896436699297,10545.109121292502,10993.049641031517,3384.1971497218856]
["PSE commodity (I.e., corresponds to product groups covered in agricultural subsidy estimates)?",null,null,null,null,null,null,null,1,0,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,0,0,1,1,1,0,0,0,1,0,0,1,0,0]
[]
[]
["Agricultural commodities--details"]
[{"$f":"\"Million $, \"&Index_year-4&\"-\"&Index_year-2&\" average\"","v":"Million $, 2006-2008 average"},null,null,null,null,"Elasticity of substition between imports and domestically produced goods:",null,null,null,null,null,3.6,null,{"$f":"\"Imports and exports of agricultural commodities, annual average, \" & Index_year-4&\"-\"&Index_year-2","v":"Imports and exports of agricultural commodities, annual average, 2006-2008"}]
[]
["Country name","Market price support","Payments based on output","Payments based on input use","Payments based on current A/An/R/I","Payments based on non-current A/An/R/I, production required","Payments based on non-current A/An/R/I, production not required","Transfers to producers from consumers","Total value of production (at farm gate)","Export subsidies","Other trade-distorting subsidies","Total trade-distorting subsidies","Subsidy rate","Country name","Imports","Exports","Apparent consumption","Import share of consumption","Import price elasticity","Tariff equivalent of subsidies"]
["Australia",0,0,770.79293177702118,59.524335602676253,1.5693548669081031E-6,737.94730007988255,0,32189.178807996359,{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1199.2909182043163},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Other trade-distorting subsidies]]","v":1199.2909182043163},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total value of production (at farm gate)]]","v":3.7257580423468002E-2},"Australia",1975.5107613333332,13775.493918,{"$f":"I74/(1+B39)+O74-P74","v":20155.936794285612},{"$f":"Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Apparent consumption]]","v":9.8011359208737353E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Import share of consumption]])","v":3.2471591068485455},{"$f":"(1+1/(1+(1+B39)*O74/I74*(1+1/M74)))^(1/S74)-1","v":0.10118566922087258}]
["Austria",39004.845530132676,1362.9433493681911,15811.405977656248,21826.622581955024,288.95345171427215,46418.325183543471,-39746.193683333317,475078.69134243054,{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Transfers to producers from consumers]]","v":-741.34815320064081},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62354.611226608336},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Other trade-distorting subsidies]]","v":61613.263073407696},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total value of production (at farm gate)]]","v":0.12969064745738651},"Austria",59585.956328000051,34081.576742666693,442494.37882873946,{"$f":"Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Apparent consumption]]","v":0.13465923902970497},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Import share of consumption]])","v":3.1152267394930622},0.12555208446677812]
["Belgium",39004.845530132676,1362.9433493681911,15811.405977656248,21826.622581955024,288.95345171427215,46418.325183543471,-39746.193683333317,475078.69134243054,{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Transfers to producers from consumers]]","v":-741.34815320064081},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62354.611226608336},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Other trade-distorting subsidies]]","v":61613.263073407696},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total value of production (at farm gate)]]","v":0.12969064745738651},"Belgium",59585.956328000051,34081.576742666693,442494.37882873946,{"$f":"Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Apparent consumption]]","v":0.13465923902970497},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Import share of consumption]])","v":3.1152267394930622},0.12555208446677812]
["Canada",2962.8500645535046,0.76220109657291901,532.37953837034866,1613.3965182105524,242.39573228285019,810.90908054162992,-2953.1022879649067,34351.959326547934,{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Transfers to producers from consumers]]","v":9.7477765885978442},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2673.1906640897137},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Other trade-distorting subsidies]]","v":2682.9384406783115},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total value of production (at farm gate)]]","v":7.8101467668101221E-2},"Canada",9012.5828453333306,19366.379688333331,16648.093536575547,{"$f":"Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Apparent consumption]]","v":0.54135825375637492},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Import share of consumption]])","v":1.6511102864770504},0.10449652474653126]
["Denmark",39004.845530132676,1362.9433493681911,15811.405977656248,21826.622581955024,288.95345171427215,46418.325183543471,-39746.193683333317,475078.69134243054,{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Transfers to producers from consumers]]","v":-741.34815320064081},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62354.611226608336},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Other trade-distorting subsidies]]","v":61613.263073407696},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total value of production (at farm gate)]]","v":0.12969064745738651},"Denmark",59585.956328000051,34081.576742666693,442494.37882873946,{"$f":"Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Apparent consumption]]","v":0.13465923902970497},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Import share of consumption]])","v":3.1152267394930622},0.12555208446677812]
["Finland",39004.845530132676,1362.9433493681911,15811.405977656248,21826.622581955024,288.95345171427215,46418.325183543471,-39746.193683333317,475078.69134243054,{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Transfers to producers from consumers]]","v":-741.34815320064081},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62354.611226608336},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Other trade-distorting subsidies]]","v":61613.263073407696},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total value of production (at farm gate)]]","v":0.12969064745738651},"Finland",59585.956328000051,34081.576742666693,442494.37882873946,{"$f":"Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Apparent consumption]]","v":0.13465923902970497},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Import share of consumption]])","v":3.1152267394930622},0.12555208446677812]
["France",39004.845530132676,1362.9433493681911,15811.405977656248,21826.622581955024,288.95345171427215,46418.325183543471,-39746.193683333317,475078.69134243054,{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Transfers to producers from consumers]]","v":-741.34815320064081},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62354.611226608336},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Other trade-distorting subsidies]]","v":61613.263073407696},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total value of production (at farm gate)]]","v":0.12969064745738651},"France",59585.956328000051,34081.576742666693,442494.37882873946,{"$f":"Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Apparent consumption]]","v":0.13465923902970497},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Import share of consumption]])","v":3.1152267394930622},0.12555208446677812]
["Germany",39004.845530132676,1362.9433493681911,15811.405977656248,21826.622581955024,288.95345171427215,46418.325183543471,-39746.193683333317,475078.69134243054,{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Transfers to producers from consumers]]","v":-741.34815320064081},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62354.611226608336},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Other trade-distorting subsidies]]","v":61613.263073407696},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total value of production (at farm gate)]]","v":0.12969064745738651},"Germany",59585.956328000051,34081.576742666693,442494.37882873946,{"$f":"Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Apparent consumption]]","v":0.13465923902970497},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Import share of consumption]])","v":3.1152267394930622},0.12555208446677812]
["Greece",39004.845530132676,1362.9433493681911,15811.405977656248,21826.622581955024,288.95345171427215,46418.325183543471,-39746.193683333317,475078.69134243054,{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Transfers to producers from consumers]]","v":-741.34815320064081},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62354.611226608336},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Other trade-distorting subsidies]]","v":61613.263073407696},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total value of production (at farm gate)]]","v":0.12969064745738651},"Greece",59585.956328000051,34081.576742666693,442494.37882873946,{"$f":"Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Apparent consumption]]","v":0.13465923902970497},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Import share of consumption]])","v":3.1152267394930622},0.12555208446677812]
["Ireland",39004.845530132676,1362.9433493681911,15811.405977656248,21826.622581955024,288.95345171427215,46418.325183543471,-39746.193683333317,475078.69134243054,{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Transfers to producers from consumers]]","v":-741.34815320064081},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62354.611226608336},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Other trade-distorting subsidies]]","v":61613.263073407696},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total value of production (at farm gate)]]","v":0.12969064745738651},"Ireland",59585.956328000051,34081.576742666693,442494.37882873946,{"$f":"Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Apparent consumption]]","v":0.13465923902970497},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Import share of consumption]])","v":3.1152267394930622},0.12555208446677812]
["Italy",39004.845530132676,1362.9433493681911,15811.405977656248,21826.622581955024,288.95345171427215,46418.325183543471,-39746.193683333317,475078.69134243054,{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Transfers to producers from consumers]]","v":-741.34815320064081},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62354.611226608336},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Other trade-distorting subsidies]]","v":61613.263073407696},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total value of production (at farm gate)]]","v":0.12969064745738651},"Italy",59585.956328000051,34081.576742666693,442494.37882873946,{"$f":"Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Apparent consumption]]","v":0.13465923902970497},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Import share of consumption]])","v":3.1152267394930622},0.12555208446677812]
["Japan",33.578025122202959,1.7063620120304011,1.3561740067074022,0.31148726634001517,8.3269642615816047E-7,2.1367762218900643,-33.577892608615933,74.543634677858734,{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Transfers to producers from consumers]]","v":1.3251358702603966E-4},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":4.4424118123710636},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Other trade-distorting subsidies]]","v":4.4425443259580897},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total value of production (at farm gate)]]","v":5.959656173403137E-2},"Japan",27296.970249666669,342.62475499999999,26998.275693316908,{"$f":"Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Apparent consumption]]","v":1.0110634678948662},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Import share of consumption]])","v":-3.9828484421518429E-2},-2.2697775688829136E-3]
["Netherlands",39004.845530132676,1362.9433493681911,15811.405977656248,21826.622581955024,288.95345171427215,46418.325183543471,-39746.193683333317,475078.69134243054,{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Transfers to producers from consumers]]","v":-741.34815320064081},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62354.611226608336},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Other trade-distorting subsidies]]","v":61613.263073407696},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total value of production (at farm gate)]]","v":0.12969064745738651},"Netherlands",59585.956328000051,34081.576742666693,442494.37882873946,{"$f":"Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Apparent consumption]]","v":0.13465923902970497},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Import share of consumption]])","v":3.1152267394930622},0.12555208446677812]
["New Zealand",60.21688198794601,0,21.702539709564018,2.0698122354271145,1.672561621129118E-6,0,-58.093388236490007,11836.333650933489,{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Transfers to producers from consumers]]","v":2.1234937514560031},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":23.772352781271945},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Other trade-distorting subsidies]]","v":25.895846532727948},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total value of production (at farm gate)]]","v":2.1878266781272791E-3},"New Zealand",1080.1836333333333,10144.820324666667,2736.686463347447,{"$f":"Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Apparent consumption]]","v":0.39470492794855261},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Import share of consumption]])","v":2.1790622593852107},1.0623741699384182E-2]
["Norway",1281.6510562416051,250.07366779033063,177.46061469807546,1030.2317022371806,442.43218030158005,0,-1404.6784623716776,3483.802534444882,{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Transfers to producers from consumers]]","v":-123.02740613007245},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1678.9820748763768},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Other trade-distorting subsidies]]","v":1555.9546687463044},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total value of production (at farm gate)]]","v":0.44662539089467485},"Norway",2003.7987409999998,283.15258700000004,3426.9933820140282,{"$f":"Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Apparent consumption]]","v":0.58471042036923238},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Import share of consumption]])","v":1.4950424866707634},0.13484070832507777]
["Portugal",39004.845530132676,1362.9433493681911,15811.405977656248,21826.622581955024,288.95345171427215,46418.325183543471,-39746.193683333317,475078.69134243054,{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Transfers to producers from consumers]]","v":-741.34815320064081},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62354.611226608336},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Other trade-distorting subsidies]]","v":61613.263073407696},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total value of production (at farm gate)]]","v":0.12969064745738651},"Portugal",59585.956328000051,34081.576742666693,442494.37882873946,{"$f":"Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Apparent consumption]]","v":0.13465923902970497},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Import share of consumption]])","v":3.1152267394930622},0.12555208446677812]
["South Korea",18.577841946586464,0,0.7231336115949466,0.857118472298391,-3.0564879511266974E-7,0.7538092479348667,-18.498517259584307,36.388410190106967,{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Transfers to producers from consumers]]","v":7.9324687002156224E-2},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1.9571565550363734},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Other trade-distorting subsidies]]","v":2.0364812420385299},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total value of production (at farm gate)]]","v":5.5965106235726522E-2},"South Korea",9181.359923,473.98348133333337,8728.418317152069,{"$f":"Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Apparent consumption]]","v":1.0518927472756276},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Import share of consumption]])","v":-0.18681389019225955},-6.4985395099081966E-4]
["Spain",39004.845530132676,1362.9433493681911,15811.405977656248,21826.622581955024,288.95345171427215,46418.325183543471,-39746.193683333317,475078.69134243054,{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Transfers to producers from consumers]]","v":-741.34815320064081},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62354.611226608336},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Other trade-distorting subsidies]]","v":61613.263073407696},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total value of production (at farm gate)]]","v":0.12969064745738651},"Spain",59585.956328000051,34081.576742666693,442494.37882873946,{"$f":"Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Apparent consumption]]","v":0.13465923902970497},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Import share of consumption]])","v":3.1152267394930622},0.12555208446677812]
["Sweden",39004.845530132676,1362.9433493681911,15811.405977656248,21826.622581955024,288.95345171427215,46418.325183543471,-39746.193683333317,475078.69134243054,{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Transfers to producers from consumers]]","v":-741.34815320064081},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62354.611226608336},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Other trade-distorting subsidies]]","v":61613.263073407696},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total value of production (at farm gate)]]","v":0.12969064745738651},"Sweden",59585.956328000051,34081.576742666693,442494.37882873946,{"$f":"Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Apparent consumption]]","v":0.13465923902970497},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Import share of consumption]])","v":3.1152267394930622},0.12555208446677812]
["Switzerland",2164.7896915344572,262.05785357916801,194.17817409276407,918.45180880533201,77.785059214420627,1076.9523633089448,-2212.6970355375565,6000.1340452593258,{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Transfers to producers from consumers]]","v":-47.907344003099297},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1952.0565477389468},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Other trade-distorting subsidies]]","v":1904.1492037358475},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total value of production (at farm gate)]]","v":0.31735111072065225},"Switzerland",3240.9059796666666,965.19703733333336,5659.6954474506038,{"$f":"Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Apparent consumption]]","v":0.57262904157263883},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Import share of consumption]])","v":1.5385354503385003},0.12640934913603008]
["United Kingdom",39004.845530132676,1362.9433493681911,15811.405977656248,21826.622581955024,288.95345171427215,46418.325183543471,-39746.193683333317,475078.69134243054,{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Transfers to producers from consumers]]","v":-741.34815320064081},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62354.611226608336},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Other trade-distorting subsidies]]","v":61613.263073407696},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total value of production (at farm gate)]]","v":0.12969064745738651},"United Kingdom",59585.956328000051,34081.576742666693,442494.37882873946,{"$f":"Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Apparent consumption]]","v":0.13465923902970497},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Import share of consumption]])","v":3.1152267394930622},0.12555208446677812]
["United States",6352.8271891276045,1154.1441548665364,9203.0520833333339,5598.0301513671875,6.40869140625E-4,6790.5538533528643,-6325.4734903971357,291925.81770833331,{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Transfers to producers from consumers]]","v":27.35369873046875},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":19350.503636678062},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Other trade-distorting subsidies]]","v":19377.857335408531},{"$f":"Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631[[#This Row],[Total value of production (at farm gate)]]","v":6.6379388734877795E-2},"United States",27157.775700333335,61958.668243333326,245475.47006186665,{"$f":"Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Apparent consumption]]","v":0.11063335857342006},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782[[#This Row],[Import share of consumption]])","v":3.2017199091356878},0.10861120945932412]
["EU",null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"Austria\",$A$73:$T$95,COLUMN(),FALSE)","v":475078.69134243054},null,null,{"$f":"VLOOKUP(\"Austria\",$A$73:$T$95,COLUMN(),FALSE)","v":61613.263073407696},{"$f":"L96/I96","v":0.12969064745738651}]
["Europe",null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"Austria\",$A$73:$T$95,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$73:$T$95,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$73:$T$95,COLUMN(),FALSE)","v":484562.62792213476},null,null,{"$f":"VLOOKUP(\"Austria\",$A$73:$T$95,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$73:$T$95,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$73:$T$95,COLUMN(),FALSE)","v":65073.366945889844},{"$f":"L97/I97","v":0.13429299577834261}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: U.N. Statistics Division, COMTRADE database."]
[]
["Source: OECD, PSE-CSE database, http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE and http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE_EE",null,null,null,null,null,null,null,null,null,null,null,null,"\"Agricultural commodities\" are goods in Standard International Trade Classificiation, Revision 2 (SITC2) categories 00, 01, 02 (excluding 025), 041-045, 054.1, 054.2, 054.4, 054.81, 057, 06, 08 (excluding 081.42), and 22, per the definition in OECD, Agric"]
[]
["Calculations based on William Cline, World Trade and Global Poverty, ch. 3."]
[]
[]
[]
[{"$f":"\"EU agricultural subsidy breakout, \"&Index_year-2","v":"EU agricultural subsidy breakout, 2008"}]
["Country name","Payments","GDP, (current US$) (billion)","Share of GDP from agriculture (% of GDP)","Estimated share of EU subsidies","Estimated trade-distorting subsidies ($)","Estimated share of EU production","Estimated production (farmgate prices)","Estimated subsidy rate","Tariff equivalent of subsidies"]
["Austria",745.5,227.647455232,1.7122127115726471E-2,{"$f":"B109/$B$137","v":1.7353998286714592E-2},{"$f":"E109*$L$79/1000","v":1.0692364618148127},{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":2.3319570692038025E-2},{"$f":"G109*$I$79/1000","v":11.078631127040723},{"$f":"F109/H109","v":9.6513409423391705E-2},{"$f":"(1+1/(1+(1+$B$44)*$O$79/$I$79*(1+1/I109)))^(1/$S$79)-1","v":0.10922672330576622}]
["Belgium",854.5,268.631556096,6.6974521614611149E-3,{"$f":"B110/$B$137","v":1.9891336735073935E-2},{"$f":"E110*$L$79/1000","v":1.2255701631398488},{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":1.076382633253776E-2},{"$f":"G110*$I$79/1000","v":5.1136645278992328},{"$f":"F110/H110","v":0.23966573412341749},0.15698582987676502]
["Bulgaria",178.3,20.29073408,7.157135009765625E-2,4.1505270214905595E-3,0.25572751326838511,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":8.6883439052585568E-3},4.1276470524432174,6.1954791681380822E-2,8.5150675150976518E-2]
["Cyprus",28.1,12.388313088,2.0833451300859451E-2,6.54121196320161E-4,4.030254135076624E-2,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":1.544092908910904E-3},0.73356563847651912,5.4940606861667081E-2,7.8955645926747309E-2]
["Czech Republic",445.6,83.832242175999994,2.4274690076708794E-2,1.0372825803568105E-2,0.63910364504987316,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":1.2174883377656357E-2},5.7840276623036928,0.11049456924542571,0.11672971873841465]
["Denmark",1061.3,177.55439104000001,9.6848281100392342E-3,2.4705296286640102E-2,1.5221739194152391,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":1.0287820267043682E-2},4.8875241892332468,0.31144069276801617,0.1684961870579178]
["Estonia",41.7,9.0950092799999993,2.743208222091198E-2,9.7070654400536354E-4,5.9808397662880874E-2,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":1.4926636416263887E-3},0.70913268947829144,8.4340206776931811E-2,0.10177234497024745]
["Finland",586,152.970330112,2.8555607423186302E-2,1.3641103951730047E-2,0.84047292638964477,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":2.6133563965507003E-2},12.415499368846765,6.7695458830965533E-2,8.983540746125307E-2]
["France",8989.7999999999993,1504.1074298880001,2.0597346127033234E-2,0.20926757048679653,12.893657873135883,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":0.18534896180125693},88.05534221421928,0.14642675332256899,0.13212981255069356]
["Germany",5704,2103.6669337600001,9.00315772742033E-3,0.1327796193526761,8.1809856179633673,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":0.11331094807632917},53.831616926872563,0.15197361857208949,0.13411851603866753]
["Greece",2627.6,165.315756032,3.2907482236623764E-2,6.1166151439532204E-2,3.7686461798317925,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":3.2546848112289348E-2},15.462314008507279,0.24373105977270312,0.15776507558624431]
["Hungary",559.5,59.698692096000002,4.2832564562559128E-2,1.3024228090431675E-2,0.80246519166383312,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":1.5298150487858209E-2},7.267825313731243,0.11041338461282499,0.11668901211807969]
["Ireland",1456.2,133.34866329600001,1.3000534847378731E-2,3.3897910536705281E-2,2.0885608795368613,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":1.0371699379937632E-2},4.927373368417868,0.42386901161652341,0.18022609093027953]
["Italy",5186.3,1190.8672389119999,2.0117886364459991E-2,0.12072842563968865,7.4384722493764759,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":0.14333284876376082},68.094382217070006,0.10923767875100551,0.11609598515705843]
["Latvia",100.2,13.722705919999999,3.0458299443125725E-2,2.3324891057395067E-3,0.14371226488778568,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":2.5006069996021812E-3},1.187985100932726,0.12097143707859002,0.12173349756681273]
["Lithuania",173.9,20.287746047999999,3.7170428782701492E-2,4.0481023501806402E-3,0.24941679504975975,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":4.5116084871431768E-3},2.1433690559213834,0.1163667051927935,0.1195935555295724]
["Luxembourg",35.299999999999997,26.818080768000002,3.5854238085448742E-3,8.2172520391820929E-4,5.062917116306221E-2,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":5.7526536400270682E-4},0.27329631630503293,0.18525376356172218,0.14443828412879434]
["Malta",2.6,4.6024212479999997,1.8315654247999191E-2,6.0523669410406355E-5,3.7290607655513248E-3,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":5.0432307170934223E-4},0.23959314492146905,1.5564137975540123E-2,3.0122681637259063E-2]
["Netherlands",1020.6,449.76186982399997,1.810922659933567E-2,2.3757868077023358E-2,1.4637997758929548,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":4.8728447053779281E-2},23.149846857458375,6.3231510122122067E-2,8.6221020022648753E-2]
["Poland",1453.3,237.74289920000001,3.7347868084907532E-2,3.383040336697829E-2,2.0844015425291307,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":5.3121876119098896E-2},25.237071388316217,8.2592845677574439E-2,0.10062112749104779]
["Portugal",737.2,126.928429056,2.4079909548163414E-2,1.7160788111289065E-2,1.0573321524478603,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":1.828579262743258E-2},8.6871904315997348,0.12171163516823631,0.1220692510418504]
["Romania",474,60.360155136000003,7.4424773454666138E-2,1.1033930500204851E-2,0.6798364626428185,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":2.6876202381046387E-2},12.768311055441833,5.3244039849191592E-2,7.7371976143514321E-2]
["Slovakia",200.3,46.203031551999999,4.2138468474149704E-2,4.6626503780401512E-3,0.28728110436151166,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":1.1647943444732271E-2},5.5336897285540498,5.1914928095648412E-2,7.6106560511077559E-2]
["Slovenia",96,27.967309824000001,2.5156671181321144E-2,2.2347201013073114E-3,0.13768839749727968,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":4.2092420551882248E-3},1.9997212071223447,6.8853796722702754E-2,9.0742109456941611E-2]
["Spain",5933.2,740.36405862399999,2.6572948321700096E-2,{"$f":"B133/$B$137","v":0.13811501359454731},8.5097166669881243,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":0.11770234203769295},55.917874623206316,0.15218240543528333,0.13419167681122723]
["Sweden",772.5,302.39241011199999,1.7734399065375328E-2,{"$f":"B134/$B$137","v":1.7982513315207272E-2},1.1079613236109223,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":3.2083917973211439E-2},15.242385763851177,7.2689494989594219E-2,9.3657885116678496E-2]
["United Kingdom",3494.9,1798.078726144,7.8678801655769348E-3,{"$f":"B135/$B$137","v":8.1355450854780451E-2},5.012574795971279,{"$f":"Table_Query_from_developmentdataSQL_2014232883[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883[Share of GDP from agriculture (% of GDP)])","v":8.4638210673349798E-2},40.209810364259958,{"$f":"F135/H135","v":0.12466049331151907},0.12338503956770208]
[]
["Total",{"$f":"SUM(B109:B135)","v":42958.399999999994},null,null,null,{"$f":"SUM(F109:F135)","v":61.613263073407708},{"$f":"SUM(G109:G135)","v":1},{"$f":"SUM(H110:H135)","v":464.00006021538985},{"$f":"F137/H137","v":0.13278718766718844},{"$f":"(1+1/(1+(1+$B$44)*$O$79/$I$79*(1+1/I137)))^(1/$S$79)-1","v":0.12683986963979277}]
[]
["Source: Commission of the European Community, 4th FINANCIAL REPORT FROM THE COMMISSION TO THE EUROPEAN PARLIAMENT AND THE COUNCIL on the EUROPEAN AGRICULTURAL GUARANTEE FUND \n2011 FINANCIAL YEAR, http://eur-lex.europa.eu/LexUriServ/LexUriServ.do?uri=COM:2012:0484:FIN:EN:PDF, Annex 5;GDP and Agricultural GDP share from World Development Indicators."]
[]
[]
["Impediments to imports, from Doing Business"]
[]
[null,"Indicators",null,null,"Scores"]
["Country name","Trading Across Borders - Cost to import (US$ per container)","Trading Across Borders - Documents to import (number)","Trading Across Borders - Time to import (days)","Trading Across Borders - Cost to import (US$ per container)2","Trading Across Borders - Documents to import (number)3","Trading Across Borders - Time to import (days)4","Overall"]
["Australia",8,1200,7,{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.2644715878916619},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.4517935596002509}]
["Austria",8,1180,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.3600637280934675},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.1654757881523672}]
["Belgium",10,1230,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":5.3125},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.1210833775889535},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.7733156713175298}]
["Canada",11,1660,4,{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":2.0658523632501327},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.2728977574470139}]
["Denmark",5,744,3,{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":7.65625},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":6.4439723844928309},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":7.0106801887703369}]
["Finland",8,495,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":7.6340945300053109},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":6.2568193887896486}]
["France",11,1078,2,{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.8475836431226762},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":7.9545454545454541},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.8819596992227101}]
["Germany",7,822,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":6.071163037705789},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.892092224689808}]
["Greece",19,1153,6,{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":1.09375},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.4891131173659051},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":3.1488331603340898}]
["Ireland",12,1109,4,{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":4.375},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.6994158258098775},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.9945022449669292}]
["Italy",18,1231,4,{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":1.5625},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.1163037705788632},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":3.8626315598899241}]
["Japan",11,859,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.8943175783324486},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.2081437382320281}]
["Netherlands",6,895,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":7.1875},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.7222517259691985},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.9320384541109448}]
["New Zealand",9,868,6,{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.8513011152416361},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.1653958262926665}]
["Norway",7,955,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.4354753053637817},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.6801963139091391}]
["Portugal",16,685,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":2.5},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":6.7259691980881575},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.7041109448172644}]
["South Korea",8,767,6,{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":6.3340414232607545},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.4825592622990387}]
["Spain",10,1121,7,{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":5.3125},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.6420605416887941},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.2651565441992947}]
["Sweden",6,697,3,{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":7.1875},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":6.6686139139670741},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":6.929310698595085}]
["Switzerland",9,1537,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":2.6537440254912372},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.4404525539516246}]
["United Kingdom",8,1030,4,{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.0770047796070106},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.745365229565973}]
["United States",5,990,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":7.65625},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.2681890600106218},{"$f":"(2-Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.9369342321247522}]
["EU",{"$f":"SUM(B$146:B$167*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A168&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A168&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":12.224201153965392},{"$f":"SUM(C$146:C$167*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A168&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A168&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":1037.0755938012203},{"$f":"SUM(D$146:D$167*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A168&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A168&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":5.1876613615425597},{"$f":"(2-B168/B$171)*Standard_mean","v":4.2699057090787216},5.0431862218741461,4.6944372438769282,6.1061999751406484]
["Europe",{"$f":"SUM(B$146:B$167*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A169&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A169&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":12.036919860820227},{"$f":"SUM(C$146:C$167*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A169&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A169&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":1048.6251272978564},{"$f":"SUM(D$146:D$167*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A169&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A169&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":5.1790429387462078},4.3576938152405189,4.9879839906103518,4.7032515399186519,6.0261445000915481]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Documents_to_import__number\"))","v":10.666666666666666},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Cost_to_import__US__per_container\"))","v":1046.1111111111111},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Time_to_import__days\"))","v":4.8888888888888893},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL242984[Trading Across Borders - Cost to import (US$ per container)2])","v":5.4829545454545459},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL242984[Trading Across Borders - Documents to import (number)3])","v":5.1539130014966448},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL242984[Trading Across Borders - Time to import (days)4])","v":5.0723140495867778}]
[]
["Weight",null,null,null,{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331}]
[]
[]
["Services Trade Restrictions Index"]
[null,"STRI","Score"]
["Australia",15.9,{"$f":"(2-B178/$B$203)*Standard_mean","v":5.8051592730115313}]
["Austria",17.5,5.3830369357045154]
["Belgium",22.3,4.1166699237834674]
["Canada",23.1,3.905608755129959]
["Denmark",21.8,4.248583154191909]
["Finland",24.7,3.4834864178229443]
["France",26.2,3.0877467265976168]
["Germany",18.3,5.1719757670510074]
["Greece",18,5.251123705296072]
["Ireland",13.3,6.4911080711354305]
["Italy",27.9,2.6392417432089124]
["Japan",24.7,3.4834864178229443]
["Netherlands",12,6.834082470197381]
["New Zealand",10.3,7.2825874535860855]
["Norway",23.3,3.852843462966582]
["Portugal",23.9,3.6945475864764523]
["South Korea",22,4.195817862028532]
["Spain",14.5,6.1745163181551703]
["Sweden",15.3,5.9634551495016623]
["Switzerland",12.9,6.5966386554621845]
["United Kingdom",15.3,5.9634551495016623]
["United States",19.2,4.93453195231581]
["EU",{"$f":"SUM(B$178:B$199*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A200&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A200&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":17.996481219068535},5.2520520528156105]
["Europe",{"$f":"SUM(B$178:B$199*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A201&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A201&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":17.96630785553263},5.26001258452823]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!STRI\"))","v":18.951851851851853}]

{"sheet":"Trade 2009","index":27,"n_rows":203,"n_cols":51,"rows_kept":203,"cut":false,"hidden":false,"merged":[[100,13,100,19],[138,0,138,8],[143,1,143,3],[143,4,143,7],[2,1,2,2],[36,6,37,6],[100,0,100,9]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Trade"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2009}]
[]
[null,"Measured protection"]
["Country name","Ad valorem protection","Score","Impediments to imports","Services trade restrictions","Composite"]
["Australia",{"$f":"G39","v":3.5280040929694979E-2},{"$f":"(2-B5/$B$30)*Standard_mean","v":7.3739508499498587},{"$f":"H146","v":4.8819581905083762},{"$f":"C178","v":5.8051592730115313},{"$f":"SUMPRODUCT(C5:E5,$C$32:$E$32)","v":6.8663528204023834}]
["Austria",{"$f":"G40","v":4.7661222740504459E-2},6.4523648451126014,{"$f":"H147","v":5.6147588471008545},{"$f":"C179","v":5.3830369357045154},{"$f":"SUMPRODUCT(C6:E6,$C$32:$E$32)","v":6.2139981066851222}]
["Belgium",5.2655599002911571E-2,6.0806113779026019,4.8035865157147679,4.1166699237834674,5.675490588364231]
["Canada",7.5012036447671626E-2,4.4165230717990154,4.7110284000386233,3.905608755129959,4.3894719482453342]
["Denmark",5.5465600791814722E-2,5.8714505431945705,7.2353217182445801,4.248583154191909,5.8390760164504893]
["Finland",4.4253970956305712E-2,6.7059816328519499,6.3763095640419056,3.4834864178229443,6.2619607223720681]
["France",5.0792484485937262E-2,6.2192912140030288,4.7826425433302759,3.0877467265976168,5.6482670692432579]
["Germany",5.0992723528890622E-2,6.2043865383082819,6.0227348162989429,5.1719757670510074,6.0526287266499557]
["Greece",5.458062337112958E-2,5.937323318343414,3.3957795225220879,5.251123705296072,5.5338553922348312]
["Ireland",5.7432377810696933E-2,5.7250546495768129,5.0247730893641673,6.4911080711354305,5.7332761322450594]
["Italy",4.8253182927065708E-2,6.4083026358912321,3.8849363926036786,2.6392417432089124,5.6217492438949979]
["Japan",0.12366569083294648,0.7950168496295329,5.2081437382320281,3.4834864178229443,1.6827164067290212]
["Netherlands",4.3849914041559253E-2,6.736057372266659,5.9559364891613962,6.834082470197381,6.6507953991198416]
["New Zealand",1.9386406783315598E-2,8.5569841838533165,5.3932237604403035,7.2825874535860855,8.0022145396432869]
["Norway",0.21820467988514136,-6.2419373404704519,6.2967656182107854,3.852843462966582,-3.4127518702056685]
["Portugal",4.9488441284183234E-2,6.3163569047265478,4.8713971901704243,3.6945475864764523,5.8080107756257711]
["South Korea",0.19843088829380565,-4.7700867633927686,5.205109713706368,4.195817862028532,-2.4024491255777143]
["Spain",5.0924120964919342E-2,6.2094929299127308,4.4579340269396033,6.1745163181551703,5.9861759905713949]
["Sweden",4.5443566553112824E-2,6.6174347824635387,7.1459862163858441,5.9634551495016623,6.6017562575835917]
["Switzerland",0.16785605842050669,-2.4942672380779896,4.9168200526239563,6.5966386554621845,-0.43151809004772446]
["United Kingdom",5.2130848613369696E-2,6.1196708653105381,5.8887534398686814,5.9634551495016623,6.0712792226541961]
["United States",3.6797919581107709E-2,7.260968442974626,5.9847303022256551,4.93453195231581,6.8106341140486526]
[{"$f":"'CDI 2013'!B30","v":"EU"},{"$f":"G61","v":5.2339074951270451E-2},6.1041716600020184,{"$f":"H168","v":6.0667011168658957},{"$f":"C200","v":5.2520520528156105},{"$f":"SUMPRODUCT(C27:E27,$C$32:$E$32)","v":5.9929728912117017}]
[{"$f":"'CDI 2013'!B31","v":"Europe"},{"$f":"G62","v":5.7259582196213181E-2},5.7379165897727358,{"$f":"H169","v":5.9854060146608106},{"$f":"C201","v":5.26001258452823},{"$f":"SUMPRODUCT(C28:E28,$C$32:$E$32)","v":5.709114767228181}]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Measured_protection\"))","v":6.7173230419204727E-2}]
[]
["Weight",null,0.75,{"$f":"1/8","v":0.125},{"$f":"1/8","v":0.125}]
[]
[]
["Overall protection, 2007, excluding quotas on textitles and apparel",null,null,null,null,null,null,null,"Details by sector"]
[]
[null,null,"Agricultural commodities",null,null,"Everything else","Total"]
["Country name","Tariffs","Subsidies, preliminary","Subsidies","Total","Tariffs",null,null,"Animal products nec","Beverages and tobacco products","Bovine cattle, sheep and goats, horses","Bovine meat products","Cereal grains nec","Chemical, rubber, plastic products","Coal","Crops nec","Dairy products","Electricity","Electronic equipment","Ferrous metals","Fishing","Food products nec","Forestry","Gas","Gas manufacture, distribution","Leather products","Machinery and equipment nec","Manufactures nec","Meat products nec","Metal products","Metals nec","Mineral products nec","Minerals nec","Motor vehicles and parts","Oil","Oil seeds","Paddy rice","Paper products, publishing","Petroleum, coal products","Plant-based fibers","Processed rice","Sugar","Sugar cane, sugar beet","Textiles","Transport equipment nec","Vegetable oils and fats","Vegetables, fruit, nuts","Wearing apparel","Wheat","Wood products","Wool, silk-worm cocoons"]
["Australia",{"$f":"SUMPRODUCT(I39:AY39,$I$66:$AY$66,$I$67:$AY$67)/$E$66","v":7.2993942093388629E-3},{"$f":"IF(ISNA(VLOOKUP(A39,$A$109:$J$135,10,FALSE)),T74,VLOOKUP(A39,$A$109:$J$135,10,FALSE))","v":0.10398816709763548},{"$f":"IF(ISERR(C39),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B39,C39)","v":0.10398816709763548},{"$f":"IF(ISNA(D39),B39,(1+B39)*(1+D39)-1)","v":0.11204661193172671},{"$f":"SUM(I39:AY39*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":2.2854492448816634E-2},{"$f":"(E39*$E$66+F39*$F$66)/($E$66+$F$66)","v":3.5280040929694979E-2},null,1.1978079779492356E-3,3.4679664207784427E-2,0,0,0,1.1130158428946551E-2,0,1.5803691634697377E-5,9.9199630548337484E-2,0,6.462227377861696E-3,3.7214020779558106E-2,1.3587782521870284E-3,1.8276342411523649E-2,2.266023700391695E-3,0,5.0000001647192371E-2,8.1410076483141247E-2,3.7153005925836306E-2,2.5391956400096324E-2,1.185788292437996E-2,5.0558745198784769E-2,9.4755151893194632E-3,3.1821684478270731E-2,5.6181558433694581E-3,0.10200633742615429,0,1.7041404318248035E-2,0,2.6582267855865951E-2,0,0,0,6.8222213974039643E-5,0,8.3388086116602436E-2,1.1214834979716894E-2,1.0802792924043602E-2,4.3119342701201917E-3,0.16035335368708431,0,4.0636597829837327E-2,9.1019171652289496E-3]
["Austria",{"$f":"SUMPRODUCT(I40:AY40,$I$66:$AY$66,$I$67:$AY$67)/$E$66","v":0.13930476079623397},{"$f":"IF(ISNA(VLOOKUP(A40,$A$109:$J$135,10,FALSE)),T75,VLOOKUP(A40,$A$109:$J$135,10,FALSE))","v":0.11732098220365583},{"$f":"IF(ISERR(C40),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B40,C40)","v":0.11732098220365583},{"$f":"IF(ISNA(D40),B40,(1+B40)*(1+D40)-1)","v":0.2729691143621491},{"$f":"SUM(I40:AY40*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},{"$f":"(E40*$E$66+F40*$F$66)/($E$66+$F$66)","v":4.7661222740504459E-2},null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761929E-3,0,6.428014667607832E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859383,5.136207780387764E-6,0,0,0.35030106754521334,0.29227973099346605,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152547E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Belgium",0.13930476079623397,0.14878775915341791,{"$f":"IF(ISERR(C41),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B41,C41)","v":0.14878775915341791},0.30881936314792635,{"$f":"SUM(I41:AY41*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},5.2655599002911571E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097563E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Canada",0.2722057175867969,0.10554294897841521,{"$f":"IF(ISERR(C42),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B42,C42)","v":0.10554294897841521},0.40647806072810821,{"$f":"SUM(I42:AY42*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":2.1360465188202973E-2},7.5012036447671626E-2,null,3.4025192583899133E-2,0.10297739733782268,0,6.9887446052128571E-2,5.2906519726268683E-2,7.3021147145743487E-3,0,4.9329346898578635E-3,2.1027951497755644,0,7.4839943056040402E-4,3.5472915152406529E-4,4.5669038638015309E-3,3.5808370588064978E-2,2.2585876657236635E-3,1.5542047764658664E-2,0,0.11241281373675008,6.5862638191033435E-3,1.9323886608460083E-2,0.71098991822511015,1.8810415343625705E-2,7.7380754069378364E-4,1.088636231071932E-2,2.1859124732005383E-5,4.8345690752533449E-2,0,0,0,2.8609928606363848E-5,3.9329992834363538E-3,0,0,4.5815059696444095E-2,0,9.8368371613834091E-2,5.1787940787413292E-2,4.2023724158360989E-2,1.2803071831231685E-2,0.1651228957875735,0.43488876578450625,2.670892131023761E-2,0]
["Denmark",0.13930476079623394,0.1664920118717006,{"$f":"IF(ISERR(C43),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B43,C43)","v":0.1664920118717006},0.32898990255620553,{"$f":"SUM(I43:AY43*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},5.5465600791814722E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677475,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.412883842443656E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075094E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.1686209050144834,5.635330774115254E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Finland",0.13930476079623397,9.5853790652215221E-2,{"$f":"IF(ISERR(C44),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B44,C44)","v":9.5853790652215221E-2},0.24851144082666821,{"$f":"SUM(I44:AY44*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},4.4253970956305712E-2,null,8.9092461137177566E-3,7.1263468749716785E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402439,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["France",0.13930476079623394,0.13704931457951264,{"$f":"IF(ISERR(C45),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B45,C45)","v":0.13704931457951264},0.29544569736053328,{"$f":"SUM(I45:AY45*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449744E-2},5.0792484485937262E-2,null,8.9092461137177566E-3,7.1263468749716771E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210721E-2,1.6811609555544322E-4,0.16862090501448337,5.6353307741152533E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Germany",0.13930476079623394,0.13831090901497278,{"$f":"IF(ISERR(C46),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B46,C46)","v":0.13831090901497278},0.29688303790704706,{"$f":"SUM(I46:AY46*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},5.0992723528890622E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647748E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097563E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.35030106754521334,0.29227973099346605,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544322E-4,0.16862090501448343,5.6353307741152547E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Greece",0.13930476079623397,0.16091626314169738,{"$f":"IF(ISERR(C47),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B47,C47)","v":0.16091626314169738},0.32263742548310925,{"$f":"SUM(I47:AY47*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},5.458062337112958E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402439,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Ireland",0.13930476079623397,0.17888357600532823,{"$f":"IF(ISERR(C48),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B48,C48)","v":0.17888357600532823},0.34310767056735925,{"$f":"SUM(I48:AY48*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449744E-2},5.7432377810696933E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761929E-3,0,6.4280146676078311E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152533E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Italy",0.13930476079623394,0.1210505929047696,{"$f":"IF(ISERR(C49),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B49,C49)","v":0.1210505929047696},0.27721827758984463,{"$f":"SUM(I49:AY49*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449744E-2},4.8253182927065708E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677475,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542437,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544322E-4,0.16862090501448337,5.635330774115254E-2,1.6238140245203789E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Japan",0.69686541304656491,-2.6324411698837036E-3,{"$f":"IF(ISERR(C50),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B50,C50)","v":-2.6324411698837036E-3},0.69239851467350921,{"$f":"SUM(I50:AY50*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":3.1609771400115158E-2},0.12366569083294648,null,2.1548611383426265E-2,0.12959542113949046,0.23787222247380641,0.11468642644987932,0.1923760299127901,6.0149058819820335E-4,0,0.30973943856931635,0.79856254275947225,0,0,1.4054295946724606E-4,3.3968118429014343E-2,0.17866465575508805,1.8255865271529635E-2,8.8412888157194773E-3,0,0.20783622324750048,4.7684939168590803E-5,9.5285949612147532E-3,0.12418488988303024,3.3539189638987876E-4,2.542539324193955E-3,2.5864858664354367E-5,2.9595531184252832E-3,0,0,0.80384700061487935,4.865265202331762,2.6186747316230512E-4,2.8014690741388491E-3,0,5.3037390176697095,0.38218856694230968,0,4.3639989039617848E-2,0,2.6690671816000187E-2,0.12414246188146687,8.7177355161557862E-2,1.2371527621101059,3.2883669770686539E-3,4.4407407669457409E-2]
["Netherlands",0.13930476079623394,9.3308053578491368E-2,{"$f":"IF(ISERR(C51),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B51,C51)","v":9.3308053578491368E-2},0.24561107045883923,{"$f":"SUM(I51:AY51*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},4.3849914041559253E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402433,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.412883842443656E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.1686209050144834,5.635330774115254E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["New Zealand",2.9666585512340897E-3,1.5905359585884904E-2,{"$f":"IF(ISERR(C52),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B52,C52)","v":1.5905359585884904E-2},1.8919203908144944E-2,{"$f":"SUM(I52:AY52*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.9462028918055534E-2},1.9386406783315598E-2,null,6.8739558908423955E-4,1.8423673368696002E-2,0,0,0,6.4190574126610335E-3,0,4.4001859655486654E-3,1.2769446702159312E-2,0,1.0177489262263119E-2,2.5842034201931832E-2,5.9673759792716781E-3,1.6006653579759899E-2,1.079310377892224E-4,0,0,9.4851463127161958E-2,3.4993444808190735E-2,1.9527370323321785E-2,2.7590065662542341E-2,4.3022348033705207E-2,7.5991816521703177E-3,2.9676709953471395E-2,5.3068486049470577E-5,6.8477913317098169E-2,0,0,0,2.2793959522256014E-3,1.7056769144292704E-5,0,0,0,0,9.2186536651802153E-2,1.5170132201363977E-2,8.029403174373077E-4,3.069309282664848E-5,0.16462053064766785,0,4.4003866608861346E-2,0]
["Norway",1.0416726896199113,0.13658206875091339,{"$f":"IF(ISERR(C53),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B53,C53)","v":0.13658206875091339},1.3205285692804405,{"$f":"SUM(I53:AY53*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":3.9780936965203406E-2},0.21820467988514136,null,0.10797757099467394,0.24882170794329547,2.1579821467234708,2.3217559040925111,0.3887018188940774,8.0696697425815315E-5,0,0.12074185323604433,1.1407284978938086,0,0,0,2.3865492751163515E-3,0.29141800725637446,7.4878720581751971E-4,0,0,0,1.7617983498408861E-7,0,3.0217894272007175,0,0,0,0,0,0,0.24498430374433788,0.23371275899521807,0,0,0,0.17243903756996901,0.58485576512486592,1.8962898156526351,1.6879643407377121E-2,0,0.2342092717819961,0.19980100242887028,1.3241747478727778E-2,1.1028223584070291,0,1.3751305112027554E-2]
["Portugal",0.13930476079623394,0.12883326628709368,{"$f":"IF(ISERR(C54),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B54,C54)","v":0.12883326628709368},0.28608511442604856,{"$f":"SUM(I54:AY54*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},4.9488441284183234E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761929E-3,0,6.428014667607832E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542439,8.4749488168075094E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740471E-2,0,0,0.28277864820859389,5.136207780387764E-6,0,0,0.3503010675452134,0.2922797309934661,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.1686209050144834,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357751E-2,4.360797821765647E-4,4.3840352664456734E-4]
["South Korea",0.7293330252500887,-6.731507433285211E-4,{"$f":"IF(ISERR(C55),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B55,C55)","v":-6.731507433285211E-4},0.72816892343867901,{"$f":"SUM(I55:AY55*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":0.11268672189507911},0.19843088829380565,null,0.19954288757891875,0.32044021272074025,0.27242630947877905,0.26056949681877623,5.1181912567321168,4.553579292153434E-2,2.9582592419736546E-3,0.11543952397732669,0.76528071709839773,5.0000000396842235E-2,1.2217456271533944E-2,1.8172715001513438E-3,0.18669779011433915,0.29304651843982427,4.1944858870397686E-2,2.9999998706073464E-2,5.0000001472002988E-2,0.11443809780421219,5.9607592044393629E-2,4.9690653725010414E-2,0.26241683700029056,6.7058242240175217E-2,3.1946348201728349E-2,7.0399821480655905E-2,1.9556045333666113E-2,8.3290408527469051E-2,3.0502623762106912E-2,1.7976848105028826,3.1500000288389343,4.5724903236724918E-3,4.0621732642049671E-2,6.4096509768714451E-3,3.1500001036185332,0.10072321334322126,2.9999999591697742E-2,0.10117234308389159,2.4782538034616747E-2,0.54227847604573143,0.62321454457753434,0.12806134293899873,2.4931148696732335E-2,3.9461233612747705E-2,3.8001563397980859E-2]
["Spain",0.13930476079623397,0.13787868255359959,{"$f":"IF(ISERR(C56),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B56,C56)","v":0.13787868255359959},0.29639060024186259,{"$f":"SUM(I56:AY56*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449746E-2},5.0924120964919342E-2,null,8.9092461137177583E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761924E-3,0,6.4280146676078311E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.35030106754521334,0.29227973099346605,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448335,5.6353307741152547E-2,1.6238140245203793E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Sweden",0.13930476079623397,0.10334876847094843,{"$f":"IF(ISERR(C57),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B57,C57)","v":0.10334876847094843},0.25705050473761304,{"$f":"SUM(I57:AY57*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449744E-2},4.5443566553112824E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.44005699293677486,6.5377951071308463E-2,3.7531957062761924E-3,0,6.428014667607832E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.4128838424436546E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859377,5.136207780387764E-6,0,0,0.3503010675452134,0.29227973099346605,6.8149841238946449E-2,2.1238503738210724E-2,1.6811609555544325E-4,0.16862090501448337,5.6353307741152533E-2,1.6238140245203789E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["Switzerland",0.77309632771463832,0.12637602156742167,{"$f":"IF(ISERR(C58),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B58,C58)","v":0.12637602156742167},0.99717318746701955,{"$f":"SUM(I58:AY58*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":3.362158554405683E-2},0.16785605842050669,null,9.8657951755101794E-2,0.25182212330648729,1.289482852081919,1.925873928045994,0.22190205639920249,3.1731286035418328E-4,0,2.5936646625771678E-2,1.0602127282288176,0,6.2758423782163127E-5,3.4654916983967513E-4,8.9320237342880855E-4,0.14621572844042569,3.4325646083232225E-3,0,0,8.9657563999755001E-4,2.6354613101651006E-4,1.1122117769621781E-3,2.3978715846645065,1.256168823762419E-3,4.0473048641895745E-5,1.0628282040933716E-3,4.3033961432893968E-4,8.1317644703430062E-4,0,0.10723624278431784,1.8617614852880155E-3,2.0192193819662807E-3,1.5166498236841546E-4,0,2.7649240025732036E-3,1.4278460568282527,0.79515757637530837,7.6942560922762165E-2,4.029274061076459E-5,0.37742301463150457,0.19892861703376724,3.1108092729592619E-2,0.3363033797683076,4.9497969861366268E-4,6.096168975092792E-3]
["United Kingdom",0.13930476079623394,0.14548159986656106,{"$f":"IF(ISERR(C59),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B59,C59)","v":0.14548159986656106},0.30505264013245958,{"$f":"SUM(I59:AY59*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.1192560744449744E-2},5.2130848613369696E-2,null,8.9092461137177566E-3,7.1263468749716757E-2,8.7633948430334688E-2,0.4400569929367748,6.5377951071308463E-2,3.7531957062761924E-3,0,6.4280146676078311E-3,0.45029822434402428,0,1.0460823639943757E-3,1.6421810713647752E-5,4.1878561509699555E-2,4.8769556502310303E-2,7.8340796559097552E-4,0,0,8.3953999980482443E-3,7.412883842443656E-5,5.5929154959429565E-5,0.16432371401542442,8.4749488168075083E-4,5.3797664184903615E-3,2.4190320926537907E-3,4.4763682616076914E-4,1.4794243789740473E-2,0,0,0.28277864820859383,5.136207780387764E-6,0,0,0.35030106754521334,0.2922797309934661,6.8149841238946449E-2,2.1238503738210721E-2,1.6811609555544325E-4,0.1686209050144834,5.635330774115254E-2,1.6238140245203789E-2,1.7269797599357754E-2,4.360797821765647E-4,4.3840352664456734E-4]
["United States",4.1564172573090225E-2,0.11166096475460385,{"$f":"IF(ISERR(C60),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B60,C60)","v":0.11166096475460385},0.1578662329364322,{"$f":"SUM(I60:AY60*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.7201626852923438E-2},3.6797919581107709E-2,null,1.0139053149475724E-3,0.17707829564347802,3.8824796005163371E-3,3.3519681834524369E-2,5.0585928674566601E-3,6.5132231556037134E-3,0,2.7412585699963039E-2,0.23036854312137026,0,1.7904883242067654E-3,3.7505423105270506E-4,6.2969070691648338E-4,3.2762654203516185E-2,3.1223843216382579E-3,0,0,7.0141079320003769E-2,4.2997379878224936E-3,1.9659356845100222E-2,3.8953928365549145E-2,4.1008080971375723E-3,6.2461757819288668E-3,1.5150350532261709E-2,3.7356281863529051E-5,1.388345641730479E-2,0,0.2796639972241467,2.8688007325280665E-2,3.5762387797322338E-5,0,7.4763590171122732E-2,4.8029947449257433E-2,8.9652932913439981E-2,7.7434806662345645E-3,6.0718200543876423E-2,2.5995003756595957E-3,1.8588532733534717E-2,4.0110075800018449E-2,8.129722046200405E-2,1.6932849973982759E-2,2.3003381233736579E-3,1.0046013068718364E-2]
["EU",{"$f":"SUM(B$39:B$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.139304760796234},{"$f":"SUM(C$39:C$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.14679351778894636},{"$f":"IF(ISERR(C61),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B61,C61)","v":0.14679351778894636},{"$f":"(1+B61)*(1+D61)-1","v":0.30654731446720729},{"$f":"SUM(F$39:F$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.1192560744449747E-2},5.2339074951270451E-2]
["Europe",{"$f":"SUM(B$39:B$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.16589273822300571},{"$f":"SUM(C$39:C$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.14614612170050645},{"$f":"IF(ISERR(C62),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B62,C62)","v":0.14614612170050645},{"$f":"(1+B62)*(1+D62)-1","v":0.33628344023308188},{"$f":"SUM(F$39:F$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.2096375997162416E-2},5.7259582196213181E-2]
["EU",{"$f":"VLOOKUP(\"France\",A39:B55,2,FALSE)","v":0.13930476079623394},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"(1+B63)*(1+C63)-1","v":{"$error":"#REF!"}},{"$f":"F40","v":1.1192560744449746E-2},{"$error":"#REF!"}]
[]
[]
["Value of production in non-CDI countries, poverty-weighted",null,null,null,{"$f":"SUMPRODUCT($I$66:$AY$66,$I$67:$AY$67)","v":57022.889612784456},{"$f":"SUM(I66:AY66)-E66","v":352294.44486392592},null,null,9857.798216549756,7502.4532534022173,7081.5734708770824,3896.8681978087252,3696.5312361254782,29603.958046801301,25.613202883569588,1294.7983591838035,3269.6208621333685,19852.958539153431,7603.9471039489117,4915.1879671586048,4115.8954604287328,15984.606467482699,1376.5677012796993,14530.355839960637,6581.7141680995046,6611.922956249703,11002.587695857776,9887.1672238175142,4125.9724444527619,6388.4661667429573,5802.3927807311902,11526.185721694026,9174.9600990157451,6425.5529391939308,63617.196759692735,930.48342054614022,2167.1814145172129,10426.917882062196,29776.247274969573,1866.5621140865194,1247.9027449771456,5664.0760886979751,702.04747153785263,10345.562939064348,1740.4541223883034,1378.4119215359876,28744.381852855928,13651.896436699297,10545.109121292502,10993.049641031517,3384.1971497218856]
["PSE commodity (I.e., corresponds to product groups covered in agricultural subsidy estimates)?",null,null,null,null,null,null,null,1,0,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,0,0,1,1,1,0,0,0,1,0,0,1,0,0]
[]
[]
["Agricultural commodities--details"]
[{"$f":"\"Million $, \"&Index_year-4&\"-\"&Index_year-2&\" average\"","v":"Million $, 2005-2007 average"},null,null,null,null,"Elasticity of substition between imports and domestically produced goods:",null,null,null,null,null,3.6,null,{"$f":"\"Imports and exports of agricultural commodities, annual average, \" & Index_year-4&\"-\"&Index_year-2","v":"Imports and exports of agricultural commodities, annual average, 2005-2007"}]
[]
["Country name","Market price support","Payments based on output","Payments based on input use","Payments based on current A/An/R/I","Payments based on non-current A/An/R/I, production required","Payments based on non-current A/An/R/I, production not required","Transfers to producers from consumers","Total value of production (at farm gate)","Export subsidies","Other trade-distorting subsidies","Total trade-distorting subsidies","Subsidy rate","Country name","Imports","Exports","Apparent consumption","Import share of consumption","Import price elasticity","Tariff equivalent of subsidies"]
["Australia",0,0,692.23955169111957,39.971735715585446,1.1283685329299185,670.39455311992776,0,30333.575072292919,{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1067.9727482331339},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Other trade-distorting subsidies]]","v":1067.9727482331339},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total value of production (at farm gate)]]","v":3.5207612214777612E-2},"Australia",1635.9511156666667,12607.927314666667,{"$f":"I74/(1+B39)+O74-P74","v":19141.786647152308},{"$f":"Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Apparent consumption]]","v":8.5464912226991333E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Import share of consumption]])","v":3.2923263159828311},{"$f":"(1+1/(1+(1+B39)*O74/I74*(1+1/M74)))^(1/S74)-1","v":0.10398816709763548}]
["Austria",41259.58742262709,1282.119374587154,15289.064040133968,20242.655491162936,298.7062693695774,43731.210137903254,-43333.639000864212,446748.00359695242,{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Transfers to producers from consumers]]","v":-2074.0515782371222},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":58828.79710952047},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Other trade-distorting subsidies]]","v":56754.745531283348},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total value of production (at farm gate)]]","v":0.12703972949924228},"Austria",48661.868901000038,26862.77097966662,413922.45153984241,{"$f":"Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Apparent consumption]]","v":0.117562767421704},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Import share of consumption]])","v":3.1767740372818656},0.1303777567532054]
["Belgium",41259.58742262709,1282.119374587154,15289.064040133968,20242.655491162936,298.7062693695774,43731.210137903254,-43333.639000864212,446748.00359695242,{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Transfers to producers from consumers]]","v":-2074.0515782371222},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":58828.79710952047},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Other trade-distorting subsidies]]","v":56754.745531283348},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total value of production (at farm gate)]]","v":0.12703972949924228},"Belgium",48661.868901000038,26862.77097966662,413922.45153984241,{"$f":"Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Apparent consumption]]","v":0.117562767421704},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Import share of consumption]])","v":3.1767740372818656},0.1303777567532054]
["Canada",3012.1766911612813,0,525.56272492100879,1556.1594228196452,199.64820060437287,1063.6185346781335,-3004.7972700439182,29799.908650713638,{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Transfers to producers from consumers]]","v":7.3794211173631084},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2713.355515381907},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Other trade-distorting subsidies]]","v":2720.7349364992701},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total value of production (at farm gate)]]","v":9.130010995634763E-2},"Canada",8187.6842773333337,15593.767260333332,16017.729878995351,{"$f":"Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Apparent consumption]]","v":0.51116383777142793},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Import share of consumption]])","v":1.7598101840228595},0.10554294897841521]
["Denmark",41259.58742262709,1282.119374587154,15289.064040133968,20242.655491162936,298.7062693695774,43731.210137903254,-43333.639000864212,446748.00359695242,{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Transfers to producers from consumers]]","v":-2074.0515782371222},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":58828.79710952047},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Other trade-distorting subsidies]]","v":56754.745531283348},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total value of production (at farm gate)]]","v":0.12703972949924228},"Denmark",48661.868901000038,26862.77097966662,413922.45153984241,{"$f":"Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Apparent consumption]]","v":0.117562767421704},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Import share of consumption]])","v":3.1767740372818656},0.1303777567532054]
["Finland",41259.58742262709,1282.119374587154,15289.064040133968,20242.655491162936,298.7062693695774,43731.210137903254,-43333.639000864212,446748.00359695242,{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Transfers to producers from consumers]]","v":-2074.0515782371222},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":58828.79710952047},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Other trade-distorting subsidies]]","v":56754.745531283348},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total value of production (at farm gate)]]","v":0.12703972949924228},"Finland",48661.868901000038,26862.77097966662,413922.45153984241,{"$f":"Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Apparent consumption]]","v":0.117562767421704},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Import share of consumption]])","v":3.1767740372818656},0.1303777567532054]
["France",41259.58742262709,1282.119374587154,15289.064040133968,20242.655491162936,298.7062693695774,43731.210137903254,-43333.639000864212,446748.00359695242,{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Transfers to producers from consumers]]","v":-2074.0515782371222},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":58828.79710952047},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Other trade-distorting subsidies]]","v":56754.745531283348},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total value of production (at farm gate)]]","v":0.12703972949924228},"France",48661.868901000038,26862.77097966662,413922.45153984241,{"$f":"Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Apparent consumption]]","v":0.117562767421704},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Import share of consumption]])","v":3.1767740372818656},0.1303777567532054]
["Germany",41259.58742262709,1282.119374587154,15289.064040133968,20242.655491162936,298.7062693695774,43731.210137903254,-43333.639000864212,446748.00359695242,{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Transfers to producers from consumers]]","v":-2074.0515782371222},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":58828.79710952047},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Other trade-distorting subsidies]]","v":56754.745531283348},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total value of production (at farm gate)]]","v":0.12703972949924228},"Germany",48661.868901000038,26862.77097966662,413922.45153984241,{"$f":"Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Apparent consumption]]","v":0.117562767421704},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Import share of consumption]])","v":3.1767740372818656},0.1303777567532054]
["Greece",41259.58742262709,1282.119374587154,15289.064040133968,20242.655491162936,298.7062693695774,43731.210137903254,-43333.639000864212,446748.00359695242,{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Transfers to producers from consumers]]","v":-2074.0515782371222},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":58828.79710952047},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Other trade-distorting subsidies]]","v":56754.745531283348},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total value of production (at farm gate)]]","v":0.12703972949924228},"Greece",48661.868901000038,26862.77097966662,413922.45153984241,{"$f":"Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Apparent consumption]]","v":0.117562767421704},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Import share of consumption]])","v":3.1767740372818656},0.1303777567532054]
["Ireland",41259.58742262709,1282.119374587154,15289.064040133968,20242.655491162936,298.7062693695774,43731.210137903254,-43333.639000864212,446748.00359695242,{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Transfers to producers from consumers]]","v":-2074.0515782371222},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":58828.79710952047},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Other trade-distorting subsidies]]","v":56754.745531283348},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total value of production (at farm gate)]]","v":0.12703972949924228},"Ireland",48661.868901000038,26862.77097966662,413922.45153984241,{"$f":"Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Apparent consumption]]","v":0.117562767421704},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Import share of consumption]])","v":3.1767740372818656},0.1303777567532054]
["Italy",41259.58742262709,1282.119374587154,15289.064040133968,20242.655491162936,298.7062693695774,43731.210137903254,-43333.639000864212,446748.00359695242,{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Transfers to producers from consumers]]","v":-2074.0515782371222},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":58828.79710952047},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Other trade-distorting subsidies]]","v":56754.745531283348},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total value of production (at farm gate)]]","v":0.12703972949924228},"Italy",48661.868901000038,26862.77097966662,413922.45153984241,{"$f":"Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Apparent consumption]]","v":0.117562767421704},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Import share of consumption]])","v":3.1767740372818656},0.1303777567532054]
["Japan",34.570346927057564,1.8673559330817737,1.2780715219845213,0.19489933490498837,5.6969081420392346E-8,1.7756043238079187,-34.563071533977116,73.018682805548579,{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Transfers to producers from consumers]]","v":7.2753930804481115E-3},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":4.2281289803597835},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Other trade-distorting subsidies]]","v":4.2354043734402316},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total value of production (at farm gate)]]","v":5.8004392995136163E-2},"Japan",24119.403758666667,289.07386466666668,23873.361405069845,{"$f":"Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Apparent consumption]]","v":1.0103061462280956},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Import share of consumption]])","v":-3.7102126421144015E-2},-2.6324411698837036E-3]
["Netherlands",41259.58742262709,1282.119374587154,15289.064040133968,20242.655491162936,298.7062693695774,43731.210137903254,-43333.639000864212,446748.00359695242,{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Transfers to producers from consumers]]","v":-2074.0515782371222},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":58828.79710952047},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Other trade-distorting subsidies]]","v":56754.745531283348},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total value of production (at farm gate)]]","v":0.12703972949924228},"Netherlands",48661.868901000038,26862.77097966662,413922.45153984241,{"$f":"Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Apparent consumption]]","v":0.117562767421704},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Import share of consumption]])","v":3.1767740372818656},0.1303777567532054]
["New Zealand",68.983282813070673,0,22.452594404721058,12.004791425289767,2.2718939931588453E-6,0,-65.77717597721238,11140.314567440786,{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Transfers to producers from consumers]]","v":3.2061068358582929},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":34.457386965957816},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Other trade-distorting subsidies]]","v":37.663493801816109},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total value of production (at farm gate)]]","v":3.3808285730003739E-3},"New Zealand",868.95258199999989,8956.5695770000002,3019.7458195652962,{"$f":"Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Apparent consumption]]","v":0.28775686230607611},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Import share of consumption]])","v":2.5640752956981259},1.5905359585884904E-2]
["Norway",1231.6081176089986,232.80716245672855,160.5181859720137,942.2442032336254,424.18601545794644,0,-1393.5093891804302,3137.3613334155707,{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Transfers to producers from consumers]]","v":-161.90127157143161},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1547.6625593913409},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Other trade-distorting subsidies]]","v":1385.7612878199093},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total value of production (at farm gate)]]","v":0.44169642592976815},"Norway",1630.5691986666668,262.64300933333334,2904.5884317026716,{"$f":"Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Apparent consumption]]","v":0.56137702018968172},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Import share of consumption]])","v":1.5790427273171459},0.13658206875091339]
["Portugal",41259.58742262709,1282.119374587154,15289.064040133968,20242.655491162936,298.7062693695774,43731.210137903254,-43333.639000864212,446748.00359695242,{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Transfers to producers from consumers]]","v":-2074.0515782371222},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":58828.79710952047},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Other trade-distorting subsidies]]","v":56754.745531283348},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total value of production (at farm gate)]]","v":0.12703972949924228},"Portugal",48661.868901000038,26862.77097966662,413922.45153984241,{"$f":"Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Apparent consumption]]","v":0.117562767421704},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Import share of consumption]])","v":3.1767740372818656},0.1303777567532054]
["South Korea",20.120545898610526,0,0.6425305653363238,1.149249463382841,-6.259944561163687E-8,0.72874074419391244,-20.120498225402596,36.159670062163961,{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Transfers to producers from consumers]]","v":4.7673207930643002E-5},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2.1561503695163982},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Other trade-distorting subsidies]]","v":2.1561980427243288},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total value of production (at farm gate)]]","v":5.9629914736984521E-2},"South Korea",7383.9397533333322,476.26188866666666,6928.5874694300019,{"$f":"Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Apparent consumption]]","v":1.0657207960370587},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Import share of consumption]])","v":-0.23659486573341137},-6.731507433285211E-4]
["Spain",41259.58742262709,1282.119374587154,15289.064040133968,20242.655491162936,298.7062693695774,43731.210137903254,-43333.639000864212,446748.00359695242,{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Transfers to producers from consumers]]","v":-2074.0515782371222},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":58828.79710952047},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Other trade-distorting subsidies]]","v":56754.745531283348},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total value of production (at farm gate)]]","v":0.12703972949924228},"Spain",48661.868901000038,26862.77097966662,413922.45153984241,{"$f":"Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Apparent consumption]]","v":0.117562767421704},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Import share of consumption]])","v":3.1767740372818656},0.1303777567532054]
["Sweden",41259.58742262709,1282.119374587154,15289.064040133968,20242.655491162936,298.7062693695774,43731.210137903254,-43333.639000864212,446748.00359695242,{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Transfers to producers from consumers]]","v":-2074.0515782371222},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":58828.79710952047},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Other trade-distorting subsidies]]","v":56754.745531283348},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total value of production (at farm gate)]]","v":0.12703972949924228},"Sweden",48661.868901000038,26862.77097966662,413922.45153984241,{"$f":"Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Apparent consumption]]","v":0.117562767421704},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Import share of consumption]])","v":3.1767740372818656},0.1303777567532054]
["Switzerland",2252.6242258696598,259.7073404907531,188.31681026138926,840.27198704843647,73.991321824733575,1060.6785202748517,-2332.2033987429609,5564.2907199427527,{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Transfers to producers from consumers]]","v":-79.579172873301104},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1855.6310588503716},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Other trade-distorting subsidies]]","v":1776.0518859770705},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total value of production (at farm gate)]]","v":0.31918747156966359},"Switzerland",2904.5473750000001,859.6146819999999,5183.1100345066643,{"$f":"Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Apparent consumption]]","v":0.56038697918101577},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Import share of consumption]])","v":1.5826068749483433},0.12637602156742167]
["United Kingdom",41259.58742262709,1282.119374587154,15289.064040133968,20242.655491162936,298.7062693695774,43731.210137903254,-43333.639000864212,446748.00359695242,{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Transfers to producers from consumers]]","v":-2074.0515782371222},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":58828.79710952047},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Other trade-distorting subsidies]]","v":56754.745531283348},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total value of production (at farm gate)]]","v":0.12703972949924228},"United Kingdom",48661.868901000038,26862.77097966662,413922.45153984241,{"$f":"Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Apparent consumption]]","v":0.117562767421704},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Import share of consumption]])","v":3.1767740372818656},0.1303777567532054]
["United States",9035.00390625,2820.7136128743491,9174.21484375,3254.3450927734375,1.0884602864583333E-3,8096.0476277669268,-8828.1944986979161,264039.546875,{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Transfers to producers from consumers]]","v":206.80940755208394},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":19297.297907511394},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Other trade-distorting subsidies]]","v":19504.107315063477},{"$f":"Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201321263186[[#This Row],[Total value of production (at farm gate)]]","v":7.3868129020449327E-2},"United States",25861.180764999997,48345.749097333326,231018.33991643463,{"$f":"Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Apparent consumption]]","v":0.11194427582829425},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133922278287[[#This Row],[Import share of consumption]])","v":3.1970006070181407},0.11166096475460385]
["EU",null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"Austria\",$A$73:$T$95,COLUMN(),FALSE)","v":446748.00359695242},null,null,{"$f":"VLOOKUP(\"Austria\",$A$73:$T$95,COLUMN(),FALSE)","v":56754.745531283348},{"$f":"L96/I96","v":0.12703972949924228}]
["Europe",null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"Austria\",$A$73:$T$95,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$73:$T$95,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$73:$T$95,COLUMN(),FALSE)","v":455449.65565031074},null,null,{"$f":"VLOOKUP(\"Austria\",$A$73:$T$95,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$73:$T$95,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$73:$T$95,COLUMN(),FALSE)","v":59916.558705080322},{"$f":"L97/I97","v":0.13155473489057504}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: U.N. Statistics Division, COMTRADE database."]
[]
["Source: OECD, PSE-CSE database, http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE and http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE_EE",null,null,null,null,null,null,null,null,null,null,null,null,"\"Agricultural commodities\" are goods in Standard International Trade Classificiation, Revision 2 (SITC2) categories 00, 01, 02 (excluding 025), 041-045, 054.1, 054.2, 054.4, 054.81, 057, 06, 08 (excluding 081.42), and 22, per the definition in OECD, Agric"]
[]
["Calculations based on William Cline, World Trade and Global Poverty, ch. 3."]
[]
[]
[]
[{"$f":"\"EU agricultural subsidy breakout, \"&Index_year-2","v":"EU agricultural subsidy breakout, 2007"}]
["Country name","Payments","GDP, (current US$) (billion)","Share of GDP from agriculture (% of GDP)","Estimated share of EU subsidies","Estimated trade-distorting subsidies ($)","Estimated share of EU production","Estimated production (farmgate prices)","Estimated subsidy rate","Tariff equivalent of subsidies"]
["Austria",747.1,224.424148992,1.7461603507399559E-2,{"$f":"B109/$B$137","v":1.7646961562173005E-2},{"$f":"E109*$L$79/1000","v":1.0015488128614674},{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":2.2451438270912831E-2},{"$f":"G109*$I$79/1000","v":10.03013522541052},{"$f":"F109/H109","v":9.9853969099452031E-2},{"$f":"(1+1/(1+(1+$B$44)*$O$79/$I$79*(1+1/I109)))^(1/$S$79)-1","v":0.11732098220365583}]
["Belgium",814.6,266.010853376,8.8136047124862671E-3,{"$f":"B110/$B$137","v":1.9241353083316998E-2},{"$f":"E110*$L$79/1000","v":1.0920380979212305},{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":1.3432083506045195E-2},{"$f":"G110*$I$79/1000","v":6.0007564904732433},{"$f":"F110/H110","v":0.18198340486819323},0.14878775915341791]
["Bulgaria",0.2,19.106152448,5.583663284778595E-2,4.7241230256118341E-6,2.6811640017707598E-4,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":6.11199397668938E-3},2.7305211070825783,9.8192392463702498E-5,2.4878359747892986E-4]
["Cyprus",27.5,11.95475968,2.2153252735733986E-2,6.4956691602162712E-4,3.6866005024347948E-2,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":1.5172907506483607E-3},0.67784661372827648,5.4386942824097603E-2,8.4411480922527593E-2]
["Czech Republic",351.6,81.312440319999993,2.3692440241575241E-2,8.3050082790256038E-3,0.47134863151129958,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":1.1037157681156845E-2},4.9308281594415897,9.5592183761009267E-2,0.11492592142585867]
["Denmark",1083.5,178.95713996800001,1.1768835596740246E-2,2.5592936491252109E-2,1.452520597959309,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":1.2066268484924621E-2},5.3905813565048986,0.26945527799270291,0.1664920118717006]
["Estonia",38.4,9.4888888320000007,3.1200798228383064E-2,9.0703162091747204E-4,5.1478348833998586E-2,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":1.6961783737758926E-3},0.75776430222870528,6.7934512991167012E-2,9.6218389154797856E-2]
["Finland",590.79999999999995,152.52257177600001,3.006671741604805E-2,1.3955059417657355E-2,0.7920158461230824,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":2.627305611955652E-2},11.73743536980257,6.7477759933889589E-2,9.5853790652215221E-2]
["France",9189.9,1505.3216808960001,2.2177370265126228E-2,0.21707109096535093,12.319814529936551,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":0.19126249735487977},85.446138856259935,0.14418222631055702,0.13704931457951264]
["Germany",5646.2,2081.1241226239999,9.6187852323055267E-3,0.13336671713604767,7.569194093399032,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":0.11468554142567777},51.235536673357132,0.14773328406131581,0.13831090901497278]
["Greece",2681,165.670289408,3.5853657871484756E-2,6.3326869158326624E-2,3.594100344373703,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":3.4030517930696363E-2},15.203065946908893,0.2364062852140992,0.16091626314169738]
["Hungary",473.2,59.169628160000002,4.0244210511445999E-2,1.1177275078597598E-2,0.63436340281896175,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":1.3642460661648256E-2},6.0947420647413164,0.10408371610815437,0.11959357145095884]
["Ireland",1398.5,137.433300992,1.4261654578149319E-2,3.3033430256590744E-2,1.8748039282382039,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":1.1229291335368574E-2},5.0166634858844663,0.37371530570336137,0.17888357600532823]
["Italy",5031.1000000000004,1204.7974400000001,2.0460939034819603E-2,0.11883767677077849,6.7446021046544358,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":0.14123100691569679},63.094670385574922,0.10689654234561825,0.1210505929047696]
["Latvia",54.8,14.330842111999999,3.5803627222776413E-2,1.2944097090176424E-3,7.3463893648518824E-2,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":2.9396064798132946E-3},1.3132633262172544,5.5939956733677659E-2,8.5877664192216763E-2]
["Lithuania",168.2,19.710724096,3.9404779672622681E-2,3.9729874645395517E-3,0.22548589254892087,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":4.4498148442541022E-3},1.987945898046604,0.11342657401818021,0.12427720320120339]
["Luxembourg",36.799999999999997,27.016538111999999,3.9895307272672653E-3,8.6923863671257734E-4,4.9333417632581977E-2,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":6.1750712121708779E-4},0.27587007361063526,0.17882844988185079,0.14793426825550204]
["Malta",2,4.4099886079999999,2.3874416947364807E-2,4.7241230256118334E-5,2.68116400177076E-3,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":6.0319912077739417E-4},0.26947800297873781,9.9494725808188054E-3,2.2590740199603943E-2]
["Netherlands",1128,441.79170918400001,2.0778095349669456E-2,2.6644053864450741E-2,1.5121764969987084,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":5.2591281617475907E-2},23.495050069212468,6.4361492848242108E-2,9.3308053578491368E-2]
["Poland",1209.5,226.14925312,4.3278783559799194E-2,2.8569133997387565E-2,1.6214339300708671,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":5.6073886902189236E-2},25.050897027474342,6.472558361054194E-2,9.3610835539035264E-2]
["Portugal",733.1,126.93929984,2.4508100003004074E-2,1.7316272950380178E-2,0.98278066484907212,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":1.7823631734683307E-2},7.9626718943170536,0.12342347868816259,0.12883326628709368]
["Romania",6.9,55.926980608000001,8.7766379117965698E-2,1.6298224438360826E-4,9.2500158061091225E-3,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":2.8121599107345116E-2},12.563268259160269,7.3627463931327331E-4,1.851508478833308E-3]
["Slovakia",157.6,43.690610688,4.0622971951961517E-2,3.7226089441821249E-3,0.2112757233395359,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":1.0168344841510959E-2},4.5426877578303904,4.650896883136036E-2,7.6451924724062703E-2]
["Slovenia",49.6,26.998265856,2.5074757635593414E-2,1.1715825103517348E-3,6.6492867243914844E-2,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":3.8784935326887961E-3},1.7327092426924109,3.8375086601715902E-2,6.7189406696552378E-2]
["Spain",5902,733.82061670400003,2.8754003345966339E-2,{"$f":"B133/$B$137","v":0.13940887048580522},7.9121149692255131,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":0.12088674560624293},54.005912260921697,0.14650460732890286,0.13787868255359959]
["Sweden",771.3,304.25880985600003,1.714620552957058E-2,{"$f":"B134/$B$137","v":1.8218580448272036E-2},1.0339908972828935,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":2.9888329709890128E-2},13.352551628740894,7.7437700750564012E-2,0.10334876847094843]
["United Kingdom",4042.5,1815.652073472,6.8534659221768379E-3,{"$f":"B135/$B$137","v":9.5486336655179194E-2},5.4193027385791481,{"$f":"Table_Query_from_developmentdataSQL_201423288388[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201423288388[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201423288388[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201423288388[Share of GDP from agriculture (% of GDP)])","v":7.1290776594234648E-2},31.849012118350672,{"$f":"F135/H135","v":0.1701560700985344},0.14548159986656106]
[]
["Total",{"$f":"SUM(B109:B135)","v":42335.899999999994},null,null,null,{"$f":"SUM(F109:F135)","v":56.754745531283341},{"$f":"SUM(G109:G135)","v":1},{"$f":"SUM(H110:H135)","v":436.71786837154207},{"$f":"F137/H137","v":0.12995746142220743},{"$f":"(1+1/(1+(1+$B$44)*$O$79/$I$79*(1+1/I137)))^(1/$S$79)-1","v":0.13158682552833767}]
[]
["Source: Commission of the European Community, 4th FINANCIAL REPORT FROM THE COMMISSION TO THE EUROPEAN PARLIAMENT AND THE COUNCIL on the EUROPEAN AGRICULTURAL GUARANTEE FUND \n2011 FINANCIAL YEAR, http://eur-lex.europa.eu/LexUriServ/LexUriServ.do?uri=COM:2012:0484:FIN:EN:PDF, Annex 5;GDP and Agricultural GDP share from World Development Indicators."]
[]
[]
["Impediments to imports, from Doing Business"]
[]
[null,"Indicators",null,null,"Scores"]
["Country name","Trading Across Borders - Cost to import (US$ per container)","Trading Across Borders - Documents to import (number)","Trading Across Borders - Time to import (days)","Trading Across Borders - Cost to import (US$ per container)2","Trading Across Borders - Documents to import (number)3","Trading Across Borders - Time to import (days)4","Overall"]
["Australia",8,930,7,{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.5549654806160387},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.8819581905083762}]
["Austria",8,898,5,{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.7079129049389277},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.6147588471008545}]
["Belgium",10,1211,5,{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":5.3125},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.2118959107806688},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.8035865157147679}]
["Canada",11,1385,4,{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":3.3802442910249599},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.7110284000386233}]
["Denmark",5,603,3,{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":7.65625},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":7.1178969729155606},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":7.2353217182445801}]
["Finland",8,420,5,{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":7.992565055762082},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":6.3763095640419056}]
["France",12,1028,5,{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":4.375},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.0865639936271911},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.7826425433302759}]
["Germany",7,740,5,{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":6.4630908125331921},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":6.0227348162989429}]
["Greece",19,998,6,{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":1.09375},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.2299522039298996},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":3.3957795225220879}]
["Ireland",12,1090,4,{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":4.375},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.7902283590015928},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.0247730893641673}]
["Italy",18,1217,4,{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":1.5625},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.1832182687201271},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":3.8849363926036786}]
["Japan",11,859,5,{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.8943175783324486},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.2081437382320281}]
["Netherlands",6,880,5,{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":7.1875},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.7939458311205527},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.9559364891613962}]
["New Zealand",9,725,6,{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":6.5347849176845463},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.3932237604403035}]
["Norway",7,568,5,{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":7.2851832182687204},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":6.2967656182107854}]
["Portugal",16,580,5,{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":2.5},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":7.227827934147637},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.8713971901704243}]
["South Korea",10,745,6,{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":5.3125},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":6.4391927774827407},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.205109713706368}]
["Spain",10,1000,7,{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":5.3125},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.220392989909719},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.4579340269396033}]
["Sweden",6,561,3,{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":7.1875},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":7.3186404673393524},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":7.1459862163858441}]
["Switzerland",9,1238,5,{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.0828465215082312},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.9168200526239563}]
["United Kingdom",8,940,4,{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.5071694105151359},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.8887534398686814}]
["United States",5,960,5,{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":7.65625},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.4115772703133302},{"$f":"(2-Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL24298489[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.9847303022256551}]
["EU",{"$f":"SUM(B$146:B$167*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A168&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A168&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":12.239069552026297},{"$f":"SUM(C$146:C$167*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A168&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A168&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":925.3024796782081},{"$f":"SUM(D$146:D$167*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A168&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A168&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":5.2322665557252765},{"$f":"(2-B168/B$171)*Standard_mean","v":4.2629361474876726},5.5774177816761163,4.648818295280968,6.0667011168658957]
["Europe",{"$f":"SUM(B$146:B$167*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A169&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A169&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":12.051105421776359},{"$f":"SUM(C$146:C$167*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A169&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A169&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":926.52836674136017},{"$f":"SUM(D$146:D$167*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A169&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A169&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":5.2215996216146081},4.3510443335423314,5.5715585232754954,4.6597276597123329,5.9854060146608106]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Documents_to_import__number\"))","v":10.666666666666666},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Cost_to_import__US__per_container\"))","v":1046.1111111111111},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Time_to_import__days\"))","v":4.8888888888888893},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL24298489[Trading Across Borders - Cost to import (US$ per container)2])","v":5.4190340909090908},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL24298489[Trading Across Borders - Documents to import (number)3])","v":5.7470187804760311},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL24298489[Trading Across Borders - Time to import (days)4])","v":4.9328512396694224}]
[]
["Weight",null,null,null,{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331}]
[]
[]
["Services Trade Restrictions Index"]
[null,"STRI","Score"]
["Australia",15.9,{"$f":"(2-B178/$B$203)*Standard_mean","v":5.8051592730115313}]
["Austria",17.5,5.3830369357045154]
["Belgium",22.3,4.1166699237834674]
["Canada",23.1,3.905608755129959]
["Denmark",21.8,4.248583154191909]
["Finland",24.7,3.4834864178229443]
["France",26.2,3.0877467265976168]
["Germany",18.3,5.1719757670510074]
["Greece",18,5.251123705296072]
["Ireland",13.3,6.4911080711354305]
["Italy",27.9,2.6392417432089124]
["Japan",24.7,3.4834864178229443]
["Netherlands",12,6.834082470197381]
["New Zealand",10.3,7.2825874535860855]
["Norway",23.3,3.852843462966582]
["Portugal",23.9,3.6945475864764523]
["South Korea",22,4.195817862028532]
["Spain",14.5,6.1745163181551703]
["Sweden",15.3,5.9634551495016623]
["Switzerland",12.9,6.5966386554621845]
["United Kingdom",15.3,5.9634551495016623]
["United States",19.2,4.93453195231581]
["EU",{"$f":"SUM(B$178:B$199*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A200&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A200&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":17.996481219068535},5.2520520528156105]
["Europe",{"$f":"SUM(B$178:B$199*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A201&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A201&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":17.96630785553263},5.26001258452823]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!STRI\"))","v":18.951851851851853}]

{"sheet":"Trade 2008","index":28,"n_rows":203,"n_cols":51,"rows_kept":203,"cut":false,"hidden":false,"merged":[[100,13,100,19],[138,0,138,8],[143,1,143,3],[143,4,143,7],[2,1,2,2],[36,6,37,6],[100,0,100,9]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Trade"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2008}]
[]
[null,"Measured protection"]
["Country name","Ad valorem protection","Score","Impediments to imports","Services trade restrictions","Composite"]
["Australia",{"$f":"G39","v":4.1529054133153095E-2},{"$f":"(2-B5/$B$30)*Standard_mean","v":6.9088092180482663},{"$f":"H146","v":4.8819581905083762},{"$f":"C178","v":5.8051592730115313},{"$f":"SUMPRODUCT(C5:E5,$C$32:$E$32)","v":6.5174965964761888}]
["Austria",{"$f":"G40","v":5.0573716856993946E-2},6.2355750541263983,{"$f":"H147","v":5.5222369405687246},{"$f":"C179","v":5.3830369357045154},{"$f":"SUMPRODUCT(C6:E6,$C$32:$E$32)","v":6.0398405251289535}]
["Belgium",5.151549565335297E-2,6.1654743019010176,4.8035865157147679,4.1166699237834674,5.7391377813630431]
["Canada",5.6623089173418843E-2,5.7852935745345384,4.7110284000386233,3.905608755129959,5.4160498252969766]
["Denmark",5.3016482456794092E-2,6.0537492297201805,7.2353217182445801,4.248583154191909,5.9758000313446953]
["Finland",4.6910658095059454E-2,6.5082326841878535,6.3763095640419056,3.4834864178229443,6.1136490108739965]
["France",4.972034051688512E-2,6.299095621380884,4.7826425433302759,3.0877467265976168,5.7081203747766489]
["Germany",5.1058366084779039E-2,6.1995004731690306,6.0227348162989429,5.1719757670510074,6.0489641777955168]
["Greece",5.4141721837197135E-2,5.9699926965461163,3.3957795225220879,5.251123705296072,5.5583574258868582]
["Ireland",5.7245997488028215E-2,5.7389277595572006,5.0247730893641673,6.4911080711354305,5.7436809647303502]
["Italy",4.6344893811797148E-2,6.5503450167146333,3.8849363926036786,2.6392417432089124,5.7282810295125488]
["Japan",8.1126689280801689E-2,3.9613824752421243,5.2081437382320281,3.4834864178229443,4.0574906259384642]
["Netherlands",4.1668464553046597E-2,6.8984322852267024,5.9559364891613962,6.834082470197381,6.7725765838398733]
["New Zealand",2.5815407772571134E-2,8.0784452667032554,5.3932237604403035,7.2825874535860855,7.643310351780741]
["Norway",0.11620532198405809,1.3503250283735679,6.2967656182107854,3.852843462966582,2.281444906427347]
["Portugal",4.8383518240280268E-2,6.3986012033115287,4.8713971901704243,3.6945475864764523,5.8696939995645065]
["South Korea",0.14725473380469142,-0.96081972578406116,4.1550294501037994,4.195817862028532,0.32324111967849556]
["Spain",5.0034654336942319E-2,6.2756998565728139,4.4579340269396033,6.1745163181551703,6.0358311855664573]
["Sweden",4.6188322391416299E-2,6.5619993185402077,7.1459862163858441,5.9634551495016623,6.5601796596410935]
["Switzerland",0.16083315763072437,-1.9715217376788829,4.9168200526239563,6.5966386554621845,-3.945896474839472E-2]
["United Kingdom",5.0882330531080072E-2,6.212603576339772,5.8887534398686814,5.9634551495016623,6.1409787559261213]
["United States",4.9288787073955558E-2,6.3312180487404426,5.9847303022256551,4.93453195231581,6.1133213183730151]
[{"$f":"'CDI 2013'!B30","v":"EU"},{"$f":"G61","v":5.182651056680275E-2},6.1423240892710123,{"$f":"H168","v":6.0309164699364075},{"$f":"C200","v":5.2520520528156105},{"$f":"SUMPRODUCT(C27:E27,$C$32:$E$32)","v":6.0171141322972606}]
[{"$f":"'CDI 2013'!B31","v":"Europe"},{"$f":"G62","v":5.5455820191748918E-2},5.8721785564228135,{"$f":"H169","v":5.9481382656593054},{"$f":"C201","v":5.26001258452823},{"$f":"SUMPRODUCT(C28:E28,$C$32:$E$32)","v":5.8051527735905513}]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Measured_protection\"))","v":6.7173230419204727E-2}]
[]
["Weight",null,0.75,{"$f":"1/8","v":0.125},{"$f":"1/8","v":0.125}]
[]
[]
["Overall protection, 2004, excluding quotas on textitles and apparel",null,null,null,null,null,null,null,"Details by sector"]
[]
[null,null,"Agricultural commodities",null,null,"Everything else","Total"]
["Country name","Tariffs","Subsidies, preliminary","Subsidies","Total","Tariffs",null,null,"Animal products nec","Beverages and tobacco products","Bovine cattle, sheep and goats, horses","Bovine meat products","Cereal grains nec","Chemical, rubber, plastic products","Coal","Crops nec","Dairy products","Electricity","Electronic equipment","Ferrous metals","Fishing","Food products nec","Forestry","Gas","Gas manufacture, distribution","Leather products","Machinery and equipment nec","Manufactures nec","Meat products nec","Metal products","Metals nec","Mineral products nec","Minerals nec","Motor vehicles and parts","Oil","Oil seeds","Paddy rice","Paper products, publishing","Petroleum, coal products","Plant-based fibers","Processed rice","Sugar","Sugar cane, sugar beet","Textiles","Transport equipment nec","Vegetable oils and fats","Vegetables, fruit, nuts","Wearing apparel","Wheat","Wood products","Wool, silk-worm cocoons"]
["Australia",{"$f":"SUMPRODUCT(I39:AY39,$I$66:$AY$66,$I$67:$AY$67)/$E$66","v":6.2872531905197124E-3},{"$f":"IF(ISNA(VLOOKUP(A39,$A$109:$J$135,10,FALSE)),T74,VLOOKUP(A39,$A$109:$J$135,10,FALSE))","v":0.10026902396612325},{"$f":"IF(ISERR(C39),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B39,C39)","v":0.10026902396612325},{"$f":"IF(ISNA(D39),B39,(1+B39)*(1+D39)-1)","v":0.10718669389748436},{"$f":"SUM(I39:AY39*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":3.0771746650312494E-2},{"$f":"(E39*$E$66+F39*$F$66)/($E$66+$F$66)","v":4.1529054133153095E-2},null,3.5697660733930312E-7,2.3406131285377552E-2,0,0,0,1.376756019738336E-2,0,1.212436547757775E-7,0.10274385698863382,null,9.3836548951226513E-3,3.4979079763929792E-3,0,8.5445299988018992E-3,0,0,0,3.3557520550766648E-2,3.0457887503026439E-2,1.4872052584718761E-2,2.3649056992400114E-3,3.0345218187293386E-2,4.0212434498828019E-3,2.2042828754275753E-2,3.5643917072895309E-3,4.2014322309569856E-2,0,1.0014672501176323E-2,0,1.5928398352380715E-2,0,0,0,0,0,0.47155066523153344,4.2383016485356599E-3,3.4798103165117104E-3,3.5112802652988448E-3,0.22012300340233562,0,2.8295932872867059E-2,0]
["Austria",{"$f":"SUMPRODUCT(I40:AY40,$I$66:$AY$66,$I$67:$AY$67)/$E$66","v":0.14433620219219465},{"$f":"IF(ISNA(VLOOKUP(A40,$A$109:$J$135,10,FALSE)),T75,VLOOKUP(A40,$A$109:$J$135,10,FALSE))","v":0.14786343748450115},{"$f":"IF(ISERR(C40),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B40,C40)","v":0.14786343748450115},{"$f":"IF(ISNA(D40),B40,(1+B40)*(1+D40)-1)","v":0.31354168668629168},{"$f":"SUM(I40:AY40*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":7.4892057514199615E-3},{"$f":"(E40*$E$66+F40*$F$66)/($E$66+$F$66)","v":5.0573716856993946E-2},null,3.5509767306925251E-3,6.8016476667849046E-2,3.5667493621470495E-2,0.5212606702110697,7.1087094040458335E-2,1.052439654380748E-3,0,1.1289705779228665E-2,0.43872708932743004,0,2.7735962551367998E-3,3.9708804511944592E-5,7.0287557256982533E-2,2.9885658107500563E-2,2.5925655233900789E-4,0,0,4.8634722770476827E-4,1.6120779602359002E-4,6.0420002527684165E-5,0.20508283368982927,1.1743485695800318E-3,6.1410704469217542E-3,3.3891106413149251E-3,3.7696732863871497E-5,4.8888779483494448E-3,0,0,0.36929808351239196,6.408709478276292E-6,1.914899069711262E-5,0,0.66219237387179208,0.14118635684950107,0.27547122502733118,1.8200488742516906E-2,2.1777706474468438E-4,0.2342388530686374,2.1312023779190552E-2,1.1878587968816214E-2,6.5237349775134026E-2,3.4096366508982361E-4,0]
["Belgium",0.14433619748453858,0.15370959248322036,{"$f":"IF(ISERR(C41),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B41,C41)","v":0.15370959248322036},0.32023164806368487,{"$f":"SUM(I41:AY41*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":7.4892058345379922E-3},5.151549565335297E-2,null,3.550976657052294E-3,6.801647699285289E-2,3.5667491659979365E-2,0.52126067788917885,7.1087095587815938E-2,1.0524396363130919E-3,0,1.1289705554214309E-2,0.43872709196589432,0,2.7735963128995792E-3,3.970881133759778E-5,7.0287555265812318E-2,2.988565849071307E-2,2.5925655659335672E-4,0,0,4.8634726462793955E-4,1.6120778946835038E-4,6.0419991094318504E-5,0.20508284440771282,1.1743486272396634E-3,6.1410705659614906E-3,3.3891102911078543E-3,3.7696730758087864E-5,4.8888779774791382E-3,0,0,0.36929808921521134,6.4087098805581147E-6,1.9148989184507604E-5,0,0.66219236521974034,0.14118635815967928,0.27547121362145899,1.8200488829239359E-2,2.1777704737360084E-4,0.23423885181625925,2.1312024940965155E-2,1.1878588345676186E-2,6.5237317328693228E-2,3.4096367900283086E-4,0]
["Canada",0.10893784303901155,0.10316204175043553,{"$f":"IF(ISERR(C42),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B42,C42)","v":0.10316204175043553},0.22333813510124001,{"$f":"SUM(I42:AY42*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":2.9308598163710956E-2},5.6623089173418843E-2,null,6.5199825335707359E-3,0.11298871000506973,0,3.6743232245586871E-2,1.7372430516751846E-3,6.8094196778714679E-3,0,3.7133056802475394E-3,0.76089336859786549,0,1.1452067539465599E-3,2.9656066935677917E-4,6.7669206946175059E-3,2.5468640077692402E-2,1.8941117014359171E-3,6.6242823092563848E-3,0,3.6357147321212535E-2,4.1305080369395952E-3,1.2452005049798265E-2,0.57350430274701447,1.2088694997120602E-2,4.1739328599546511E-4,9.7611460168441286E-3,6.0768128734608245E-6,2.7616435457332791E-2,0,0,0,6.6767193273894061E-5,9.9057362688912957E-5,0,0,1.8663931882319493E-2,0,0.50415940300772444,1.3064194434028118E-2,1.4077337316400609E-2,6.3362814126834656E-3,0.1650967286117313,0.10061492877411815,1.7244776208450423E-2,0]
["Denmark",0.14433620119389429,0.16302705886546121,{"$f":"IF(ISERR(C43),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B43,C43)","v":0.16302705886546121},0.33089396642780944,{"$f":"SUM(I43:AY43*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":7.4892056865099579E-3},5.3016482456794092E-2,null,3.5509766033721391E-3,6.8016476673099346E-2,3.5667490052742092E-2,0.52126066386207803,7.1087101075374068E-2,1.0524396452679472E-3,0,1.1289706133213158E-2,0.43872709109763264,0,2.7735962647749061E-3,3.9708813733810511E-5,7.0287555415549388E-2,2.9885658252254536E-2,2.5925653547446487E-4,0,0,4.8634723737264984E-4,1.612077916646075E-4,6.041999222246747E-5,0.2050828638238982,1.1743486136388539E-3,6.1410704848728175E-3,3.3891103048536825E-3,3.7696735140489586E-5,4.8888780442588042E-3,0,0,0.3692980939011819,6.4087085243987197E-6,1.914898963084266E-5,0,0.66219238787923307,0.14118636113711983,0.27547122058567852,1.8200488371754284E-2,2.1777705712564452E-4,0.23423885231643607,2.1312023423263732E-2,1.1878588159126952E-2,6.5237329155395457E-2,3.4096367452524388E-4,0]
["Finland",0.14433618853135496,0.12512478382096415,{"$f":"IF(ISERR(C44),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B44,C44)","v":0.12512478382096415},0.28752100673984682,{"$f":"SUM(I44:AY44*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":7.4892059500255839E-3},4.6910658095059454E-2,null,3.5509765003699525E-3,6.801647735591547E-2,3.5667491300586031E-2,0.52126068417652871,7.1087090843764855E-2,1.0524396627515874E-3,0,1.1289705958323992E-2,0.43872709365279849,0,2.7735961423376722E-3,3.9708813385053179E-5,7.0287556096723283E-2,2.9885658412978553E-2,2.5925659937779943E-4,0,0,4.8634723153566373E-4,1.6120779730634705E-4,6.0419982602378964E-5,0.20508281664661532,1.1743485865227906E-3,6.141070872016677E-3,3.389110421094904E-3,3.7696731010371403E-5,4.8888780088682336E-3,0,0,0.36929808773130107,6.4087123971918709E-6,1.9148990854542953E-5,0,0.66219235251203035,0.14118636291739387,0.27547121854705697,1.8200488520452852E-2,2.1777705113795425E-4,0.23423884949528584,2.1312026079170932E-2,1.1878588322375655E-2,6.5237278805081483E-2,3.4096369230912106E-4,0]
["France",0.14433619819547891,0.14256605375604803,{"$f":"IF(ISERR(C45),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B45,C45)","v":0.14256605375604803},0.30747969414240717,{"$f":"SUM(I45:AY45*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":7.4892058997934339E-3},4.972034051688512E-2,null,3.5509767047285502E-3,6.8016477861687602E-2,3.5667489486818471E-2,0.52126067841473644,7.1087096808323008E-2,1.0524396462975802E-3,0,1.128970570941441E-2,0.4387270866656004,0,2.7735962670360115E-3,3.9708808514570771E-5,7.0287555996664586E-2,2.9885659028723473E-2,2.5925656869336819E-4,0,0,4.863472289126069E-4,1.6120779295721821E-4,6.0419989229010046E-5,0.20508284321336478,1.174348615942641E-3,6.1410704536560799E-3,3.3891105133142104E-3,3.7696732626806673E-5,4.8888780395421457E-3,0,0,0.36929809971798627,6.4087099202156602E-6,1.9148989649979435E-5,0,0.66219236915809521,0.14118636272504353,0.27547121164560812,1.8200488629203513E-2,2.1777704798041744E-4,0.2342388569649104,2.13120251106062E-2,1.1878588443307114E-2,6.5237318382728851E-2,3.4096366516214781E-4,0]
["Germany",0.1443361988578139,0.15087193082943195,{"$f":"IF(ISERR(C46),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B46,C46)","v":0.15087193082943195},0.31698441069750505,{"$f":"SUM(I46:AY46*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":7.4892058185469486E-3},5.1058366084779039E-2,null,3.5509766820957752E-3,6.8016475815176614E-2,3.5667489754712733E-2,0.52126067366347562,7.1087097144106534E-2,1.0524396437609736E-3,0,1.1289705571795369E-2,0.43872708665942683,0,2.7735962856940354E-3,3.9708809632590368E-5,7.0287555842265384E-2,2.9885658416155376E-2,2.5925656120586712E-4,0,0,4.8634724079372733E-4,1.6120779294992785E-4,6.0419987784825098E-5,0.20508284550890396,1.1743486173533602E-3,6.141070385317228E-3,3.3891103761686516E-3,3.7696732677131916E-5,4.8888780011465656E-3,0,0,0.36929809775796713,6.4087103680640023E-6,1.9148991002292564E-5,0,0.66219238694416549,0.1411863620254698,0.27547122482812397,1.8200488840871568E-2,2.1777704346111524E-4,0.23423885261028751,2.1312024805849327E-2,1.1878588198462825E-2,6.5237321823179317E-2,3.4096367470544446E-4,0]
["Greece",0.14433618982888466,0.1700120631447779,{"$f":"IF(ISERR(C47),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B47,C47)","v":0.1700120631447779},0.3388871463929275,{"$f":"SUM(I47:AY47*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":7.4892058882150836E-3},5.4141721837197135E-2,null,3.5509765921319532E-3,6.801647763344465E-2,3.5667491372318019E-2,0.52126065724364301,7.1087099076052276E-2,1.0524396480994032E-3,0,1.1289705767049012E-2,0.43872708710144603,0,2.7735961707865704E-3,3.9708806658449855E-5,7.0287555172250368E-2,2.9885658449062689E-2,2.5925657073035634E-4,0,0,4.8634724879052576E-4,1.6120778653298936E-4,6.0420004564648092E-5,0.20508281980889045,1.1743486034084057E-3,6.1410706108482004E-3,3.3891104491354414E-3,3.7696728189046374E-5,4.8888779148462836E-3,0,0,0.36929809715445255,6.4087110319922026E-6,1.914898982348457E-5,0,0.66219236847031071,0.14118635487481146,0.27547122685020575,1.8200488814952114E-2,2.177770385991639E-4,0.23423885201786876,2.1312025037165623E-2,1.1878588511317149E-2,6.5237293653998191E-2,3.4096366482977625E-4,0]
["Ireland",0.14433619365454203,0.18928204420414074,{"$f":"IF(ISERR(C48),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B48,C48)","v":0.18928204420414074},0.36093848764625913,{"$f":"SUM(I48:AY48*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":7.489205916053448E-3},5.7245997488028215E-2,null,3.5509767164881431E-3,6.8016477266746311E-2,3.566749149019223E-2,0.52126068163626971,7.1087093719543235E-2,1.0524396348996345E-3,0,1.1289705632294608E-2,0.43872708868975713,0,2.773596330086408E-3,3.9708814132973737E-5,7.0287557977134693E-2,2.9885658709404336E-2,2.5925656314762432E-4,0,0,4.8634724928081147E-4,1.6120779191687796E-4,6.0419996223214259E-5,0.20508283120807369,1.1743486183325481E-3,6.1410705941871199E-3,3.3891098107121207E-3,3.7696732078094766E-5,4.8888778822276033E-3,0,0,0.36929809678163039,6.4087090773501481E-6,1.9148991104940709E-5,0,0.66219238211187792,0.14118635957004128,0.27547122265967644,1.8200488843031382E-2,2.1777704412983225E-4,0.2342388524552611,2.1312025389943624E-2,1.1878588220103885E-2,6.5237298084300163E-2,3.4096367826849503E-4,0]
["Italy",0.14433619993187813,0.12161275613289324,{"$f":"IF(ISERR(C49),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B49,C49)","v":0.12161275613289324},0.28350207914823544,{"$f":"SUM(I49:AY49*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":7.4892058280963316E-3},4.6344893811797148E-2,null,3.5509767650717958E-3,6.8016477720301588E-2,3.5667491779759197E-2,0.52126066825061146,7.1087093390653416E-2,1.0524396532240515E-3,0,1.1289705494647667E-2,0.43872709363176504,0,2.7735962547903573E-3,3.9708807851566899E-5,7.0287556801561374E-2,2.9885658236875445E-2,2.5925655759186431E-4,0,0,4.8634725793834487E-4,1.612077901153933E-4,6.041998591148981E-5,0.20508284538180396,1.1743486064615808E-3,6.1410705421663129E-3,3.389110108389699E-3,3.7696732847888602E-5,4.8888780282810287E-3,0,0,0.36929808716789919,6.4087108210566762E-6,1.9148988402612425E-5,0,0.66219239861155788,0.14118636271759558,0.27547121282547204,1.8200488553722062E-2,2.1777704285179787E-4,0.2342388519887342,2.1312024828015756E-2,1.187858825698194E-2,6.5237327765027706E-2,3.409636834503457E-4,0]
["Japan",0.46370259777680273,-3.9649987919468943E-3,{"$f":"IF(ISERR(C50),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B50,C50)","v":-3.9649987919468943E-3},0.45789901874484817,{"$f":"SUM(I50:AY50*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.9396541599302066E-2},8.1126689280801689E-2,null,1.1949826898356046E-2,0.14588958323232007,2.274746573456487E-3,0.14824193401387945,2.8751544324465934E-2,3.6581935806406308E-4,0,4.2196108900179753E-2,0.41625399234432459,null,0,9.2585405711180453E-5,3.7394066214793284E-2,6.3709257747664311E-2,2.1051156917854942E-3,3.4676247653954184E-3,0,6.379748360468887E-2,3.9706457234383807E-6,4.2757285573445701E-3,9.0677573670842684E-2,1.7252979532394165E-5,3.7436096394215782E-4,4.045256939744247E-5,4.7063852551696523E-3,0,0,0.74971314705842507,3.59552267985663,2.0737226734947759E-4,1.8278218798996004E-4,0,3.8205511942152151,0.53755875941567366,0,0.14029579900197953,0,1.6033679202027772E-2,4.1578701479335747E-2,9.0105019410475579E-2,0.75255821210393969,2.8903296075972612E-3,9.7750398374987272E-5]
["Netherlands",0.14433619761424429,9.2583531560264332E-2,{"$f":"IF(ISERR(C51),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B51,C51)","v":9.2583531560264332E-2},0.25028288408161559,{"$f":"SUM(I51:AY51*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":7.4892058364965184E-3},4.1668464553046597E-2,null,3.5509766273235234E-3,6.8016477315926957E-2,3.5667494281094822E-2,0.5212606737197214,7.1087095864110175E-2,1.0524396591078441E-3,0,1.1289705840020604E-2,0.43872708659985815,0,2.773596208899819E-3,3.9708808675102495E-5,7.0287556196715742E-2,2.9885658483365947E-2,2.5925656430568917E-4,0,0,4.8634724543616253E-4,1.6120778987570081E-4,6.0419981764886393E-5,0.20508284780320671,1.1743486364738862E-3,6.1410703953872622E-3,3.3891102853723619E-3,3.7696731205127344E-5,4.8888780336389616E-3,0,0,0.36929808328962516,6.408710495992946E-6,1.914899184019352E-5,0,0.66219238461192576,0.14118636139478269,0.27547121824165127,1.8200488560738717E-2,2.1777705030844434E-4,0.23423885529235022,2.1312024834898576E-2,1.1878588198624992E-2,6.523731485158972E-2,3.4096367523758498E-4,0]
["New Zealand",3.4151317007472715E-3,2.0722557060641744E-2,{"$f":"IF(ISERR(C52),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B52,C52)","v":2.0722557060641744E-2},2.4208459022927453E-2,{"$f":"SUM(I52:AY52*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":2.6078689271436011E-2},2.5815407772571134E-2,null,6.139436360435606E-6,0.42678947365301595,0,0,0,1.1060956710004104E-2,0,2.3477413919512366E-3,2.6068793077776677E-2,0,9.4868152134863614E-3,1.5390935209248424E-2,8.7440896957931421E-5,1.3435110875461741E-2,9.6973941057517727E-5,0,0,3.0681850754980124E-2,2.7988565120252561E-2,1.517859849222231E-2,2.6268736122106198E-2,2.7660561345380506E-2,4.8763611421468577E-3,2.5508793754871136E-2,3.7925649413706832E-5,4.630800874795931E-2,0,0,0,1.2780071980135995E-2,1.9850506330398292E-2,0,0,0,0,7.3421053689161589E-2,3.9546982421011191E-3,7.3283858135310723E-4,2.8387660697431228E-5,0.14269065967961184,0,2.8484707325862689E-2,0]
["Norway",0.5184784885595215,0.14176096592770815,{"$f":"IF(ISERR(C53),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B53,C53)","v":0.14176096592770815},0.73373946583816552,{"$f":"SUM(I53:AY53*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":1.5028906102593694E-2},0.11620532198405809,null,2.0627082988341615E-2,2.3508802767906081E-2,0.39604200613039253,0.77038574995094999,0.23052518690974186,1.422469050360913E-4,0,5.0024160264769121E-2,0.6895544019884039,0,0,0,2.2761600164611571E-4,7.5618749132123228E-2,1.2064735799769137E-4,0,0,0,8.0116462721291778E-7,0,2.2780312098304223,0,0,0,0,0,0,0.20456954730175728,0.20212742564046837,0,0,0,0.13641449409591552,0.43690067892051904,1.31693369634913,1.1939848832810556E-2,0,0.165739228310536,8.3410002059424504E-2,2.8532246356880182E-2,0.71959201534705819,0,0]
["Portugal",0.14433619057751171,0.1342676530372533,{"$f":"IF(ISERR(C54),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B54,C54)","v":0.1342676530372533},0.29798352517194537,{"$f":"SUM(I54:AY54*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":7.4892059878054855E-3},4.8383518240280268E-2,null,3.5509767749828604E-3,6.8016479729997761E-2,3.5667490652859096E-2,0.52126065941060584,7.1087094727146458E-2,1.052439664087632E-3,0,1.1289706137602424E-2,0.43872709084680878,0,2.7735962375346726E-3,3.9708817123756408E-5,7.0287559337786548E-2,2.9885658435009441E-2,2.5925661407949572E-4,0,0,4.8634724493049725E-4,1.6120779475278538E-4,6.0419958123974676E-5,0.20508282422713317,1.1743486369416129E-3,6.1410705441587964E-3,3.3891112355264263E-3,3.7696731502448607E-5,4.88887801519976E-3,0,0,0.36929808504087264,6.40871132693491E-6,1.9148991531216053E-5,0,0.66219238484752596,0.14118635805239835,0.27547123096833043,1.8200488552636722E-2,2.1777704977145849E-4,0.23423884918343729,2.1312024767047591E-2,1.1878588442825062E-2,6.5237295001210963E-2,3.4096369479238179E-4,0]
["South Korea",0.27295922133786549,-9.0097051080195723E-4,{"$f":"IF(ISERR(C55),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B55,C55)","v":-9.0097051080195723E-4},0.27181232261798671,{"$f":"SUM(I55:AY55*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":0.12684729474664366},0.14725473380469142,null,0.11956139507022502,0.17619068235192464,1.5962985847937178E-2,0.18661464339709669,1.2222763662149307,3.822717574281289E-2,3.9396101765926689E-3,0.10361278040387491,0.40495078134717505,5.0642036264836137E-4,2.2298624234564291E-2,9.547032049228122E-3,0.22468201065925164,0.22285767436600373,3.3691491032947558E-2,4.9651634222689688E-3,0.24930804388810801,3.3529121858948116E-2,5.540772497382436E-2,0.75792902219127289,0.20747771956251473,4.9656897859785422E-2,1.705579339706894E-2,6.1059688172942897E-2,1.1572575472664659E-2,5.2684299161120308E-2,1.9180509355910477E-2,1.138327713960078,1.6128364599243812,2.0417063397377526E-2,7.6985520251460467E-3,8.3263961237885868E-3,1.5208892596548629,2.3099733548853547E-2,3.3667072978722817E-2,0.52009259491465831,1.4305850322076596E-2,0.15266346576926501,0.57423510742274997,0.12448035208315718,1.2159844942420117E-2,4.6811916869901264E-2,1.8865603210445777E-3]
["Spain",0.14433619834541198,0.14451717692870347,{"$f":"IF(ISERR(C56),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B56,C56)","v":0.14451717692870347},0.30971243518761571,{"$f":"SUM(I56:AY56*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":7.4892057783431413E-3},5.0034654336942319E-2,null,3.5509766815494653E-3,6.8016477613018947E-2,3.5667492774198777E-2,0.52126066513035896,7.1087094209225613E-2,1.0524396338866401E-3,0,1.1289705606545949E-2,0.43872709146754302,0,2.7735962463089564E-3,3.9708809449441326E-5,7.0287553405329009E-2,2.9885657946705869E-2,2.5925655757021745E-4,0,0,4.8634724994433323E-4,1.6120779092166536E-4,6.0419981868825379E-5,0.20508284421778497,1.1743486490255097E-3,6.1410704311061258E-3,3.3891105610332284E-3,3.7696732815810454E-5,4.8888779528610884E-3,0,0,0.36929808923927443,6.4087094573463882E-6,1.9148990260881491E-5,0,0.66219237612941995,0.14118635822807826,0.27547123168785842,1.820048845253687E-2,2.1777706378966699E-4,0.23423885345741877,2.1312024265936574E-2,1.1878588401802682E-2,6.52373249951054E-2,3.4096367727193093E-4,0]
["Sweden",0.14433619549156729,0.12064083325024799,{"$f":"IF(ISERR(C57),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B57,C57)","v":0.12064083325024799},0.2823898676340888,{"$f":"SUM(I57:AY57*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":7.4892058953362354E-3},4.6188322391416299E-2,null,3.5509764790970654E-3,6.8016476870847886E-2,3.5667491565288693E-2,0.52126065649426956,7.1087094599311687E-2,1.0524396495260938E-3,0,1.1289706012299254E-2,0.43872708961366147,0,2.7735962146627586E-3,3.9708811892893085E-5,7.0287554100793168E-2,2.9885658505109082E-2,2.592565985330722E-4,0,0,4.8634726014762538E-4,1.612077934802146E-4,6.0419997532802033E-5,0.2050828557806004,1.1743486090519527E-3,6.141070425862173E-3,3.3891104234569291E-3,3.7696730547898996E-5,4.8888779880313727E-3,0,0,0.36929809569462879,6.4087103853261941E-6,1.9148990021656158E-5,0,0.66219238528487767,0.14118635642420918,0.27547121633287242,1.8200488562702601E-2,2.177770500088358E-4,0.23423885140490797,2.1312025842418005E-2,1.1878588416387732E-2,6.5237308939342112E-2,3.4096369279158236E-4,0]
["Switzerland",0.63246287878529817,0.12346303679900617,{"$f":"IF(ISERR(C58),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B58,C58)","v":0.12346303679900617},0.83401170326177887,{"$f":"SUM(I58:AY58*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":5.0539997045035513E-2},0.16083315763072437,null,5.6252153046205629E-2,0.45132068919942453,0.12989415283299854,1.9283273015777911,0.23702184615168387,4.4675819189609825E-4,0,5.2134201856553541E-2,0.8956190306199252,0,3.4893570077963622E-5,9.6269847021068176E-5,6.8434558114498017E-4,8.0083103987785884E-2,4.7557035459978251E-3,0,0,7.1343601245271504E-5,5.4546951891880974E-5,1.6957141318109401E-3,2.467955918436961,8.9857414746776952E-5,8.781658192901584E-5,4.0459378162703536E-4,2.5605514639365509E-5,6.3041515501698682E-5,0,0.10951381647798916,4.8134723196581346E-2,4.2860031755991473E-4,1.1065967050542958E-8,0,4.9411270530431928E-2,1.1504356520307675,0.94950274072043184,0.21745809764167356,2.4745993427521992E-5,0.23179008271000859,0.31828031460694672,6.2641474658385501E-2,0.57196979677034454,1.5735764039257513E-4,0]
["United Kingdom",0.14433619680038434,0.1497791812326601,{"$f":"IF(ISERR(C59),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B59,C59)","v":0.1497791812326601},0.31573393541204231,{"$f":"SUM(I59:AY59*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":7.489205812392037E-3},5.0882330531080072E-2,null,3.5509767142544468E-3,6.8016477139762194E-2,3.5667490130905907E-2,0.52126066669474191,7.1087095745927406E-2,1.0524396322038828E-3,0,1.1289705363174135E-2,0.43872709704365404,0,2.7735962595721165E-3,3.9708808143869919E-5,7.0287555090837658E-2,2.9885658650007255E-2,2.5925655540128662E-4,0,0,4.8634724609435939E-4,1.6120779006536455E-4,6.0419988221660514E-5,0.20508283900984459,1.1743486232217301E-3,6.1410705679057253E-3,3.3891103479036567E-3,3.7696730569595203E-5,4.8888779770303453E-3,0,0,0.36929806606453425,6.4087108031623809E-6,1.9148990186562749E-5,0,0.66219236892987887,0.14118635931774401,0.27547122575369271,1.8200488357194903E-2,2.177770558412857E-4,0.23423885263509173,2.1312024524216461E-2,1.1878588163764898E-2,6.5237322468265371E-2,3.4096367520989744E-4,0]
["United States",4.9258921690900188E-2,0.12225831325105485,{"$f":"IF(ISERR(C60),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B60,C60)","v":0.12225831325105485},0.17753954762045043,{"$f":"SUM(I60:AY60*$I$66:$AY$66*(1-$I$67:$AY$67))/$F$66","v":2.8276261021255474E-2},4.9288787073955558E-2,null,4.0026402099946649E-3,0.11127925306898388,3.2067578068206704E-4,6.8904474165169399E-2,1.1400165256021137E-3,7.5831025778459824E-3,0,8.1833875226924077E-2,0.28133029575535445,0,6.3246922170714717E-3,3.7059825656322008E-4,1.6691286400172096E-2,3.0374466757859687E-2,7.2112857826902904E-4,0,0,2.5680054562502625E-2,6.0985852743647663E-3,1.8210068290531185E-2,6.0744780403922019E-2,8.2143179647026065E-3,3.630921218917752E-3,2.3262035692334839E-2,1.1255432058964899E-4,2.124102683193806E-2,1.2301065210644729E-3,0.41586826769001539,2.6124299434408665E-2,7.0947460758479395E-5,0,3.7369337704887345E-2,2.9306686584150199E-2,8.7969847500423776E-2,7.8027943305610222E-3,0.44091845855704204,1.9426068543628773E-3,1.4034790106130629E-2,3.706505896618955E-2,0.11279040123279951,1.5398255311765316E-2,5.0406644752284948E-3,5.245775149597719E-3]
["EU",{"$f":"SUM(B$39:B$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.14433619408408996},{"$f":"SUM(C$39:C$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.15564024033070306},{"$f":"IF(ISERR(C61),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B61,C61)","v":0.15564024033070306},{"$f":"(1+B61)*(1+D61)-1","v":0.32244095435045983},{"$f":"SUM(F$39:F$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.4892058521100089E-3},5.182651056680275E-2]
["Europe",{"$f":"SUM(B$39:B$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.16125548874659448},{"$f":"SUM(C$39:C$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.15464451647865798},{"$f":"IF(ISERR(C62),SUM(IF(ISERR($C$39:$C$61),0,$C$39:$C$61))/SUM(IF(ISERR($C$39:$C$61),0,$B$39:$B$61))*B62,C62)","v":0.15464451647865798},{"$f":"(1+B62)*(1+D62)-1","v":0.34083728231199939},{"$f":"SUM(F$39:F$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.6990962377770705E-3},5.5455820191748918E-2]
["EU",{"$f":"VLOOKUP(\"France\",A39:B55,2,FALSE)","v":0.14433619819547891},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"(1+B63)*(1+C63)-1","v":{"$error":"#REF!"}},{"$f":"F40","v":7.4892057514199615E-3},{"$error":"#REF!"}]
[]
[]
["Value of production in non-CDI countries, poverty-weighted",null,null,null,{"$f":"SUMPRODUCT($I$66:$AY$66,$I$67:$AY$67)","v":58269.502723230682},{"$f":"SUM(I66:AY66)-E66","v":355650.14992379292},null,null,10075.091926316294,7668.327138321084,7267.0311564528511,3968.8666501816951,3829.9160493125169,30023.410662689021,24.911416701265686,1301.4712797467391,3332.3889654598634,19939.453193648784,7603.5871134153494,5011.5981646243827,4154.6901493648074,16395.702378872844,1382.1105421446066,14885.226189043122,6568.6904542866723,6826.1646657896363,11037.823324915697,9765.9339237622225,4111.0178887275815,6471.7363093047752,5863.4184651882388,11748.118338735643,9497.9844331733475,6577.9592211821418,63044.267954465002,939.8798921737673,2106.6337987465586,10560.593707687483,29781.884155065403,1915.8752963519457,1223.9904302320483,5847.8473916337025,727.07389186618116,10482.356018179109,1740.7175388645194,1389.187299497904,29214.348472522739,14023.091120159963,10960.304698397209,11117.6337807645,3511.3371990544847]
["PSE commodity (I.e., corresponds to product groups covered in agricultural subsidy estimates)?",null,null,null,null,null,null,null,1,0,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,0,0,1,1,1,0,0,0,1,0,0,1,0,0]
[]
[]
["Agricultural commodities--details"]
[{"$f":"\"Million $, \"&Index_year-4&\"-\"&Index_year-2&\" average\"","v":"Million $, 2004-2006 average"},null,null,null,null,"Elasticity of substition between imports and domestically produced goods:",null,null,null,null,null,3.6,null,{"$f":"\"Imports and exports of agricultural commodities, annual average, \" & Index_year-4&\"-\"&Index_year-2","v":"Imports and exports of agricultural commodities, annual average, 2004-2006"}]
[]
["Country name","Market price support","Payments based on output","Payments based on input use","Payments based on current A/An/R/I","Payments based on non-current A/An/R/I, production required","Payments based on non-current A/An/R/I, production not required","Transfers to producers from consumers","Total value of production (at farm gate)","Export subsidies","Other trade-distorting subsidies","Total trade-distorting subsidies","Subsidy rate","Country name","Imports","Exports","Apparent consumption","Import share of consumption","Import price elasticity","Tariff equivalent of subsidies"]
["Australia",0.16826571904688203,0,526.47795275690999,41.821246285702159,4.6506832581630215,531.06867837992775,-8.5161612230093151E-2,27801.654978207767,{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Transfers to producers from consumers]]","v":8.3104106816788884E-2},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":836.15887986165762},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Other trade-distorting subsidies]]","v":836.24198396847441},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total value of production (at farm gate)]]","v":3.0078856263195838E-2},"Australia",1376.8210753333333,12991.926181666668,{"$f":"I74/(1+B39)+O74-P74","v":16012.845948457672},{"$f":"Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Apparent consumption]]","v":8.5982284458681502E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Import share of consumption]])","v":3.2904637759487465},{"$f":"(1+1/(1+(1+B39)*O74/I74*(1+1/M74)))^(1/S74)-1","v":0.10026902396612325}]
["Austria",55723.175412678567,5034.8352751927096,12723.987691162905,32588.90411244781,126.62764029824326,20052.573962762017,-55281.208811280696,344602.95337980433,{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Transfers to producers from consumers]]","v":441.96660139787127},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":60437.327880333556},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Other trade-distorting subsidies]]","v":60879.294481731427},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total value of production (at farm gate)]]","v":0.17666503982231771},"Austria",43929.652240000105,23955.653695666577,321111.8570859505,{"$f":"Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Apparent consumption]]","v":0.13680482757209947},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Import share of consumption]])","v":3.1075026207404419},0.14113110918468252]
["Belgium",55723.175412678567,5034.8352751927096,12723.987691162905,32588.90411244781,126.62764029824326,20052.573962762017,-55281.208811280696,344602.95337980433,{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Transfers to producers from consumers]]","v":441.96660139787127},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":60437.327880333556},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Other trade-distorting subsidies]]","v":60879.294481731427},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total value of production (at farm gate)]]","v":0.17666503982231771},"Belgium",43929.652240000105,23955.653695666577,321111.85832479404,{"$f":"Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Apparent consumption]]","v":0.13680482704430899},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Import share of consumption]])","v":3.1075026226404878},0.14113110934309514]
["Canada",2928.884297246384,0,484.55824700304407,1700.1411476720639,38.969331483821072,956.03920425418528,-2923.9658511086782,26341.813439680438,{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Transfers to producers from consumers]]","v":4.9184461377058142},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2682.2036625441115},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Other trade-distorting subsidies]]","v":2687.1221086818173},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total value of production (at farm gate)]]","v":0.10200976158437237},"Canada",7600.8118976666665,13565.318598333331,17789.587007138882,{"$f":"Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Apparent consumption]]","v":0.42726185237557762},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Import share of consumption]])","v":2.0618573314479209},0.10316204175043553]
["Denmark",55723.175412678567,5034.8352751927096,12723.987691162905,32588.90411244781,126.62764029824326,20052.573962762017,-55281.208811280696,344602.95337980433,{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Transfers to producers from consumers]]","v":441.96660139787127},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":60437.327880333556},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Other trade-distorting subsidies]]","v":60879.294481731427},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total value of production (at farm gate)]]","v":0.17666503982231771},"Denmark",43929.652240000105,23955.653695666577,321111.85734865832,{"$f":"Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Apparent consumption]]","v":0.1368048274601768},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Import share of consumption]])","v":3.1075026211433636},0.14113110921827543]
["Finland",55723.175412678567,5034.8352751927096,12723.987691162905,32588.90411244781,126.62764029824326,20052.573962762017,-55281.208811280696,344602.95337980433,{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Transfers to producers from consumers]]","v":441.96660139787127},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":60437.327880333556},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Other trade-distorting subsidies]]","v":60879.294481731427},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total value of production (at farm gate)]]","v":0.17666503982231771},"Finland",43929.652240000105,23955.653695666577,321111.86068086955,{"$f":"Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Apparent consumption]]","v":0.13680482604053884},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Import share of consumption]])","v":3.1075026262540604},0.14113110964436992]
["France",55723.175412678567,5034.8352751927096,12723.987691162905,32588.90411244781,126.62764029824326,20052.573962762017,-55281.208811280696,344602.95337980433,{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Transfers to producers from consumers]]","v":441.96660139787127},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":60437.327880333556},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Other trade-distorting subsidies]]","v":60879.294481731427},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total value of production (at farm gate)]]","v":0.17666503982231771},"France",43929.652240000105,23955.653695666577,321111.85813770647,{"$f":"Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Apparent consumption]]","v":0.13680482712401482},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Import share of consumption]])","v":3.1075026223535471},0.14113110931917205]
["Germany",55723.175412678567,5034.8352751927096,12723.987691162905,32588.90411244781,126.62764029824326,20052.573962762017,-55281.208811280696,344602.95337980433,{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Transfers to producers from consumers]]","v":441.96660139787127},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":60437.327880333556},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Other trade-distorting subsidies]]","v":60879.294481731427},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total value of production (at farm gate)]]","v":0.17666503982231771},"Germany",43929.652240000105,23955.653695666577,321111.85796340968,{"$f":"Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Apparent consumption]]","v":0.13680482719827131},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Import share of consumption]])","v":3.1075026220862232},0.14113110929688455]
["Greece",55723.175412678567,5034.8352751927096,12723.987691162905,32588.90411244781,126.62764029824326,20052.573962762017,-55281.208811280696,344602.95337980433,{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Transfers to producers from consumers]]","v":441.96660139787127},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":60437.327880333556},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Other trade-distorting subsidies]]","v":60879.294481731427},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total value of production (at farm gate)]]","v":0.17666503982231771},"Greece",43929.652240000105,23955.653695666577,321111.86033941805,{"$f":"Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Apparent consumption]]","v":0.13680482618600906},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Import share of consumption]])","v":3.1075026257303673},0.14113110960070818]
["Ireland",55723.175412678567,5034.8352751927096,12723.987691162905,32588.90411244781,126.62764029824326,20052.573962762017,-55281.208811280696,344602.95337980433,{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Transfers to producers from consumers]]","v":441.96660139787127},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":60437.327880333556},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Other trade-distorting subsidies]]","v":60879.294481731427},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total value of production (at farm gate)]]","v":0.17666503982231771},"Ireland",43929.652240000105,23955.653695666577,321111.85933267698,{"$f":"Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Apparent consumption]]","v":0.1368048266149158},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Import share of consumption]])","v":3.1075026241863033},0.14113110947197471]
["Italy",55723.175412678567,5034.8352751927096,12723.987691162905,32588.90411244781,126.62764029824326,20052.573962762017,-55281.208811280696,344602.95337980433,{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Transfers to producers from consumers]]","v":441.96660139787127},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":60437.327880333556},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Other trade-distorting subsidies]]","v":60879.294481731427},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total value of production (at farm gate)]]","v":0.17666503982231771},"Italy",43929.652240000105,23955.653695666577,321111.85768076422,{"$f":"Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Apparent consumption]]","v":0.13680482731868812},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Import share of consumption]])","v":3.1075026216527228},0.14113110926074213]
["Japan",38.848088884884945,2.1819848197518747,1.2492312751559089,0.1828444864669615,-1.1864191588795182E-6,1.5064952257519932,-38.839406627217038,76.498364504442023,{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Transfers to producers from consumers]]","v":8.6822576679068675E-3},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":4.3673076010411629},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Other trade-distorting subsidies]]","v":4.3759898587090698},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total value of production (at farm gate)]]","v":5.7203704772733663E-2},"Japan",23630.714961333335,248.31086833333336,23434.667691234121,{"$f":"Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Apparent consumption]]","v":1.0083656944780381},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Import share of consumption]])","v":-3.0116500120937317E-2},-3.9649987919468943E-3]
["Netherlands",55723.175412678567,5034.8352751927096,12723.987691162905,32588.90411244781,126.62764029824326,20052.573962762017,-55281.208811280696,344602.95337980433,{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Transfers to producers from consumers]]","v":441.96660139787127},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":60437.327880333556},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Other trade-distorting subsidies]]","v":60879.294481731427},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total value of production (at farm gate)]]","v":0.17666503982231771},"Netherlands",43929.652240000105,23955.653695666577,321111.8582906613,{"$f":"Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Apparent consumption]]","v":0.13680482705885075},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Import share of consumption]])","v":3.1075026225881373},0.14113110933873063]
["New Zealand",56.17364289005743,0,22.417448776656638,13.123283225927034,5.0436400359479041E-7,0,-53.328809439502379,9548.8984853281218,{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Transfers to producers from consumers]]","v":2.8448334505550505},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":35.540732254765679},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Other trade-distorting subsidies]]","v":38.38556570532073},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total value of production (at farm gate)]]","v":4.0198946259927398E-3},"New Zealand",736.18535566666662,8145.8401166666663,2106.7439693471606,{"$f":"Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Apparent consumption]]","v":0.34944225134998075},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Import share of consumption]])","v":2.3420078951400694},2.0722557060641744E-2]
["Norway",1331.7317717999499,229.75526933461416,148.62251743635275,868.91389124888326,418.04013112571539,0,-1498.7089950386087,2919.2390250201533,{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Transfers to producers from consumers]]","v":-166.97722323865878},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1456.311743582708},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Other trade-distorting subsidies]]","v":1289.3345203440492},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total value of production (at farm gate)]]","v":0.44166802008792277},"Norway",1353.871443,235.30741999999998,3041.0404011734172,{"$f":"Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Apparent consumption]]","v":0.44520008431245917},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Import share of consumption]])","v":1.9972796964751471},0.14176096592770815]
["Portugal",55723.175412678567,5034.8352751927096,12723.987691162905,32588.90411244781,126.62764029824326,20052.573962762017,-55281.208811280696,344602.95337980433,{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Transfers to producers from consumers]]","v":441.96660139787127},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":60437.327880333556},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Other trade-distorting subsidies]]","v":60879.294481731427},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total value of production (at farm gate)]]","v":0.17666503982231771},"Portugal",43929.652240000105,23955.653695666577,321111.86014241306,{"$f":"Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Apparent consumption]]","v":0.13680482626994006},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Import share of consumption]])","v":3.1075026254282156},0.14113110957551678]
["South Korea",19.622081718744674,0,0.51875803591380454,1.1324157508870816,5.1406584312780674E-7,0.46500870998856203,-19.409425545799596,34.244237165614457,{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Transfers to producers from consumers]]","v":0.21265617294507777},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1.883678398828089},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Other trade-distorting subsidies]]","v":2.0963345717731667},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total value of production (at farm gate)]]","v":6.1217149082186346E-2},"South Korea",6506.7023946666668,472.23681066666671,6061.366867710899,{"$f":"Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Apparent consumption]]","v":1.0734711388825653},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Import share of consumption]])","v":-0.26449609997723506},-9.0097051080195723E-4]
["Spain",55723.175412678567,5034.8352751927096,12723.987691162905,32588.90411244781,126.62764029824326,20052.573962762017,-55281.208811280696,344602.95337980433,{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Transfers to producers from consumers]]","v":441.96660139787127},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":60437.327880333556},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Other trade-distorting subsidies]]","v":60879.294481731427},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total value of production (at farm gate)]]","v":0.17666503982231771},"Spain",43929.652240000105,23955.653695666577,321111.85809825081,{"$f":"Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Apparent consumption]]","v":0.13680482714082431},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Import share of consumption]])","v":3.1075026222930324},0.14113110931412676]
["Sweden",55723.175412678567,5034.8352751927096,12723.987691162905,32588.90411244781,126.62764029824326,20052.573962762017,-55281.208811280696,344602.95337980433,{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Transfers to producers from consumers]]","v":441.96660139787127},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":60437.327880333556},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Other trade-distorting subsidies]]","v":60879.294481731427},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total value of production (at farm gate)]]","v":0.17666503982231771},"Sweden",43929.652240000105,23955.653695666577,321111.85884925444,{"$f":"Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Apparent consumption]]","v":0.13680482682087061},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Import share of consumption]])","v":3.1075026234448662},0.14113110941015861]
["Switzerland",2862.1671919303753,268.22417471678938,179.36291617660126,794.48635784968599,73.146090484922752,1057.6595398078789,-2942.5067272093088,5577.7591722129464,{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Transfers to producers from consumers]]","v":-80.339535278933454},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1807.4762638894774},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Other trade-distorting subsidies]]","v":1727.136728610544},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total value of production (at farm gate)]]","v":0.30964705991874358},"Switzerland",2778.1441400000003,802.8119806666665,5392.1076613669911,{"$f":"Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Apparent consumption]]","v":0.51522415991517745},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Import share of consumption]])","v":1.7451930243053613},0.12346303679900617]
["United Kingdom",55723.175412678567,5034.8352751927096,12723.987691162905,32588.90411244781,126.62764029824326,20052.573962762017,-55281.208811280696,344602.95337980433,{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Transfers to producers from consumers]]","v":441.96660139787127},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":60437.327880333556},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Other trade-distorting subsidies]]","v":60879.294481731427},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total value of production (at farm gate)]]","v":0.17666503982231771},"United Kingdom",43929.652240000105,23955.653695666577,321111.85850483261,{"$f":"Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Apparent consumption]]","v":0.13680482696760632},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Import share of consumption]])","v":3.1075026229166172},0.14113110936611695]
["United States",8897,4644.080485026042,9120.6298828125,3679.782958984375,4.8828125E-4,9397.0846354166661,-8479.1359049479161,238314.890625,{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Transfers to producers from consumers]]","v":417.86409505208394},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":22143.035888671875},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Other trade-distorting subsidies]]","v":22560.899983723961},{"$f":"Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20132126318691[[#This Row],[Total value of production (at farm gate)]]","v":9.4668444445733885E-2},"United States",24745.536714999998,41517.086468666668,210355.31635956219,{"$f":"Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Apparent consumption]]","v":0.11763684960879352},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013392227828792[[#This Row],[Import share of consumption]])","v":3.1765073414083433},0.12225831325105485]
["EU",null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"Austria\",$A$73:$T$95,COLUMN(),FALSE)","v":344602.95337980433},null,null,{"$f":"VLOOKUP(\"Austria\",$A$73:$T$95,COLUMN(),FALSE)","v":60879.294481731427},{"$f":"L96/I96","v":0.17666503982231771}]
["Europe",null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"Austria\",$A$73:$T$95,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$73:$T$95,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$73:$T$95,COLUMN(),FALSE)","v":353099.95157703746},null,null,{"$f":"VLOOKUP(\"Austria\",$A$73:$T$95,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$73:$T$95,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$73:$T$95,COLUMN(),FALSE)","v":63895.76573068602},{"$f":"L97/I97","v":0.18095659726179708}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: U.N. Statistics Division, COMTRADE database."]
[]
["Source: OECD, PSE-CSE database, http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE and http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE_EE",null,null,null,null,null,null,null,null,null,null,null,null,"\"Agricultural commodities\" are goods in Standard International Trade Classificiation, Revision 2 (SITC2) categories 00, 01, 02 (excluding 025), 041-045, 054.1, 054.2, 054.4, 054.81, 057, 06, 08 (excluding 081.42), and 22, per the definition in OECD, Agric"]
[]
["Calculations based on William Cline, World Trade and Global Poverty, ch. 3."]
[]
[]
[]
[{"$f":"\"EU agricultural subsidy breakout, \"&Index_year-2","v":"EU agricultural subsidy breakout, 2006"}]
["Country name","Payments","GDP, (current US$) (billion)","Share of GDP from agriculture (% of GDP)","Estimated share of EU subsidies","Estimated trade-distorting subsidies ($)","Estimated share of EU production","Estimated production (farmgate prices)","Estimated subsidy rate","Tariff equivalent of subsidies"]
["Austria",1271.5,216.40431206400001,1.6354788094758987E-2,{"$f":"B109/$B$137","v":2.5648680651232412E-2},{"$f":"E109*$L$79/1000","v":1.5614735824342649},{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":2.2465957053872106E-2},{"$f":"G109*$I$79/1000","v":7.7418351512681758},{"$f":"F109/H109","v":0.20169295159668735},{"$f":"(1+1/(1+(1+$B$44)*$O$79/$I$79*(1+1/I109)))^(1/$S$79)-1","v":0.14786343748450115}]
["Belgium",943.7,258.555904,9.013226255774498E-3,1.9036303523844302E-2,{"$f":"E110*$L$79/1000","v":1.158916728071739},{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":1.4792746840957235E-2},{"$f":"G110*$I$79/1000","v":5.0976242499936335},{"$f":"F110/H110","v":0.22734447876835692},0.15370959248322036]
["Cyprus",50.9,11.371347968,2.3987265303730965E-2,1.0267541055035232E-3,6.2508065549275724E-2,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":1.7314373451152241E-3},0.59665842271879377,0.10476356851621266,0.11280709488200147]
["Czech Republic",517.29999999999995,76.902146048000006,2.4860356003046036E-2,1.0434968541787279E-2,0.63527352276307136,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":1.2135562062671235E-2},4.1819505277204181,0.15190842611649905,0.13317723124556369]
["Denmark",1162.2,176.16794419199999,1.3300237245857716E-2,2.3443882542557856E-2,1.4272470291035022,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":1.4873061263264369E-2},5.1253008371196644,0.27847087897099748,0.16302705886546121]
["Estonia",87.7,8.8275476479999995,3.152625635266304E-2,1.7690832033921216E-3,0.10770053730199375,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":1.7665525691408248E-3},0.60875923262660925,0.17691811726172757,0.14120518308269969]
["Finland",817.1,144.79730278400001,2.4196857586503029E-2,1.6482530051216679E-2,1.003444800792008,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":2.2239936000565275E-2},7.6639476287726271,0.13093053989888873,0.12512478382096415]
["France",10044.6,1471.6875571200001,2.1094365045428276E-2,0.20261953414814715,12.335334287156288,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":0.19705895164488071},67.907096726753934,0.18165014971544841,0.14256605375604803]
["Germany",6543.4,2015.244845056,8.5031725466251373E-3,0.13199337551968082,8.0356635779004097,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":0.10877345001092538},37.483652123075395,0.21437781866921013,0.15087193082943195]
["Greece",3070.6,160.01205862399999,3.2800000160932541E-2,6.1940101303715488E-2,3.770869667497172,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":3.3315063939949673E-2},11.480469425743676,0.32845953659711996,0.1700120631447779]
["Hungary",826.1,59.10183936,4.0082279592752457E-2,1.6664077928417693E-2,1.0144973074706616,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":1.5037218243073348E-2},5.1818698171797477,0.19577823126841995,0.14637373722539548]
["Ireland",1723.2,130.66198220800001,1.295109000056982E-2,3.4760366888087847E-2,2.1161866120729265,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":1.0741616831694743E-2},3.7015928842762249,0.57169620707402724,0.18928204420414074]
["Italy",5461,1184.8556216320001,2.1067550405859947E-2,0.11015921748830532,6.7064154413476382,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":0.15845048313863527},54.602504454030601,0.1228224878767917,0.12161275613289324]
["Latvia",160.69999999999999,13.030690816,3.5076305270195007E-2,3.241638207355917E-3,0.19734864702885282,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":2.9013182777542202E-3},0.99980284720891177,0.19738756253773324,0.14678485040973088]
["Lithuania",346.1,17.944975360000001,4.3007850646972656E-2,6.981524477696845E-3,0.4250302846091224,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":4.8989690739281201E-3},1.6881992113919553,0.25176547989184056,0.1584934367426083]
["Luxembourg",44.7,25.346686976000001,3.8680541329085827E-3,9.0168779009837906E-4,5.4894116503980857E-2,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":6.2234017471639368E-4},0.21446026221417269,0.25596404637965214,0.15925065369000957]
["Malta",11.2,4.2290191359999998,2.6772841811180115E-2,2.2592624718348643E-4,1.3754230533435916E-2,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":7.187009433457667E-4},0.24766646767380263,5.5535295765397612E-2,7.859926802444428E-2]
["Netherlands",1209.5999999999999,425.12413491199999,2.2024501115083694E-2,2.4400034695816534E-2,1.4854568976110789,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":5.9434133258848235E-2},20.481177852567956,7.2527903829751203E-2,9.2583531560264332E-2]
["Poland",2033.5,211.77943654399999,4.288111999630928E-2,4.1019734254251761E-2,2.4972524812269588,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":5.7645312935733502E-2},19.864745086156802,0.12571278767464406,0.12289319570164126]
["Portugal",946.4,124.006268928,2.7635667473077774E-2,1.9090767887004603E-2,1.162232480075335,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":2.1753427352508035E-2},7.4962953118072866,0.1550409144427278,0.1342676530372533]
["Slovakia",294,39.54118656,3.5854294896125793E-2,5.9305639885665192E-3,0.36104855150269283,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":8.9992222261719157E-3},3.1011585572600198,0.11642376384059887,0.11865826957654146]
["Slovenia",142.6,25.262671871999999,2.3858733475208282E-2,2.8765252543183186E-3,0.17512082804178228,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":3.8259629456030343E-3},1.3184381305765012,0.13282445643862623,0.12591042740475111]
["Spain",6654.5,709.14801664000004,2.7915621176362038E-2,0.13423448320379558,8.1721006325669023,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":0.12566035474645501},43.302929368382316,0.18871934882386435,0.14451717692870347]
["Sweden",923.9,294.49840230400002,1.4594976790249348E-2,1.8636898194002063E-2,1.1346012133787002,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":2.7283522763310218E-2},9.4019825228418217,0.12067680519743811,0.12064083325024799]
["United Kingdom",4287.2,1752.0073113599999,6.5527977421879768E-3,8.6481339904021709E-2,5.2649229591916491,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":7.2874698356880305E-2},25.112836280443329,0.20965067029452655,0.1497791812326601]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1+1/(1+(1+$B$44)*$O$79/$I$79*(1+1/I134)))^(1/$S$79)-1","v":{"$error":"#VALUE!"}}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20142328838893[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20142328838893[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20142328838893[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"F135/H135","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[]
["Total",{"$f":"SUM(B109:B133)","v":49573.69999999999},null,null,null,{"$f":"SUM(F109:F135)","v":60.879294481731449},{"$f":"SUM(G109:G135)","v":{"$error":"#VALUE!"}},{"$f":"SUM(H110:H135)","v":{"$error":"#VALUE!"}},{"$f":"F137/H137","v":{"$error":"#VALUE!"}},{"$f":"(1+1/(1+(1+$B$44)*$O$79/$I$79*(1+1/I137)))^(1/$S$79)-1","v":{"$error":"#VALUE!"}}]
[]
["Source: Commission of the European Community, 4th FINANCIAL REPORT FROM THE COMMISSION TO THE EUROPEAN PARLIAMENT AND THE COUNCIL on the EUROPEAN AGRICULTURAL GUARANTEE FUND \n2011 FINANCIAL YEAR, http://eur-lex.europa.eu/LexUriServ/LexUriServ.do?uri=COM:2012:0484:FIN:EN:PDF, Annex 5;GDP and Agricultural GDP share from World Development Indicators."]
[]
[]
["Impediments to imports, from Doing Business"]
[]
[null,"Indicators",null,null,"Scores"]
["Country name","Trading Across Borders - Cost to import (US$ per container)","Trading Across Borders - Documents to import (number)","Trading Across Borders - Time to import (days)","Trading Across Borders - Cost to import (US$ per container)2","Trading Across Borders - Documents to import (number)3","Trading Across Borders - Time to import (days)4","Overall"]
["Australia",8,930,7,{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.5549654806160387},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.8819581905083762}]
["Austria",9,858,5,{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.8990971853425389},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.5222369405687246}]
["Belgium",10,1211,5,{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":5.3125},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.2118959107806688},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.8035865157147679}]
["Canada",11,1385,4,{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":3.3802442910249599},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.7110284000386233}]
["Denmark",5,603,3,{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":7.65625},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":7.1178969729155606},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":7.2353217182445801}]
["Finland",8,420,5,{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":7.992565055762082},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":6.3763095640419056}]
["France",12,1028,5,{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":4.375},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.0865639936271911},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.7826425433302759}]
["Germany",7,740,5,{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":6.4630908125331921},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":6.0227348162989429}]
["Greece",19,998,6,{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":1.09375},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.2299522039298996},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":3.3957795225220879}]
["Ireland",12,1090,4,{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":4.375},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.7902283590015928},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.0247730893641673}]
["Italy",18,1217,4,{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":1.5625},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.1832182687201271},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":3.8849363926036786}]
["Japan",11,859,5,{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.8943175783324486},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.2081437382320281}]
["Netherlands",6,880,5,{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":7.1875},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.7939458311205527},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.9559364891613962}]
["New Zealand",9,725,6,{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":6.5347849176845463},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.3932237604403035}]
["Norway",7,568,5,{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":7.2851832182687204},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":6.2967656182107854}]
["Portugal",16,580,5,{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":2.5},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":7.227827934147637},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.8713971901704243}]
["South Korea",12,780,8,{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":4.375},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":6.2719065321295808},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":1.8181818181818188},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.1550294501037994}]
["Spain",10,1000,7,{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":5.3125},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.220392989909719},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.4579340269396033}]
["Sweden",6,561,3,{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":7.1875},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":7.3186404673393524},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":7.1459862163858441}]
["Switzerland",9,1238,5,{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":4.0828465215082312},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":4.9168200526239563}]
["United Kingdom",8,940,4,{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.5071694105151359},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.8887534398686814}]
["United States",5,960,5,{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$171)*Standard_mean","v":7.65625},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$171)*Standard_mean","v":5.4115772703133302},{"$f":"(2-Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Time to import (days)]]/D$171)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL2429848994[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$173:$G$173)","v":5.9847303022256551}]
["EU",{"$f":"SUM(B$146:B$167*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A168&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A168&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":12.264578843430455},{"$f":"SUM(C$146:C$167*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A168&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A168&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":924.28210802204183},{"$f":"SUM(D$146:D$167*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A168&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A168&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":5.2322665557252765},{"$f":"(2-B168/B$171)*Standard_mean","v":4.2509786671419736},5.5822947571968262,4.648818295280968,6.0309164699364075]
["Europe",{"$f":"SUM(B$146:B$167*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A169&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A169&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":12.075443188809441},{"$f":"SUM(C$146:C$167*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A169&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A169&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":925.55485606003685},{"$f":"SUM(D$146:D$167*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A169&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A169&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":5.2215996216146081},4.3396360052455742,5.5762115217523451,4.6597276597123329,5.9481382656593054]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Documents_to_import__number\"))","v":10.666666666666666},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Cost_to_import__US__per_container\"))","v":1046.1111111111111},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Time_to_import__days\"))","v":4.8888888888888893},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL2429848994[Trading Across Borders - Cost to import (US$ per container)2])","v":5.3551136363636367},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL2429848994[Trading Across Borders - Documents to import (number)3])","v":5.7481050547965049},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL2429848994[Trading Across Borders - Time to import (days)4])","v":4.8398760330578519}]
[]
["Weight",null,null,null,{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331}]
[]
[]
["Services Trade Restrictions Index"]
[null,"STRI","Score"]
["Australia",15.9,{"$f":"(2-B178/$B$203)*Standard_mean","v":5.8051592730115313}]
["Austria",17.5,5.3830369357045154]
["Belgium",22.3,4.1166699237834674]
["Canada",23.1,3.905608755129959]
["Denmark",21.8,4.248583154191909]
["Finland",24.7,3.4834864178229443]
["France",26.2,3.0877467265976168]
["Germany",18.3,5.1719757670510074]
["Greece",18,5.251123705296072]
["Ireland",13.3,6.4911080711354305]
["Italy",27.9,2.6392417432089124]
["Japan",24.7,3.4834864178229443]
["Netherlands",12,6.834082470197381]
["New Zealand",10.3,7.2825874535860855]
["Norway",23.3,3.852843462966582]
["Portugal",23.9,3.6945475864764523]
["South Korea",22,4.195817862028532]
["Spain",14.5,6.1745163181551703]
["Sweden",15.3,5.9634551495016623]
["Switzerland",12.9,6.5966386554621845]
["United Kingdom",15.3,5.9634551495016623]
["United States",19.2,4.93453195231581]
["EU",{"$f":"SUM(B$178:B$199*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A200&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A200&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":17.996481219068535},5.2520520528156105]
["Europe",{"$f":"SUM(B$178:B$199*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A201&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A201&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":17.96630785553263},5.26001258452823]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!STRI\"))","v":18.951851851851853}]

{"sheet":"Trade 2007","index":29,"n_rows":196,"n_cols":51,"rows_kept":196,"cut":false,"hidden":false,"merged":[[97,13,97,19],[133,0,133,8],[138,1,138,3],[138,4,138,7],[2,1,2,2],[35,6,36,6],[97,0,97,9]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Trade"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2007}]
[]
[null,"Measured protection"]
["Country name","Ad valorem protection","Score","Impediments to imports","Services trade restrictions","Composite"]
["Australia",{"$f":"G38","v":4.1177603606046997E-2},{"$f":"(2-B5/$B$29)*Standard_mean","v":6.9349692318597809},{"$f":"H141","v":4.8819581905083762},{"$f":"C172","v":5.8051592730115313},{"$f":"SUMPRODUCT(C5:E5,$C$31:$E$31)","v":6.5371166068348243}]
["Austria",{"$f":"G39","v":5.1901016569302592E-2},6.1367782786828595,{"$f":"H142","v":5.5222369405687246},{"$f":"C173","v":5.3830369357045154},{"$f":"SUMPRODUCT(C6:E6,$C$31:$E$31)","v":5.9657429435462994}]
["Belgium",5.3987791335501314E-2,5.9814504231386278,4.8035865157147679,4.1166699237834674,5.6011198722912505]
["Canada",5.8101136848406731E-2,5.6752759629231928,4.7110284000386233,3.905608755129959,5.333536616588467]
["Denmark",5.4072358158191974E-2,5.9751557413016148,7.2353217182445801,4.248583154191909,5.9168549150307719]
["Finland",4.8265895845950015E-2,6.4073563572319383,6.3763095640419056,3.4834864178229443,6.0379917656570594]
["France",5.036893409105913E-2,6.2508179391757581,0.80536981605754909,3.0877467265976168,5.1747530222137144]
["Germany",5.2188966024636636E-2,6.1153449298966658,6.0227348162989429,5.1719757670510074,5.9858475203412436]
["Greece",5.1451519108277707E-2,6.1702363585027324,3.3957795225220879,5.251123705296072,5.7085401723543194]
["Ireland",5.7385721360564343E-2,5.7285274950720666,5.0247730893641673,6.4911080711354305,5.7358807663664999]
["Italy",4.7565649377756147E-2,6.4594787923019705,3.8849363926036786,2.6392417432089124,5.6601313612030513]
["Japan",8.101426654501627E-2,3.969750595629058,5.2081437382320281,3.4834864178229443,4.063766716228665]
["Netherlands",4.4081987520234123E-2,6.7187831190242164,5.9559364891613962,6.834082470197381,6.6378397091880093]
["New Zealand",2.5661208446273155E-2,8.0899230030973275,5.3932237604403035,7.2825874535860855,7.6519186540762956]
["Norway",0.1170025206688408,1.2909860119374317,6.2967656182107854,3.852843462966582,2.2369406441002448]
["Portugal",4.9175247484900562E-2,6.3396693014453103,4.7151471901704243,3.6945475864764523,5.8059638231648423]
["Spain",5.0125900470831909E-2,6.2689080041250334,4.4579340269396033,6.1745163181551703,6.0307372962306216]
["Sweden",4.9555413873905982E-2,6.3113718392990847,7.1459862163858441,5.9634551495016623,6.3722090502102517]
["Switzerland",0.16078549602383221,-1.9679740739298945,4.9168200526239563,6.5966386554621845,-3.6798216936653194E-2]
["United Kingdom",5.1905571608812179E-2,6.1364392269891157,5.8887534398686814,5.9634551495016623,6.0838554939131297]
["United States",5.0132927229135753E-2,6.2683849714928384,5.9847303022256551,4.93453195231581,6.0661965104373117]
[{"$f":"'CDI 2013'!B30","v":"EU"},5.1225744928076196E-2,6.187041727158709,5.9711586580369591,5.2520520528156105,6.0431826342256034]
[{"$f":"'CDI 2013'!B31","v":"Europe"},5.4874756178837081E-2,5.9154297153506796,5.8832650985630162,5.26001258452823,5.8294819968994158]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Measured_protection\"))","v":6.7173230419204727E-2}]
[]
["Weight",null,0.75,{"$f":"1/8","v":0.125},{"$f":"1/8","v":0.125}]
[]
[]
["Overall protection, 2004, excluding quotas on textitles and apparel",null,null,null,null,null,null,null,"Details by sector"]
[]
[null,null,"Agricultural commodities",null,null,"Everything else","Total"]
["Country name","Tariffs","Subsidies, preliminary","Subsidies","Total","Tariffs",null,null,"Animal products nec","Beverages and tobacco products","Bovine cattle, sheep and goats, horses","Bovine meat products","Cereal grains nec","Chemical, rubber, plastic products","Coal","Crops nec","Dairy products","Electricity","Electronic equipment","Ferrous metals","Fishing","Food products nec","Forestry","Gas","Gas manufacture, distribution","Leather products","Machinery and equipment nec","Manufactures nec","Meat products nec","Metal products","Metals nec","Mineral products nec","Minerals nec","Motor vehicles and parts","Oil","Oil seeds","Paddy rice","Paper products, publishing","Petroleum, coal products","Plant-based fibers","Processed rice","Sugar","Sugar cane, sugar beet","Textiles","Transport equipment nec","Vegetable oils and fats","Vegetables, fruit, nuts","Wearing apparel","Wheat","Wood products","Wool, silk-worm cocoons"]
["Australia",{"$f":"SUMPRODUCT(I38:AY38,$I$64:$AY$64,$I$65:$AY$65)/$E$64","v":6.2872531905197124E-3},{"$f":"IF(ISNA(VLOOKUP(A38,$A$106:$J$130,10,FALSE)),T72,VLOOKUP(A38,$A$106:$J$130,10,FALSE))","v":9.7788079959147511E-2},{"$f":"IF(ISERR(C38),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B38,C38)","v":9.7788079959147511E-2},{"$f":"IF(ISNA(D38),B38,(1+B38)*(1+D38)-1)","v":0.10469015156738526},{"$f":"SUM(I38:AY38*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":3.0771746650312494E-2},{"$f":"(E38*$E$64+F38*$F$64)/($E$64+$F$64)","v":4.1177603606046997E-2},null,3.5697660733930312E-7,2.3406131285377552E-2,0,0,0,1.376756019738336E-2,0,1.212436547757775E-7,0.10274385698863382,null,9.3836548951226513E-3,3.4979079763929792E-3,0,8.5445299988018992E-3,0,0,0,3.3557520550766648E-2,3.0457887503026439E-2,1.4872052584718761E-2,2.3649056992400114E-3,3.0345218187293386E-2,4.0212434498828019E-3,2.2042828754275753E-2,3.5643917072895309E-3,4.2014322309569856E-2,0,1.0014672501176323E-2,0,1.5928398352380715E-2,0,0,0,0,0,0.47155066523153344,4.2383016485356599E-3,3.4798103165117104E-3,3.5112802652988448E-3,0.22012300340233562,0,2.8295932872867059E-2,0]
["Austria",{"$f":"SUMPRODUCT(I39:AY39,$I$64:$AY$64,$I$65:$AY$65)/$E$64","v":0.14433620219219465},{"$f":"IF(ISNA(VLOOKUP(A39,$A$106:$J$130,10,FALSE)),T73,VLOOKUP(A39,$A$106:$J$130,10,FALSE))","v":0.15610273334323654},{"$f":"IF(ISERR(C39),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B39,C39)","v":0.15610273334323654},{"$f":"IF(ISNA(D39),B39,(1+B39)*(1+D39)-1)","v":0.32297021121801484},{"$f":"SUM(I39:AY39*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.4892057514199615E-3},{"$f":"(E39*$E$64+F39*$F$64)/($E$64+$F$64)","v":5.1901016569302592E-2},null,3.5509767306925251E-3,6.8016476667849046E-2,3.5667493621470495E-2,0.5212606702110697,7.1087094040458335E-2,1.052439654380748E-3,0,1.1289705779228665E-2,0.43872708932743004,0,2.7735962551367998E-3,3.9708804511944592E-5,7.0287557256982533E-2,2.9885658107500563E-2,2.5925655233900789E-4,0,0,4.8634722770476827E-4,1.6120779602359002E-4,6.0420002527684165E-5,0.20508283368982927,1.1743485695800318E-3,6.1410704469217542E-3,3.3891106413149251E-3,3.7696732863871497E-5,4.8888779483494448E-3,0,0,0.36929808351239196,6.408709478276292E-6,1.914899069711262E-5,0,0.66219237387179208,0.14118635684950107,0.27547122502733118,1.8200488742516906E-2,2.1777706474468438E-4,0.2342388530686374,2.1312023779190552E-2,1.1878587968816214E-2,6.5237349775134026E-2,3.4096366508982361E-4,0]
["Belgium",0.14433619748453858,0.16905652239693447,{"$f":"IF(ISERR(C40),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B40,C40)","v":0.16905652239693447},0.33779369548420624,{"$f":"SUM(I40:AY40*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.4892058345379922E-3},5.3987791335501314E-2,null,3.550976657052294E-3,6.801647699285289E-2,3.5667491659979365E-2,0.52126067788917885,7.1087095587815938E-2,1.0524396363130919E-3,0,1.1289705554214309E-2,0.43872709196589432,0,2.7735963128995792E-3,3.970881133759778E-5,7.0287555265812318E-2,2.988565849071307E-2,2.5925655659335672E-4,0,0,4.8634726462793955E-4,1.6120778946835038E-4,6.0419991094318504E-5,0.20508284440771282,1.1743486272396634E-3,6.1410705659614906E-3,3.3891102911078543E-3,3.7696730758087864E-5,4.8888779774791382E-3,0,0,0.36929808921521134,6.4087098805581147E-6,1.9148989184507604E-5,0,0.66219236521974034,0.14118635815967928,0.27547121362145899,1.8200488829239359E-2,2.1777704737360084E-4,0.23423885181625925,2.1312024940965155E-2,1.1878588345676186E-2,6.5237317328693228E-2,3.4096367900283086E-4,0]
["Canada",0.10893784303901155,0.11262999213712344,{"$f":"IF(ISERR(C41),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B41,C41)","v":0.11262999213712344},0.23383750358105404,{"$f":"SUM(I41:AY41*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":2.9308598163710956E-2},5.8101136848406731E-2,null,6.5199825335707359E-3,0.11298871000506973,0,3.6743232245586871E-2,1.7372430516751846E-3,6.8094196778714679E-3,0,3.7133056802475394E-3,0.76089336859786549,0,1.1452067539465599E-3,2.9656066935677917E-4,6.7669206946175059E-3,2.5468640077692402E-2,1.8941117014359171E-3,6.6242823092563848E-3,0,3.6357147321212535E-2,4.1305080369395952E-3,1.2452005049798265E-2,0.57350430274701447,1.2088694997120602E-2,4.1739328599546511E-4,9.7611460168441286E-3,6.0768128734608245E-6,2.7616435457332791E-2,0,0,0,6.6767193273894061E-5,9.9057362688912957E-5,0,0,1.8663931882319493E-2,0,0.50415940300772444,1.3064194434028118E-2,1.4077337316400609E-2,6.3362814126834656E-3,0.1650967286117313,0.10061492877411815,1.7244776208450423E-2,0]
["Denmark",0.14433620119389429,0.16958147323079276,{"$f":"IF(ISERR(C42),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B42,C42)","v":0.16958147323079276},0.3383944200636837,{"$f":"SUM(I42:AY42*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.4892056865099579E-3},5.4072358158191974E-2,null,3.5509766033721391E-3,6.8016476673099346E-2,3.5667490052742092E-2,0.52126066386207803,7.1087101075374068E-2,1.0524396452679472E-3,0,1.1289706133213158E-2,0.43872709109763264,0,2.7735962647749061E-3,3.9708813733810511E-5,7.0287555415549388E-2,2.9885658252254536E-2,2.5925653547446487E-4,0,0,4.8634723737264984E-4,1.612077916646075E-4,6.041999222246747E-5,0.2050828638238982,1.1743486136388539E-3,6.1410704848728175E-3,3.3891103048536825E-3,3.7696735140489586E-5,4.8888780442588042E-3,0,0,0.3692980939011819,6.4087085243987197E-6,1.914898963084266E-5,0,0.66219238787923307,0.14118636113711983,0.27547122058567852,1.8200488371754284E-2,2.1777705712564452E-4,0.23423885231643607,2.1312023423263732E-2,1.1878588159126952E-2,6.5237329155395457E-2,3.4096367452524388E-4,0]
["Finland",0.14433618853135496,0.13353750689945576,{"$f":"IF(ISERR(C43),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B43,C43)","v":0.13353750689945576},0.2971479902026577,{"$f":"SUM(I43:AY43*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.4892059500255839E-3},4.8265895845950015E-2,null,3.5509765003699525E-3,6.801647735591547E-2,3.5667491300586031E-2,0.52126068417652871,7.1087090843764855E-2,1.0524396627515874E-3,0,1.1289705958323992E-2,0.43872709365279849,0,2.7735961423376722E-3,3.9708813385053179E-5,7.0287556096723283E-2,2.9885658412978553E-2,2.5925659937779943E-4,0,0,4.8634723153566373E-4,1.6120779730634705E-4,6.0419982602378964E-5,0.20508281664661532,1.1743485865227906E-3,6.141070872016677E-3,3.389110421094904E-3,3.7696731010371403E-5,4.8888780088682336E-3,0,0,0.36929808773130107,6.4087123971918709E-6,1.9148990854542953E-5,0,0.66219235251203035,0.14118636291739387,0.27547121854705697,1.8200488520452852E-2,2.1777705113795425E-4,0.23423884949528584,2.1312026079170932E-2,1.1878588322375655E-2,6.5237278805081483E-2,3.4096369230912106E-4,0]
["France",0.14433619819547891,0.1465922388887666,{"$f":"IF(ISERR(C44),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B44,C44)","v":0.1465922388887666},0.31208700353041352,{"$f":"SUM(I44:AY44*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.4892058997934339E-3},5.036893409105913E-2,null,3.5509767047285502E-3,6.8016477861687602E-2,3.5667489486818471E-2,0.52126067841473644,7.1087096808323008E-2,1.0524396462975802E-3,0,1.128970570941441E-2,0.4387270866656004,0,2.7735962670360115E-3,3.9708808514570771E-5,7.0287555996664586E-2,2.9885659028723473E-2,2.5925656869336819E-4,0,0,4.863472289126069E-4,1.6120779295721821E-4,6.0419989229010046E-5,0.20508284321336478,1.174348615942641E-3,6.1410704536560799E-3,3.3891105133142104E-3,3.7696732626806673E-5,4.8888780395421457E-3,0,0,0.36929809971798627,6.4087099202156602E-6,1.9148989649979435E-5,0,0.66219236915809521,0.14118636272504353,0.27547121164560812,1.8200488629203513E-2,2.1777704798041744E-4,0.2342388569649104,2.13120251106062E-2,1.1878588443307114E-2,6.5237318382728851E-2,3.4096366516214781E-4,0]
["Germany",0.1443361988578139,0.15789020058652836,{"$f":"IF(ISERR(C45),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B45,C45)","v":0.15789020058652836},0.32501567083389937,{"$f":"SUM(I45:AY45*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.4892058185469486E-3},5.2188966024636636E-2,null,3.5509766820957752E-3,6.8016475815176614E-2,3.5667489754712733E-2,0.52126067366347562,7.1087097144106534E-2,1.0524396437609736E-3,0,1.1289705571795369E-2,0.43872708665942683,0,2.7735962856940354E-3,3.9708809632590368E-5,7.0287555842265384E-2,2.9885658416155376E-2,2.5925656120586712E-4,0,0,4.8634724079372733E-4,1.6120779294992785E-4,6.0419987784825098E-5,0.20508284550890396,1.1743486173533602E-3,6.141070385317228E-3,3.3891103761686516E-3,3.7696732677131916E-5,4.8888780011465656E-3,0,0,0.36929809775796713,6.4087103680640023E-6,1.9148991002292564E-5,0,0.66219238694416549,0.1411863620254698,0.27547122482812397,1.8200488840871568E-2,2.1777704346111524E-4,0.23423885261028751,2.1312024805849327E-2,1.1878588198462825E-2,6.5237321823179317E-2,3.4096367470544446E-4,0]
["Greece",0.14433618982888466,0.15331246151187772,{"$f":"IF(ISERR(C46),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B46,C46)","v":0.15331246151187772},0.31977718788867437,{"$f":"SUM(I46:AY46*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.4892058882150836E-3},5.1451519108277707E-2,null,3.5509765921319532E-3,6.801647763344465E-2,3.5667491372318019E-2,0.52126065724364301,7.1087099076052276E-2,1.0524396480994032E-3,0,1.1289705767049012E-2,0.43872708710144603,0,2.7735961707865704E-3,3.9708806658449855E-5,7.0287555172250368E-2,2.9885658449062689E-2,2.5925657073035634E-4,0,0,4.8634724879052576E-4,1.6120778653298936E-4,6.0420004564648092E-5,0.20508281980889045,1.1743486034084057E-3,6.1410706108482004E-3,3.3891104491354414E-3,3.7696728189046374E-5,4.8888779148462836E-3,0,0,0.36929809715445255,6.4087110319922026E-6,1.914898982348457E-5,0,0.66219236847031071,0.14118635487481146,0.27547122685020575,1.8200488814952114E-2,2.177770385991639E-4,0.23423885201786876,2.1312025037165623E-2,1.1878588511317149E-2,6.5237293653998191E-2,3.4096366482977625E-4,0]
["Ireland",0.14433619365454203,0.19014938887563182,{"$f":"IF(ISERR(C47),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B47,C47)","v":0.19014938887563182},0.3619310215462197,{"$f":"SUM(I47:AY47*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.489205916053448E-3},5.7385721360564343E-2,null,3.5509767164881431E-3,6.8016477266746311E-2,3.566749149019223E-2,0.52126068163626971,7.1087093719543235E-2,1.0524396348996345E-3,0,1.1289705632294608E-2,0.43872708868975713,0,2.773596330086408E-3,3.9708814132973737E-5,7.0287557977134693E-2,2.9885658709404336E-2,2.5925656314762432E-4,0,0,4.8634724928081147E-4,1.6120779191687796E-4,6.0419996223214259E-5,0.20508283120807369,1.1743486183325481E-3,6.1410705941871199E-3,3.3891098107121207E-3,3.7696732078094766E-5,4.8888778822276033E-3,0,0,0.36929809678163039,6.4087090773501481E-6,1.9148991104940709E-5,0,0.66219238211187792,0.14118635957004128,0.27547122265967644,1.8200488843031382E-2,2.1777704412983225E-4,0.2342388524552611,2.1312025389943624E-2,1.1878588220103885E-2,6.5237298084300163E-2,3.4096367826849503E-4,0]
["Italy",0.14433619993187813,0.12919067256407102,{"$f":"IF(ISERR(C48),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B48,C48)","v":0.12919067256407102},0.29217376324049082,{"$f":"SUM(I48:AY48*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.4892058280963316E-3},4.7565649377756147E-2,null,3.5509767650717958E-3,6.8016477720301588E-2,3.5667491779759197E-2,0.52126066825061146,7.1087093390653416E-2,1.0524396532240515E-3,0,1.1289705494647667E-2,0.43872709363176504,0,2.7735962547903573E-3,3.9708807851566899E-5,7.0287556801561374E-2,2.9885658236875445E-2,2.5925655759186431E-4,0,0,4.8634725793834487E-4,1.612077901153933E-4,6.041998591148981E-5,0.20508284538180396,1.1743486064615808E-3,6.1410705421663129E-3,3.389110108389699E-3,3.7696732847888602E-5,4.8888780282810287E-3,0,0,0.36929808716789919,6.4087108210566762E-6,1.9148988402612425E-5,0,0.66219239861155788,0.14118636271759558,0.27547121282547204,1.8200488553722062E-2,2.1777704285179787E-4,0.2342388519887342,2.1312024828015756E-2,1.187858825698194E-2,6.5237327765027706E-2,3.409636834503457E-4,0]
["Japan",0.46370259777680273,-4.5106009017801263E-3,{"$f":"IF(ISERR(C49),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B49,C49)","v":-4.5106009017801263E-3},0.45710041951933289,{"$f":"SUM(I49:AY49*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":1.9396541599302066E-2},8.101426654501627E-2,null,1.1949826898356046E-2,0.14588958323232007,2.274746573456487E-3,0.14824193401387945,2.8751544324465934E-2,3.6581935806406308E-4,0,4.2196108900179753E-2,0.41625399234432459,null,0,9.2585405711180453E-5,3.7394066214793284E-2,6.3709257747664311E-2,2.1051156917854942E-3,3.4676247653954184E-3,0,6.379748360468887E-2,3.9706457234383807E-6,4.2757285573445701E-3,9.0677573670842684E-2,1.7252979532394165E-5,3.7436096394215782E-4,4.045256939744247E-5,4.7063852551696523E-3,0,0,0.74971314705842507,3.59552267985663,2.0737226734947759E-4,1.8278218798996004E-4,0,3.8205511942152151,0.53755875941567366,0,0.14029579900197953,0,1.6033679202027772E-2,4.1578701479335747E-2,9.0105019410475579E-2,0.75255821210393969,2.8903296075972612E-3,9.7750398374987272E-5]
["Netherlands",0.14433619761424429,0.10756562617209542,{"$f":"IF(ISERR(C50),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B50,C50)","v":0.10756562617209542},0.26742743726201534,{"$f":"SUM(I50:AY50*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.4892058364965184E-3},4.4081987520234123E-2,null,3.5509766273235234E-3,6.8016477315926957E-2,3.5667494281094822E-2,0.5212606737197214,7.1087095864110175E-2,1.0524396591078441E-3,0,1.1289705840020604E-2,0.43872708659985815,0,2.773596208899819E-3,3.9708808675102495E-5,7.0287556196715742E-2,2.9885658483365947E-2,2.5925656430568917E-4,0,0,4.8634724543616253E-4,1.6120778987570081E-4,6.0419981764886393E-5,0.20508284780320671,1.1743486364738862E-3,6.1410703953872622E-3,3.3891102853723619E-3,3.7696731205127344E-5,4.8888780336389616E-3,0,0,0.36929808328962516,6.408710495992946E-6,1.914899184019352E-5,0,0.66219238461192576,0.14118636139478269,0.27547121824165127,1.8200488560738717E-2,2.1777705030844434E-4,0.23423885529235022,2.1312024834898576E-2,1.1878588198624992E-2,6.523731485158972E-2,3.4096367523758498E-4,0]
["New Zealand",3.4151317007472715E-3,1.9630924288091656E-2,{"$f":"IF(ISERR(C51),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B51,C51)","v":1.9630924288091656E-2},2.3113098180690184E-2,{"$f":"SUM(I51:AY51*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":2.6078689271436011E-2},2.5661208446273155E-2,null,6.139436360435606E-6,0.42678947365301595,0,0,0,1.1060956710004104E-2,0,2.3477413919512366E-3,2.6068793077776677E-2,0,9.4868152134863614E-3,1.5390935209248424E-2,8.7440896957931421E-5,1.3435110875461741E-2,9.6973941057517727E-5,0,0,3.0681850754980124E-2,2.7988565120252561E-2,1.517859849222231E-2,2.6268736122106198E-2,2.7660561345380506E-2,4.8763611421468577E-3,2.5508793754871136E-2,3.7925649413706832E-5,4.630800874795931E-2,0,0,0,1.2780071980135995E-2,1.9850506330398292E-2,0,0,0,0,7.3421053689161589E-2,3.9546982421011191E-3,7.3283858135310723E-4,2.8387660697431228E-5,0.14269065967961184,0,2.8484707325862689E-2,0]
["Norway",0.5184784885595215,0.14549031181354177,{"$f":"IF(ISERR(C52),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B52,C52)","v":0.14549031181354177},0.73940239734220192,{"$f":"SUM(I52:AY52*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":1.5028906102593694E-2},0.1170025206688408,null,2.0627082988341615E-2,2.3508802767906081E-2,0.39604200613039253,0.77038574995094999,0.23052518690974186,1.422469050360913E-4,0,5.0024160264769121E-2,0.6895544019884039,0,0,0,2.2761600164611571E-4,7.5618749132123228E-2,1.2064735799769137E-4,0,0,0,8.0116462721291778E-7,0,2.2780312098304223,0,0,0,0,0,0,0.20456954730175728,0.20212742564046837,0,0,0,0.13641449409591552,0.43690067892051904,1.31693369634913,1.1939848832810556E-2,0,0.165739228310536,8.3410002059424504E-2,2.8532246356880182E-2,0.71959201534705819,0,0]
["Portugal",0.14433619057751171,0.13918236181941901,{"$f":"IF(ISERR(C53),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B53,C53)","v":0.13918236181941901},0.30360760429752665,{"$f":"SUM(I53:AY53*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.4892059878054855E-3},4.9175247484900562E-2,null,3.5509767749828604E-3,6.8016479729997761E-2,3.5667490652859096E-2,0.52126065941060584,7.1087094727146458E-2,1.052439664087632E-3,0,1.1289706137602424E-2,0.43872709084680878,0,2.7735962375346726E-3,3.9708817123756408E-5,7.0287559337786548E-2,2.9885658435009441E-2,2.5925661407949572E-4,0,0,4.8634724493049725E-4,1.6120779475278538E-4,6.0419958123974676E-5,0.20508282422713317,1.1743486369416129E-3,6.1410705441587964E-3,3.3891112355264263E-3,3.7696731502448607E-5,4.88887801519976E-3,0,0,0.36929808504087264,6.40871132693491E-6,1.9148991531216053E-5,0,0.66219238484752596,0.14118635805239835,0.27547123096833043,1.8200488552636722E-2,2.1777704977145849E-4,0.23423884918343729,2.1312024767047591E-2,1.1878588442825062E-2,6.5237295001210963E-2,3.4096369479238179E-4,0]
["Spain",0.14433619834541198,0.14508359300537221,{"$f":"IF(ISERR(C54),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B54,C54)","v":0.14508359300537221},0.31036060560747258,{"$f":"SUM(I54:AY54*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.4892057783431413E-3},5.0125900470831909E-2,null,3.5509766815494653E-3,6.8016477613018947E-2,3.5667492774198777E-2,0.52126066513035896,7.1087094209225613E-2,1.0524396338866401E-3,0,1.1289705606545949E-2,0.43872709146754302,0,2.7735962463089564E-3,3.9708809449441326E-5,7.0287553405329009E-2,2.9885657946705869E-2,2.5925655757021745E-4,0,0,4.8634724994433323E-4,1.6120779092166536E-4,6.0419981868825379E-5,0.20508284421778497,1.1743486490255097E-3,6.1410704311061258E-3,3.3891105610332284E-3,3.7696732815810454E-5,4.8888779528610884E-3,0,0,0.36929808923927443,6.4087094573463882E-6,1.9148990260881491E-5,0,0.66219237612941995,0.14118635822807826,0.27547123168785842,1.820048845253687E-2,2.1777706378966699E-4,0.23423885345741877,2.1312024265936574E-2,1.1878588401802682E-2,6.52373249951054E-2,3.4096367727193093E-4,0]
["Sweden",0.14433619549156729,0.14154226403700809,{"$f":"IF(ISERR(C55),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B55,C55)","v":0.14154226403700809},0.30630813142094016,{"$f":"SUM(I55:AY55*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.4892058953362354E-3},4.9555413873905982E-2,null,3.5509764790970654E-3,6.8016476870847886E-2,3.5667491565288693E-2,0.52126065649426956,7.1087094599311687E-2,1.0524396495260938E-3,0,1.1289706012299254E-2,0.43872708961366147,0,2.7735962146627586E-3,3.9708811892893085E-5,7.0287554100793168E-2,2.9885658505109082E-2,2.592565985330722E-4,0,0,4.8634726014762538E-4,1.612077934802146E-4,6.0419997532802033E-5,0.2050828557806004,1.1743486090519527E-3,6.141070425862173E-3,3.3891104234569291E-3,3.7696730547898996E-5,4.8888779880313727E-3,0,0,0.36929809569462879,6.4087103853261941E-6,1.9148990021656158E-5,0,0.66219238528487767,0.14118635642420918,0.27547121633287242,1.8200488562702601E-2,2.177770500088358E-4,0.23423885140490797,2.1312025842418005E-2,1.1878588416387732E-2,6.5237308939342112E-2,3.4096369279158236E-4,0]
["Switzerland",0.63246287878529817,0.12325564093033936,{"$f":"IF(ISERR(C56),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B56,C56)","v":0.12325564093033936},0.83367313720496705,{"$f":"SUM(I56:AY56*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":5.0539997045035513E-2},0.16078549602383221,null,5.6252153046205629E-2,0.45132068919942453,0.12989415283299854,1.9283273015777911,0.23702184615168387,4.4675819189609825E-4,0,5.2134201856553541E-2,0.8956190306199252,0,3.4893570077963622E-5,9.6269847021068176E-5,6.8434558114498017E-4,8.0083103987785884E-2,4.7557035459978251E-3,0,0,7.1343601245271504E-5,5.4546951891880974E-5,1.6957141318109401E-3,2.467955918436961,8.9857414746776952E-5,8.781658192901584E-5,4.0459378162703536E-4,2.5605514639365509E-5,6.3041515501698682E-5,0,0.10951381647798916,4.8134723196581346E-2,4.2860031755991473E-4,1.1065967050542958E-8,0,4.9411270530431928E-2,1.1504356520307675,0.94950274072043184,0.21745809764167356,2.4745993427521992E-5,0.23179008271000859,0.31828031460694672,6.2641474658385501E-2,0.57196979677034454,1.5735764039257513E-4,0]
["United Kingdom",0.14433619680038434,0.15613101415764863,{"$f":"IF(ISERR(C57),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B57,C57)","v":0.15613101415764863},0.32300256774413505,{"$f":"SUM(I57:AY57*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.489205812392037E-3},5.1905571608812179E-2,null,3.5509767142544468E-3,6.8016477139762194E-2,3.5667490130905907E-2,0.52126066669474191,7.1087095745927406E-2,1.0524396322038828E-3,0,1.1289705363174135E-2,0.43872709704365404,0,2.7735962595721165E-3,3.9708808143869919E-5,7.0287555090837658E-2,2.9885658650007255E-2,2.5925655540128662E-4,0,0,4.8634724609435939E-4,1.6120779006536455E-4,6.0419988221660514E-5,0.20508283900984459,1.1743486232217301E-3,6.1410705679057253E-3,3.3891103479036567E-3,3.7696730569595203E-5,4.8888779770303453E-3,0,0,0.36929806606453425,6.4087108031623809E-6,1.9148990186562749E-5,0,0.66219236892987887,0.14118635931774401,0.27547122575369271,1.8200488357194903E-2,2.177770558412857E-4,0.23423885263509173,2.1312024524216461E-2,1.1878588163764898E-2,6.5237322468265371E-2,3.4096367520989744E-4,0]
["United States",4.9258921690900188E-2,0.12797318678666536,{"$f":"IF(ISERR(C58),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B58,C58)","v":0.12797318678666536},0.18353592966402488,{"$f":"SUM(I58:AY58*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":2.8276261021255474E-2},5.0132927229135753E-2,null,4.0026402099946649E-3,0.11127925306898388,3.2067578068206704E-4,6.8904474165169399E-2,1.1400165256021137E-3,7.5831025778459824E-3,0,8.1833875226924077E-2,0.28133029575535445,0,6.3246922170714717E-3,3.7059825656322008E-4,1.6691286400172096E-2,3.0374466757859687E-2,7.2112857826902904E-4,0,0,2.5680054562502625E-2,6.0985852743647663E-3,1.8210068290531185E-2,6.0744780403922019E-2,8.2143179647026065E-3,3.630921218917752E-3,2.3262035692334839E-2,1.1255432058964899E-4,2.124102683193806E-2,1.2301065210644729E-3,0.41586826769001539,2.6124299434408665E-2,7.0947460758479395E-5,0,3.7369337704887345E-2,2.9306686584150199E-2,8.7969847500423776E-2,7.8027943305610222E-3,0.44091845855704204,1.9426068543628773E-3,1.4034790106130629E-2,3.706505896618955E-2,0.11279040123279951,1.5398255311765316E-2,5.0406644752284948E-3,5.245775149597719E-3]
["EU",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.14433619408408996},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.15191095008193733},{"$f":"IF(ISERR(C59),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B59,C59)","v":0.15191095008193733},{"$f":"(1+B59)*(1+D59)-1","v":0.31817339254055232},{"$f":"SUM(F$38:F$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.4892058521100089E-3},{"$f":"(E59*$E$64+F59*$F$64)/($E$64+$F$64)","v":5.1225744928076196E-2}]
["Europe",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.16125548874659448},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.1510900785504474},{"$f":"IF(ISERR(C60),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B60,C60)","v":0.1510900785504474},{"$f":"(1+B60)*(1+D60)-1","v":0.33670967175845568},{"$f":"SUM(F$38:F$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.6990962377770705E-3},{"$f":"(E60*$E$64+F60*$F$64)/($E$64+$F$64)","v":5.4874756178837081E-2}]
["EU",{"$f":"VLOOKUP(\"France\",A38:B53,2,FALSE)","v":0.14433619819547891},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"(1+B61)*(1+C61)-1","v":{"$error":"#REF!"}},{"$f":"F39","v":7.4892057514199615E-3},{"$f":"(E61*$E$64+F61*$F$64)/($E$64+$F$64)","v":{"$error":"#REF!"}}]
[]
[]
["Value of production in non-CDI countries, poverty-weighted",null,null,null,{"$f":"SUMPRODUCT($I$64:$AY$64,$I$65:$AY$65)","v":58269.502723230682},{"$f":"SUM(I64:AY64)-E64","v":355650.14992379292},null,null,10075.091926316294,7668.327138321084,7267.0311564528511,3968.8666501816951,3829.9160493125169,30023.410662689021,24.911416701265686,1301.4712797467391,3332.3889654598634,19939.453193648784,7603.5871134153494,5011.5981646243827,4154.6901493648074,16395.702378872844,1382.1105421446066,14885.226189043122,6568.6904542866723,6826.1646657896363,11037.823324915697,9765.9339237622225,4111.0178887275815,6471.7363093047752,5863.4184651882388,11748.118338735643,9497.9844331733475,6577.9592211821418,63044.267954465002,939.8798921737673,2106.6337987465586,10560.593707687483,29781.884155065403,1915.8752963519457,1223.9904302320483,5847.8473916337025,727.07389186618116,10482.356018179109,1740.7175388645194,1389.187299497904,29214.348472522739,14023.091120159963,10960.304698397209,11117.6337807645,3511.3371990544847]
["PSE commodity (I.e., corresponds to product groups covered in agricultural subsidy estimates)?",null,null,null,null,null,null,null,1,0,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,0,0,1,1,1,0,0,0,1,0,0,1,0,0]
[]
[]
["Agricultural commodities--details"]
[{"$f":"\"Million $, \"&Index_year-4&\"-\"&Index_year-2&\" average\"","v":"Million $, 2003-2005 average"},null,null,null,null,"Elasticity of substition between imports and domestically produced goods:",null,null,null,null,null,3.6,null,{"$f":"\"Imports and exports of agricultural commodities, annual average, \" & Index_year-4&\"-\"&Index_year-2","v":"Imports and exports of agricultural commodities, annual average, 2003-2005"}]
[]
["Country name","Market price support","Payments based on output","Payments based on input use","Payments based on current A/An/R/I","Payments based on non-current A/An/R/I, production required","Payments based on non-current A/An/R/I, production not required","Transfers to producers from consumers","Total value of production (at farm gate)","Export subsidies","Other trade-distorting subsidies","Total trade-distorting subsidies","Subsidy rate","Country name","Imports","Exports","Apparent consumption","Import share of consumption","Import price elasticity","Tariff equivalent of subsidies"]
["Australia",0.21936565386648699,0,427.45933106198731,24.837980596181961,5.4321435201396229,536.16065089215897,-0.10992935162082779,26866.435428259298,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Transfers to producers from consumers]]","v":0.1094363022456592},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":723.09370886431861},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Other trade-distorting subsidies]]","v":723.20314516656424},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total value of production (at farm gate)]]","v":2.6918462893885334E-2},"Australia",1219.6592350000001,11539.668749999999,{"$f":"I72/(1+B38)+O72-P72","v":16378.565214111362},{"$f":"Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Apparent consumption]]","v":7.4466793583919805E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Import share of consumption]])","v":3.3319195430978885},{"$f":"(1+1/(1+(1+B38)*O72/I72*(1+1/M72)))^(1/S72)-1","v":9.7788079959147511E-2}]
["Austria",60298.984833574723,6641.9242864264106,12263.492558460024,38181.546883178125,84.427379984364023,10900.796865330045,-59640.778636836003,341681.88773042348,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Transfers to producers from consumers]]","v":658.20619673871988},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62579.575850721769},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Other trade-distorting subsidies]]","v":63237.782047460489},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total value of production (at farm gate)]]","v":0.18507794623680246},"Austria",40914.084998333492,22085.89524199994,317413.41940813215,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Apparent consumption]]","v":0.12889840976044528},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Import share of consumption]])","v":3.1359657248623969},0.14586759143145267]
["Belgium",60298.984833574723,6641.9242864264106,12263.492558460024,38181.546883178125,84.427379984364023,10900.796865330045,-59640.778636836003,341681.88773042348,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Transfers to producers from consumers]]","v":658.20619673871988},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62579.575850721769},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Other trade-distorting subsidies]]","v":63237.782047460489},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total value of production (at farm gate)]]","v":0.18507794623680246},"Belgium",40914.084998333492,22085.89524199994,317413.42063647445,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Apparent consumption]]","v":0.12889840926162777},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Import share of consumption]])","v":3.13596572665814},0.14586759158625795]
["Canada",2596.3785811550606,0,422.64009247785748,1953.6761741981147,2.8924473075401657E-5,875.66213597219723,-2560.7937747022511,23759.212189352937,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Transfers to producers from consumers]]","v":35.584806452809516},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2814.1473491243073},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Other trade-distorting subsidies]]","v":2849.7321555771168},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total value of production (at farm gate)]]","v":0.11994219896121594},"Canada",7027.1391890000014,12004.771549999999,16447.565037117027,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Apparent consumption]]","v":0.42724495529532419},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Import share of consumption]])","v":2.0619181609368331},0.11262999213712344]
["Denmark",60298.984833574723,6641.9242864264106,12263.492558460024,38181.546883178125,84.427379984364023,10900.796865330045,-59640.778636836003,341681.88773042348,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Transfers to producers from consumers]]","v":658.20619673871988},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62579.575850721769},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Other trade-distorting subsidies]]","v":63237.782047460489},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total value of production (at farm gate)]]","v":0.18507794623680246},"Denmark",40914.084998333492,22085.89524199994,317413.41966861306,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Apparent consumption]]","v":0.12889840965466659},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Import share of consumption]])","v":3.1359657252432003},0.14586759146428063]
["Finland",60298.984833574723,6641.9242864264106,12263.492558460024,38181.546883178125,84.427379984364023,10900.796865330045,-59640.778636836003,341681.88773042348,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Transfers to producers from consumers]]","v":658.20619673871988},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62579.575850721769},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Other trade-distorting subsidies]]","v":63237.782047460489},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total value of production (at farm gate)]]","v":0.18507794623680246},"Finland",40914.084998333492,22085.89524199994,317413.4229725785,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Apparent consumption]]","v":0.12889840831295934},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Import share of consumption]])","v":3.1359657300733463},0.14586759188067178]
["France",60298.984833574723,6641.9242864264106,12263.492558460024,38181.546883178125,84.427379984364023,10900.796865330045,-59640.778636836003,341681.88773042348,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Transfers to producers from consumers]]","v":658.20619673871988},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62579.575850721769},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Other trade-distorting subsidies]]","v":63237.782047460489},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total value of production (at farm gate)]]","v":0.18507794623680246},"France",40914.084998333492,22085.89524199994,317413.42045097274,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Apparent consumption]]","v":0.12889840933695818},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Import share of consumption]])","v":3.1359657263869507},0.14586759156287954]
["Germany",60298.984833574723,6641.9242864264106,12263.492558460024,38181.546883178125,84.427379984364023,10900.796865330045,-59640.778636836003,341681.88773042348,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Transfers to producers from consumers]]","v":658.20619673871988},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62579.575850721769},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Other trade-distorting subsidies]]","v":63237.782047460489},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total value of production (at farm gate)]]","v":0.18507794623680246},"Germany",40914.084998333492,22085.89524199994,317413.42027815344,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Apparent consumption]]","v":0.12889840940713834},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Import share of consumption]])","v":3.1359657261343021},0.14586759154109963]
["Greece",60298.984833574723,6641.9242864264106,12263.492558460024,38181.546883178125,84.427379984364023,10900.796865330045,-59640.778636836003,341681.88773042348,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Transfers to producers from consumers]]","v":658.20619673871988},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62579.575850721769},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Other trade-distorting subsidies]]","v":63237.782047460489},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total value of production (at farm gate)]]","v":0.18507794623680246},"Greece",40914.084998333492,22085.89524199994,317413.42263402132,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Apparent consumption]]","v":0.12889840845044401},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Import share of consumption]])","v":3.1359657295784018},0.14586759183800413]
["Ireland",60298.984833574723,6641.9242864264106,12263.492558460024,38181.546883178125,84.427379984364023,10900.796865330045,-59640.778636836003,341681.88773042348,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Transfers to producers from consumers]]","v":658.20619673871988},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62579.575850721769},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Other trade-distorting subsidies]]","v":63237.782047460489},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total value of production (at farm gate)]]","v":0.18507794623680246},"Ireland",40914.084998333492,22085.89524199994,317413.42163581401,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Apparent consumption]]","v":0.128898408855806},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Import share of consumption]])","v":3.1359657281190985},0.14586759171220254]
["Italy",60298.984833574723,6641.9242864264106,12263.492558460024,38181.546883178125,84.427379984364023,10900.796865330045,-59640.778636836003,341681.88773042348,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Transfers to producers from consumers]]","v":658.20619673871988},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62579.575850721769},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Other trade-distorting subsidies]]","v":63237.782047460489},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total value of production (at farm gate)]]","v":0.18507794623680246},"Italy",40914.084998333492,22085.89524199994,317413.41999790387,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Apparent consumption]]","v":0.12889840952094489},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Import share of consumption]])","v":3.1359657257245983},0.14586759150578033]
["Japan",41.175509649659205,2.302016136805515,1.3184045807091223,0.11483960092277123,5.4583533896678128E-7,1.5953856909523416,-41.167441563760768,78.091872935747134,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Transfers to producers from consumers]]","v":8.06808589843655E-3},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":4.5329534368312485},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Other trade-distorting subsidies]]","v":4.5410215227296851},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total value of production (at farm gate)]]","v":5.8149732513983525E-2},"Japan",23324.556689000001,232.0885466666667,23145.820423769714,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Apparent consumption]]","v":1.0077221831828753},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Import share of consumption]])","v":-2.7799859458351152E-2},-4.5106009017801263E-3]
["Netherlands",60298.984833574723,6641.9242864264106,12263.492558460024,38181.546883178125,84.427379984364023,10900.796865330045,-59640.778636836003,341681.88773042348,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Transfers to producers from consumers]]","v":658.20619673871988},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62579.575850721769},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Other trade-distorting subsidies]]","v":63237.782047460489},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total value of production (at farm gate)]]","v":0.18507794623680246},"Netherlands",40914.084998333492,22085.89524199994,317413.42060263106,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Apparent consumption]]","v":0.12889840927537125},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Import share of consumption]])","v":3.1359657266086636},0.14586759158199269]
["New Zealand",50.887331811012722,0,21.230073218028206,11.368677920968649,-2.2549233710192945E-7,0,-48.050721562861476,9077.0760739424823,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Transfers to producers from consumers]]","v":2.8366102481512456},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":32.598751026250682},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Other trade-distorting subsidies]]","v":35.435361274401927},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total value of production (at farm gate)]]","v":3.9038299322097835E-3},"New Zealand",650.8936143333334,7417.5702813333337,2279.5055034414727,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Apparent consumption]]","v":0.28554158494052762},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Import share of consumption]])","v":2.5720502942141006},1.9630924288091656E-2]
["Norway",1371.357669179213,233.17047808379334,138.89420746990081,843.30606428829049,421.35492290266455,0,-1510.6846283379953,2809.2858407786939,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Transfers to producers from consumers]]","v":-139.3269591587823},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1426.0482112933169},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Other trade-distorting subsidies]]","v":1286.7212521345346},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total value of production (at farm gate)]]","v":0.45802432541997001},"Norway",1227.6835329999999,224.24423399999998,2853.5055738562705,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Apparent consumption]]","v":0.43023694933277801},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Import share of consumption]])","v":2.0511469824019994},0.14549031181354177]
["Portugal",60298.984833574723,6641.9242864264106,12263.492558460024,38181.546883178125,84.427379984364023,10900.796865330045,-59640.778636836003,341681.88773042348,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Transfers to producers from consumers]]","v":658.20619673871988},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62579.575850721769},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Other trade-distorting subsidies]]","v":63237.782047460489},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total value of production (at farm gate)]]","v":0.18507794623680246},"Portugal",40914.084998333492,22085.89524199994,317413.42243868625,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Apparent consumption]]","v":0.12889840852976764},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Import share of consumption]])","v":3.1359657292928365},0.14586759181338649]
["Spain",60298.984833574723,6641.9242864264106,12263.492558460024,38181.546883178125,84.427379984364023,10900.796865330045,-59640.778636836003,341681.88773042348,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Transfers to producers from consumers]]","v":658.20619673871988},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62579.575850721769},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Other trade-distorting subsidies]]","v":63237.782047460489},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total value of production (at farm gate)]]","v":0.18507794623680246},"Spain",40914.084998333492,22085.89524199994,317413.42041185161,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Apparent consumption]]","v":0.12889840935284486},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Import share of consumption]])","v":3.1359657263297582},0.14586759155794926]
["Sweden",60298.984833574723,6641.9242864264106,12263.492558460024,38181.546883178125,84.427379984364023,10900.796865330045,-59640.778636836003,341681.88773042348,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Transfers to producers from consumers]]","v":658.20619673871988},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62579.575850721769},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Other trade-distorting subsidies]]","v":63237.782047460489},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total value of production (at farm gate)]]","v":0.18507794623680246},"Sweden",40914.084998333492,22085.89524199994,317413.42115648923,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Apparent consumption]]","v":0.12889840905045499},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Import share of consumption]])","v":3.1359657274183621},0.14586759165179419]
["Switzerland",2978.4346254306861,263.91832978193423,174.31808159060395,771.2529311666641,71.596297138223477,1033.2460623030427,-3020.5172418067627,5569.7870180344007,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Transfers to producers from consumers]]","v":-42.082616376076658},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1761.9105222598355},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Other trade-distorting subsidies]]","v":1719.8279058837588},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total value of production (at farm gate)]]","v":0.30877803770864704},"Switzerland",2628.9341516666668,747.99078999999983,5292.8353504014012,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Apparent consumption]]","v":0.49669675658195039},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Import share of consumption]])","v":1.8118916763049784},0.12325564093033936]
["United Kingdom",60298.984833574723,6641.9242864264106,12263.492558460024,38181.546883178125,84.427379984364023,10900.796865330045,-59640.778636836003,341681.88773042348,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Transfers to producers from consumers]]","v":658.20619673871988},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62579.575850721769},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Other trade-distorting subsidies]]","v":63237.782047460489},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total value of production (at farm gate)]]","v":0.18507794623680246},"United Kingdom",40914.084998333492,22085.89524199994,317413.42081498692,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Apparent consumption]]","v":0.12889840918913564},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Import share of consumption]])","v":3.1359657269191117},0.14586759160875551]
["United States",10621.739583333334,4977.172200520833,8891.080078125,4022.222615559896,1.0172526041666667E-4,9176.9800008138027,-10086.0537109375,227589.96354166666,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Transfers to producers from consumers]]","v":535.68587239583394},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":22478.964945475258},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Other trade-distorting subsidies]]","v":23014.650817871094},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196[[#This Row],[Total value of production (at farm gate)]]","v":0.10112331167739576},"United States",22542.446666666667,39427.590637333335,200020.29170092253,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Apparent consumption]]","v":0.11270079887881043},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297[[#This Row],[Import share of consumption]])","v":3.1942771240362826},0.12797318678666536]
["EU",null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"Austria\",$A$71:$T$92,COLUMN(),FALSE)","v":341681.88773042348},null,null,{"$f":"VLOOKUP(\"Austria\",$A$71:$T$92,COLUMN(),FALSE)","v":63237.782047460489},{"$f":"L93/I93","v":0.18507794623680246}]
["Europe",null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"Austria\",$A$71:$T$92,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$71:$T$92,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$71:$T$92,COLUMN(),FALSE)","v":350060.96058923652},null,null,{"$f":"VLOOKUP(\"Austria\",$A$71:$T$92,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$71:$T$92,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$71:$T$92,COLUMN(),FALSE)","v":66244.331205478782},{"$f":"L94/I94","v":0.18923655780974175}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: U.N. Statistics Division, COMTRADE database."]
[]
["Source: OECD, PSE-CSE database, http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE and http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE_EE",null,null,null,null,null,null,null,null,null,null,null,null,"\"Agricultural commodities\" are goods in Standard International Trade Classificiation, Revision 2 (SITC2) categories 00, 01, 02 (excluding 025), 041-045, 054.1, 054.2, 054.4, 054.81, 057, 06, 08 (excluding 081.42), and 22, per the definition in OECD, Agric"]
[]
["Calculations based on William Cline, World Trade and Global Poverty, ch. 3."]
[]
[]
[]
[{"$f":"\"EU agricultural subsidy breakout, \"&Index_year-2","v":"EU agricultural subsidy breakout, 2005"}]
["Country name","Payments","GDP, (current US$) (billion)","Share of GDP from agriculture (% of GDP)","Estimated share of EU subsidies","Estimated trade-distorting subsidies ($)","Estimated share of EU production","Estimated production (farmgate prices)","Estimated subsidy rate","Tariff equivalent of subsidies"]
["Austria",1235.7,208.743858176,1.6057552769780159E-2,{"$f":"B106/$B$132","v":2.5389304727132259E-2},{"$f":"E106*$L$77/1000","v":1.6055633186709481},{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":2.0544785736649862E-2},{"$f":"G106*$I$77/1000","v":7.0197811735156037},{"$f":"F106/H106","v":0.22871985308152559},{"$f":"(1+1/(1+(1+$B$43)*$O$77/$I$77*(1+1/I106)))^(1/$S$77)-1","v":0.15610273334323654}]
["Belgium",1034.5,251.84080691200001,8.2794371992349625E-3,2.1255349793815909E-2,{"$f":"E107*$L$77/1000","v":1.3441411776038648},{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":1.2780135862238549E-2},{"$f":"G107*$I$77/1000","v":4.3667409468609515},{"$f":"F107/H107","v":0.30781335416063688},0.16905652239693447]
["Cyprus",58.8,10.920828928000001,2.7883660048246384E-2,1.2081339467147176E-3,7.6399711206483562E-2,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":1.8664395797583673E-3},0.63772859894661726,0.11979972567120013,0.12291922819225687]
["Czech Republic",463.8,71.857463296000006,2.8846526518464088E-2,9.5294647021477233E-3,0.60262221186338571,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":1.2704979250885009E-2},4.3410612940182522,0.13881909769248513,0.13091048911016245]
["Denmark",1224.9000000000001,170.38390067200001,1.4303330332040787E-2,2.5167402573654046E-2,1.5915307186534309,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":1.4937374773338903E-2},5.1038304102912422,0.31183064300967095,0.16958147323079276]
["Estonia",77.400000000000006,8.0179179519999995,3.5270106047391891E-2,1.5902987665938632E-3,0.10056696679220796,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":1.7333127253668236E-3},0.59224156403050132,0.16980734365855588,0.14150052507323396]
["Finland",902.9,138.68066406400001,2.7701012790203094E-2,1.8551430960692495E-2,1.1731513477607824,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":2.3546161183068983E-2},8.045296801835832,0.1458182807492055,0.13353750689945576]
["France",9968.9,1436.256436224,2.2932225838303566E-2,0.20482596090823724,12.952739473576768,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":0.20187695720527371},68.977699827171833,0.18778155122642115,0.1465922388887666]
["Germany",6503.1,1943.3412362240001,8.7322313338518143E-3,0.13361591613742316,8.4495741827701245,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":0.10401185716006131},35.538967700796917,0.23775519463331665,0.15789020058652836]
["Greece",2754,151.65472768000001,5.2270002663135529E-2,5.6585049136944433E-2,3.578313004466934,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":4.8586658061614205E-2},16.601181045004939,0.21554568887396106,0.15331246151187772]
["Hungary",716.8,56.884940800000003,4.1843052953481674E-2,1.4727728112331796E-2,0.9313488604218948,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":1.4589124373362817E-2},4.9848395562245384,0.18683627625666011,0.14634043733227298]
["Ireland",1806.2,124.07164928,1.5823192894458771E-2,3.7111080519661957E-2,2.3468224214481399,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":1.2033036387230443E-2},4.1114705879177729,0.5707987862894266,0.19014938887563182]
["Italy",5499.7,1159.362117632,2.188977412879467E-2,0.11299956235964172,7.1458416959574436,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":0.15554961414331483},53.148485796226794,0.13445052269889415,0.12919067256407102]
["Latvia",137.5,11.610367999999999,3.9654269814491272E-2,2.8251431577087363E-3,0.17865578726005935,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":2.8219186823428251E-3},0.96419850240464577,0.18528942620684838,0.14592477233109369]
["Lithuania",291.2,16.639625215999999,4.8151548951864243E-2,5.9831395456347927E-3,0.37836047454639482,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":4.9109142915419518E-3},1.6779704656163692,0.22548696910908475,0.15543899166807895]
["Luxembourg",45,24.154427391999999,4.453001543879509E-3,9.2459230615922277E-4,5.8469166739655791E-2,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":6.5926215300456234E-4},0.22525793694782215,0.25956540103268083,0.16183386657669852]
["Malta",9.9,4.1370158080000001,2.6344280689954758E-2,2.0341030735502902E-4,1.2863216682724275E-2,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":6.6800863684718923E-4},0.22824645205817454,5.635669937794148E-2,8.1963446499106363E-2]
["Netherlands",1256.3,411.16830924800001,2.0901745185256004E-2,2.5812562538396255E-2,1.6323292038895458,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":5.2675750896629667E-2},17.998350003977972,9.069326930128431E-2,0.10756562617209542]
["Poland",1839,199.364067328,4.5288801193237305E-2,3.7785005578373568E-2,2.3894399474272663,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":5.5340905706189256E-2},18.908985130402112,0.1263653195001721,0.12583102699139515]
["Portugal",891.9,122.23578112,2.7883481234312057E-2,1.8325419508075796E-2,1.1588588847799779,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":2.0890743585798569E-2},7.1379887044878911,0.16235089921778173,0.13918236181941901]
["Slovakia",247.5,36.495486976000002,3.6502934992313385E-2,5.0852576838757253E-3,0.32158041706810686,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":8.1653630697212515E-3},2.7899566676666425,0.11526358842592993,0.12080265868343965]
["Slovenia",127.3,23.8665728,2.7134083211421967E-2,2.6155689016459792E-3,0.16540277613240406,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":3.9692985385415738E-3},1.356237417614496,0.12195709540541448,0.12389519682700878]
["Spain",6406.5,681.37372876799998,3.2014563679695129E-2,0.13163112465353469,8.3240603715023305,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":0.13370311462004647},45.683932598814657,0.18220980327158418,0.14508359300537221]
["Sweden",956.3,282.36467404799998,1.2363971211016178E-2,1.9648613830668103E-2,1.2425347589585072,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":2.1398183113435693E-2},7.3113716001999771,0.16994550775185904,0.14154226403700809]
["United Kingdom",4215,1707.6023459840001,6.6915489733219147E-3,8.6603479343580536E-2,5.4766119512810931,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398[Share of GDP from agriculture (% of GDP)])","v":7.0036100263737217E-2},23.930066947390941,0.22885903174952044,0.15613101415764863]
[]
["Total",{"$f":"SUM(B106:B130)","v":48670.100000000013},null,null,null,{"$f":"SUM(F106:F130)","v":63.23778204746047},{"$f":"SUM(G106:G130)","v":1.0000000000000002},{"$f":"SUM(H107:H130)","v":334.66210655690793},{"$f":"F132/H132","v":0.18896009081538229},{"$f":"(1+1/(1+(1+$B$43)*$O$77/$I$77*(1+1/I132)))^(1/$S$77)-1","v":0.14690385924303717}]
[]
["Source: Commission of the European Community, 4th FINANCIAL REPORT FROM THE COMMISSION TO THE EUROPEAN PARLIAMENT AND THE COUNCIL on the EUROPEAN AGRICULTURAL GUARANTEE FUND \n2011 FINANCIAL YEAR, http://eur-lex.europa.eu/LexUriServ/LexUriServ.do?uri=COM:2012:0484:FIN:EN:PDF, Annex 5;GDP and Agricultural GDP share from World Development Indicators."]
[]
[]
["Impediments to imports, from Doing Business"]
[]
[null,"Indicators",null,null,"Scores"]
["Country name","Trading Across Borders - Cost to import (US$ per container)","Trading Across Borders - Documents to import (number)","Trading Across Borders - Time to import (days)","Trading Across Borders - Cost to import (US$ per container)2","Trading Across Borders - Documents to import (number)3","Trading Across Borders - Time to import (days)4","Overall"]
["Australia",8,930,7,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.5549654806160387},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":4.8819581905083762}]
["Austria",9,858,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.8990971853425389},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":5.5222369405687246}]
["Belgium",10,1211,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":5.3125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":4.2118959107806688},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":4.8035865157147679}]
["Canada",11,1385,4,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":3.3802442910249599},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":4.7110284000386233}]
["Denmark",5,603,3,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":7.65625},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":7.1178969729155606},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":7.2353217182445801}]
["Finland",8,420,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":7.992565055762082},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":6.3763095640419056}]
["France",20,1028,13,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":0.625},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.0865639936271911},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":-3.2954545454545436},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":0.80536981605754909}]
["Germany",7,740,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":6.4630908125331921},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":6.0227348162989429}]
["Greece",19,998,6,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":1.09375},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.2299522039298996},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":3.3957795225220879}]
["Ireland",12,1090,4,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":4.375},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":4.7902283590015928},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":5.0247730893641673}]
["Italy",18,1217,4,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":1.5625},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":4.1832182687201271},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":3.8849363926036786}]
["Japan",11,859,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.8943175783324486},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":5.2081437382320281}]
["Netherlands",6,880,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":7.1875},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.7939458311205527},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":5.9559364891613962}]
["New Zealand",9,725,6,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":6.5347849176845463},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":5.3932237604403035}]
["Norway",7,568,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":7.2851832182687204},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":6.2967656182107854}]
["Portugal",17,580,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":2.03125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":7.227827934147637},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":4.7151471901704243}]
["Spain",10,1000,7,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":5.3125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.220392989909719},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":4.4579340269396033}]
["Sweden",6,561,3,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":7.1875},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":7.3186404673393524},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":7.1459862163858441}]
["Switzerland",9,1238,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":4.0828465215082312},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":4.9168200526239563}]
["United Kingdom",8,940,4,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.5071694105151359},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":5.8887534398686814}]
["United States",5,960,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":7.65625},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.4115772703133302},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":5.9847303022256551}]
["EU",{"$f":"SUM(B$141:B$161*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A162&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A162&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":12.393142545929635},{"$f":"SUM(C$141:C$161*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A162&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A162&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":924.28210802204183},{"$f":"SUM(D$141:D$161*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A162&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A162&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":5.3512137402125211},{"$f":"(2-B162/B$165)*Standard_mean","v":4.1907144315954836},5.5822947571968262,4.5271677656917397,5.9711586580369591]
["Europe",{"$f":"SUM(B$141:B$161*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A163&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A163&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":12.19810255204936},{"$f":"SUM(C$141:C$161*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A163&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A163&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":925.55485606003685},{"$f":"SUM(D$141:D$161*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A163&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A163&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":5.3350841092636747},4.2821394287268619,5.5762115217523451,4.5436639791621509,5.8832650985630162]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Documents_to_import__number\"))","v":10.666666666666666},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Cost_to_import__US__per_container\"))","v":1046.1111111111111},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Time_to_import__days\"))","v":4.8888888888888893},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL242984899499[Trading Across Borders - Cost to import (US$ per container)2])","v":5.2008928571428568},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL242984899499[Trading Across Borders - Documents to import (number)3])","v":5.7231621273044535},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL242984899499[Trading Across Borders - Time to import (days)4])","v":4.5941558441558454}]
[]
["Weight",null,null,null,{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331}]
[]
[]
["Services Trade Restrictions Index"]
[null,"STRI","Score"]
["Australia",15.9,{"$f":"(2-B172/$B$196)*Standard_mean","v":5.8051592730115313}]
["Austria",17.5,5.3830369357045154]
["Belgium",22.3,4.1166699237834674]
["Canada",23.1,3.905608755129959]
["Denmark",21.8,4.248583154191909]
["Finland",24.7,3.4834864178229443]
["France",26.2,3.0877467265976168]
["Germany",18.3,5.1719757670510074]
["Greece",18,5.251123705296072]
["Ireland",13.3,6.4911080711354305]
["Italy",27.9,2.6392417432089124]
["Japan",24.7,3.4834864178229443]
["Netherlands",12,6.834082470197381]
["New Zealand",10.3,7.2825874535860855]
["Norway",23.3,3.852843462966582]
["Portugal",23.9,3.6945475864764523]
["Spain",14.5,6.1745163181551703]
["Sweden",15.3,5.9634551495016623]
["Switzerland",12.9,6.5966386554621845]
["United Kingdom",15.3,5.9634551495016623]
["United States",19.2,4.93453195231581]
["EU",{"$f":"SUM(B$172:B$192*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A193&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A193&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":17.996481219068535},5.2520520528156105]
["Europe",{"$f":"SUM(B$172:B$192*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A194&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A194&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":17.96630785553263},5.26001258452823]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!STRI\"))","v":18.951851851851853}]

{"sheet":"Trade 2006","index":30,"n_rows":196,"n_cols":51,"rows_kept":196,"cut":false,"hidden":false,"merged":[[97,13,97,19],[133,0,133,8],[138,1,138,3],[138,4,138,7],[2,1,2,2],[35,6,36,6],[97,0,97,9]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Trade"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2006}]
[]
[null,"Measured protection"]
["Country name","Ad valorem protection","Score","Impediments to imports","Services trade restrictions","Composite"]
["Australia",{"$f":"G38","v":4.1900596981149195E-2},{"$f":"(2-B5/$B$29)*Standard_mean","v":6.8811536441181875},{"$f":"H141","v":4.8819581905083762},{"$f":"C172","v":5.8051592730115313},{"$f":"SUMPRODUCT(C5:E5,$C$31:$E$31)","v":6.49675491602863}]
["Austria",{"$f":"G39","v":5.3210783594806722E-2},6.0392865384963059,{"$f":"H142","v":5.5222369405687246},{"$f":"C173","v":5.3830369357045154},{"$f":"SUMPRODUCT(C6:E6,$C$31:$E$31)","v":5.8926241384063847}]
["Belgium",5.4852392966842266E-2,5.9170943079164431,4.8035865157147679,4.1166699237834674,5.5528527858746122]
["Canada",5.8092172068546187E-2,5.675943251053047,4.7110284000386233,3.905608755129959,5.3340370826858576]
["Denmark",5.4679339415692398E-2,5.9299754474767932,7.2353217182445801,4.248583154191909,5.8829696946621564]
["Finland",5.1058111134985019E-2,6.1995194502073865,6.3763095640419056,3.4834864178229443,5.882114085388646]
["France",5.2447564175628014E-2,6.0960963282306775,0.80536981605754909,3.0877467265976168,5.0587118140049032]
["Germany",5.2761657976834436E-2,6.0727169403966936,6.0227348162989429,5.1719757670510074,5.9538765282162638]
["Greece",5.2673167848650213E-2,6.0793036511765681,3.3957795225220879,5.251123705296072,5.6403406418596971]
["Ireland",5.7893772761284719E-2,5.6907109871008243,5.0247730893641673,6.4911080711354305,5.7075183853880675]
["Italy",4.9015918143941205E-2,6.3515288874712494,3.8849363926036786,2.6392417432089124,5.5791689325800107]
["Japan",8.0976259914632517E-2,3.9725795968656041,5.2081437382320281,3.4834864178229443,4.0658884671560749]
["Netherlands",4.7493382867842361E-2,6.4648579075732471,5.9559364891613962,6.834082470197381,6.4473958005997822]
["New Zealand",2.4769725890951222E-2,8.1562799841267122,5.3932237604403035,7.2825874535860855,7.7016863898483336]
["Norway",0.11863867793866016,1.1691996053876297,6.2967656182107854,3.852843462966582,2.1456008391878933]
["Portugal",5.0875097887712203E-2,6.2131419339059288,4.7151471901704243,3.6945475864764523,5.7110682975103062]
["Spain",5.2304854687288752E-2,6.1067188252766496,4.4579340269396033,6.1745163181551703,5.9090954120943335]
["Sweden",4.8272500036893373E-2,6.4068647781533272,7.1459862163858441,5.9634551495016623,6.4438287543509336]
["Switzerland",0.16063777555219036,-1.9569785872814194,4.9168200526239563,6.5966386554621845,-2.8551601950296934E-2]
["United Kingdom",5.1564431304421947E-2,6.1618318054211247,5.8887534398686814,5.9634551495016623,6.1028999277371367]
["United States",5.0300148731799325E-2,6.2559379370402741,5.9847303022256551,4.93453195231581,6.0568612345978892]
[{"$f":"'CDI 2013'!B30","v":"EU"},5.2173824575967552E-2,6.1164719747458252,5.9711586580369591,5.2520520528156105,5.9902553199159403]
[{"$f":"'CDI 2013'!B31","v":"Europe"},5.5812140942380233E-2,5.8456560303802485,5.8832650985630162,5.26001258452823,5.7771517331715927]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Measured_protection\"))","v":6.7173230419204727E-2}]
[]
["Weight",null,0.75,{"$f":"1/8","v":0.125},{"$f":"1/8","v":0.125}]
[]
[]
["Overall protection, 2004, excluding quotas on textitles and apparel",null,null,null,null,null,null,null,"Details by sector"]
[]
[null,null,"Agricultural commodities",null,null,"Everything else","Total"]
["Country name","Tariffs","Subsidies, preliminary","Subsidies","Total","Tariffs",null,null,"Animal products nec","Beverages and tobacco products","Bovine cattle, sheep and goats, horses","Bovine meat products","Cereal grains nec","Chemical, rubber, plastic products","Coal","Crops nec","Dairy products","Electricity","Electronic equipment","Ferrous metals","Fishing","Food products nec","Forestry","Gas","Gas manufacture, distribution","Leather products","Machinery and equipment nec","Manufactures nec","Meat products nec","Metal products","Metals nec","Mineral products nec","Minerals nec","Motor vehicles and parts","Oil","Oil seeds","Paddy rice","Paper products, publishing","Petroleum, coal products","Plant-based fibers","Processed rice","Sugar","Sugar cane, sugar beet","Textiles","Transport equipment nec","Vegetable oils and fats","Vegetables, fruit, nuts","Wearing apparel","Wheat","Wood products","Wool, silk-worm cocoons"]
["Australia",{"$f":"SUMPRODUCT(I38:AY38,$I$64:$AY$64,$I$65:$AY$65)/$E$64","v":6.2872531905197124E-3},{"$f":"IF(ISNA(VLOOKUP(A38,$A$106:$J$130,10,FALSE)),T72,VLOOKUP(A38,$A$106:$J$130,10,FALSE))","v":0.10289180279550969},{"$f":"IF(ISERR(C38),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B38,C38)","v":0.10289180279550969},{"$f":"IF(ISNA(D38),B38,(1+B38)*(1+D38)-1)","v":0.10982596280143397},{"$f":"SUM(I38:AY38*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":3.0771746650312494E-2},{"$f":"(E38*$E$64+F38*$F$64)/($E$64+$F$64)","v":4.1900596981149195E-2},null,3.5697660733930312E-7,2.3406131285377552E-2,0,0,0,1.376756019738336E-2,0,1.212436547757775E-7,0.10274385698863382,null,9.3836548951226513E-3,3.4979079763929792E-3,0,8.5445299988018992E-3,0,0,0,3.3557520550766648E-2,3.0457887503026439E-2,1.4872052584718761E-2,2.3649056992400114E-3,3.0345218187293386E-2,4.0212434498828019E-3,2.2042828754275753E-2,3.5643917072895309E-3,4.2014322309569856E-2,0,1.0014672501176323E-2,0,1.5928398352380715E-2,0,0,0,0,0,0.47155066523153344,4.2383016485356599E-3,3.4798103165117104E-3,3.5112802652988448E-3,0.22012300340233562,0,2.8295932872867059E-2,0]
["Austria",{"$f":"SUMPRODUCT(I39:AY39,$I$64:$AY$64,$I$65:$AY$65)/$E$64","v":0.14433620219219465},{"$f":"IF(ISNA(VLOOKUP(A39,$A$106:$J$130,10,FALSE)),T73,VLOOKUP(A39,$A$106:$J$130,10,FALSE))","v":0.16423319395365454},{"$f":"IF(ISERR(C39),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B39,C39)","v":0.16423319395365454},{"$f":"IF(ISNA(D39),B39,(1+B39)*(1+D39)-1)","v":0.33227419163501359},{"$f":"SUM(I39:AY39*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.4892057514199615E-3},{"$f":"(E39*$E$64+F39*$F$64)/($E$64+$F$64)","v":5.3210783594806722E-2},null,3.5509767306925251E-3,6.8016476667849046E-2,3.5667493621470495E-2,0.5212606702110697,7.1087094040458335E-2,1.052439654380748E-3,0,1.1289705779228665E-2,0.43872708932743004,0,2.7735962551367998E-3,3.9708804511944592E-5,7.0287557256982533E-2,2.9885658107500563E-2,2.5925655233900789E-4,0,0,4.8634722770476827E-4,1.6120779602359002E-4,6.0420002527684165E-5,0.20508283368982927,1.1743485695800318E-3,6.1410704469217542E-3,3.3891106413149251E-3,3.7696732863871497E-5,4.8888779483494448E-3,0,0,0.36929808351239196,6.408709478276292E-6,1.914899069711262E-5,0,0.66219237387179208,0.14118635684950107,0.27547122502733118,1.8200488742516906E-2,2.1777706474468438E-4,0.2342388530686374,2.1312023779190552E-2,1.1878587968816214E-2,6.5237349775134026E-2,3.4096366508982361E-4,0]
["Belgium",0.14433619748453858,0.17442359104300453,{"$f":"IF(ISERR(C40),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B40,C40)","v":0.17442359104300453},0.34393542641028851,{"$f":"SUM(I40:AY40*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.4892058345379922E-3},5.4852392966842266E-2,null,3.550976657052294E-3,6.801647699285289E-2,3.5667491659979365E-2,0.52126067788917885,7.1087095587815938E-2,1.0524396363130919E-3,0,1.1289705554214309E-2,0.43872709196589432,0,2.7735963128995792E-3,3.970881133759778E-5,7.0287555265812318E-2,2.988565849071307E-2,2.5925655659335672E-4,0,0,4.8634726462793955E-4,1.6120778946835038E-4,6.0419991094318504E-5,0.20508284440771282,1.1743486272396634E-3,6.1410705659614906E-3,3.3891102911078543E-3,3.7696730758087864E-5,4.8888779774791382E-3,0,0,0.36929808921521134,6.4087098805581147E-6,1.9148989184507604E-5,0,0.66219236521974034,0.14118635815967928,0.27547121362145899,1.8200488829239359E-2,2.1777704737360084E-4,0.23423885181625925,2.1312024940965155E-2,1.1878588345676186E-2,6.5237317328693228E-2,3.4096367900283086E-4,0]
["Canada",0.10893784303901155,0.11257256632306922,{"$f":"IF(ISERR(C41),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B41,C41)","v":0.11257256632306922},0.23377382192268192,{"$f":"SUM(I41:AY41*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":2.9308598163710956E-2},5.8092172068546187E-2,null,6.5199825335707359E-3,0.11298871000506973,0,3.6743232245586871E-2,1.7372430516751846E-3,6.8094196778714679E-3,0,3.7133056802475394E-3,0.76089336859786549,0,1.1452067539465599E-3,2.9656066935677917E-4,6.7669206946175059E-3,2.5468640077692402E-2,1.8941117014359171E-3,6.6242823092563848E-3,0,3.6357147321212535E-2,4.1305080369395952E-3,1.2452005049798265E-2,0.57350430274701447,1.2088694997120602E-2,4.1739328599546511E-4,9.7611460168441286E-3,6.0768128734608245E-6,2.7616435457332791E-2,0,0,0,6.6767193273894061E-5,9.9057362688912957E-5,0,0,1.8663931882319493E-2,0,0.50415940300772444,1.3064194434028118E-2,1.4077337316400609E-2,6.3362814126834656E-3,0.1650967286117313,0.10061492877411815,1.7244776208450423E-2,0]
["Denmark",0.14433620119389429,0.17334934729814822,{"$f":"IF(ISERR(C42),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B42,C42)","v":0.17334934729814822},0.34270613476049827,{"$f":"SUM(I42:AY42*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.4892056865099579E-3},5.4679339415692398E-2,null,3.5509766033721391E-3,6.8016476673099346E-2,3.5667490052742092E-2,0.52126066386207803,7.1087101075374068E-2,1.0524396452679472E-3,0,1.1289706133213158E-2,0.43872709109763264,0,2.7735962647749061E-3,3.9708813733810511E-5,7.0287555415549388E-2,2.9885658252254536E-2,2.5925653547446487E-4,0,0,4.8634723737264984E-4,1.612077916646075E-4,6.041999222246747E-5,0.2050828638238982,1.1743486136388539E-3,6.1410704848728175E-3,3.3891103048536825E-3,3.7696735140489586E-5,4.8888780442588042E-3,0,0,0.3692980939011819,6.4087085243987197E-6,1.914898963084266E-5,0,0.66219238787923307,0.14118636113711983,0.27547122058567852,1.8200488371754284E-2,2.1777705712564452E-4,0.23423885231643607,2.1312023423263732E-2,1.1878588159126952E-2,6.5237329155395457E-2,3.4096367452524388E-4,0]
["Finland",0.14433618853135496,0.15087035789681469,{"$f":"IF(ISERR(C43),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B43,C43)","v":0.15087035789681469},0.31698259884935731,{"$f":"SUM(I43:AY43*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.4892059500255839E-3},5.1058111134985019E-2,null,3.5509765003699525E-3,6.801647735591547E-2,3.5667491300586031E-2,0.52126068417652871,7.1087090843764855E-2,1.0524396627515874E-3,0,1.1289705958323992E-2,0.43872709365279849,0,2.7735961423376722E-3,3.9708813385053179E-5,7.0287556096723283E-2,2.9885658412978553E-2,2.5925659937779943E-4,0,0,4.8634723153566373E-4,1.6120779730634705E-4,6.0419982602378964E-5,0.20508281664661532,1.1743485865227906E-3,6.141070872016677E-3,3.389110421094904E-3,3.7696731010371403E-5,4.8888780088682336E-3,0,0,0.36929808773130107,6.4087123971918709E-6,1.9148990854542953E-5,0,0.66219235251203035,0.14118636291739387,0.27547121854705697,1.8200488520452852E-2,2.1777705113795425E-4,0.23423884949528584,2.1312026079170932E-2,1.1878588322375655E-2,6.5237278805081483E-2,3.4096369230912106E-4,0]
["France",0.14433619819547891,0.15949546500162248,{"$f":"IF(ISERR(C44),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B44,C44)","v":0.15949546500162248},0.32685263224485572,{"$f":"SUM(I44:AY44*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.4892058997934339E-3},5.2447564175628014E-2,null,3.5509767047285502E-3,6.8016477861687602E-2,3.5667489486818471E-2,0.52126067841473644,7.1087096808323008E-2,1.0524396462975802E-3,0,1.128970570941441E-2,0.4387270866656004,0,2.7735962670360115E-3,3.9708808514570771E-5,7.0287555996664586E-2,2.9885659028723473E-2,2.5925656869336819E-4,0,0,4.863472289126069E-4,1.6120779295721821E-4,6.0419989229010046E-5,0.20508284321336478,1.174348615942641E-3,6.1410704536560799E-3,3.3891105133142104E-3,3.7696732626806673E-5,4.8888780395421457E-3,0,0,0.36929809971798627,6.4087099202156602E-6,1.9148989649979435E-5,0,0.66219236915809521,0.14118636272504353,0.27547121164560812,1.8200488629203513E-2,2.1777704798041744E-4,0.2342388569649104,2.13120251106062E-2,1.1878588443307114E-2,6.5237318382728851E-2,3.4096366516214781E-4,0]
["Germany",0.1443361988578139,0.16144522165680053,{"$f":"IF(ISERR(C45),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B45,C45)","v":0.16144522165680053},0.32908381013231414,{"$f":"SUM(I45:AY45*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.4892058185469486E-3},5.2761657976834436E-2,null,3.5509766820957752E-3,6.8016475815176614E-2,3.5667489754712733E-2,0.52126067366347562,7.1087097144106534E-2,1.0524396437609736E-3,0,1.1289705571795369E-2,0.43872708665942683,0,2.7735962856940354E-3,3.9708809632590368E-5,7.0287555842265384E-2,2.9885658416155376E-2,2.5925656120586712E-4,0,0,4.8634724079372733E-4,1.6120779294992785E-4,6.0419987784825098E-5,0.20508284550890396,1.1743486173533602E-3,6.141070385317228E-3,3.3891103761686516E-3,3.7696732677131916E-5,4.8888780011465656E-3,0,0,0.36929809775796713,6.4087103680640023E-6,1.9148991002292564E-5,0,0.66219238694416549,0.1411863620254698,0.27547122482812397,1.8200488840871568E-2,2.1777704346111524E-4,0.23423885261028751,2.1312024805849327E-2,1.1878588198462825E-2,6.5237321823179317E-2,3.4096367470544446E-4,0]
["Greece",0.14433618982888466,0.16089592244597228,{"$f":"IF(ISERR(C46),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B46,C46)","v":0.16089592244597228},0.32845521667971234,{"$f":"SUM(I46:AY46*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.4892058882150836E-3},5.2673167848650213E-2,null,3.5509765921319532E-3,6.801647763344465E-2,3.5667491372318019E-2,0.52126065724364301,7.1087099076052276E-2,1.0524396480994032E-3,0,1.1289705767049012E-2,0.43872708710144603,0,2.7735961707865704E-3,3.9708806658449855E-5,7.0287555172250368E-2,2.9885658449062689E-2,2.5925657073035634E-4,0,0,4.8634724879052576E-4,1.6120778653298936E-4,6.0420004564648092E-5,0.20508281980889045,1.1743486034084057E-3,6.1410706108482004E-3,3.3891104491354414E-3,3.7696728189046374E-5,4.8888779148462836E-3,0,0,0.36929809715445255,6.4087110319922026E-6,1.914898982348457E-5,0,0.66219236847031071,0.14118635487481146,0.27547122685020575,1.8200488814952114E-2,2.177770385991639E-4,0.23423885201786876,2.1312025037165623E-2,1.1878588511317149E-2,6.5237293653998191E-2,3.4096366482977625E-4,0]
["Ireland",0.14433619365454203,0.19330314969874673,{"$f":"IF(ISERR(C47),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B47,C47)","v":0.19330314969874673},0.36553998420223999,{"$f":"SUM(I47:AY47*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.489205916053448E-3},5.7893772761284719E-2,null,3.5509767164881431E-3,6.8016477266746311E-2,3.566749149019223E-2,0.52126068163626971,7.1087093719543235E-2,1.0524396348996345E-3,0,1.1289705632294608E-2,0.43872708868975713,0,2.773596330086408E-3,3.9708814132973737E-5,7.0287557977134693E-2,2.9885658709404336E-2,2.5925656314762432E-4,0,0,4.8634724928081147E-4,1.6120779191687796E-4,6.0419996223214259E-5,0.20508283120807369,1.1743486183325481E-3,6.1410705941871199E-3,3.3891098107121207E-3,3.7696732078094766E-5,4.8888778822276033E-3,0,0,0.36929809678163039,6.4087090773501481E-6,1.9148991104940709E-5,0,0.66219238211187792,0.14118635957004128,0.27547122265967644,1.8200488843031382E-2,2.1777704412983225E-4,0.2342388524552611,2.1312025389943624E-2,1.1878588220103885E-2,6.5237298084300163E-2,3.4096367826849503E-4,0]
["Italy",0.14433619993187813,0.13819330652238038,{"$f":"IF(ISERR(C48),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B48,C48)","v":0.13819330652238038},0.30247580317372025,{"$f":"SUM(I48:AY48*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.4892058280963316E-3},4.9015918143941205E-2,null,3.5509767650717958E-3,6.8016477720301588E-2,3.5667491779759197E-2,0.52126066825061146,7.1087093390653416E-2,1.0524396532240515E-3,0,1.1289705494647667E-2,0.43872709363176504,0,2.7735962547903573E-3,3.9708807851566899E-5,7.0287556801561374E-2,2.9885658236875445E-2,2.5925655759186431E-4,0,0,4.8634725793834487E-4,1.612077901153933E-4,6.041998591148981E-5,0.20508284538180396,1.1743486064615808E-3,6.1410705421663129E-3,3.389110108389699E-3,3.7696732847888602E-5,4.8888780282810287E-3,0,0,0.36929808716789919,6.4087108210566762E-6,1.9148988402612425E-5,0,0.66219239861155788,0.14118636271759558,0.27547121282547204,1.8200488553722062E-2,2.1777704285179787E-4,0.2342388519887342,2.1312024828015756E-2,1.187858825698194E-2,6.5237327765027706E-2,3.409636834503457E-4,0]
["Japan",0.46370259777680273,-4.695052005733058E-3,{"$f":"IF(ISERR(C49),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B49,C49)","v":-4.695052005733058E-3},0.45683043795931422,{"$f":"SUM(I49:AY49*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":1.9396541599302066E-2},8.0976259914632517E-2,null,1.1949826898356046E-2,0.14588958323232007,2.274746573456487E-3,0.14824193401387945,2.8751544324465934E-2,3.6581935806406308E-4,0,4.2196108900179753E-2,0.41625399234432459,null,0,9.2585405711180453E-5,3.7394066214793284E-2,6.3709257747664311E-2,2.1051156917854942E-3,3.4676247653954184E-3,0,6.379748360468887E-2,3.9706457234383807E-6,4.2757285573445701E-3,9.0677573670842684E-2,1.7252979532394165E-5,3.7436096394215782E-4,4.045256939744247E-5,4.7063852551696523E-3,0,0,0.74971314705842507,3.59552267985663,2.0737226734947759E-4,1.8278218798996004E-4,0,3.8205511942152151,0.53755875941567366,0,0.14029579900197953,0,1.6033679202027772E-2,4.1578701479335747E-2,9.0105019410475579E-2,0.75255821210393969,2.8903296075972612E-3,9.7750398374987272E-5]
["Netherlands",0.14433619761424429,0.12874207593084197,{"$f":"IF(ISERR(C50),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B50,C50)","v":0.12874207593084197},0.29166041525790831,{"$f":"SUM(I50:AY50*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.4892058364965184E-3},4.7493382867842361E-2,null,3.5509766273235234E-3,6.8016477315926957E-2,3.5667494281094822E-2,0.5212606737197214,7.1087095864110175E-2,1.0524396591078441E-3,0,1.1289705840020604E-2,0.43872708659985815,0,2.773596208899819E-3,3.9708808675102495E-5,7.0287556196715742E-2,2.9885658483365947E-2,2.5925656430568917E-4,0,0,4.8634724543616253E-4,1.6120778987570081E-4,6.0419981764886393E-5,0.20508284780320671,1.1743486364738862E-3,6.1410703953872622E-3,3.3891102853723619E-3,3.7696731205127344E-5,4.8888780336389616E-3,0,0,0.36929808328962516,6.408710495992946E-6,1.914899184019352E-5,0,0.66219238461192576,0.14118636139478269,0.27547121824165127,1.8200488560738717E-2,2.1777705030844434E-4,0.23423885529235022,2.1312024834898576E-2,1.1878588198624992E-2,6.523731485158972E-2,3.4096367523758498E-4,0]
["New Zealand",3.4151317007472715E-3,1.3319797015942658E-2,{"$f":"IF(ISERR(C51),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B51,C51)","v":1.3319797015942658E-2},1.6780417577726636E-2,{"$f":"SUM(I51:AY51*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":2.6078689271436011E-2},2.4769725890951222E-2,null,6.139436360435606E-6,0.42678947365301595,0,0,0,1.1060956710004104E-2,0,2.3477413919512366E-3,2.6068793077776677E-2,0,9.4868152134863614E-3,1.5390935209248424E-2,8.7440896957931421E-5,1.3435110875461741E-2,9.6973941057517727E-5,0,0,3.0681850754980124E-2,2.7988565120252561E-2,1.517859849222231E-2,2.6268736122106198E-2,2.7660561345380506E-2,4.8763611421468577E-3,2.5508793754871136E-2,3.7925649413706832E-5,4.630800874795931E-2,0,0,0,1.2780071980135995E-2,1.9850506330398292E-2,0,0,0,0,7.3421053689161589E-2,3.9546982421011191E-3,7.3283858135310723E-4,2.8387660697431228E-5,0.14269065967961184,0,2.8484707325862689E-2,0]
["Norway",0.5184784885595215,0.15314435904072821,{"$f":"IF(ISERR(C52),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B52,C52)","v":0.15314435904072821},0.75102490340710326,{"$f":"SUM(I52:AY52*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":1.5028906102593694E-2},0.11863867793866016,null,2.0627082988341615E-2,2.3508802767906081E-2,0.39604200613039253,0.77038574995094999,0.23052518690974186,1.422469050360913E-4,0,5.0024160264769121E-2,0.6895544019884039,0,0,0,2.2761600164611571E-4,7.5618749132123228E-2,1.2064735799769137E-4,0,0,0,8.0116462721291778E-7,0,2.2780312098304223,0,0,0,0,0,0,0.20456954730175728,0.20212742564046837,0,0,0,0.13641449409591552,0.43690067892051904,1.31693369634913,1.1939848832810556E-2,0,0.165739228310536,8.3410002059424504E-2,2.8532246356880182E-2,0.71959201534705819,0,0]
["Portugal",0.14433619057751171,0.14973428946366418,{"$f":"IF(ISERR(C53),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B53,C53)","v":0.14973428946366418},0.31568255698119163,{"$f":"SUM(I53:AY53*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.4892059878054855E-3},5.0875097887712203E-2,null,3.5509767749828604E-3,6.8016479729997761E-2,3.5667490652859096E-2,0.52126065941060584,7.1087094727146458E-2,1.052439664087632E-3,0,1.1289706137602424E-2,0.43872709084680878,0,2.7735962375346726E-3,3.9708817123756408E-5,7.0287559337786548E-2,2.9885658435009441E-2,2.5925661407949572E-4,0,0,4.8634724493049725E-4,1.6120779475278538E-4,6.0419958123974676E-5,0.20508282422713317,1.1743486369416129E-3,6.1410705441587964E-3,3.3891112355264263E-3,3.7696731502448607E-5,4.88887801519976E-3,0,0,0.36929808504087264,6.40871132693491E-6,1.9148991531216053E-5,0,0.66219238484752596,0.14118635805239835,0.27547123096833043,1.8200488552636722E-2,2.1777704977145849E-4,0.23423884918343729,2.1312024767047591E-2,1.1878588442825062E-2,6.5237295001210963E-2,3.4096369479238179E-4,0]
["Spain",0.14433619834541198,0.15860958743292386,{"$f":"IF(ISERR(C54),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B54,C54)","v":0.15860958743292386},0.32583889064953819,{"$f":"SUM(I54:AY54*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.4892057783431413E-3},5.2304854687288752E-2,null,3.5509766815494653E-3,6.8016477613018947E-2,3.5667492774198777E-2,0.52126066513035896,7.1087094209225613E-2,1.0524396338866401E-3,0,1.1289705606545949E-2,0.43872709146754302,0,2.7735962463089564E-3,3.9708809449441326E-5,7.0287553405329009E-2,2.9885657946705869E-2,2.5925655757021745E-4,0,0,4.8634724994433323E-4,1.6120779092166536E-4,6.0419981868825379E-5,0.20508284421778497,1.1743486490255097E-3,6.1410704311061258E-3,3.3891105610332284E-3,3.7696732815810454E-5,4.8888779528610884E-3,0,0,0.36929808923927443,6.4087094573463882E-6,1.9148990260881491E-5,0,0.66219237612941995,0.14118635822807826,0.27547123168785842,1.820048845253687E-2,2.1777706378966699E-4,0.23423885345741877,2.1312024265936574E-2,1.1878588401802682E-2,6.52373249951054E-2,3.4096367727193093E-4,0]
["Sweden",0.14433619549156729,0.13357849622459672,{"$f":"IF(ISERR(C55),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B55,C55)","v":0.13357849622459672},0.29719490366070711,{"$f":"SUM(I55:AY55*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.4892058953362354E-3},4.8272500036893373E-2,null,3.5509764790970654E-3,6.8016476870847886E-2,3.5667491565288693E-2,0.52126065649426956,7.1087094599311687E-2,1.0524396495260938E-3,0,1.1289706012299254E-2,0.43872708961366147,0,2.7735962146627586E-3,3.9708811892893085E-5,7.0287554100793168E-2,2.9885658505109082E-2,2.592565985330722E-4,0,0,4.8634726014762538E-4,1.612077934802146E-4,6.0419997532802033E-5,0.2050828557806004,1.1743486090519527E-3,6.141070425862173E-3,3.3891104234569291E-3,3.7696730547898996E-5,4.8888779880313727E-3,0,0,0.36929809569462879,6.4087103853261941E-6,1.9148990021656158E-5,0,0.66219238528487767,0.14118635642420918,0.27547121633287242,1.8200488562702601E-2,2.177770500088358E-4,0.23423885140490797,2.1312025842418005E-2,1.1878588416387732E-2,6.5237308939342112E-2,3.4096369279158236E-4,0]
["Switzerland",0.63246287878529817,0.12261284649822213,{"$f":"IF(ISERR(C56),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B56,C56)","v":0.12261284649822213},0.83262379915584583,{"$f":"SUM(I56:AY56*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":5.0539997045035513E-2},0.16063777555219036,null,5.6252153046205629E-2,0.45132068919942453,0.12989415283299854,1.9283273015777911,0.23702184615168387,4.4675819189609825E-4,0,5.2134201856553541E-2,0.8956190306199252,0,3.4893570077963622E-5,9.6269847021068176E-5,6.8434558114498017E-4,8.0083103987785884E-2,4.7557035459978251E-3,0,0,7.1343601245271504E-5,5.4546951891880974E-5,1.6957141318109401E-3,2.467955918436961,8.9857414746776952E-5,8.781658192901584E-5,4.0459378162703536E-4,2.5605514639365509E-5,6.3041515501698682E-5,0,0.10951381647798916,4.8134723196581346E-2,4.2860031755991473E-4,1.1065967050542958E-8,0,4.9411270530431928E-2,1.1504356520307675,0.94950274072043184,0.21745809764167356,2.4745993427521992E-5,0.23179008271000859,0.31828031460694672,6.2641474658385501E-2,0.57196979677034454,1.5735764039257513E-4,0]
["United Kingdom",0.14433619680038434,0.15401336440274527,{"$f":"IF(ISERR(C57),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B57,C57)","v":0.15401336440274527},0.32057926447745366,{"$f":"SUM(I57:AY57*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":7.489205812392037E-3},5.1564431304421947E-2,null,3.5509767142544468E-3,6.8016477139762194E-2,3.5667490130905907E-2,0.52126066669474191,7.1087095745927406E-2,1.0524396322038828E-3,0,1.1289705363174135E-2,0.43872709704365404,0,2.7735962595721165E-3,3.9708808143869919E-5,7.0287555090837658E-2,2.9885658650007255E-2,2.5925655540128662E-4,0,0,4.8634724609435939E-4,1.6120779006536455E-4,6.0419988221660514E-5,0.20508283900984459,1.1743486232217301E-3,6.1410705679057253E-3,3.3891103479036567E-3,3.7696730569595203E-5,4.8888779770303453E-3,0,0,0.36929806606453425,6.4087108031623809E-6,1.9148990186562749E-5,0,0.66219236892987887,0.14118635931774401,0.27547122575369271,1.8200488357194903E-2,2.177770558412857E-4,0.23423885263509173,2.1312024524216461E-2,1.1878588163764898E-2,6.5237322468265371E-2,3.4096367520989744E-4,0]
["United States",4.9258921690900188E-2,0.1291052852116632,{"$f":"IF(ISERR(C58),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B58,C58)","v":0.1291052852116632},0.18472379403668615,{"$f":"SUM(I58:AY58*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":2.8276261021255474E-2},5.0300148731799325E-2,null,4.0026402099946649E-3,0.11127925306898388,3.2067578068206704E-4,6.8904474165169399E-2,1.1400165256021137E-3,7.5831025778459824E-3,0,8.1833875226924077E-2,0.28133029575535445,0,6.3246922170714717E-3,3.7059825656322008E-4,1.6691286400172096E-2,3.0374466757859687E-2,7.2112857826902904E-4,0,0,2.5680054562502625E-2,6.0985852743647663E-3,1.8210068290531185E-2,6.0744780403922019E-2,8.2143179647026065E-3,3.630921218917752E-3,2.3262035692334839E-2,1.1255432058964899E-4,2.124102683193806E-2,1.2301065210644729E-3,0.41586826769001539,2.6124299434408665E-2,7.0947460758479395E-5,0,3.7369337704887345E-2,2.9306686584150199E-2,8.7969847500423776E-2,7.8027943305610222E-3,0.44091845855704204,1.9426068543628773E-3,1.4034790106130629E-2,3.706505896618955E-2,0.11279040123279951,1.5398255311765316E-2,5.0406644752284948E-3,5.245775149597719E-3]
["EU",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.14433619408408996},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.15779621374886263},{"$f":"IF(ISERR(C59),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B59,C59)","v":0.15779621374886263},{"$f":"(1+B59)*(1+D59)-1","v":0.3249081127663429},{"$f":"SUM(F$38:F$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.4892058521100089E-3},{"$f":"(E59*$E$64+F59*$F$64)/($E$64+$F$64)","v":5.2173824575967552E-2}]
["Europe",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.16125548874659448},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.15682417304404339},{"$f":"IF(ISERR(C60),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B60,C60)","v":0.15682417304404339},{"$f":"(1+B60)*(1+D60)-1","v":0.34336842046213567},{"$f":"SUM(F$38:F$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.6990962377770705E-3},{"$f":"(E60*$E$64+F60*$F$64)/($E$64+$F$64)","v":5.5812140942380233E-2}]
["EU",{"$f":"VLOOKUP(\"France\",A38:B53,2,FALSE)","v":0.14433619819547891},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"(1+B61)*(1+C61)-1","v":{"$error":"#REF!"}},{"$f":"F39","v":7.4892057514199615E-3},{"$f":"(E61*$E$64+F61*$F$64)/($E$64+$F$64)","v":{"$error":"#REF!"}}]
[]
[]
["Value of production in non-CDI countries, poverty-weighted",null,null,null,{"$f":"SUMPRODUCT($I$64:$AY$64,$I$65:$AY$65)","v":58269.502723230682},{"$f":"SUM(I64:AY64)-E64","v":355650.14992379292},null,null,10075.091926316294,7668.327138321084,7267.0311564528511,3968.8666501816951,3829.9160493125169,30023.410662689021,24.911416701265686,1301.4712797467391,3332.3889654598634,19939.453193648784,7603.5871134153494,5011.5981646243827,4154.6901493648074,16395.702378872844,1382.1105421446066,14885.226189043122,6568.6904542866723,6826.1646657896363,11037.823324915697,9765.9339237622225,4111.0178887275815,6471.7363093047752,5863.4184651882388,11748.118338735643,9497.9844331733475,6577.9592211821418,63044.267954465002,939.8798921737673,2106.6337987465586,10560.593707687483,29781.884155065403,1915.8752963519457,1223.9904302320483,5847.8473916337025,727.07389186618116,10482.356018179109,1740.7175388645194,1389.187299497904,29214.348472522739,14023.091120159963,10960.304698397209,11117.6337807645,3511.3371990544847]
["PSE commodity (I.e., corresponds to product groups covered in agricultural subsidy estimates)?",null,null,null,null,null,null,null,1,0,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,0,0,1,1,1,0,0,0,1,0,0,1,0,0]
[]
[]
["Agricultural commodities--details"]
[{"$f":"\"Million $, \"&Index_year-4&\"-\"&Index_year-2&\" average\"","v":"Million $, 2002-2004 average"},null,null,null,null,"Elasticity of substition between imports and domestically produced goods:",null,null,null,null,null,3.6,null,{"$f":"\"Imports and exports of agricultural commodities, annual average, \" & Index_year-4&\"-\"&Index_year-2","v":"Imports and exports of agricultural commodities, annual average, 2002-2004"}]
[]
["Country name","Market price support","Payments based on output","Payments based on input use","Payments based on current A/An/R/I","Payments based on non-current A/An/R/I, production required","Payments based on non-current A/An/R/I, production not required","Transfers to producers from consumers","Total value of production (at farm gate)","Export subsidies","Other trade-distorting subsidies","Total trade-distorting subsidies","Subsidy rate","Country name","Imports","Exports","Apparent consumption","Import share of consumption","Import price elasticity","Tariff equivalent of subsidies"]
["Australia",0.21936565386648699,0,359.67189754181715,20.1924446488505,4.303759990190664,536.22185661508217,-0.10992935162082779,23057.644371478487,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Transfers to producers from consumers]]","v":0.1094363022456592},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":650.12715049330404},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Other trade-distorting subsidies]]","v":650.23658679554967},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total value of production (at farm gate)]]","v":2.8200477738301401E-2},"Australia",1004.3275620000001,10775.428010666668,{"$f":"I72/(1+B38)+O72-P72","v":13142.480438274166},{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Apparent consumption]]","v":7.6418417871496225E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Import share of consumption]])","v":3.3248936956626141},{"$f":"(1+1/(1+(1+B38)*O72/I72*(1+1/M72)))^(1/S72)-1","v":0.10289180279550969}]
["Austria",66497.897094020329,6886.8734631583329,12125.622726185471,46862.539991919868,18.66236463364195,1807.3194833204097,-65290.804629754879,345960.66454987321,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Transfers to producers from consumers]]","v":1207.09246426545},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":66788.02710524069},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Other trade-distorting subsidies]]","v":67995.119569506147},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total value of production (at farm gate)]]","v":0.19654003052044683},"Austria",36661.023799333365,20113.370533000048,318871.97359030758,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Apparent consumption]]","v":0.11497098157154477},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Import share of consumption]])","v":3.1861044663424392},0.15330465420398864]
["Belgium",66497.897094020329,6886.8734631583329,12125.622726185471,46862.539991919868,18.66236463364195,1807.3194833204097,-65290.804629754879,345960.66454987321,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Transfers to producers from consumers]]","v":1207.09246426545},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":66788.02710524069},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Other trade-distorting subsidies]]","v":67995.119569506147},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total value of production (at farm gate)]]","v":0.19654003052044683},"Belgium",36661.023799333365,20113.370533000048,318871.97483403207,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Apparent consumption]]","v":0.11497098112311331},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Import share of consumption]])","v":3.1861044679567923},0.15330465435160967]
["Canada",2416.2141275012286,0,361.67310710932173,1954.4196557687144,2.7852970664196109E-5,594.39278513699685,-2379.085146093104,21934.110561330937,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Transfers to producers from consumers]]","v":37.128981408124673},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2613.2891693730198},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Other trade-distorting subsidies]]","v":2650.4181507811445},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total value of production (at farm gate)]]","v":0.12083545140206133},"Canada",6603.0775869999998,11070.916614666667,15311.54779641461,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Apparent consumption]]","v":0.4312482104876551},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Import share of consumption]])","v":2.0475064422444413},0.11257256632306922]
["Denmark",66497.897094020329,6886.8734631583329,12125.622726185471,46862.539991919868,18.66236463364195,1807.3194833204097,-65290.804629754879,345960.66454987321,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Transfers to producers from consumers]]","v":1207.09246426545},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":66788.02710524069},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Other trade-distorting subsidies]]","v":67995.119569506147},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total value of production (at farm gate)]]","v":0.19654003052044683},"Denmark",36661.023799333365,20113.370533000048,318871.97385405045,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Apparent consumption]]","v":0.11497098147645088},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Import share of consumption]])","v":3.1861044666847769},0.15330465423529294]
["Finland",66497.897094020329,6886.8734631583329,12125.622726185471,46862.539991919868,18.66236463364195,1807.3194833204097,-65290.804629754879,345960.66454987321,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Transfers to producers from consumers]]","v":1207.09246426545},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":66788.02710524069},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Other trade-distorting subsidies]]","v":67995.119569506147},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total value of production (at farm gate)]]","v":0.19654003052044683},"Finland",36661.023799333365,20113.370533000048,318871.97719939036,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Apparent consumption]]","v":0.11497098027027085},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Import share of consumption]])","v":3.1861044710270248},0.1533046546323602]
["France",66497.897094020329,6886.8734631583329,12125.622726185471,46862.539991919868,18.66236463364195,1807.3194833204097,-65290.804629754879,345960.66454987321,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Transfers to producers from consumers]]","v":1207.09246426545},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":66788.02710524069},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Other trade-distorting subsidies]]","v":67995.119569506147},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total value of production (at farm gate)]]","v":0.19654003052044683},"France",36661.023799333365,20113.370533000048,318871.97464620735,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Apparent consumption]]","v":0.11497098119083451},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Import share of consumption]])","v":3.1861044677129957},0.15330465432931617]
["Germany",66497.897094020329,6886.8734631583329,12125.622726185471,46862.539991919868,18.66236463364195,1807.3194833204097,-65290.804629754879,345960.66454987321,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Transfers to producers from consumers]]","v":1207.09246426545},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":66788.02710524069},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Other trade-distorting subsidies]]","v":67995.119569506147},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total value of production (at farm gate)]]","v":0.19654003052044683},"Germany",36661.023799333365,20113.370533000048,318871.97447122389,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Apparent consumption]]","v":0.11497098125392573},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Import share of consumption]])","v":3.1861044674858676},0.15330465430854701]
["Greece",66497.897094020329,6886.8734631583329,12125.622726185471,46862.539991919868,18.66236463364195,1807.3194833204097,-65290.804629754879,345960.66454987321,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Transfers to producers from consumers]]","v":1207.09246426545},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":66788.02710524069},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Other trade-distorting subsidies]]","v":67995.119569506147},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total value of production (at farm gate)]]","v":0.19654003052044683},"Greece",36661.023799333365,20113.370533000048,318871.97685659362,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Apparent consumption]]","v":0.11497098039386802},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Import share of consumption]])","v":3.1861044705820754},0.15330465459167275]
["Ireland",66497.897094020329,6886.8734631583329,12125.622726185471,46862.539991919868,18.66236463364195,1807.3194833204097,-65290.804629754879,345960.66454987321,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Transfers to producers from consumers]]","v":1207.09246426545},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":66788.02710524069},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Other trade-distorting subsidies]]","v":67995.119569506147},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total value of production (at farm gate)]]","v":0.19654003052044683},"Ireland",36661.023799333365,20113.370533000048,318871.97584588599,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Apparent consumption]]","v":0.11497098075828402},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Import share of consumption]])","v":3.1861044692701777},0.15330465447170916]
["Italy",66497.897094020329,6886.8734631583329,12125.622726185471,46862.539991919868,18.66236463364195,1807.3194833204097,-65290.804629754879,345960.66454987321,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Transfers to producers from consumers]]","v":1207.09246426545},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":66788.02710524069},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Other trade-distorting subsidies]]","v":67995.119569506147},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total value of production (at farm gate)]]","v":0.19654003052044683},"Italy",36661.023799333365,20113.370533000048,318871.9741874648,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Apparent consumption]]","v":0.11497098135623657},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Import share of consumption]])","v":3.1861044671175485},0.15330465427486684]
["Japan",40.96100276626764,2.3443291666545085,1.3391978455011977,2.538522290439137E-2,4.3052444072313144E-7,1.6132852803650248,-40.953372032356604,76.08504675269478,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Transfers to producers from consumers]]","v":7.6307339110357475E-3},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":4.5155550905048312},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Other trade-distorting subsidies]]","v":4.5231858244158669},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total value of production (at farm gate)]]","v":5.944907728213579E-2},"Japan",21820.193450333332,222.76532833333337,21649.409342002105,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Apparent consumption]]","v":1.0078886266887608},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Import share of consumption]])","v":-2.8399056079538808E-2},-4.695052005733058E-3]
["Netherlands",66497.897094020329,6886.8734631583329,12125.622726185471,46862.539991919868,18.66236463364195,1807.3194833204097,-65290.804629754879,345960.66454987321,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Transfers to producers from consumers]]","v":1207.09246426545},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":66788.02710524069},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Other trade-distorting subsidies]]","v":67995.119569506147},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total value of production (at farm gate)]]","v":0.19654003052044683},"Netherlands",36661.023799333365,20113.370533000048,318871.97479976481,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Apparent consumption]]","v":0.11497098113546855},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Import share of consumption]])","v":3.1861044679123132},0.15330465434754226]
["New Zealand",27.610696918591092,0,17.789520366405231,1.2515372178744546,6.8399690275270452E-8,0,-25.927334525010178,7919.592047176292,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Transfers to producers from consumers]]","v":1.6833623935809143},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":19.041057618479531},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Other trade-distorting subsidies]]","v":20.724420012060445},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total value of production (at farm gate)]]","v":2.6168544905604929E-3},"New Zealand",565.44770333333338,6400.0535656666661,2058.0317878014712,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Apparent consumption]]","v":0.2747516858995569},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Import share of consumption]])","v":2.6108939307615953},1.3319797015942658E-2]
["Norway",1346.1818907993595,278.93220716568948,125.68389807098811,874.38220317352773,280.87934266408621,0,-1452.5496444996772,2583.2227663054446,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Transfers to producers from consumers]]","v":-106.36775370031773},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1419.4379797422484},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Other trade-distorting subsidies]]","v":1313.0702260419307},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total value of production (at farm gate)]]","v":0.50830700440128862},"Norway",1082.4122316666667,208.75011033333331,2574.8536665332749,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Apparent consumption]]","v":0.42037815419778873},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Import share of consumption]])","v":2.086638644887961},0.15314435904072821]
["Portugal",66497.897094020329,6886.8734631583329,12125.622726185471,46862.539991919868,18.66236463364195,1807.3194833204097,-65290.804629754879,345960.66454987321,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Transfers to producers from consumers]]","v":1207.09246426545},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":66788.02710524069},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Other trade-distorting subsidies]]","v":67995.119569506147},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total value of production (at farm gate)]]","v":0.19654003052044683},"Portugal",36661.023799333365,20113.370533000048,318871.97665881237,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Apparent consumption]]","v":0.1149709804651791},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Import share of consumption]])","v":3.1861044703253554},0.15330465456819753]
["Spain",66497.897094020329,6886.8734631583329,12125.622726185471,46862.539991919868,18.66236463364195,1807.3194833204097,-65290.804629754879,345960.66454987321,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Transfers to producers from consumers]]","v":1207.09246426545},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":66788.02710524069},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Other trade-distorting subsidies]]","v":67995.119569506147},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total value of production (at farm gate)]]","v":0.19654003052044683},"Spain",36661.023799333365,20113.370533000048,318871.97460659628,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Apparent consumption]]","v":0.11497098120511649},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Import share of consumption]])","v":3.1861044676615808},0.1533046543246146]
["Sweden",66497.897094020329,6886.8734631583329,12125.622726185471,46862.539991919868,18.66236463364195,1807.3194833204097,-65290.804629754879,345960.66454987321,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Transfers to producers from consumers]]","v":1207.09246426545},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":66788.02710524069},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Other trade-distorting subsidies]]","v":67995.119569506147},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total value of production (at farm gate)]]","v":0.19654003052044683},"Sweden",36661.023799333365,20113.370533000048,318871.97536055883,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Apparent consumption]]","v":0.11497098093327129},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Import share of consumption]])","v":3.1861044686402233},0.15330465441410457]
["Switzerland",2924.8079870972601,253.33506916853131,168.30820566484559,710.80069706534641,66.36075350050838,962.02822473533195,-2967.3721006586456,5245.0828791229178,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Transfers to producers from consumers]]","v":-42.564113561385511},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1646.6384610166435},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Other trade-distorting subsidies]]","v":1604.074347455258},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total value of production (at farm gate)]]","v":0.30582440438452924},"Switzerland",2397.1669273333337,672.42380433333335,4937.7306569191423,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Apparent consumption]]","v":0.4854794831658612},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Import share of consumption]])","v":1.8522738606028997},0.12261284649822213]
["United Kingdom",66497.897094020329,6886.8734631583329,12125.622726185471,46862.539991919868,18.66236463364195,1807.3194833204097,-65290.804629754879,345960.66454987321,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Transfers to producers from consumers]]","v":1207.09246426545},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":66788.02710524069},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Other trade-distorting subsidies]]","v":67995.119569506147},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total value of production (at farm gate)]]","v":0.19654003052044683},"United Kingdom",36661.023799333365,20113.370533000048,318871.97501478001,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Apparent consumption]]","v":0.11497098105794369},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Import share of consumption]])","v":3.1861044681914028},0.15330465437306295]
["United States",12548.125651041666,3568.514404296875,8338.9254557291661,5285.093424479167,-7.9345703125E-4,7905.0649210611982,-11987.839192708334,213756.33854166666,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Transfers to producers from consumers]]","v":560.28645833333212},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":21145.065348307289},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Other trade-distorting subsidies]]","v":21705.351806640621},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101[[#This Row],[Total value of production (at farm gate)]]","v":0.10154249438741057},"United States",20766.022166666666,37529.26193866667,186958.00969538061,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Apparent consumption]]","v":0.11107318804100297},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102[[#This Row],[Import share of consumption]])","v":3.2001365230523895},0.1291052852116632]
["EU",null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"Austria\",$A$71:$T$92,COLUMN(),FALSE)","v":345960.66454987321},null,null,{"$f":"VLOOKUP(\"Austria\",$A$71:$T$92,COLUMN(),FALSE)","v":67995.119569506147},{"$f":"L93/I93","v":0.19654003052044683}]
["Europe",null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"Austria\",$A$71:$T$92,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$71:$T$92,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$71:$T$92,COLUMN(),FALSE)","v":353788.97019530158},null,null,{"$f":"VLOOKUP(\"Austria\",$A$71:$T$92,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$71:$T$92,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$71:$T$92,COLUMN(),FALSE)","v":70912.26414300334},{"$f":"L94/I94","v":0.20043661650575978}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: U.N. Statistics Division, COMTRADE database."]
[]
["Source: OECD, PSE-CSE database, http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE and http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE_EE",null,null,null,null,null,null,null,null,null,null,null,null,"\"Agricultural commodities\" are goods in Standard International Trade Classificiation, Revision 2 (SITC2) categories 00, 01, 02 (excluding 025), 041-045, 054.1, 054.2, 054.4, 054.81, 057, 06, 08 (excluding 081.42), and 22, per the definition in OECD, Agric"]
[]
["Calculations based on William Cline, World Trade and Global Poverty, ch. 3."]
[]
[]
[]
[{"$f":"\"EU agricultural subsidy breakout, \"&Index_year-2","v":"EU agricultural subsidy breakout, 2004"}]
["Country name","Payments","GDP, (current US$) (billion)","Share of GDP from agriculture (% of GDP)","Estimated share of EU subsidies","Estimated trade-distorting subsidies ($)","Estimated share of EU production","Estimated production (farmgate prices)","Estimated subsidy rate","Tariff equivalent of subsidies"]
["Austria",1141.9000000000001,203.85008844800001,1.8539354205131531E-2,{"$f":"B106/$B$132","v":2.5728783160816726E-2},{"$f":"E106*$L$77/1000","v":1.7494316873976294},{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":2.0140789893893698E-2},{"$f":"G106*$I$77/1000","v":6.9679210562508338},{"$f":"F106/H106","v":0.25106938974692261},{"$f":"(1+1/(1+(1+$B$43)*$O$77/$I$77*(1+1/I106)))^(1/$S$77)-1","v":0.16423319395365454}]
["Belgium",1072.7,247.506796544,1.1089198291301727E-2,2.4169599524133552E-2,{"$f":"E107*$L$77/1000","v":1.6434148095905399},{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":1.4627101374705175E-2},{"$f":"G107*$I$77/1000","v":5.0604017120313669},{"$f":"F107/H107","v":0.32475975290325987},0.17442359104300453]
["Cyprus",22.5,10.509896704000001,3.0015222728252411E-2,5.0695999747646587E-4,3.4470805645368835E-2,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":1.6811675970098993E-3},0.58161785908125818,5.9267103145388279E-2,8.9937088762692907E-2]
["Czech Republic",168,67.312263168000001,3.152398020029068E-2,3.7853013144909446E-3,0.25738201548542061,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":1.1308532004151188E-2},3.9123072472396543,6.5787781792193759E-2,9.5521338052891203E-2]
["Denmark",1217.0999999999999,166.31719526399999,1.9272319972515106E-2,2.7423156130160289E-2,1.8646407800434843,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":1.7082134727094446E-2},5.9097466821160616,0.31551957813796266,0.17334934729814822]
["Estonia",45.8,7.3658265600000004,3.8634013384580612E-2,1.0319452393076503E-3,7.0167239935906317E-2,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":1.5165694638342735E-3},0.52467337954415016,0.1337350867636346,0.13406904938902198]
["Finland",868.8,134.75124019200001,2.8696157038211823E-2,1.9575415369224598E-2,1.3310327086531748,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":2.0607604179282264E-2},7.1294204366452369,0.18669577989981678,0.15087035789681469]
["France",9389.1,1410.4939724799999,2.4576194584369659E-2,0.21155102721361269,14.384437390441445,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":0.18473826660146267},63.912173481233673,0.22506568947565367,0.15949546500162248]
["Germany",6033.7,1930.1265571839999,1.1040866374969482E-2,0.13594864607883342,9.2438444454427522,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":0.11356903429428547},39.29041857673834,0.23526968610396826,0.16144522165680053]
["Greece",2777.6,148.27357798400001,6.7000001668930054E-2,6.2583648399583622E-2,4.2553826560256205,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":5.2943125208852457E-2},18.31623878060174,0.23232841125288164,0.16089592244597228]
["Hungary",181.7,54.715768832000002,4.8514924943447113E-2,4.093983624065504E-3,0.27837090603393405,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":1.4146821137444013E-2},4.8942436419783242,5.6877206448474334E-2,8.7763051336606557E-2]
["Ireland",1829.6,117.782519808,2.1438153460621834E-2,4.1223733839241862E-2,2.803012711500747,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":1.3456719798823321E-2},4.6554957242623525,0.60208684048246541,0.19330314969874673]
["Italy",5022.5,1148.6649384960001,2.5100145488977432E-2,0.11316473721446887,7.6946498379495534,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":0.15365284168215171},53.157839218333663,0.1447509897147162,0.13819330652238038]
["Latvia",98.7,10.497532928,4.4205941259860992E-2,2.2238645222634303E-3,0.1512119340976846,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":2.4730840734911259E-3},0.85558980955269737,0.17673414574296795,0.14822303092562605]
["Lithuania",147.9,15.43532544,4.6589437872171402E-2,3.3324170500786355E-3,0.22658809577555777,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":3.8324302007012147E-3},1.3258700990755963,0.17089765877783669,0.14657744835184849]
["Luxembourg",37.6,22.948921343999999,5.8540930040180683E-3,8.4718648467178295E-4,5.7604546322927469E-2,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":7.1596680634604501E-4},0.2476963521191281,0.23256114121221658,0.16093975241820235]
["Malta",8.1,3.9907312639999999,2.7258805930614471E-2,1.8250559909152768E-4,1.2409490032332776E-2,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":5.7973604556966617E-4},0.2005658675887973,6.1872392254572799E-2,9.2227159695176253E-2]
["Netherlands",1261.9000000000001,402.92263526400001,2.1514212712645531E-2,2.8432569814024547E-2,1.9332759841729303,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":4.6197461981369793E-2},15.982504647592195,0.1209620160795125,0.12874207593084197]
["Poland",873.1,192.40468480000001,5.1042698323726654E-2,1.9672301057631215E-2,1.3376204626209567,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":5.2338378065951374E-2},18.107020057159048,7.3873031476103995E-2,0.10181484125487783]
["Portugal",823.3,121.29565081600001,3.093317337334156E-2,1.8550229596549967E-2,1.2613250794592068,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":1.9995888092320904E-2},6.9177907326842369,0.18233062088736937,0.14973428946366418]
["Slovakia",120.9,34.218192895999998,4.0734544396400452E-2,2.7240650531068764E-3,0.18522312900111518,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":7.4283255080186761E-3},2.5699084292469156,7.2073824457392383E-2,0.10046982485416867]
["Slovenia",84.7,22.947026944000001,2.6841161772608757E-2,1.9084227460558513E-3,0.12976343280723288,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":3.2824545993698482E-3},1.1356001745527806,0.11426859181166998,0.12568153570784601]
["Spain",6319.3,657.80049510399999,3.6179620772600174E-2,0.14238365831346803,9.6813938717679662,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":0.1268321046441524},43.878919208950023,0.22063884084440355,0.15860958743292386]
["Sweden",849.1,273.71320115200001,1.9455328583717346E-2,1.913154372698965E-2,1.3008516032658965,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":2.8379537057074977E-2},9.8182034998834116,0.13249385218806514,0.13357849622459672]
["United Kingdom",3986.6,1661.5076003839999,9.9917594343423843E-3,8.9824298930652385E-2,6.1076139460367722,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103[Share of GDP from agriculture (% of GDP)])","v":8.8473924962643294E-2},30.60849787541169,0.19953981312304511,0.15401336440274527]
[]
["Total",{"$f":"SUM(B106:B130)","v":44382.2},null,null,null,{"$f":"SUM(F106:F130)","v":67.995119569506159},{"$f":"SUM(G106:G130)","v":0.99999999999999989},{"$f":"SUM(H107:H130)","v":338.99274349362236},{"$f":"F132/H132","v":0.20057986748847734},{"$f":"(1+1/(1+(1+$B$43)*$O$77/$I$77*(1+1/I132)))^(1/$S$77)-1","v":0.15425564746061804}]
[]
["Source: Commission of the European Community, 4th FINANCIAL REPORT FROM THE COMMISSION TO THE EUROPEAN PARLIAMENT AND THE COUNCIL on the EUROPEAN AGRICULTURAL GUARANTEE FUND \n2011 FINANCIAL YEAR, http://eur-lex.europa.eu/LexUriServ/LexUriServ.do?uri=COM:2012:0484:FIN:EN:PDF, Annex 5;GDP and Agricultural GDP share from World Development Indicators."]
[]
[]
["Impediments to imports, from Doing Business"]
[]
[null,"Indicators",null,null,"Scores"]
["Country name","Trading Across Borders - Cost to import (US$ per container)","Trading Across Borders - Documents to import (number)","Trading Across Borders - Time to import (days)","Trading Across Borders - Cost to import (US$ per container)2","Trading Across Borders - Documents to import (number)3","Trading Across Borders - Time to import (days)4","Overall"]
["Australia",8,930,7,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.5549654806160387},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":4.8819581905083762}]
["Austria",9,858,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.8990971853425389},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":5.5222369405687246}]
["Belgium",10,1211,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":5.3125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":4.2118959107806688},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":4.8035865157147679}]
["Canada",11,1385,4,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":3.3802442910249599},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":4.7110284000386233}]
["Denmark",5,603,3,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":7.65625},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":7.1178969729155606},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":7.2353217182445801}]
["Finland",8,420,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":7.992565055762082},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":6.3763095640419056}]
["France",20,1028,13,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":0.625},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.0865639936271911},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":-3.2954545454545436},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":0.80536981605754909}]
["Germany",7,740,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":6.4630908125331921},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":6.0227348162989429}]
["Greece",19,998,6,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":1.09375},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.2299522039298996},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":3.3957795225220879}]
["Ireland",12,1090,4,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":4.375},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":4.7902283590015928},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":5.0247730893641673}]
["Italy",18,1217,4,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":1.5625},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":4.1832182687201271},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":3.8849363926036786}]
["Japan",11,859,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.8943175783324486},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":5.2081437382320281}]
["Netherlands",6,880,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":7.1875},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.7939458311205527},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":5.9559364891613962}]
["New Zealand",9,725,6,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":6.5347849176845463},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":5.3932237604403035}]
["Norway",7,568,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":7.2851832182687204},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":6.2967656182107854}]
["Portugal",17,580,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":2.03125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":7.227827934147637},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":4.7151471901704243}]
["Spain",10,1000,7,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":5.3125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.220392989909719},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":4.4579340269396033}]
["Sweden",6,561,3,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":7.1875},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":7.3186404673393524},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":7.1459862163858441}]
["Switzerland",9,1238,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":4.0828465215082312},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":4.9168200526239563}]
["United Kingdom",8,940,4,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.5071694105151359},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":5.8887534398686814}]
["United States",5,960,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":7.65625},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.4115772703133302},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":5.9847303022256551}]
["EU",{"$f":"SUM(B$141:B$161*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A162&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A162&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":12.393142545929635},{"$f":"SUM(C$141:C$161*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A162&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A162&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":924.28210802204183},{"$f":"SUM(D$141:D$161*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A162&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A162&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":5.3512137402125211},{"$f":"(2-B162/B$165)*Standard_mean","v":4.1907144315954836},5.5822947571968262,4.5271677656917397,5.9711586580369591]
["Europe",{"$f":"SUM(B$141:B$161*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A163&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A163&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":12.19810255204936},{"$f":"SUM(C$141:C$161*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A163&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A163&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":925.55485606003685},{"$f":"SUM(D$141:D$161*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A163&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A163&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":5.3350841092636747},4.2821394287268619,5.5762115217523451,4.5436639791621509,5.8832650985630162]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Documents_to_import__number\"))","v":10.666666666666666},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Cost_to_import__US__per_container\"))","v":1046.1111111111111},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Time_to_import__days\"))","v":4.8888888888888893},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL242984899499104[Trading Across Borders - Cost to import (US$ per container)2])","v":5.2008928571428568},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL242984899499104[Trading Across Borders - Documents to import (number)3])","v":5.7231621273044535},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL242984899499104[Trading Across Borders - Time to import (days)4])","v":4.5941558441558454}]
[]
["Weight",null,null,null,{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331}]
[]
[]
["Services Trade Restrictions Index"]
[null,"STRI","Score"]
["Australia",15.9,{"$f":"(2-B172/$B$196)*Standard_mean","v":5.8051592730115313}]
["Austria",17.5,5.3830369357045154]
["Belgium",22.3,4.1166699237834674]
["Canada",23.1,3.905608755129959]
["Denmark",21.8,4.248583154191909]
["Finland",24.7,3.4834864178229443]
["France",26.2,3.0877467265976168]
["Germany",18.3,5.1719757670510074]
["Greece",18,5.251123705296072]
["Ireland",13.3,6.4911080711354305]
["Italy",27.9,2.6392417432089124]
["Japan",24.7,3.4834864178229443]
["Netherlands",12,6.834082470197381]
["New Zealand",10.3,7.2825874535860855]
["Norway",23.3,3.852843462966582]
["Portugal",23.9,3.6945475864764523]
["Spain",14.5,6.1745163181551703]
["Sweden",15.3,5.9634551495016623]
["Switzerland",12.9,6.5966386554621845]
["United Kingdom",15.3,5.9634551495016623]
["United States",19.2,4.93453195231581]
["EU",{"$f":"SUM(B$172:B$192*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A193&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A193&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":17.996481219068535},5.2520520528156105]
["Europe",{"$f":"SUM(B$172:B$192*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A194&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A194&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":17.96630785553263},5.26001258452823]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!STRI\"))","v":18.951851851851853}]

{"sheet":"Trade 2005","index":31,"n_rows":196,"n_cols":51,"rows_kept":196,"cut":false,"hidden":false,"merged":[[97,13,97,19],[133,0,133,8],[138,1,138,3],[138,4,138,7],[2,1,2,2],[35,6,36,6],[97,0,97,9]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Trade"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2005}]
[]
[null,"Measured protection"]
["Country name","Ad valorem protection","Score","Impediments to imports","Services trade restrictions","Composite"]
["Australia",{"$f":"G38","v":6.0925301274792724E-2},{"$f":"(2-B5/$B$29)*Standard_mean","v":5.4650609406024442},{"$f":"H141","v":4.8819581905083762},{"$f":"C172","v":5.8051592730115313},{"$f":"SUMPRODUCT(C5:E5,$C$31:$E$31)","v":5.4346853883918218}]
["Austria",{"$f":"G39","v":5.0963844864212064E-2},6.2065361047723577,{"$f":"H142","v":5.5222369405687246},{"$f":"C173","v":5.3830369357045154},{"$f":"SUMPRODUCT(C6:E6,$C$31:$E$31)","v":6.0180613131134235}]
["Belgium",5.2603902046301602E-2,6.0844594105405552,4.8035865157147679,4.1166699237834674,5.6783766128426967]
["Canada",5.4916071227150726E-2,5.9123544539663602,4.7110284000386233,3.905608755129959,5.5113454848708434]
["Denmark",5.2580060715337905E-2,6.0862340260246484,7.2353217182445801,4.248583154191909,6.0001636285730466]
["Finland",4.8254403676353849E-2,6.4082117701341046,6.3763095640419056,3.4834864178229443,6.0386333253336844]
["France",5.0926243017085475E-2,6.2093349762046177,0.80536981605754909,3.0877467265976168,5.1436407999853593]
["Germany",5.1078154084306625E-2,6.1980275650325538,6.0227348162989429,5.1719757670510074,6.0478594966931594]
["Greece",4.9768718620856453E-2,6.2954946255921289,3.3957795225220879,5.251123705296072,5.8024838726713677]
["Ireland",5.7007801092414212E-2,5.7566577685300837,5.0247730893641673,6.4911080711354305,5.7569784714600125]
["Italy",4.69047564168781E-2,6.5086719721411441,3.8849363926036786,2.6392417432089124,5.6970262460824319]
["Japan",9.3162140896206877E-2,3.0655306946819127,5.2081437382320281,3.4834864178229443,3.3856017905183062]
["Netherlands",4.467130971164851E-2,6.6749172674240587,5.9559364891613962,6.834082470197381,6.6049403204878914]
["New Zealand",1.5275985997845645E-2,8.8629409436978435,5.3932237604403035,7.2825874535860855,8.2316821095266821]
["Norway",0.13163656769841897,0.20170930615358129,6.2967656182107854,3.852843462966582,1.4199831147623569]
["Portugal",4.8445642303296323E-2,6.3939770351251575,4.7151471901704243,3.6945475864764523,5.8466946234247281]
["Spain",4.9519330681967254E-2,6.3140576705233347,4.4579340269396033,6.1745163181551703,6.0645995460293483]
["Sweden",4.5814671940793736E-2,6.5898117706353911,7.1459862163858441,5.9634551495016623,6.5810389987124811]
["Switzerland",0.1183250278644374,1.1925459646638903,4.9168200526239563,6.5966386554621845,2.3335918120086854]
["United Kingdom",4.9602180335794492E-2,6.3078908051433169,5.8887534398686814,5.9634551495016623,6.2124441775287806]
["United States",5.6782271725729291E-2,5.7734449146355686,5.9847303022256551,4.93453195231581,5.6949914677943596]
[{"$f":"'CDI 2013'!B30","v":"EU"},4.9704640666848772E-2,6.3002642305082368,5.9711586580369591,5.2520520528156105,6.1280995117377497]
[{"$f":"'CDI 2013'!B31","v":"Europe"},5.2419658179719636E-2,6.0981734946654491,5.8832650985630162,5.26001258452823,5.9665398313854929]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Measured_protection\"))","v":6.7173230419204727E-2}]
[]
["Weight",null,0.75,{"$f":"1/8","v":0.125},{"$f":"1/8","v":0.125}]
[]
[]
["Overall protection, 2001, excluding quotas on textitles and apparel",null,null,null,null,null,null,null,"Details by sector"]
[]
[null,null,"Agricultural commodities",null,null,"Everything else","Total"]
["Country name","Tariffs","Subsidies, preliminary","Subsidies","Total","Tariffs",null,null,"Animal products nec","Beverages and tobacco products","Bovine cattle, sheep and goats, horses","Bovine meat products","Cereal grains nec","Chemical, rubber, plastic products","Coal","Crops nec","Dairy products","Electricity","Electronic equipment","Ferrous metals","Fishing","Food products nec","Forestry","Gas","Gas manufacture, distribution","Leather products","Machinery and equipment nec","Manufactures nec","Meat products nec","Metal products","Metals nec","Mineral products nec","Minerals nec","Motor vehicles and parts","Oil","Oil seeds","Paddy rice","Paper products, publishing","Petroleum, coal products","Plant-based fibers","Processed rice","Sugar","Sugar cane, sugar beet","Textiles","Transport equipment nec","Vegetable oils and fats","Vegetables, fruit, nuts","Wearing apparel","Wheat","Wood products","Wool, silk-worm cocoons"]
["Australia",{"$f":"SUMPRODUCT(I38:AY38,$I$64:$AY$64,$I$65:$AY$65)/$E$64","v":1.157054808565105E-2},{"$f":"IF(ISNA(VLOOKUP(A38,$A$106:$J$130,10,FALSE)),T72,VLOOKUP(A38,$A$106:$J$130,10,FALSE))","v":0.10574750824405466},{"$f":"IF(ISERR(C38),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B38,C38)","v":0.10574750824405466},{"$f":"IF(ISNA(D38),B38,(1+B38)*(1+D38)-1)","v":0.1185416129587813},{"$f":"SUM(I38:AY38*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":5.1437464459530673E-2},{"$f":"(E38*$E$64+F38*$F$64)/($E$64+$F$64)","v":6.0925301274792724E-2},null,0,0.16060183510247678,0,0,0,1.6118582958969899E-2,0,0,9.5761927810370379E-3,0,5.5975722007144757E-3,1.4568312981730289E-2,2.2157997176995694E-4,1.2234069509530026E-2,1.2842326692859322E-7,0,0.2710160953503436,2.4131931475887318E-2,3.5627652818030132E-2,4.3091422627015482E-3,2.352313636205766E-3,4.0430398849745794E-2,5.9243842590853534E-3,4.0415430792056145E-2,5.307039532827568E-3,7.5596083720605362E-2,1.5754365932018288E-2,7.7060799304575775E-3,0,1.8176374475703135E-2,0,0,0,0.1052571660739632,0,0.7834612496000265,4.9105650553178054E-3,5.3603948392732473E-3,1.6577026951974042E-3,0.19672399500809842,0,2.8714344810903451E-2,0]
["Austria",{"$f":"SUMPRODUCT(I39:AY39,$I$64:$AY$64,$I$65:$AY$65)/$E$64","v":0.13531635883087029},{"$f":"IF(ISNA(VLOOKUP(A39,$A$106:$J$130,10,FALSE)),T73,VLOOKUP(A39,$A$106:$J$130,10,FALSE))","v":0.15131876413457612},{"$f":"IF(ISERR(C39),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B39,C39)","v":0.15131876413457612},{"$f":"IF(ISNA(D39),B39,(1+B39)*(1+D39)-1)","v":0.30711102715092453},{"$f":"SUM(I39:AY39*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833825056526198E-3},{"$f":"(E39*$E$64+F39*$F$64)/($E$64+$F$64)","v":5.0963844864212064E-2},null,2.9366825655592083E-3,6.9798451483113033E-2,0.10092000104867743,0.7769395582304367,6.1938854098660269E-2,8.0742750251620074E-4,0,6.0822627447751874E-3,0.2425775402812464,0,8.3230113023686288E-4,1.6987099631275319E-2,4.4311190396616622E-2,3.9668197279699592E-2,2.3662387069235506E-4,0,0,8.5167046409225238E-4,7.1323128536894109E-4,2.0001124559832891E-5,0.16301938495766877,1.1018379085337778E-3,3.5259262883960778E-3,1.0542538214532895E-3,3.6618863400739054E-5,7.5457897009130991E-3,0,0,0.48037876463369628,1.8494097743384706E-7,1.6021818966278444E-5,0,0.58100473816485931,6.5962296940082099E-2,0,1.4308929757544653E-2,8.5292945769773983E-4,0.13318967056062175,4.2427101713126053E-2,9.1426783856684915E-3,5.7868812211078454E-3,1.7788811798154816E-4,0]
["Belgium",0.13531636157195948,0.16153578201893448,{"$f":"IF(ISERR(C40),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B40,C40)","v":0.16153578201893448},0.31871057787737733,{"$f":"SUM(I40:AY40*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833824409358722E-3},5.2603902046301602E-2,null,2.936682509987553E-3,6.9798451460227839E-2,0.10092000373453923,0.77693957897460864,6.1938857124327985E-2,8.074275154952475E-4,0,6.0822628395914751E-3,0.24257754469015258,0,8.323011407975002E-4,1.6987099440136346E-2,4.4311189625976473E-2,3.9668197343840028E-2,2.3662386256346224E-4,0,0,8.5167046380237087E-4,7.1323129343240667E-4,2.0001123918492855E-5,0.16301937903423275,1.1018379420257849E-3,3.5259263312313743E-3,1.0542538481109174E-3,3.6618864149608242E-5,7.5457899726982646E-3,0,0,0.48037877627407821,1.849409554650445E-7,1.6021819559712882E-5,0,0.58100474510026068,6.5962299855915132E-2,0,1.4308930019087358E-2,8.5292948638382438E-4,0.13318967394356537,4.242710081803374E-2,9.1426784268907966E-3,5.7868814041758931E-3,1.7788811477246585E-4,0]
["Canada",9.5500944956442124E-2,0.10700019612694733,{"$f":"IF(ISERR(C41),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B41,C41)","v":0.10700019612694733},0.21271976092403766,{"$f":"SUM(I41:AY41*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":2.8930102793381918E-2},5.4916071227150726E-2,null,5.4263084134602135E-3,0.10311960894550679,0,5.6941165766246186E-2,5.0876305212993759E-5,7.9155146966830587E-3,0,3.1694462651682726E-3,0.74834751657201637,0,4.3781155706542306E-4,5.3053248698845001E-4,7.0574109518641718E-3,2.6037029729567538E-2,1.7642989388468729E-3,1.1482601409494158E-2,0.35232087414294039,2.6728329540095092E-2,9.5739325298650722E-3,4.2024427703659479E-3,0.63064290863384009,1.4062294445716106E-2,3.3651444809613132E-4,9.515827686038595E-3,5.3723310382772088E-6,3.0048946581866902E-2,0,0,0,5.8407965205551011E-4,1.2382193729702047E-4,0,0,1.7955841971977551E-2,0,0.28093844597995948,3.5933024705959958E-2,1.3258071068529347E-2,8.3941142476299073E-3,0.1493218784027753,9.0913585129107494E-3,1.8285527633382728E-2,0]
["Denmark",0.1353163610145828,0.16138725900771744,{"$f":"IF(ISERR(C42),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B42,C42)","v":0.16138725900771744},0.31854195662534268,{"$f":"SUM(I42:AY42*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833824185373915E-3},5.2580060715337905E-2,null,2.936682516634914E-3,6.979845317000638E-2,0.10091999912394128,0.77693957166705174,6.1938857596629537E-2,8.0742750961652074E-4,0,6.0822627367140896E-3,0.24257754620957164,0,8.3230115750058411E-4,1.6987099293033592E-2,4.4311190020073207E-2,3.966819755886964E-2,2.3662385626634468E-4,0,0,8.5167047043369787E-4,7.1323128482178198E-4,2.0001124898413054E-5,0.16301938554217221,1.1018379280988103E-3,3.5259263343785786E-3,1.0542538360293863E-3,3.6618864077133216E-5,7.5457900501700774E-3,0,0,0.48037879084213353,1.8494095737005445E-7,1.6021819581135439E-5,0,0.5810047199281585,6.5962298425351451E-2,0,1.430892960788536E-2,8.5292942212997853E-4,0.13318967621064975,4.2427100026633295E-2,9.1426785525345854E-3,5.7868816100785977E-3,1.7788811911511557E-4,0]
["Finland",0.13531635920385995,0.13443983067331877,{"$f":"IF(ISERR(C43),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B43,C43)","v":0.13443983067331877},0.28794809829587575,{"$f":"SUM(I43:AY43*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833824719669423E-3},4.8254403676353849E-2,null,2.9366826238639604E-3,6.9798450986510135E-2,0.10092000438236673,0.77693953129282378,6.1938859148564611E-2,8.0742752905228158E-4,0,6.0822626596582956E-3,0.24257754677216187,0,8.3230116148463569E-4,1.6987099110311286E-2,4.4311188997456882E-2,3.9668197237899258E-2,2.3662387054509596E-4,0,0,8.5167048144740192E-4,7.1323125980171176E-4,2.000112494769257E-5,0.1630193824701491,1.1018379446039298E-3,3.525926514007478E-3,1.0542538159714354E-3,3.6618863539299055E-5,7.5457897528799613E-3,0,0,0.48037879129675759,1.8494095922704562E-7,1.6021818840868921E-5,0,0.58100473371336003,6.596229976969202E-2,0,1.430892997460472E-2,8.5292945256621193E-4,0.13318967379298766,4.2427101590531251E-2,9.1426783510491286E-3,5.786881409859653E-3,1.7788812446009879E-4,0]
["France",0.1353163604206197,0.15108451527356825,{"$f":"IF(ISERR(C44),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B44,C44)","v":0.15108451527356825},0.30684508241692088,{"$f":"SUM(I44:AY44*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833825109406294E-3},5.0926243017085475E-2,null,2.936682514434259E-3,6.9798451623272473E-2,0.10092000539309511,0.77693955201963283,6.1938859221046971E-2,8.074275069255561E-4,0,6.0822628314613882E-3,0.24257754533698006,0,8.3230116863844362E-4,1.6987099419435107E-2,4.4311189290146866E-2,3.9668197382589615E-2,2.366238475980606E-4,0,0,8.5167047099007854E-4,7.1323127572471426E-4,2.0001124933260532E-5,0.16301938482334619,1.1018378843771659E-3,3.5259265163792709E-3,1.0542538387332588E-3,3.6618861890720755E-5,7.5457899875965425E-3,0,0,0.48037878055076555,1.8494097247357513E-7,1.6021819566849249E-5,0,0.58100472779486212,6.596230058948041E-2,0,1.4308930238381415E-2,8.5292943366551007E-4,0.13318967371733301,4.2427101581026722E-2,9.1426783806987429E-3,5.7868815715014883E-3,1.7788812501758322E-4,0]
["Germany",0.13531635851599164,0.15203087409342908,{"$f":"IF(ISERR(C45),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B45,C45)","v":0.15203087409342908},0.30791949687374665,{"$f":"SUM(I45:AY45*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833824029012065E-3},5.1078154084306625E-2,null,2.936682564968234E-3,6.9798452010181838E-2,0.10091999952499557,0.77693954875768223,6.1938855732477864E-2,8.0742750594091036E-4,0,6.0822628549974259E-3,0.24257754764788483,0,8.323011670698763E-4,1.6987099590611503E-2,4.4311189083304905E-2,3.9668196978120164E-2,2.3662386862239611E-4,0,0,8.5167044057543357E-4,7.132312827095173E-4,2.0001124081954174E-5,0.16301939118117187,1.1018379606124301E-3,3.5259263703479775E-3,1.0542538493690161E-3,3.6618862277816472E-5,7.5457898334962015E-3,0,0,0.48037875658440848,1.8494097114259674E-7,1.6021821534769268E-5,0,0.58100472050121488,6.5962298232036629E-2,0,1.4308929673315108E-2,8.5292945040923605E-4,0.13318967240970253,4.2427100640429385E-2,9.1426783868067737E-3,5.7868813773960257E-3,1.7788812384077557E-4,0]
["Greece",0.13531636254104568,0.14387351430054607,{"$f":"IF(ISERR(C46),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B46,C46)","v":0.14387351430054607},0.29865831746273863,{"$f":"SUM(I46:AY46*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833825275006987E-3},4.9768718620856453E-2,null,2.9366825606055532E-3,6.9798452254682244E-2,0.10092000357027772,0.77693958004840524,6.1938857048603968E-2,8.0742750428214967E-4,0,6.0822627781406393E-3,0.24257754282528809,0,8.3230115321170398E-4,1.6987099525270371E-2,4.43111883951227E-2,3.9668198143607052E-2,2.366238703633847E-4,0,0,8.5167046954795727E-4,7.1323130638501072E-4,2.0001125055933467E-5,0.16301938494246929,1.1018379320599726E-3,3.5259264103358889E-3,1.054253831987882E-3,3.6618865099804219E-5,7.5457899136132421E-3,0,0,0.48037879572456404,1.8494096319825911E-7,1.6021820131363386E-5,0,0.58100473830240684,6.5962300252379286E-2,0,1.4308929773183396E-2,8.5292947594420028E-4,0.13318967463511086,4.2427101474374486E-2,9.1426783991011389E-3,5.786881425008791E-3,1.7788812436483117E-4,0]
["Ireland",0.13531636032086569,0.18897063531108627,{"$f":"IF(ISERR(C47),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B47,C47)","v":0.18897063531108627},0.34985781420976969,{"$f":"SUM(I47:AY47*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.78338244089958E-3},5.7007801092414212E-2,null,2.9366825112396898E-3,6.9798451769410769E-2,0.10092000083519179,0.77693955545439397,6.1938857891295732E-2,8.0742749888136991E-4,0,6.0822627366900967E-3,0.24257754202323961,0,8.3230115576327221E-4,1.6987099401680934E-2,4.4311190030174197E-2,3.9668197449758753E-2,2.3662385385632678E-4,0,0,8.5167045445982731E-4,7.1323128118219769E-4,2.0001124710088553E-5,0.16301938524383444,1.1018379727174494E-3,3.5259263411333203E-3,1.0542538495198399E-3,3.6618864818015981E-5,7.5457898065025087E-3,0,0,0.48037878836356923,1.8494096444607877E-7,1.6021819225383431E-5,0,0.58100474652439082,6.5962299458897269E-2,0,1.4308930341827364E-2,8.5292942287919411E-4,0.13318967219084304,4.2427100579192176E-2,9.1426783911077465E-3,5.7868814319560844E-3,1.778881160277413E-4,0]
["Italy",0.13531636137203418,0.12603196720914811,{"$f":"IF(ISERR(C48),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B48,C48)","v":0.12603196720914811},0.2784025158004837,{"$f":"SUM(I48:AY48*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833824529000171E-3},4.69047564168781E-2,null,2.9366825483333353E-3,6.9798451148103291E-2,0.10092000657920384,0.77693955565406836,6.1938856302124347E-2,8.0742752187784757E-4,0,6.0822628691398544E-3,0.24257754322290304,0,8.3230115564483223E-4,1.6987099712780725E-2,4.4311189888197974E-2,3.9668197625809885E-2,2.3662385576771099E-4,0,0,8.5167045508383608E-4,7.1323129336577345E-4,2.0001124460222744E-5,0.16301938717171691,1.1018379336307862E-3,3.5259263577153239E-3,1.0542538391708116E-3,3.6618864429293832E-5,7.5457898455263796E-3,0,0,0.48037879839596087,1.8494096635494285E-7,1.602182005475339E-5,0,0.58100474148846193,6.5962298602473282E-2,0,1.4308929840670531E-2,8.5292941619262137E-4,0.13318967583749738,4.2427100848658493E-2,9.1426785098466558E-3,5.7868812279455858E-3,1.7788812017559429E-4,0]
["Japan",0.53092377384525669,-1.5964308246525505E-3,{"$f":"IF(ISERR(C49),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B49,C49)","v":-1.5964308246525505E-3},0.52847975994249685,{"$f":"SUM(I49:AY49*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":2.1477188985836875E-2},9.3162140896206877E-2,null,1.0371123062695846E-2,0.16465215582615311,0.103882148463879,0.23243031336773701,4.8870832427660924E-2,3.0465327772768617E-4,0,4.127820183638691E-3,0.41192568285743497,0,0,6.2417338903788004E-5,3.0571824591215387E-2,6.8412197997683333E-2,1.9555953683245307E-3,4.4618013422826142E-3,0,4.3038845877369745E-2,1.0323474584684135E-5,4.4891136268420496E-4,6.0795107542501517E-2,3.9932018307922591E-5,3.3740874764172797E-4,3.9099302968103296E-5,3.9126951258207998E-3,0,0,1.5412159798157887E-2,5.5116527645591997,4.5692267488747383E-4,7.1296557756384471E-4,0,3.8272999917298169,0.52672550407716723,0,0.21754078932229137,0,1.56696979357616E-2,3.7599371654830419E-2,8.8035303377557175E-2,0.74690993227198388,3.4904524969740229E-3,3.1884783842890722E-7]
["Netherlands",0.13531635753939239,0.11211832702559987,{"$f":"IF(ISERR(C50),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B50,C50)","v":0.11211832702559987},0.26260612819150686,{"$f":"SUM(I50:AY50*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833826009780704E-3},4.467130971164851E-2,null,2.9366825347505701E-3,6.9798451518928536E-2,0.10092000595506197,0.77693952705424185,6.1938855580311446E-2,8.0742750280872347E-4,0,6.0822627162597622E-3,0.24257754596319234,0,8.3230114042619067E-4,1.6987099621101259E-2,4.4311190702929423E-2,3.9668197894299935E-2,2.3662387129898491E-4,0,0,8.5167043856396131E-4,7.1323131756227329E-4,2.0001124641361973E-5,0.16301938762707979,1.101837952629492E-3,3.5259263223771822E-3,1.0542538306205413E-3,3.6618865627879856E-5,7.5457899406829749E-3,0,0,0.48037874100354883,1.8494096631737954E-7,1.6021818792180946E-5,0,0.58100474416621739,6.5962298260162228E-2,0,1.4308929761633501E-2,8.5292944897422942E-4,0.13318967650118063,4.2427102358893701E-2,9.1426784440997496E-3,5.7868814925742945E-3,1.7788812049378836E-4,0]
["New Zealand",1.981314322058789E-3,1.3882446072710275E-2,{"$f":"IF(ISERR(C51),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B51,C51)","v":1.3882446072710275E-2},1.5891265883998251E-2,{"$f":"SUM(I51:AY51*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":1.5174666163498262E-2},1.5275985997845645E-2,null,9.6580972216368162E-5,0.1799764393054723,0,0,0,4.9779355474441015E-3,0,3.0971083723722701E-3,4.5055331170844662E-3,null,1.8087235853479315E-2,1.0244160302871586E-2,4.2266236050456834E-3,1.0577778144206629E-2,4.4283018390667022E-6,0,0,1.6975940484075695E-2,2.1544142108324154E-2,5.3371243480960905E-3,2.3364717942294215E-2,2.5406834357059305E-2,4.4484003687650072E-3,2.2408680243756317E-2,1.6947711267553094E-5,4.0364786378216708E-2,0,0,0,1.2076629971082482E-2,4.8794286291185095E-7,0,0,0,0,5.2083282563015865E-2,4.424674435161426E-3,3.2172942521504268E-4,4.7924971315807215E-5,0.10213662587236763,0,2.0270257744130687E-2,0]
["Norway",0.52828808093350288,0.15937224805673833,{"$f":"IF(ISERR(C52),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B52,C52)","v":0.15937224805673833},0.77185478807019359,{"$f":"SUM(I52:AY52*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":2.6210069133900421E-2},0.13163656769841897,null,4.651475393384405E-2,8.8745340849650772E-2,0.73028578790243959,0.93276276297085758,0.24638955360238329,1.3076325465615048E-3,0,6.0884197126585111E-2,0.8340632234232408,0,1.1441814001197873E-6,0,4.114424440233284E-4,0.16253094204868998,3.2159772452264703E-4,0,0,5.7759244546792855E-3,1.9132316602597329E-4,5.1626438293036132E-5,1.5413118353474926,1.0844723026478517E-4,6.1842621774117984E-4,2.0225348596080943E-6,0,0,0,0.1503593552951358,0.18233813827058329,2.8144827571198249E-4,0,0,0.12047905708282527,0.44574105854277657,0,2.3336753678503686E-2,4.7232520990618856E-5,0.15476739239796652,0.17674902120334757,3.1030718348663569E-2,0.70090152242129167,2.2819817121080564E-4,0]
["Portugal",0.13531636132555108,0.1356311831866901,{"$f":"IF(ISERR(C53),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B53,C53)","v":0.1356311831866901},0.2893006627033432,{"$f":"SUM(I53:AY53*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833823824255818E-3},4.8445642303296323E-2,null,2.9366826386642104E-3,6.979845113611377E-2,0.10092000520954256,0.77693957243339318,6.1938855262052464E-2,8.0742750684293589E-4,0,6.0822627904615839E-3,0.24257754192740491,0,8.3230114475614731E-4,1.698709946154062E-2,4.4311189829239303E-2,3.9668196943109385E-2,2.3662387297018923E-4,0,0,8.516704321506639E-4,7.1323134386312844E-4,2.0001123676393085E-5,0.163019389157288,1.1018379396173269E-3,3.5259264452900531E-3,1.0542538309240837E-3,3.6618864171683683E-5,7.5457898145758085E-3,0,0,0.4803787663629977,1.8494095618314148E-7,1.6021820123314385E-5,0,0.58100473944988107,6.5962301123877909E-2,0,1.4308929747160264E-2,8.5292942824435306E-4,0.1331896724235252,4.2427100462259032E-2,9.1426785082766669E-3,5.7868811030649149E-3,1.7788811832537461E-4,0]
["Spain",0.13531636207043737,0.14231990960609453,{"$f":"IF(ISERR(C54),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B54,C54)","v":0.14231990960609453},0.29689448409462216,{"$f":"SUM(I54:AY54*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833824907204844E-3},4.9519330681967254E-2,null,2.9366826509273566E-3,6.97984518987394E-2,0.10092000211720147,0.77693956256194707,6.1938855648622844E-2,8.0742751747582585E-4,0,6.0822628533814252E-3,0.24257754805993287,0,8.3230114126837625E-4,1.6987099741692872E-2,4.4311190210763747E-2,3.9668197867909399E-2,2.3662385287205931E-4,0,0,8.5167042606149165E-4,7.1323136491029918E-4,2.000112485637034E-5,0.16301938892193929,1.1018379159643699E-3,3.5259264830246567E-3,1.0542538540641399E-3,3.661886221043906E-5,7.5457898652303229E-3,0,0,0.48037880548089734,1.8494097062789474E-7,1.6021820849158876E-5,0,0.58100473848675438,6.596230088737863E-2,0,1.4308929975223143E-2,8.5292948930665411E-4,0.13318967556517849,4.2427100859587979E-2,9.1426784459297181E-3,5.7868812320664214E-3,1.7788811585530497E-4,0]
["Sweden",0.13531635785427196,0.11924110068841065,{"$f":"IF(ISERR(C55),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B55,C55)","v":0.11924110068841065},0.27069272999437288,{"$f":"SUM(I55:AY55*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833824363961841E-3},4.5814671940793736E-2,null,2.9366824931073643E-3,6.9798451664713407E-2,0.10092000440538136,0.77693952809810585,6.1938854835491212E-2,8.0742751244898537E-4,0,6.0822628013339356E-3,0.24257754699838374,0,8.3230117931348368E-4,1.6987099468968047E-2,4.4311189616319524E-2,3.9668197333727492E-2,2.3662384637850416E-4,0,0,8.5167046949123832E-4,7.1323129892193618E-4,2.0001124352533076E-5,0.16301938093341406,1.1018378865874634E-3,3.5259265429519668E-3,1.0542538262918754E-3,3.6618862961618431E-5,7.5457899895141874E-3,0,0,0.48037877653057542,1.8494097801041923E-7,1.6021818243334533E-5,0,0.58100472410662796,6.5962299110530961E-2,0,1.4308929910740398E-2,8.5292942248991132E-4,0.13318967482416452,4.2427100747105109E-2,9.1426783746875965E-3,5.786881550480954E-3,1.7788811178367101E-4,0]
["Switzerland",0.44014653886879174,0.12410642721421294,{"$f":"IF(ISERR(C56),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B56,C56)","v":0.12410642721421294},0.61887798047271203,{"$f":"SUM(I56:AY56*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":3.5897593810815254E-2},0.1183250278644374,null,6.1063093862381547E-2,0.22158562359182277,2.0414320667278281E-2,1.5187074912306691,0.19490242600049323,2.4879920781833222E-4,0,3.707345439218316E-2,0.48748736747514548,0,1.5627861031931702E-5,8.3157436962856025E-5,2.2283385387021539E-4,7.0023757493280089E-2,3.2077768002084016E-3,0,0,3.741716447932187E-5,1.9835319361174335E-5,1.1587503969930312E-3,1.3137799211255852,2.2887152193707875E-4,3.3946307124235479E-6,1.0356752044470727E-4,1.6501810517273093E-5,5.269762537530843E-5,0,7.2525479876651408E-2,3.2966786936489877E-2,3.7349978362423842E-4,1.4699466747532808E-9,0,2.6638945148084046E-2,1.0772895784462777,0,0.26006042742773394,9.7842352814320273E-6,3.9057113365347271E-2,0.21629624184897298,5.6945750477641478E-2,0.41240457912258865,5.6964383424615034E-5,0]
["United Kingdom",0.13624776706303157,0.14187125823962798,{"$f":"IF(ISERR(C57),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B57,C57)","v":0.14187125823962798},0.29744866744823151,{"$f":"SUM(I57:AY57*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7886163253749656E-3},4.9602180335794492E-2,null,2.9366826225489962E-3,6.9798452568854086E-2,0.10092000560394621,0.77693954834113688,8.6021527290225358E-2,8.0742752106736384E-4,0,6.0822627516152108E-3,0.23101436674927411,0,8.3230115328428232E-4,1.6987099407776193E-2,4.4311188633090415E-2,3.9739452503038127E-2,2.3662386738507651E-4,0,0,8.516704531922692E-4,7.1323128660801265E-4,2.0001123655289076E-5,0.16301938336522226,1.1018379367210181E-3,3.5259261785759045E-3,1.0542538494460985E-3,3.6618863575031133E-5,7.545789792069278E-3,0,0,0.4803787905744919,1.8494095618037632E-7,1.6021820692591168E-5,0,0.58100475901840554,6.596229942699422E-2,0,1.4308930327230747E-2,8.5292943924192375E-4,0.13318967176270574,4.245049356581565E-2,9.1426784613393795E-3,5.7868813279518217E-3,1.7788812148376143E-4,0]
["United States",2.4312072712554676E-2,0.13595037618693939,{"$f":"IF(ISERR(C58),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B58,C58)","v":0.13595037618693939},0.16356768433065016,{"$f":"SUM(I58:AY58*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":3.9197623569095001E-2},5.6782271725729291E-2,null,1.4598345707501703E-3,6.2774020120469592E-2,1.1765126722160738E-3,2.493766960247585E-2,2.1803659771803185E-3,5.482831443553441E-3,0,4.2110096845684375E-3,0.16667699311513187,0,2.7004176891438059E-3,3.1929465756815822E-3,5.0856580700341179E-2,2.8937264478095508E-2,6.0441815528183254E-4,0,0,2.0764519439727937E-2,7.508765086967073E-3,7.5033201503189387E-3,6.0988671099829701E-2,9.5715469469153953E-3,2.9042964400766277E-3,2.2928175593169339E-2,1.0627666119198187E-4,2.3989478479209632E-2,0,9.4009719736401931E-2,3.0019021002700076E-2,8.9702313325498869E-4,0,1.5876370317337511E-2,2.3575608063127876E-2,1.6180079122624997E-2,0,0.90304527566061676,7.9009572229547364E-4,1.6353663886113347E-2,2.8552333183330669E-2,9.785335653314306E-2,1.3731049646921791E-2,4.0514552558080629E-3,1.3164191719637164E-3]
["EU",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.13546616731214708},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.14331896637358865},{"$f":"IF(ISERR(C59),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B59,C59)","v":0.14331896637358865},{"$f":"(1+B59)*(1+D59)-1","v":0.29820000476350428},{"$f":"SUM(F$38:F$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.7842242953615722E-3},{"$f":"(E59*$E$64+F59*$F$64)/($E$64+$F$64)","v":4.9704640666848772E-2}]
["Europe",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.14779336448283051},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.14299436151926395},{"$f":"IF(ISERR(C60),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B60,C60)","v":0.14299436151926395},{"$f":"(1+B60)*(1+D60)-1","v":0.31192134379310055},{"$f":"SUM(F$38:F$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":9.6868005145281447E-3},{"$f":"(E60*$E$64+F60*$F$64)/($E$64+$F$64)","v":5.2419658179719636E-2}]
["EU",{"$f":"VLOOKUP(\"France\",A38:B53,2,FALSE)","v":0.1353163604206197},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"(1+B61)*(1+C61)-1","v":{"$error":"#REF!"}},{"$f":"F39","v":8.7833825056526198E-3},{"$f":"(E61*$E$64+F61*$F$64)/($E$64+$F$64)","v":{"$error":"#REF!"}}]
[]
[]
["Value of production in non-CDI countries, poverty-weighted",null,null,null,{"$f":"SUMPRODUCT($I$64:$AY$64,$I$65:$AY$65)","v":59742.295359628435},{"$f":"SUM(I64:AY64)-E64","v":362794.04643851757},null,null,10330.654103660509,7862.2526646035931,7463.8643516318507,4062.9321801440024,3949.2323220829608,30684.371045395477,25.008273370283842,1325.2212782631539,3412.8772507544072,20296.306307509003,7725.2205716825993,5133.439804361291,4237.8742452113938,16837.3703779395,1406.7693444891074,15278.297413670269,6668.6826252660749,7027.4610362215753,11228.541227706042,9870.2379153067232,4170.1249985565109,6611.7321479646034,5983.1783820803275,12033.13966533313,9787.9836814743976,6748.9807009357619,63810.356356092816,959.07037092197675,2114.3277096163406,10787.651521201338,30263.310103773721,1968.0897510307232,1233.3415176851022,6021.2409663114549,749.59276474329965,10707.86799410208,1768.667451792981,1415.9135182468672,29883.897580004264,14403.816469412588,11315.405040722575,11349.143484128024,3622.8952827453536]
["PSE commodity (I.e., corresponds to product groups covered in agricultural subsidy estimates)?",null,null,null,null,null,null,null,1,0,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,0,0,1,1,1,0,0,0,1,0,0,1,0,0]
[]
[]
["Agricultural commodities--details"]
[{"$f":"\"Million $, \"&Index_year-4&\"-\"&Index_year-2&\" average\"","v":"Million $, 2001-2003 average"},null,null,null,null,"Elasticity of substition between imports and domestically produced goods:",null,null,null,null,null,3.6,null,{"$f":"\"Imports and exports of agricultural commodities, annual average, \" & Index_year-4&\"-\"&Index_year-2","v":"Imports and exports of agricultural commodities, annual average, 2001-2003"}]
[]
["Country name","Market price support","Payments based on output","Payments based on input use","Payments based on current A/An/R/I","Payments based on non-current A/An/R/I, production required","Payments based on non-current A/An/R/I, production not required","Transfers to producers from consumers","Total value of production (at farm gate)","Export subsidies","Other trade-distorting subsidies","Total trade-distorting subsidies","Subsidy rate","Country name","Imports","Exports","Apparent consumption","Import share of consumption","Import price elasticity","Tariff equivalent of subsidies"]
["Australia",5.1099934819604974E-2,0,303.05392353235419,9.6909068514707926,0.78145809904510977,523.41517276060165,-2.4767739390734646E-2,20970.608825498304,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Transfers to producers from consumers]]","v":2.6332195428870327E-2},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":574.84314581364833},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Other trade-distorting subsidies]]","v":574.86947800907717},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total value of production (at farm gate)]]","v":2.7413103872792166E-2},"Australia",827.97572900000011,9597.3916030000019,{"$f":"I72/(1+B38)+O72-P72","v":11961.326895433316},{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Apparent consumption]]","v":6.9221060191583833E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Import share of consumption]])","v":3.3508041833102982},{"$f":"(1+1/(1+(1+B38)*O72/I72*(1+1/M72)))^(1/S72)-1","v":0.10574750824405466}]
["Austria",47156.888617872901,3934.8606273709133,7855.2937017272643,34683.025974007993,9.263854076950233E-4,5.9496106601984353,-46395.135357738567,242458.63503235482,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Transfers to producers from consumers]]","v":761.75326013433369},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":46476.155571628973},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Other trade-distorting subsidies]]","v":47237.908831763307},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total value of production (at farm gate)]]","v":0.19482873367434267},"Austria",33188.100952333327,19050.285726333357,227698.23223790198,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Apparent consumption]]","v":0.14575475894629689},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Import share of consumption]])","v":3.0752828677933315},0.14389817412601835]
["Belgium",47156.888617872901,3934.8606273709133,7855.2937017272643,34683.025974007993,9.263854076950233E-4,5.9496106601984353,-46395.135357738567,242458.63503235482,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Transfers to producers from consumers]]","v":761.75326013433369},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":46476.155571628973},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Other trade-distorting subsidies]]","v":47237.908831763307},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total value of production (at farm gate)]]","v":0.19482873367434267},"Belgium",33188.100952333327,19050.285726333357,227698.23172228521,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Apparent consumption]]","v":0.14575475927635476},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Import share of consumption]])","v":3.0752828666051228},0.14389817403703598]
["Canada",2129.1695840209686,6.3869419961509175,326.19138859047195,1673.638927983505,1.7503142548833728E-5,549.08999157776054,-2090.1180060748388,20926.646533137889,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Transfers to producers from consumers]]","v":39.051577946129783},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2280.7622631105796},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Other trade-distorting subsidies]]","v":2319.8138410567094},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total value of production (at farm gate)]]","v":0.11085454314828817},"Canada",6313.2524676666681,10735.517991666668,14680.088179556093,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Apparent consumption]]","v":0.43005548675509203},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Import share of consumption]])","v":2.0518002476816686},0.10700019612694733]
["Denmark",47156.888617872901,3934.8606273709133,7855.2937017272643,34683.025974007993,9.263854076950233E-4,5.9496106601984353,-46395.135357738567,242458.63503235482,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Transfers to producers from consumers]]","v":761.75326013433369},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":46476.155571628973},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Other trade-distorting subsidies]]","v":47237.908831763307},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total value of production (at farm gate)]]","v":0.19482873367434267},"Denmark",33188.100952333327,19050.285726333357,227698.23182713139,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Apparent consumption]]","v":0.14575475920924036},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Import share of consumption]])","v":3.0752828668467349},0.14389817405512972]
["Finland",47156.888617872901,3934.8606273709133,7855.2937017272643,34683.025974007993,9.263854076950233E-4,5.9496106601984353,-46395.135357738567,242458.63503235482,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Transfers to producers from consumers]]","v":761.75326013433369},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":46476.155571628973},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Other trade-distorting subsidies]]","v":47237.908831763307},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total value of production (at farm gate)]]","v":0.19482873367434267},"Finland",33188.100952333327,19050.285726333357,227698.23216774018,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Apparent consumption]]","v":0.14575475899120902},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Import share of consumption]])","v":3.0752828676316475},0.14389817411391026]
["France",47156.888617872901,3934.8606273709133,7855.2937017272643,34683.025974007993,9.263854076950233E-4,5.9496106601984353,-46395.135357738567,242458.63503235482,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Transfers to producers from consumers]]","v":761.75326013433369},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":46476.155571628973},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Other trade-distorting subsidies]]","v":47237.908831763307},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total value of production (at farm gate)]]","v":0.19482873367434267},"France",33188.100952333327,19050.285726333357,227698.23193885971,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Apparent consumption]]","v":0.14575475913772057},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Import share of consumption]])","v":3.0752828671042058},0.14389817407441141]
["Germany",47156.888617872901,3934.8606273709133,7855.2937017272643,34683.025974007993,9.263854076950233E-4,5.9496106601984353,-46395.135357738567,242458.63503235482,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Transfers to producers from consumers]]","v":761.75326013433369},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":46476.155571628973},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Other trade-distorting subsidies]]","v":47237.908831763307},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total value of production (at farm gate)]]","v":0.19482873367434267},"Germany",33188.100952333327,19050.285726333357,227698.23229713272,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Apparent consumption]]","v":0.14575475890838194},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Import share of consumption]])","v":3.075282867929825},0.14389817413624018]
["Greece",47156.888617872901,3934.8606273709133,7855.2937017272643,34683.025974007993,9.263854076950233E-4,5.9496106601984353,-46395.135357738567,242458.63503235482,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Transfers to producers from consumers]]","v":761.75326013433369},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":46476.155571628973},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Other trade-distorting subsidies]]","v":47237.908831763307},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total value of production (at farm gate)]]","v":0.19482873367434267},"Greece",33188.100952333327,19050.285726333357,227698.23153999378,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Apparent consumption]]","v":0.14575475939304361},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Import share of consumption]])","v":3.0752828661850429},0.14389817400557714]
["Ireland",47156.888617872901,3934.8606273709133,7855.2937017272643,34683.025974007993,9.263854076950233E-4,5.9496106601984353,-46395.135357738567,242458.63503235482,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Transfers to producers from consumers]]","v":761.75326013433369},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":46476.155571628973},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Other trade-distorting subsidies]]","v":47237.908831763307},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total value of production (at farm gate)]]","v":0.19482873367434267},"Ireland",33188.100952333327,19050.285726333357,227698.23195762414,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Apparent consumption]]","v":0.14575475912570901},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Import share of consumption]])","v":3.0752828671474477},0.14389817407764949]
["Italy",47156.888617872901,3934.8606273709133,7855.2937017272643,34683.025974007993,9.263854076950233E-4,5.9496106601984353,-46395.135357738567,242458.63503235482,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Transfers to producers from consumers]]","v":761.75326013433369},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":46476.155571628973},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Other trade-distorting subsidies]]","v":47237.908831763307},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total value of production (at farm gate)]]","v":0.19482873367434267},"Italy",33188.100952333327,19050.285726333357,227698.23175989249,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Apparent consumption]]","v":0.14575475925228151},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Import share of consumption]])","v":3.0752828666917864},0.14389817404352612]
["Japan",39.652884792549877,2.3462620183915153,1.375820880585503,0,9.9775970046020966E-7,1.6175624410261014,-39.646233102507345,73.596706476358762,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Transfers to producers from consumers]]","v":6.6516900425312997E-3},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":4.5308646183699199},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Other trade-distorting subsidies]]","v":4.5375163084124512},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total value of production (at farm gate)]]","v":6.1653795742476918E-2},"Japan",20482.545391,522.12317366666673,20008.495614411429,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Apparent consumption]]","v":1.0236924247441737},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Import share of consumption]])","v":-8.5292729079025173E-2},-1.5964308246525505E-3]
["Netherlands",47156.888617872901,3934.8606273709133,7855.2937017272643,34683.025974007993,9.263854076950233E-4,5.9496106601984353,-46395.135357738567,242458.63503235482,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Transfers to producers from consumers]]","v":761.75326013433369},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":46476.155571628973},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Other trade-distorting subsidies]]","v":47237.908831763307},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total value of production (at farm gate)]]","v":0.19482873367434267},"Netherlands",33188.100952333327,19050.285726333357,227698.23248083741,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Apparent consumption]]","v":0.14575475879078845},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Import share of consumption]])","v":3.0752828683531614},0.14389817416794304]
["New Zealand",21.362693135174709,0,17.666916511312071,3.1192447111184466E-2,3.2185364357179273E-7,0,-19.521716105498751,6983.6411797034452,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Transfers to producers from consumers]]","v":1.8409770296759582},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":17.698109119350075},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Other trade-distorting subsidies]]","v":19.539086149026033},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total value of production (at farm gate)]]","v":2.7978364933485523E-3},"New Zealand",500.399247,5546.1848806666667,1924.0461185637441,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Apparent consumption]]","v":0.26007653463812835},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Import share of consumption]])","v":2.6637244753027378},1.3882446072710275E-2]
["Norway",1185.0814560976435,307.68252137760231,118.90561009159505,861.59311599161265,138.33191114364021,0,-1278.5843851519537,2289.0251574310901,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Transfers to producers from consumers]]","v":-93.502929054310243},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1357.3472030326302},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Other trade-distorting subsidies]]","v":1263.84427397832},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total value of production (at farm gate)]]","v":0.55213210299387783},"Norway",923.96211833333336,192.65431033333331,2229.0785398327816,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Apparent consumption]]","v":0.41450406606249329},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Import share of consumption]])","v":2.1077853621750244},0.15937224805673833]
["Portugal",47156.888617872901,3934.8606273709133,7855.2937017272643,34683.025974007993,9.263854076950233E-4,5.9496106601984353,-46395.135357738567,242458.63503235482,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Transfers to producers from consumers]]","v":761.75326013433369},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":46476.155571628973},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Other trade-distorting subsidies]]","v":47237.908831763307},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total value of production (at farm gate)]]","v":0.19482873367434267},"Portugal",33188.100952333327,19050.285726333357,227698.23176863624,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Apparent consumption]]","v":0.14575475924668443},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Import share of consumption]])","v":3.0752828667119361},0.14389817404503491]
["Spain",47156.888617872901,3934.8606273709133,7855.2937017272643,34683.025974007993,9.263854076950233E-4,5.9496106601984353,-46395.135357738567,242458.63503235482,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Transfers to producers from consumers]]","v":761.75326013433369},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":46476.155571628973},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Other trade-distorting subsidies]]","v":47237.908831763307},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total value of production (at farm gate)]]","v":0.19482873367434267},"Spain",33188.100952333327,19050.285726333357,227698.23162851826,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Apparent consumption]]","v":0.1457547593363771},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Import share of consumption]])","v":3.0752828663890428},0.14389817402085425]
["Sweden",47156.888617872901,3934.8606273709133,7855.2937017272643,34683.025974007993,9.263854076950233E-4,5.9496106601984353,-46395.135357738567,242458.63503235482,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Transfers to producers from consumers]]","v":761.75326013433369},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":46476.155571628973},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Other trade-distorting subsidies]]","v":47237.908831763307},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total value of production (at farm gate)]]","v":0.19482873367434267},"Sweden",33188.100952333327,19050.285726333357,227698.23242160649,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Apparent consumption]]","v":0.14575475882870348},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Import share of consumption]])","v":3.0752828682166675},0.14389817415772121]
["Switzerland",2593.0672682297882,239.55030133341953,154.95027223167165,621.23802369189468,57.832038547944059,866.15394977163817,-2625.6992121792232,4711.2441856784762,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Transfers to producers from consumers]]","v":-32.631943949435026},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1477.7315914167768},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Other trade-distorting subsidies]]","v":1445.0996474673418},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total value of production (at farm gate)]]","v":0.30673418538997466},"Switzerland",2131.9636323333334,582.16660033333335,4821.1614789673704,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Apparent consumption]]","v":0.4422095467314594},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Import share of consumption]])","v":2.0080456317667461},0.12410642721421294]
["United Kingdom",47156.888617872901,3934.8606273709133,7855.2937017272643,34683.025974007993,9.263854076950233E-4,5.9496106601984353,-46395.135357738567,242458.63503235482,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Transfers to producers from consumers]]","v":761.75326013433369},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":46476.155571628973},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Other trade-distorting subsidies]]","v":47237.908831763307},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total value of production (at farm gate)]]","v":0.19482873367434267},"United Kingdom",33188.100952333327,19050.285726333357,227523.17188906379,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Apparent consumption]]","v":0.14586690523335025},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Import share of consumption]])","v":3.0748791411599394},0.14386795050418888]
["United States",14311.985026041666,4731.943766276042,8050.234212239583,5623.4140218098955,-5.0862630208333337E-4,7622.4965616861982,-13872.227213541666,201688.80729166666,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Transfers to producers from consumers]]","v":439.7578125},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":22216.840026855465},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Other trade-distorting subsidies]]","v":22656.597839355465},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106[[#This Row],[Total value of production (at farm gate)]]","v":0.1123344331477515},"United States",19418.513878666668,36215.284796,180104.94747944392,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Apparent consumption]]","v":0.10781777041901072},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107[[#This Row],[Import share of consumption]])","v":3.2118560264915614},0.13595037618693939]
["EU",null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"Austria\",$A$71:$T$92,COLUMN(),FALSE)","v":242458.63503235482},null,null,{"$f":"VLOOKUP(\"Austria\",$A$71:$T$92,COLUMN(),FALSE)","v":47237.908831763307},{"$f":"L93/I93","v":0.19482873367434267}]
["Europe",null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"Austria\",$A$71:$T$92,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$71:$T$92,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$71:$T$92,COLUMN(),FALSE)","v":249458.90437546439},null,null,{"$f":"VLOOKUP(\"Austria\",$A$71:$T$92,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$71:$T$92,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$71:$T$92,COLUMN(),FALSE)","v":49946.852753208972},{"$f":"L94/I94","v":0.2002207653330875}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: U.N. Statistics Division, COMTRADE database."]
[]
["Source: OECD, PSE-CSE database, http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE and http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE_EE",null,null,null,null,null,null,null,null,null,null,null,null,"\"Agricultural commodities\" are goods in Standard International Trade Classificiation, Revision 2 (SITC2) categories 00, 01, 02 (excluding 025), 041-045, 054.1, 054.2, 054.4, 054.81, 057, 06, 08 (excluding 081.42), and 22, per the definition in OECD, Agric"]
[]
["Calculations based on William Cline, World Trade and Global Poverty, ch. 3."]
[]
[]
[]
[{"$f":"\"EU agricultural subsidy breakout, \"&Index_year-2","v":"EU agricultural subsidy breakout, 2003"}]
["Country name","Payments","GDP, (current US$) (billion)","Share of GDP from agriculture (% of GDP)","Estimated share of EU subsidies","Estimated trade-distorting subsidies ($)","Estimated share of EU production","Estimated production (farmgate prices)","Estimated subsidy rate","Tariff equivalent of subsidies"]
["Austria",1124.5,198.70446387199999,1.8502123653888702E-2,{"$f":"B106/$B$132","v":2.548615203299941E-2},{"$f":"E106*$L$77/1000","v":1.2039125262072852},{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":2.199223878013103E-2},{"$f":"G106*$I$77/1000","v":5.3322081959361896},{"$f":"F106/H106","v":0.22578123020868116},{"$f":"(1+1/(1+(1+$B$43)*$O$77/$I$77*(1+1/I106)))^(1/$S$77)-1","v":0.15131876413457612}]
["Belgium",1017,239.65974528000001,1.1174494400620461E-2,2.3049725760391642E-2,{"$f":"E107*$L$77/1000","v":1.0888208440665266},{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":1.6020025945438894E-2},{"$f":"G107*$I$77/1000","v":3.8841936239140238},{"$f":"F107/H107","v":0.28032094933757284},0.16153578201893448]
["Denmark",1220.0999999999999,162.583494656,1.9826553761959076E-2,2.765287158333711E-2,1.3062638267901365,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":1.9282526005932363E-2},4.6752149353742452,0.27940187667234423,0.16138725900771744]
["Finland",874.4,129.41311999999999,3.0641660094261169E-2,1.9817777979239382E-2,0.93615038943143636,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":2.3720882257274051E-2},5.7513327338618705,0.16277103634079534,0.13443983067331877]
["France",10419.1,1375.4913259519999,2.4883434176445007E-2,0.23614296722723357,11.154899957142129,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":0.20474269374078813},49.641634057238946,0.22470855702050518,0.15108451527356825]
["Germany",5843.3,1907.972374528,9.8684206604957581E-3,0.13243506640678121,6.2559555930520503,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":0.11263152791496717},27.308486519871508,0.2290846689178396,0.15203087409342908]
["Greece",2757.1,142.06854758399999,7.3564335703849792E-2,6.2488101174017492E-2,2.9518072263282402,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":6.251806067182504E-2},15.158043655360643,0.19473536911765876,0.14387351430054607]
["Ireland",1945.2,112.702201856,2.1922940388321877E-2,4.4086850097457053E-2,2.0825706055832915,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":1.4779898220061965E-2},3.5835139483533545,0.58115320202402032,0.18897063531108627]
["Italy",5372.7,1129.1235450879999,2.5187807157635689E-2,0.12176918544036988,5.7521216803502719,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":0.17012653734993546},41.248648028646286,0.13944994454983226,0.12603196720914811]
["Luxembourg",43.3,21.987913727999999,6.0930713079869747E-3,9.8136983817596652E-4,4.6357858945998615E-2,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":8.0142064252168804E-4},0.19431135507256128,0.23857514106001318,0.15400177453629871]
["Netherlands",1359.7,394.10833817600002,2.346351370215416E-2,3.0816826073160782E-2,1.4557224205282755,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":5.5315763589853732E-2},13.411784535768367,0.10854054631178703,0.11211832702559987]
["Portugal",849.5,119.43211008,3.1547162681818008E-2,1.9253433661212092E-2,0.90949194398673971,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":2.2538325679159268E-2},5.4646116800836282,0.16643304176607499,0.1356311831866901]
["Spain",6459.1,637.03751065599999,3.9607767015695572E-2,0.14639182267349624,6.9152435731662756,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":0.15093348637100712},36.59512708618891,0.18896624014665891,0.14231990960609453]
["Sweden",865.6,262.59275775999998,1.9728293642401695E-2,1.9618330991342189E-2,0.92672893080037899,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":3.0989352863545955E-2},7.5136361958313485,0.12333960636988771,0.11924110068841065]
["United Kingdom",3971.4,1614.5543331839999,9.6920719370245934E-3,9.0009519060786011E-2,4.2518614553842706,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":9.3607259967558337E-2},22.695888480852982,0.18734060395878682,0.14187125823962798]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Total",{"$f":"SUM(B106:B120)","v":44122},null,null,null,{"$f":"SUM(F106:F130)","v":47.237908831763306},{"$f":"SUM(G106:G130)","v":{"$error":"#VALUE!"}},{"$f":"SUM(H107:H130)","v":{"$error":"#VALUE!"}},{"$f":"F132/H132","v":{"$error":"#VALUE!"}},{"$f":"(1+1/(1+(1+$B$43)*$O$77/$I$77*(1+1/I132)))^(1/$S$77)-1","v":{"$error":"#VALUE!"}}]
[]
["Source: Commission of the European Community, 4th FINANCIAL REPORT FROM THE COMMISSION TO THE EUROPEAN PARLIAMENT AND THE COUNCIL on the EUROPEAN AGRICULTURAL GUARANTEE FUND \n2011 FINANCIAL YEAR, http://eur-lex.europa.eu/LexUriServ/LexUriServ.do?uri=COM:2012:0484:FIN:EN:PDF, Annex 5;GDP and Agricultural GDP share from World Development Indicators."]
[]
[]
["Impediments to imports, from Doing Business"]
[]
[null,"Indicators",null,null,"Scores"]
["Country name","Trading Across Borders - Cost to import (US$ per container)","Trading Across Borders - Documents to import (number)","Trading Across Borders - Time to import (days)","Trading Across Borders - Cost to import (US$ per container)2","Trading Across Borders - Documents to import (number)3","Trading Across Borders - Time to import (days)4","Overall"]
["Australia",8,930,7,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.5549654806160387},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":4.8819581905083762}]
["Austria",9,858,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.8990971853425389},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":5.5222369405687246}]
["Belgium",10,1211,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":5.3125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":4.2118959107806688},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":4.8035865157147679}]
["Canada",11,1385,4,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":3.3802442910249599},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":4.7110284000386233}]
["Denmark",5,603,3,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":7.65625},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":7.1178969729155606},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":7.2353217182445801}]
["Finland",8,420,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":7.992565055762082},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":6.3763095640419056}]
["France",20,1028,13,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":0.625},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.0865639936271911},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":-3.2954545454545436},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":0.80536981605754909}]
["Germany",7,740,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":6.4630908125331921},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":6.0227348162989429}]
["Greece",19,998,6,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":1.09375},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.2299522039298996},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":3.3957795225220879}]
["Ireland",12,1090,4,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":4.375},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":4.7902283590015928},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":5.0247730893641673}]
["Italy",18,1217,4,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":1.5625},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":4.1832182687201271},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":3.8849363926036786}]
["Japan",11,859,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.8943175783324486},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":5.2081437382320281}]
["Netherlands",6,880,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":7.1875},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.7939458311205527},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":5.9559364891613962}]
["New Zealand",9,725,6,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":6.5347849176845463},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":5.3932237604403035}]
["Norway",7,568,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":7.2851832182687204},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":6.2967656182107854}]
["Portugal",17,580,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":2.03125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":7.227827934147637},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":4.7151471901704243}]
["Spain",10,1000,7,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":5.3125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.220392989909719},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":4.4579340269396033}]
["Sweden",6,561,3,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":7.1875},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":7.3186404673393524},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":7.1459862163858441}]
["Switzerland",9,1238,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":4.0828465215082312},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":4.9168200526239563}]
["United Kingdom",8,940,4,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.5071694105151359},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":5.8887534398686814}]
["United States",5,960,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$165)*Standard_mean","v":7.65625},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$165)*Standard_mean","v":5.4115772703133302},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Time to import (days)]]/D$165)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$167:$G$167)","v":5.9847303022256551}]
["EU",{"$f":"SUM(B$141:B$161*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A162&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A162&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":12.393142545929635},{"$f":"SUM(C$141:C$161*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A162&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A162&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":924.28210802204183},{"$f":"SUM(D$141:D$161*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A162&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A162&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":5.3512137402125211},{"$f":"(2-B162/B$165)*Standard_mean","v":4.1907144315954836},5.5822947571968262,4.5271677656917397,5.9711586580369591]
["Europe",{"$f":"SUM(B$141:B$161*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A163&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A163&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":12.19810255204936},{"$f":"SUM(C$141:C$161*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A163&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A163&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":925.55485606003685},{"$f":"SUM(D$141:D$161*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A163&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A163&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":5.3350841092636747},4.2821394287268619,5.5762115217523451,4.5436639791621509,5.8832650985630162]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Documents_to_import__number\"))","v":10.666666666666666},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Cost_to_import__US__per_container\"))","v":1046.1111111111111},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Time_to_import__days\"))","v":4.8888888888888893},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL242984899499104109[Trading Across Borders - Cost to import (US$ per container)2])","v":5.2008928571428568},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL242984899499104109[Trading Across Borders - Documents to import (number)3])","v":5.7231621273044535},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL242984899499104109[Trading Across Borders - Time to import (days)4])","v":4.5941558441558454}]
[]
["Weight",null,null,null,{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331}]
[]
[]
["Services Trade Restrictions Index"]
[null,"STRI","Score"]
["Australia",15.9,{"$f":"(2-B172/$B$196)*Standard_mean","v":5.8051592730115313}]
["Austria",17.5,5.3830369357045154]
["Belgium",22.3,4.1166699237834674]
["Canada",23.1,3.905608755129959]
["Denmark",21.8,4.248583154191909]
["Finland",24.7,3.4834864178229443]
["France",26.2,3.0877467265976168]
["Germany",18.3,5.1719757670510074]
["Greece",18,5.251123705296072]
["Ireland",13.3,6.4911080711354305]
["Italy",27.9,2.6392417432089124]
["Japan",24.7,3.4834864178229443]
["Netherlands",12,6.834082470197381]
["New Zealand",10.3,7.2825874535860855]
["Norway",23.3,3.852843462966582]
["Portugal",23.9,3.6945475864764523]
["Spain",14.5,6.1745163181551703]
["Sweden",15.3,5.9634551495016623]
["Switzerland",12.9,6.5966386554621845]
["United Kingdom",15.3,5.9634551495016623]
["United States",19.2,4.93453195231581]
["EU",{"$f":"SUM(B$172:B$192*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A193&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A193&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":17.996481219068535},5.2520520528156105]
["Europe",{"$f":"SUM(B$172:B$192*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A194&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A194&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":17.96630785553263},5.26001258452823]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!STRI\"))","v":18.951851851851853}]

{"sheet":"Trade 2004","index":32,"n_rows":186,"n_cols":51,"rows_kept":186,"cut":false,"hidden":false,"merged":[[97,13,97,19],[123,0,123,8],[128,1,128,3],[128,4,128,7],[2,1,2,2],[35,6,36,6],[97,0,97,9]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Trade"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2004}]
[]
[null,"Measured protection"]
["Country name","Ad valorem protection","Score","Impediments to imports","Services trade restrictions","Composite"]
["Australia",{"$f":"G38","v":6.1573407767281985E-2},{"$f":"(2-B5/$B$29)*Standard_mean","v":5.4168195140367814},{"$f":"H131","v":4.8819581905083762},{"$f":"C162","v":5.8051592730115313},{"$f":"SUMPRODUCT(C5:E5,$C$31:$E$31)","v":5.3985043184675749}]
["Austria",{"$f":"G39","v":5.1036574386421646E-2},6.2011225254524627,{"$f":"H132","v":5.5222369405687246},{"$f":"C163","v":5.3830369357045154},{"$f":"SUMPRODUCT(C6:E6,$C$31:$E$31)","v":6.0140011286235024}]
["Belgium",5.2292266650145226E-2,6.1076558084368271,4.8035865157147679,4.1166699237834674,5.6957739112649]
["Canada",5.3447946575101379E-2,6.0216334511864789,4.7110284000386233,3.905608755129959,5.5933047327859322]
["Denmark",5.2396922727974138E-2,6.0998657946786841,7.2353217182445801,4.248583154191909,6.0103874550635741]
["Finland",4.8408682912498995E-2,6.3967280856974362,6.3763095640419056,3.4834864178229443,6.0300205620061833]
["France",5.0385986075277028E-2,6.2495486847338109,0.80536981605754909,3.0877467265976168,5.1738010813822539]
["Germany",5.1594557458866548E-2,6.1595893827881367,6.0227348162989429,5.1719757670510074,6.0190308600098463]
["Greece",5.0493159223860141E-2,6.2415713142906837,3.3957795225220879,5.251123705296072,5.7620413891952831]
["Ireland",5.6636979280153071E-2,5.7842596725882158,5.0247730893641673,6.4911080711354305,5.7776798995036112]
["Italy",4.7942390941081825E-2,6.4314362550460906,3.8849363926036786,2.6392417432089124,5.6390994582611418]
["Japan",9.3143064655254793E-2,3.0669506234863664,5.2081437382320281,3.4834864178229443,3.3866667371216463]
["Netherlands",4.3854536367941212E-2,6.7357133121140418,5.9559364891613962,6.834082470197381,6.6505373540053778]
["New Zealand",1.54403989125458E-2,8.8507029648427178,5.3932237604403035,7.2825874535860855,8.2225036253853379]
["Norway",0.13291472842116764,0.10657016257122565,6.2967656182107854,3.852843462966582,1.3486287570755902]
["Portugal",4.7811986646804E-2,6.4411428221907707,4.7151471901704243,3.6945475864764523,5.8820689637239383]
["Spain",4.9589177257119678E-2,6.3088586816763996,4.4579340269396033,6.1745163181551703,6.060700304394147]
["Sweden",4.6083611486939707E-2,6.5697934132877078,7.1459862163858441,5.9634551495016623,6.5660252307017188]
["Switzerland",0.11715748165170302,1.2794515820838159,4.9168200526239563,6.5966386554621845,2.3987710250736294]
["United Kingdom",5.001853025131861E-2,6.27690004342724,5.8887534398686814,5.9634551495016623,6.1892011062417227]
["United States",5.7918666591138535E-2,5.6888580294792801,5.9847303022256551,4.93453195231581,5.631551303927143]
[{"$f":"'CDI 2013'!B30","v":"EU"},5.0200601611392552E-2,6.2633476685498017,5.9711586580369591,5.2520520528156105,6.1004120902689234]
[{"$f":"'CDI 2013'!B31","v":"Europe"},5.2888629008445036E-2,6.063265926144572,5.8832650985630162,5.26001258452823,5.9403591549948338]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Measured_protection\"))","v":6.7173230419204727E-2}]
[]
["Weight",null,0.75,{"$f":"1/8","v":0.125},{"$f":"1/8","v":0.125}]
[]
[]
["Overall protection, 2001, including quotas on textitles and apparel",null,null,null,null,null,null,null,"Details by sector"]
[]
[null,null,"Agricultural commodities",null,null,"Everything else","Total"]
["Country name","Tariffs","Subsidies, preliminary","Subsidies","Total","Tariffs",null,null,"Animal products nec","Beverages and tobacco products","Bovine cattle, sheep and goats, horses","Bovine meat products","Cereal grains nec","Chemical, rubber, plastic products","Coal","Crops nec","Dairy products","Electricity","Electronic equipment","Ferrous metals","Fishing","Food products nec","Forestry","Gas","Gas manufacture, distribution","Leather products","Machinery and equipment nec","Manufactures nec","Meat products nec","Metal products","Metals nec","Mineral products nec","Minerals nec","Motor vehicles and parts","Oil","Oil seeds","Paddy rice","Paper products, publishing","Petroleum, coal products","Plant-based fibers","Processed rice","Sugar","Sugar cane, sugar beet","Textiles","Transport equipment nec","Vegetable oils and fats","Vegetables, fruit, nuts","Wearing apparel","Wheat","Wood products","Wool, silk-worm cocoons"]
["Australia",{"$f":"SUMPRODUCT(I38:AY38,$I$64:$AY$64,$I$65:$AY$65)/$E$64","v":1.157054808565105E-2},{"$f":"IF(ISNA(VLOOKUP(A38,$A$106:$J$120,10,FALSE)),T72,VLOOKUP(A38,$A$106:$J$120,10,FALSE))","v":0.11027890781382044},{"$f":"IF(ISERR(C38),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B38,C38)","v":0.11027890781382044},{"$f":"IF(ISNA(D38),B38,(1+B38)*(1+D38)-1)","v":0.12312544330516428},{"$f":"SUM(I38:AY38*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":5.1437464459530673E-2},{"$f":"(E38*$E$64+F38*$F$64)/($E$64+$F$64)","v":6.1573407767281985E-2},null,0,0.16060183510247678,0,0,0,1.6118582958969899E-2,0,0,9.5761927810370379E-3,0,5.5975722007144757E-3,1.4568312981730289E-2,2.2157997176995694E-4,1.2234069509530026E-2,1.2842326692859322E-7,0,0.2710160953503436,2.4131931475887318E-2,3.5627652818030132E-2,4.3091422627015491E-3,2.352313636205766E-3,4.0430398849745794E-2,5.9243842590853534E-3,4.0415430792056138E-2,5.307039532827568E-3,7.5596083720605362E-2,1.5754365932018288E-2,7.7060799304575767E-3,0,1.8176374475703135E-2,0,0,0,0.1052571660739632,0,0.7834612496000265,4.9105650553178054E-3,5.3603948392732473E-3,1.6577026951974042E-3,0.19672399500809842,0,2.8714344810903451E-2,0]
["Austria",{"$f":"SUMPRODUCT(I39:AY39,$I$64:$AY$64,$I$65:$AY$65)/$E$64","v":0.13531635883087029},{"$f":"IF(ISNA(VLOOKUP(A39,$A$106:$J$120,10,FALSE)),T73,VLOOKUP(A39,$A$106:$J$120,10,FALSE))","v":0.15177184529298748},{"$f":"IF(ISERR(C39),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B39,C39)","v":0.15177184529298748},{"$f":"IF(ISNA(D39),B39,(1+B39)*(1+D39)-1)","v":0.30762541760194706},{"$f":"SUM(I39:AY39*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833825056526198E-3},{"$f":"(E39*$E$64+F39*$F$64)/($E$64+$F$64)","v":5.1036574386421646E-2},null,2.9366825655592083E-3,6.9798451483113033E-2,0.10092000104867743,0.7769395582304367,6.1938854098660269E-2,8.0742750251620074E-4,0,6.0822627447751874E-3,0.2425775402812464,0,8.3230113023686288E-4,1.6987099631275319E-2,4.4311190396616622E-2,3.9668197279699592E-2,2.3662387069235506E-4,0,0,8.5167046409225238E-4,7.1323128536894109E-4,2.0001124559832891E-5,0.16301938495766877,1.1018379085337778E-3,3.5259262883960778E-3,1.0542538214532897E-3,3.6618863400739054E-5,7.5457897009130991E-3,0,0,0.48037876463369628,1.8494097743384706E-7,1.6021818966278444E-5,0,0.58100473816485931,6.5962296940082099E-2,0,1.4308929757544653E-2,8.5292945769773983E-4,0.13318967056062175,4.2427101713126053E-2,9.1426783856684915E-3,5.7868812211078454E-3,1.7788811798154816E-4,0]
["Belgium",0.13531636157195948,0.15959439533493058,{"$f":"IF(ISERR(C40),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B40,C40)","v":0.15959439533493058},0.3165064898108898,{"$f":"SUM(I40:AY40*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833824409358722E-3},5.2292266650145226E-2,null,2.936682509987553E-3,6.9798451460227839E-2,0.10092000373453922,0.77693957897460864,6.1938857124327985E-2,8.074275154952475E-4,0,6.0822628395914751E-3,0.24257754469015258,0,8.323011407975002E-4,1.6987099440136346E-2,4.4311189625976473E-2,3.9668197343840028E-2,2.3662386256346219E-4,0,0,8.5167046380237087E-4,7.1323129343240667E-4,2.0001123918492855E-5,0.16301937903423275,1.1018379420257849E-3,3.5259263312313743E-3,1.0542538481109174E-3,3.6618864149608242E-5,7.5457899726982646E-3,0,0,0.48037877627407821,1.849409554650445E-7,1.6021819559712882E-5,0,0.58100474510026068,6.5962299855915132E-2,0,1.4308930019087358E-2,8.5292948638382438E-4,0.13318967394356537,4.242710081803374E-2,9.1426784268907966E-3,5.7868814041758931E-3,1.7788811477246585E-4,0]
["Canada",9.5500944956442124E-2,9.7521854932744567E-2,{"$f":"IF(ISERR(C41),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B41,C41)","v":9.7521854932744567E-2},0.20233622918916883,{"$f":"SUM(I41:AY41*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":2.8930102793381918E-2},5.3447946575101379E-2,null,5.4263084134602135E-3,0.1031196089455068,0,5.6941165766246186E-2,5.0876305212993759E-5,7.9155146966830587E-3,0,3.1694462651682726E-3,0.74834751657201637,0,4.3781155706542301E-4,5.3053248698845001E-4,7.0574109518641718E-3,2.6037029729567538E-2,1.7642989388468729E-3,1.1482601409494158E-2,0.35232087414294039,2.6728329540095092E-2,9.5739325298650722E-3,4.2024427703659479E-3,0.63064290863384009,1.4062294445716106E-2,3.3651444809613132E-4,9.515827686038595E-3,5.3723310382772088E-6,3.0048946581866902E-2,0,0,0,5.8407965205551011E-4,1.2382193729702047E-4,0,0,1.7955841971977551E-2,0,0.28093844597995948,3.5933024705959958E-2,1.3258071068529347E-2,8.3941142476299073E-3,0.1493218784027753,9.0913585129107494E-3,1.8285527633382728E-2,0]
["Denmark",0.13531636101458278,0.160246369190441,{"$f":"IF(ISERR(C42),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B42,C42)","v":0.160246369190441},0.31724668574967341,{"$f":"SUM(I42:AY42*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833824185373915E-3},5.2396922727974138E-2,null,2.936682516634914E-3,6.979845317000638E-2,0.10091999912394128,0.77693957166705174,6.1938857596629537E-2,8.0742750961652074E-4,0,6.0822627367140896E-3,0.24257754620957162,0,8.3230115750058411E-4,1.6987099293033592E-2,4.4311190020073207E-2,3.966819755886964E-2,2.3662385626634468E-4,0,0,8.5167047043369787E-4,7.1323128482178198E-4,2.0001124898413054E-5,0.16301938554217221,1.1018379280988103E-3,3.5259263343785786E-3,1.0542538360293863E-3,3.6618864077133216E-5,7.5457900501700774E-3,0,0,0.48037879084213353,1.8494095737005445E-7,1.6021819581135439E-5,0,0.5810047199281585,6.5962298425351451E-2,0,1.430892960788536E-2,8.5292942212997853E-4,0.13318967621064975,4.2427100026633295E-2,9.1426785525345854E-3,5.7868816100785977E-3,1.7788811911511557E-4,0]
["Finland",0.13531635920385995,0.13540093990221047,{"$f":"IF(ISERR(C43),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B43,C43)","v":0.13540093990221047},0.28903926132641833,{"$f":"SUM(I43:AY43*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.783382471966944E-3},4.8408682912498995E-2,null,2.9366826238639604E-3,6.9798450986510135E-2,0.10092000438236673,0.77693953129282378,6.1938859148564611E-2,8.0742752905228158E-4,0,6.0822626596582956E-3,0.24257754677216187,0,8.3230116148463569E-4,1.6987099110311286E-2,4.4311188997456882E-2,3.9668197237899265E-2,2.3662387054509596E-4,0,0,8.5167048144740192E-4,7.1323125980171165E-4,2.000112494769257E-5,0.1630193824701491,1.1018379446039298E-3,3.525926514007478E-3,1.0542538159714354E-3,3.6618863539299049E-5,7.5457897528799613E-3,0,0,0.48037879129675759,1.8494095922704562E-7,1.6021818840868921E-5,0,0.58100473371336003,6.596229976969202E-2,0,1.430892997460472E-2,8.5292945256621193E-4,0.13318967379298768,4.2427101590531251E-2,9.1426783510491286E-3,5.786881409859653E-3,1.7788812446009879E-4,0]
["France",0.1353163604206197,0.14771889106409963,{"$f":"IF(ISERR(C44),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B44,C44)","v":0.14771889106409963},0.30302403418888346,{"$f":"SUM(I44:AY44*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833825109406294E-3},5.0385986075277028E-2,null,2.936682514434259E-3,6.9798451623272473E-2,0.10092000539309511,0.77693955201963283,6.1938859221046971E-2,8.074275069255561E-4,0,6.0822628314613882E-3,0.24257754533698006,0,8.3230116863844362E-4,1.6987099419435107E-2,4.4311189290146866E-2,3.9668197382589615E-2,2.366238475980606E-4,0,0,8.5167047099007854E-4,7.1323127572471426E-4,2.0001124933260532E-5,0.16301938482334619,1.1018378843771659E-3,3.5259265163792709E-3,1.0542538387332588E-3,3.6618861890720755E-5,7.5457899875965425E-3,0,0,0.48037878055076555,1.8494097247357513E-7,1.6021819566849249E-5,0,0.58100472779486212,6.596230058948041E-2,0,1.4308930238381415E-2,8.5292943366551007E-4,0.13318967371733301,4.2427101581026722E-2,9.1426783806987429E-3,5.7868815715014883E-3,1.7788812501758322E-4,0]
["Germany",0.13531635851599164,0.15524789837888853,{"$f":"IF(ISERR(C45),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B45,C45)","v":0.15524789837888853},0.31157183717077208,{"$f":"SUM(I45:AY45*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833824029012065E-3},5.1594557458866548E-2,null,2.936682564968234E-3,6.9798452010181838E-2,0.10091999952499557,0.77693954875768223,6.1938855732477864E-2,8.0742750594091036E-4,0,6.0822628549974259E-3,0.24257754764788483,0,8.323011670698763E-4,1.6987099590611503E-2,4.4311189083304905E-2,3.9668196978120164E-2,2.3662386862239611E-4,0,0,8.5167044057543357E-4,7.132312827095173E-4,2.0001124081954174E-5,0.16301939118117184,1.1018379606124301E-3,3.5259263703479771E-3,1.0542538493690161E-3,3.6618862277816472E-5,7.5457898334962015E-3,0,0,0.48037875658440848,1.8494097114259674E-7,1.6021821534769268E-5,0,0.58100472050121488,6.5962298232036629E-2,0,1.4308929673315108E-2,8.5292945040923605E-4,0.13318967240970253,4.2427100640429385E-2,9.1426783868067737E-3,5.7868813773960257E-3,1.7788812384077557E-4,0]
["Greece",0.13531636254104568,0.14838654252573802,{"$f":"IF(ISERR(C46),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B46,C46)","v":0.14838654252573802},0.30378203225140865,{"$f":"SUM(I46:AY46*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833825275006987E-3},5.0493159223860141E-2,null,2.9366825606055532E-3,6.9798452254682244E-2,0.10092000357027772,0.77693958004840524,6.1938857048603968E-2,8.0742750428214967E-4,0,6.0822627781406393E-3,0.24257754282528809,0,8.3230115321170398E-4,1.6987099525270371E-2,4.43111883951227E-2,3.9668198143607052E-2,2.366238703633847E-4,0,0,8.5167046954795727E-4,7.1323130638501072E-4,2.0001125055933467E-5,0.16301938494246929,1.1018379320599726E-3,3.5259264103358889E-3,1.054253831987882E-3,3.6618865099804219E-5,7.5457899136132421E-3,0,0,0.48037879572456404,1.8494096319825911E-7,1.6021820131363386E-5,0,0.58100473830240684,6.5962300252379286E-2,0,1.4308929773183396E-2,8.5292947594420028E-4,0.13318967463511086,4.2427101474374486E-2,9.1426783991011389E-3,5.786881425008791E-3,1.7788812436483117E-4,0]
["Ireland",0.13531636032086569,0.18666053659273008,{"$f":"IF(ISERR(C47),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B47,C47)","v":0.18666053659273008},0.34723512134086354,{"$f":"SUM(I47:AY47*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.78338244089958E-3},5.6636979280153071E-2,null,2.9366825112396898E-3,6.9798451769410769E-2,0.1009200008351918,0.77693955545439397,6.1938857891295732E-2,8.0742749888136991E-4,0,6.0822627366900967E-3,0.24257754202323961,0,8.3230115576327221E-4,1.6987099401680934E-2,4.4311190030174197E-2,3.9668197449758753E-2,2.3662385385632678E-4,0,0,8.5167045445982731E-4,7.1323128118219758E-4,2.0001124710088553E-5,0.16301938524383444,1.1018379727174494E-3,3.5259263411333203E-3,1.0542538495198399E-3,3.6618864818015981E-5,7.5457898065025087E-3,0,0,0.48037878836356923,1.8494096444607877E-7,1.6021819225383431E-5,0,0.58100474652439082,6.5962299458897256E-2,0,1.4308930341827364E-2,8.5292942287919411E-4,0.13318967219084304,4.2427100579192176E-2,9.1426783911077465E-3,5.7868814319560844E-3,1.778881160277413E-4,0]
["Italy",0.13531636137203418,0.13249609122507255,{"$f":"IF(ISERR(C48),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B48,C48)","v":0.13249609122507255},0.28574134155770059,{"$f":"SUM(I48:AY48*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833824529000171E-3},4.7942390941081825E-2,null,2.9366825483333353E-3,6.9798451148103291E-2,0.10092000657920384,0.77693955565406847,6.1938856302124347E-2,8.0742752187784757E-4,0,6.0822628691398544E-3,0.24257754322290304,0,8.3230115564483223E-4,1.6987099712780725E-2,4.4311189888197974E-2,3.9668197625809878E-2,2.3662385576771099E-4,0,0,8.5167045508383608E-4,7.1323129336577345E-4,2.0001124460222744E-5,0.16301938717171691,1.101837933630786E-3,3.5259263577153239E-3,1.0542538391708116E-3,3.6618864429293832E-5,7.5457898455263796E-3,0,0,0.48037879839596087,1.8494096635494285E-7,1.602182005475339E-5,0,0.58100474148846193,6.5962298602473282E-2,0,1.4308929840670531E-2,8.5292941619262137E-4,0.13318967583749738,4.24271008486585E-2,9.1426785098466558E-3,5.7868812279455858E-3,1.7788812017559429E-4,0]
["Japan",0.53092377384525669,-1.6845603427672051E-3,{"$f":"IF(ISERR(C49),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B49,C49)","v":-1.6845603427672051E-3},0.52834484036803753,{"$f":"SUM(I49:AY49*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":2.1477188985836875E-2},9.3143064655254793E-2,null,1.0371123062695846E-2,0.16465215582615311,0.103882148463879,0.23243031336773701,4.8870832427660924E-2,3.0465327772768612E-4,0,4.127820183638691E-3,0.41192568285743497,0,0,6.2417338903788004E-5,3.0571824591215387E-2,6.8412197997683333E-2,1.9555953683245307E-3,4.4618013422826142E-3,0,4.3038845877369745E-2,1.0323474584684135E-5,4.4891136268420512E-4,6.0795107542501517E-2,3.9932018307922591E-5,3.3740874764172797E-4,3.9099302968103296E-5,3.9126951258207998E-3,0,0,1.5412159798157887E-2,5.5116527645591997,4.5692267488747377E-4,7.1296557756384471E-4,0,3.8272999917298169,0.52672550407716723,0,0.21754078932229137,0,1.56696979357616E-2,3.7599371654830419E-2,8.8035303377557175E-2,0.74690993227198388,3.4904524969740229E-3,3.1884783842890722E-7]
["Netherlands",0.13531635753939239,0.10703009597575086,{"$f":"IF(ISERR(C50),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B50,C50)","v":0.10703009597575086},0.25682937624967339,{"$f":"SUM(I50:AY50*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833826009780704E-3},4.3854536367941212E-2,null,2.9366825347505701E-3,6.9798451518928536E-2,0.10092000595506197,0.77693952705424185,6.1938855580311446E-2,8.0742750280872347E-4,0,6.0822627162597622E-3,0.24257754596319234,0,8.3230114042619067E-4,1.6987099621101259E-2,4.4311190702929423E-2,3.9668197894299935E-2,2.3662387129898491E-4,0,0,8.5167043856396131E-4,7.1323131756227329E-4,2.0001124641361973E-5,0.16301938762707979,1.101837952629492E-3,3.5259263223771822E-3,1.0542538306205413E-3,3.6618865627879856E-5,7.5457899406829749E-3,0,0,0.48037874100354883,1.8494096631737954E-7,1.6021818792180946E-5,0,0.58100474416621739,6.5962298260162228E-2,0,1.4308929761633501E-2,8.5292944897422942E-4,0.13318967650118063,4.2427102358893701E-2,9.1426784440997496E-3,5.7868814925742945E-3,1.7788812049378836E-4,0]
["New Zealand",1.981314322058789E-3,1.5042981678478284E-2,{"$f":"IF(ISERR(C51),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B51,C51)","v":1.5042981678478284E-2},1.7054100875583122E-2,{"$f":"SUM(I51:AY51*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":1.5174666163498262E-2},1.54403989125458E-2,null,9.6580972216368162E-5,0.1799764393054723,0,0,0,4.9779355474441015E-3,0,3.0971083723722701E-3,4.5055331170844662E-3,null,1.8087235853479315E-2,1.0244160302871586E-2,4.2266236050456834E-3,1.0577778144206629E-2,4.4283018390667022E-6,0,0,1.6975940484075695E-2,2.1544142108324154E-2,5.3371243480960905E-3,2.3364717942294215E-2,2.5406834357059305E-2,4.4484003687650072E-3,2.2408680243756317E-2,1.6947711267553094E-5,4.0364786378216708E-2,0,0,0,1.2076629971082482E-2,4.8794286291185095E-7,0,0,0,0,5.2083282563015865E-2,4.424674435161426E-3,3.2172942521504268E-4,4.7924971315807215E-5,0.10213662587236763,0,2.0270257744130687E-2,0]
["Norway",0.52828808093350288,0.16528735233199709,{"$f":"IF(ISERR(C52),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B52,C52)","v":0.16528735233199709},0.78089477143155039,{"$f":"SUM(I52:AY52*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":2.6210069133900421E-2},0.13291472842116764,null,4.651475393384405E-2,8.8745340849650772E-2,0.73028578790243959,0.93276276297085758,0.24638955360238329,1.3076325465615048E-3,0,6.0884197126585111E-2,0.8340632234232408,0,1.1441814001197873E-6,0,4.114424440233284E-4,0.16253094204868998,3.2159772452264703E-4,0,0,5.7759244546792855E-3,1.9132316602597329E-4,5.1626438293036132E-5,1.5413118353474926,1.0844723026478517E-4,6.1842621774117984E-4,2.0225348596080943E-6,0,0,0,0.1503593552951358,0.18233813827058329,2.8144827571198249E-4,0,0,0.12047905708282527,0.44574105854277657,0,2.3336753678503686E-2,4.7232520990618856E-5,0.15476739239796652,0.17674902120334757,3.1030718348663569E-2,0.70090152242129167,2.2819817121080564E-4,0]
["Portugal",0.13531636132555108,0.13168371550748059,{"$f":"IF(ISERR(C53),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B53,C53)","v":0.13168371550748059},0.28481903806133291,{"$f":"SUM(I53:AY53*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833823824255818E-3},4.7811986646804E-2,null,2.9366826386642104E-3,6.979845113611377E-2,0.10092000520954254,0.77693957243339318,6.1938855262052464E-2,8.0742750684293589E-4,0,6.0822627904615839E-3,0.24257754192740491,0,8.3230114475614731E-4,1.698709946154062E-2,4.4311189829239317E-2,3.9668196943109385E-2,2.3662387297018931E-4,0,0,8.516704321506639E-4,7.1323134386312844E-4,2.0001123676393085E-5,0.163019389157288,1.1018379396173269E-3,3.5259264452900531E-3,1.0542538309240837E-3,3.6618864171683683E-5,7.5457898145758085E-3,0,0,0.4803787663629977,1.8494095618314148E-7,1.6021820123314385E-5,0,0.58100473944988107,6.5962301123877909E-2,0,1.4308929747160264E-2,8.5292942824435306E-4,0.1331896724235252,4.2427100462259032E-2,9.1426785082766669E-3,5.7868811030649149E-3,1.7788811832537461E-4,0]
["Spain",0.13531636207043737,0.14275503094512443,{"$f":"IF(ISERR(C54),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B54,C54)","v":0.14275503094512443},0.29738848447030874,{"$f":"SUM(I54:AY54*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833824907204844E-3},4.9589177257119678E-2,null,2.9366826509273566E-3,6.97984518987394E-2,0.10092000211720147,0.77693956256194707,6.1938855648622844E-2,8.0742751747582564E-4,0,6.0822628533814252E-3,0.24257754805993287,0,8.3230114126837625E-4,1.6987099741692872E-2,4.431119021076374E-2,3.9668197867909399E-2,2.3662385287205931E-4,0,0,8.5167042606149165E-4,7.1323136491029918E-4,2.000112485637034E-5,0.16301938892193929,1.1018379159643699E-3,3.5259264830246567E-3,1.0542538540641399E-3,3.661886221043906E-5,7.5457898652303229E-3,0,0,0.48037880548089734,1.8494097062789474E-7,1.6021820849158876E-5,0,0.58100473848675438,6.596230088737863E-2,0,1.4308929975223143E-2,8.5292948930665411E-4,0.13318967556517849,4.2427100859587986E-2,9.1426784459297181E-3,5.7868812320664214E-3,1.7788811585530497E-4,0]
["Sweden",0.13531635785427196,0.12091650618418925,{"$f":"IF(ISERR(C55),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B55,C55)","v":0.12091650618418925},0.27259484525976929,{"$f":"SUM(I55:AY55*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833824363961841E-3},4.6083611486939707E-2,null,2.9366824931073643E-3,6.9798451664713407E-2,0.10092000440538136,0.77693952809810585,6.1938854835491212E-2,8.0742751244898526E-4,0,6.0822628013339356E-3,0.24257754699838374,0,8.3230117931348368E-4,1.6987099468968047E-2,4.4311189616319524E-2,3.9668197333727492E-2,2.3662384637850416E-4,0,0,8.5167046949123832E-4,7.1323129892193618E-4,2.0001124352533076E-5,0.16301938093341406,1.1018378865874634E-3,3.5259265429519668E-3,1.0542538262918754E-3,3.6618862961618431E-5,7.5457899895141874E-3,0,0,0.48037877653057542,1.8494097801041923E-7,1.6021818243334533E-5,0,0.58100472410662796,6.5962299110530961E-2,0,1.4308929910740398E-2,8.5292942248991132E-4,0.13318967482416449,4.2427100747105109E-2,9.1426783746875965E-3,5.786881550480954E-3,1.7788811178367101E-4,0]
["Switzerland",0.44014653886879174,0.11837253456462982,{"$f":"IF(ISERR(C56),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B56,C56)","v":0.11837253456462982},0.61062033481916989,{"$f":"SUM(I56:AY56*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":3.5897593810815254E-2},0.11715748165170302,null,6.1063093862381547E-2,0.22158562359182277,2.0414320667278281E-2,1.5187074912306688,0.19490242600049323,2.4879920781833222E-4,0,3.707345439218316E-2,0.48748736747514548,0,1.5627861031931702E-5,8.3157436962856025E-5,2.2283385387021539E-4,7.0023757493280075E-2,3.2077768002084016E-3,0,0,3.741716447932187E-5,1.9835319361174335E-5,1.1587503969930312E-3,1.3137799211255852,2.2887152193707875E-4,3.3946307124235471E-6,1.0356752044470727E-4,1.6501810517273093E-5,5.269762537530843E-5,0,7.2525479876651408E-2,3.2966786936489877E-2,3.7349978362423842E-4,1.4699466747532808E-9,0,2.6638945148084046E-2,1.0772895784462777,0,0.26006042742773394,9.7842352814320273E-6,3.9057113365347271E-2,0.21629624184897298,5.6945750477641478E-2,0.41240457912258865,5.6964383424615034E-5,0]
["United Kingdom",0.13624776706303157,0.14446285603296016,{"$f":"IF(ISERR(C57),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B57,C57)","v":0.14446285603296016},0.30039336465403066,{"$f":"SUM(I57:AY57*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7886163253749656E-3},5.001853025131861E-2,null,2.9366826225489962E-3,6.9798452568854086E-2,0.10092000560394621,0.77693954834113688,8.6021527290225358E-2,8.0742752106736384E-4,0,6.0822627516152108E-3,0.23101436674927411,0,8.3230115328428232E-4,1.6987099407776193E-2,4.4311188633090415E-2,3.9739452503038127E-2,2.3662386738507651E-4,0,0,8.516704531922692E-4,7.1323128660801265E-4,2.0001123655289076E-5,0.16301938336522226,1.1018379367210181E-3,3.5259261785759045E-3,1.0542538494460985E-3,3.661886357503114E-5,7.545789792069278E-3,0,0,0.4803787905744919,1.8494095618037632E-7,1.6021820692591168E-5,0,0.58100475901840554,6.596229942699422E-2,0,1.4308930327230747E-2,8.5292943924192375E-4,0.13318967176270574,4.245049356581565E-2,9.1426784613393795E-3,5.7868813279518217E-3,1.7788812148376143E-4,0]
["United States",2.4312072712554676E-2,0.1437969332009672,{"$f":"IF(ISERR(C58),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B58,C58)","v":0.1437969332009672},0.17160500740934626,{"$f":"SUM(I58:AY58*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":3.9197623569095001E-2},5.7918666591138535E-2,null,1.4598345707501703E-3,6.2774020120469592E-2,1.1765126722160738E-3,2.493766960247585E-2,2.1803659771803185E-3,5.482831443553441E-3,0,4.2110096845684375E-3,0.16667699311513187,0,2.7004176891438059E-3,3.192946575681583E-3,5.0856580700341179E-2,2.8937264478095508E-2,6.0441815528183254E-4,0,0,2.0764519439727937E-2,7.508765086967073E-3,7.5033201503189361E-3,6.0988671099829701E-2,9.5715469469153953E-3,2.9042964400766273E-3,2.2928175593169339E-2,1.0627666119198187E-4,2.3989478479209632E-2,0,9.4009719736401931E-2,3.0019021002700076E-2,8.9702313325498869E-4,0,1.5876370317337511E-2,2.3575608063127876E-2,1.6180079122624997E-2,0,0.90304527566061676,7.9009572229547364E-4,1.6353663886113347E-2,2.8552333183330669E-2,9.785335653314306E-2,1.3731049646921791E-2,4.0514552558080629E-3,1.3164191719637164E-3]
["EU",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.13546616731214708},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.14640823336061401},{"$f":"IF(ISERR(C59),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B59,C59)","v":0.14640823336061401},{"$f":"(1+B59)*(1+D59)-1","v":0.30170776290906587},{"$f":"SUM(F$38:F$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.7842242953615722E-3},{"$f":"(E59*$E$64+F59*$F$64)/($E$64+$F$64)","v":5.0200601611392552E-2}]
["Europe",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.14779336448283051},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.14588413820479484},{"$f":"IF(ISERR(C60),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B60,C60)","v":0.14588413820479484},{"$f":"(1+B60)*(1+D60)-1","v":0.31523821029759014},{"$f":"SUM(F$38:F$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":9.6868005145281447E-3},{"$f":"(E60*$E$64+F60*$F$64)/($E$64+$F$64)","v":5.2888629008445036E-2}]
["EU",{"$f":"VLOOKUP(\"France\",A38:B53,2,FALSE)","v":0.1353163604206197},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"(1+B61)*(1+C61)-1","v":{"$error":"#REF!"}},{"$f":"F39","v":8.7833825056526198E-3},{"$f":"(E61*$E$64+F61*$F$64)/($E$64+$F$64)","v":{"$error":"#REF!"}}]
[]
[]
["Value of production in non-CDI countries, poverty-weighted",null,null,null,{"$f":"SUMPRODUCT($I$64:$AY$64,$I$65:$AY$65)","v":59742.295359628435},{"$f":"SUM(I64:AY64)-E64","v":362794.04643851757},null,null,10330.654103660509,7862.2526646035931,7463.8643516318507,4062.9321801440024,3949.2323220829608,30684.371045395477,25.008273370283842,1325.2212782631539,3412.8772507544072,20296.306307509003,7725.2205716825993,5133.439804361291,4237.8742452113938,16837.3703779395,1406.7693444891074,15278.297413670269,6668.6826252660749,7027.4610362215753,11228.541227706042,9870.2379153067232,4170.1249985565109,6611.7321479646034,5983.1783820803275,12033.13966533313,9787.9836814743976,6748.9807009357619,63810.356356092816,959.07037092197675,2114.3277096163406,10787.651521201338,30263.310103773721,1968.0897510307232,1233.3415176851022,6021.2409663114549,749.59276474329965,10707.86799410208,1768.667451792981,1415.9135182468672,29883.897580004264,14403.816469412588,11315.405040722575,11349.143484128024,3622.8952827453536]
["PSE commodity (I.e., corresponds to product groups covered in agricultural subsidy estimates)?",null,null,null,null,null,null,null,1,0,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,0,0,1,1,1,0,0,0,1,0,0,1,0,0]
[]
[]
["Agricultural commodities--details"]
[{"$f":"\"Million $, \"&Index_year-4&\"-\"&Index_year-2&\" average\"","v":"Million $, 2000-2002 average"},null,null,null,null,"Elasticity of substition between imports and domestically produced goods:",null,null,null,null,null,3.6,null,{"$f":"\"Imports and exports of agricultural commodities, annual average, \" & Index_year-4&\"-\"&Index_year-2","v":"Imports and exports of agricultural commodities, annual average, 2000-2002"}]
[]
["Country name","Market price support","Payments based on output","Payments based on input use","Payments based on current A/An/R/I","Payments based on non-current A/An/R/I, production required","Payments based on non-current A/An/R/I, production not required","Transfers to producers from consumers","Total value of production (at farm gate)","Export subsidies","Other trade-distorting subsidies","Total trade-distorting subsidies","Subsidy rate","Country name","Imports","Exports","Apparent consumption","Import share of consumption","Import price elasticity","Tariff equivalent of subsidies"]
["Australia",0,0,307.09215948722527,10.500630422865456,-9.6678641793885954E-7,439.98116922434082,0,19604.501807514331,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":537.58337403886799},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Other trade-distorting subsidies]]","v":537.58337403886799},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total value of production (at farm gate)]]","v":2.7421424901132366E-2},"Australia",715.34130466666647,9810.8459090000015,{"$f":"I72/(1+B38)+O72-P72","v":10284.756954897422},{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Apparent consumption]]","v":6.9553544901810579E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Import share of consumption]])","v":3.3496072383534821},{"$f":"(1+1/(1+(1+B38)*O72/I72*(1+1/M72)))^(1/S72)-1","v":0.11027890781382044}]
["Austria",42640.896059221384,3727.6726859080463,7038.7667270335951,32002.289101764232,2.1176307544287722E-3,5.7159682593531222,-42001.900775281385,226265.53017359867,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Transfers to producers from consumers]]","v":638.99528393999935},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":42771.587557650921},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Other trade-distorting subsidies]]","v":43410.58284159092},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total value of production (at farm gate)]]","v":0.19185681004209892},"Austria",29622.238271666643,18287.123575333346,210632.45452027727,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Apparent consumption]]","v":0.14063472952984535},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Import share of consumption]])","v":3.0937149736925567},0.14491102606991957]
["Belgium",42640.896059221384,3727.6726859080463,7038.7667270335951,32002.289101764232,2.1176307544287722E-3,5.7159682593531222,-42001.900775281385,226265.53017359867,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Transfers to producers from consumers]]","v":638.99528393999935},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":42771.587557650921},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Other trade-distorting subsidies]]","v":43410.58284159092},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total value of production (at farm gate)]]","v":0.19185681004209892},"Belgium",29622.238271666643,18287.123575333346,210632.45403909701,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Apparent consumption]]","v":0.14063472985111899},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Import share of consumption]])","v":3.0937149725359716},0.14491102598111105]
["Canada",1950.8309546219286,20.312922424812527,329.53934398388589,1306.5126454067804,5.7690832744394212E-5,552.67293501575443,-1944.5597953973454,20662.215514342966,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Transfers to producers from consumers]]","v":6.2711592245832435},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1932.7014081687723},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Other trade-distorting subsidies]]","v":1938.9725673933556},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total value of production (at farm gate)]]","v":9.3841464679689873E-2},"Canada",5884.2137846666665,10634.357962,14110.830438406965,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Apparent consumption]]","v":0.41699982225361937},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Import share of consumption]])","v":2.0988006398869707},9.7521854932744567E-2]
["Denmark",42640.896059221384,3727.6726859080463,7038.7667270335951,32002.289101764232,2.1176307544287722E-3,5.7159682593531222,-42001.900775281385,226265.53017359867,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Transfers to producers from consumers]]","v":638.99528393999935},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":42771.587557650921},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Other trade-distorting subsidies]]","v":43410.58284159092},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total value of production (at farm gate)]]","v":0.19185681004209892},"Denmark",29622.238271666643,18287.123575333346,210632.45413694088,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Apparent consumption]]","v":0.14063472978579075},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Import share of consumption]])","v":3.0937149727711533},0.14491102599916972]
["Finland",42640.896059221384,3727.6726859080463,7038.7667270335951,32002.289101764232,2.1176307544287722E-3,5.7159682593531222,-42001.900775281385,226265.53017359867,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Transfers to producers from consumers]]","v":638.99528393999935},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":42771.587557650921},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Other trade-distorting subsidies]]","v":43410.58284159092},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total value of production (at farm gate)]]","v":0.19185681004209892},"Finland",29622.238271666643,18287.123575333346,210632.45445480139,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Apparent consumption]]","v":0.14063472957356216},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Import share of consumption]])","v":3.0937149735351763},0.14491102605783501]
["France",42640.896059221384,3727.6726859080463,7038.7667270335951,32002.289101764232,2.1176307544287722E-3,5.7159682593531222,-42001.900775281385,226265.53017359867,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Transfers to producers from consumers]]","v":638.99528393999935},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":42771.587557650921},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Other trade-distorting subsidies]]","v":43410.58284159092},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total value of production (at farm gate)]]","v":0.19185681004209892},"France",29622.238271666643,18287.123575333346,210632.45424120716,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Apparent consumption]]","v":0.14063472971617441},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Import share of consumption]])","v":3.0937149730217723},0.14491102601841344]
["Germany",42640.896059221384,3727.6726859080463,7038.7667270335951,32002.289101764232,2.1176307544287722E-3,5.7159682593531222,-42001.900775281385,226265.53017359867,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Transfers to producers from consumers]]","v":638.99528393999935},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":42771.587557650921},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Other trade-distorting subsidies]]","v":43410.58284159092},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total value of production (at farm gate)]]","v":0.19185681004209892},"Germany",29622.238271666643,18287.123575333346,210632.45457555214,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Apparent consumption]]","v":0.14063472949293951},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Import share of consumption]])","v":3.0937149738254179},0.14491102608012141]
["Greece",42640.896059221384,3727.6726859080463,7038.7667270335951,32002.289101764232,2.1176307544287722E-3,5.7159682593531222,-42001.900775281385,226265.53017359867,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Transfers to producers from consumers]]","v":638.99528393999935},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":42771.587557650921},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Other trade-distorting subsidies]]","v":43410.58284159092},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total value of production (at farm gate)]]","v":0.19185681004209892},"Greece",29622.238271666643,18287.123575333346,210632.45386898034,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Apparent consumption]]","v":0.14063472996470219},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Import share of consumption]])","v":3.0937149721270725},0.14491102594971372]
["Ireland",42640.896059221384,3727.6726859080463,7038.7667270335951,32002.289101764232,2.1176307544287722E-3,5.7159682593531222,-42001.900775281385,226265.53017359867,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Transfers to producers from consumers]]","v":638.99528393999935},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":42771.587557650921},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Other trade-distorting subsidies]]","v":43410.58284159092},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total value of production (at farm gate)]]","v":0.19185681004209892},"Ireland",29622.238271666643,18287.123575333346,210632.45425871835,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Apparent consumption]]","v":0.14063472970448257},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Import share of consumption]])","v":3.0937149730638631},0.1449110260216453]
["Italy",42640.896059221384,3727.6726859080463,7038.7667270335951,32002.289101764232,2.1176307544287722E-3,5.7159682593531222,-42001.900775281385,226265.53017359867,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Transfers to producers from consumers]]","v":638.99528393999935},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":42771.587557650921},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Other trade-distorting subsidies]]","v":43410.58284159092},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total value of production (at farm gate)]]","v":0.19185681004209892},"Italy",29622.238271666643,18287.123575333346,210632.45407419262,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Apparent consumption]]","v":0.14063472982768641},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Import share of consumption]])","v":3.093714972620329},0.14491102598758854]
["Japan",41.856284809697193,2.3575591847310728,1.5885106353036962,0,6.657694966648327E-8,1.5375502859774726,-41.849108159205912,76.353676148536337,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Transfers to producers from consumers]]","v":7.1766504912815776E-3},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":4.7148449963119798},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Other trade-distorting subsidies]]","v":4.7220216468032614},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total value of production (at farm gate)]]","v":6.1844064162898595E-2},"Japan",20117.615825333331,517.23913100000004,19650.250945065462,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Apparent consumption]]","v":1.023784168536801},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Import share of consumption]])","v":-8.5623006732483561E-2},-1.6845603427672051E-3]
["Netherlands",42640.896059221384,3727.6726859080463,7038.7667270335951,32002.289101764232,2.1176307544287722E-3,5.7159682593531222,-42001.900775281385,226265.53017359867,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Transfers to producers from consumers]]","v":638.99528393999935},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":42771.587557650921},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Other trade-distorting subsidies]]","v":43410.58284159092},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total value of production (at farm gate)]]","v":0.19185681004209892},"Netherlands",29622.238271666643,18287.123575333346,210632.45474698773,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Apparent consumption]]","v":0.14063472937847568},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Import share of consumption]])","v":3.0937149742374879},0.1449110261117621]
["New Zealand",7.5951840721473722,0,17.265451440264084,0.78730467777403568,2.9703406090586056E-8,0,-6.425780890114968,6364.9805182160271,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Transfers to producers from consumers]]","v":1.1694031820324042},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":18.052756132889822},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Other trade-distorting subsidies]]","v":19.222159314922227},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total value of production (at farm gate)]]","v":3.0199871405591988E-3},"New Zealand",446.98036533333334,5024.5028053333326,1774.8719881561547,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Apparent consumption]]","v":0.25183808653022005},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Import share of consumption]])","v":2.6933828884912079},1.5042981678478284E-2]
["Norway",995.58760459750886,337.24895810788092,117.01036978021411,870.71090589245307,-2.0829878023269959E-5,0,-1103.766669954877,2051.6159308459169,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Transfers to producers from consumers]]","v":-108.17906535736813},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1324.9702233656092},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Other trade-distorting subsidies]]","v":1216.7911580082409},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total value of production (at farm gate)]]","v":0.59308915460923373},"Norway",794.74044699999979,185.21821933333331,1951.9497165945113,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Apparent consumption]]","v":0.40715211065300988},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Import share of consumption]])","v":2.1342524016491646},0.16528735233199709]
["Portugal",42640.896059221384,3727.6726859080463,7038.7667270335951,32002.289101764232,2.1176307544287722E-3,5.7159682593531222,-42001.900775281385,226265.53017359867,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Transfers to producers from consumers]]","v":638.99528393999935},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":42771.587557650921},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Other trade-distorting subsidies]]","v":43410.58284159092},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total value of production (at farm gate)]]","v":0.19185681004209892},"Portugal",29622.238271666643,18287.123575333346,210632.4540823524,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Apparent consumption]]","v":0.14063472982223829},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Import share of consumption]])","v":3.0937149726399422},0.14491102598909467]
["Spain",42640.896059221384,3727.6726859080463,7038.7667270335951,32002.289101764232,2.1176307544287722E-3,5.7159682593531222,-42001.900775281385,226265.53017359867,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Transfers to producers from consumers]]","v":638.99528393999935},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":42771.587557650921},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Other trade-distorting subsidies]]","v":43410.58284159092},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total value of production (at farm gate)]]","v":0.19185681004209892},"Spain",29622.238271666643,18287.123575333346,210632.4539515925,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Apparent consumption]]","v":0.14063472990954384},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Import share of consumption]])","v":3.0937149723256421},0.14491102596496086]
["Sweden",42640.896059221384,3727.6726859080463,7038.7667270335951,32002.289101764232,2.1176307544287722E-3,5.7159682593531222,-42001.900775281385,226265.53017359867,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Transfers to producers from consumers]]","v":638.99528393999935},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":42771.587557650921},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Other trade-distorting subsidies]]","v":43410.58284159092},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total value of production (at farm gate)]]","v":0.19185681004209892},"Sweden",29622.238271666643,18287.123575333346,210632.45469171269,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Apparent consumption]]","v":0.14063472941538163},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Import share of consumption]])","v":3.0937149741046266},0.14491102610156048]
["Switzerland",2502.0802705290648,218.32176308505927,142.43037450733331,560.70002473016177,51.212443746869724,773.83548482422395,-2595.3240914892217,4465.8403522926938,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Transfers to producers from consumers]]","v":-93.243820960156881},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1333.9761266081011},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Other trade-distorting subsidies]]","v":1240.7323056479443},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total value of production (at farm gate)]]","v":0.27782728619283747},"Switzerland",1935.6222256666667,529.30803033333325,4507.2766541956989,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Apparent consumption]]","v":0.42944384695464605},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Import share of consumption]])","v":2.0540021509632744},0.11837253456462982]
["United Kingdom",42640.896059221384,3727.6726859080463,7038.7667270335951,32002.289101764232,2.1176307544287722E-3,5.7159682593531222,-42001.900775281385,226265.53017359867,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Transfers to producers from consumers]]","v":638.99528393999935},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":42771.587557650921},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Other trade-distorting subsidies]]","v":43410.58284159092},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total value of production (at farm gate)]]","v":0.19185681004209892},"United Kingdom",29622.238271666643,18287.123575333346,210469.08594139799,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Apparent consumption]]","v":0.14074389186027308},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Import share of consumption]])","v":3.0933219893030173},0.14488086135238443]
["United States",16633.289388020832,7181.293375651042,7564.350748697917,5655.0504964192705,-4.0690104166666664E-5,8788.5829671223964,-16205.0185546875,193453.77604166666,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Transfers to producers from consumers]]","v":428.27083333333212},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":24794.986083984379},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Other trade-distorting subsidies]]","v":25223.256917317711},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111[[#This Row],[Total value of production (at farm gate)]]","v":0.13038389548873447},"United States",18571.822178999999,34752.716233333333,172681.25176551213,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Apparent consumption]]","v":0.10754973101665435},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112[[#This Row],[Import share of consumption]])","v":3.2128209683400444},0.1437969332009672]
["EU",null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"Austria\",$A$71:$T$92,COLUMN(),FALSE)","v":226265.53017359867},null,null,{"$f":"VLOOKUP(\"Austria\",$A$71:$T$92,COLUMN(),FALSE)","v":43410.58284159092},{"$f":"L93/I93","v":0.19185681004209892}]
["Europe",null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"Austria\",$A$71:$T$92,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$71:$T$92,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$71:$T$92,COLUMN(),FALSE)","v":232782.98645673727},null,null,{"$f":"VLOOKUP(\"Austria\",$A$71:$T$92,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$71:$T$92,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$71:$T$92,COLUMN(),FALSE)","v":45868.106305247107},{"$f":"L94/I94","v":0.19704234834091577}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: U.N. Statistics Division, COMTRADE database."]
[]
["Source: OECD, PSE-CSE database, http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE and http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE_EE",null,null,null,null,null,null,null,null,null,null,null,null,"\"Agricultural commodities\" are goods in Standard International Trade Classificiation, Revision 2 (SITC2) categories 00, 01, 02 (excluding 025), 041-045, 054.1, 054.2, 054.4, 054.81, 057, 06, 08 (excluding 081.42), and 22, per the definition in OECD, Agric"]
[]
["Calculations based on William Cline, World Trade and Global Poverty, ch. 3."]
[]
[]
[]
[{"$f":"\"EU agricultural subsidy breakout, \"&Index_year-2","v":"EU agricultural subsidy breakout, 2002"}]
["Country name","Payments","GDP, (current US$) (billion)","Share of GDP from agriculture (% of GDP)","Estimated share of EU subsidies","Estimated trade-distorting subsidies ($)","Estimated share of EU production","Estimated production (farmgate prices)","Estimated subsidy rate","Tariff equivalent of subsidies"]
["Austria",1090.0999999999999,196.998627328,1.935255341231823E-2,{"$f":"B106/$B$122","v":2.5375830458445648E-2},{"$f":"E106*$L$77/1000","v":1.1015795902905208},{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113[Share of GDP from agriculture (% of GDP)])","v":2.2117744173920584E-2},{"$f":"G106*$I$77/1000","v":5.0044831117561648},{"$f":"F106/H106","v":0.22011855484191181},{"$f":"(1+1/(1+(1+$B$43)*$O$77/$I$77*(1+1/I106)))^(1/$S$77)-1","v":0.15177184529298748}]
["Belgium",942.1,237.741359104,1.1748048476874828E-2,2.1930620929182319E-2,{"$f":"E107*$L$77/1000","v":0.95202103661379667},{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113[Share of GDP from agriculture (% of GDP)])","v":1.6203537057545663E-2},{"$f":"G107*$I$77/1000","v":3.6663019030131228},{"$f":"F107/H107","v":0.25966793291937723},0.15959439533493058]
["Denmark",1221,161.96183654399999,2.2033199667930603E-2,2.8422978616422474E-2,1.2338580678329751,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113[Share of GDP from agriculture (% of GDP)])","v":2.070282535467571E-2},4.6843357549671207,0.26340086030866411,0.160246369190441]
["Finland",837.7,126.860140544,3.1788796186447144E-2,1.9500351504485754E-2,0.84652162442562096,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113[Share of GDP from agriculture (% of GDP)])","v":2.3395839089524421E-2},5.2936719354474473,0.15991199204415163,0.13540093990221047]
["France",9752.1,1363.229016064,2.7153892442584038E-2,0.22701370169141163,9.8547971034512347,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113[Share of GDP from agriculture (% of GDP)])","v":0.21475350983071279},48.591316758487366,0.20280983848271436,0.14771889106409963]
["Germany",6784.4,1915.162722304,1.1526837013661861E-2,0.15793026709685226,6.8558449430024861,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113[Share of GDP from agriculture (% of GDP)])","v":0.12807229379370161},28.978345455780786,0.23658510640174724,0.15524789837888853]
["Greece",2633.8,134.09856716799999,7.3564335703849792E-2,6.1310762555228104E-2,2.6615359369848401,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113[Share of GDP from agriculture (% of GDP)])","v":5.7230930986695849E-2},12.949386942033373,0.20553374062408808,0.14838654252573802]
["Ireland",1709.2,108.2015744,2.3233316838741302E-2,3.9787514374438407E-2,1.727199188812548,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113[Share of GDP from agriculture (% of GDP)])","v":1.4584251695383146E-2},3.2999134420410727,0.52340742239112648,0.18666053659273008]
["Italy",5671.9,1129.6497991680001,2.551686018705368E-2,0.13203299952046404,5.731629463506839,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113[Share of GDP from agriculture (% of GDP)])","v":0.16722854808072787},37.838056091647026,0.15147790493317995,0.13249609122507255]
["Luxembourg",37.1,21.627707392000001,6.669298280030489E-3,8.6363022659236184E-4,3.7490691495989659E-2,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113[Share of GDP from agriculture (% of GDP)])","v":8.3681601335795297E-4},0.18934261892019447,0.19800450479557122,0.14651191475262548]
["Netherlands",1132.7,392.79014707200002,2.3247115314006805E-2,2.6367492120247121E-2,1.1446282010109834,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113[Share of GDP from agriculture (% of GDP)])","v":5.2974761574370755E-2},11.98636251344498,9.549420849962327E-2,0.10703009597575086]
["Portugal",753.7,120.530280448,3.2261453568935394E-2,1.7544962312201162E-2,0.76163703990639908,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113[Share of GDP from agriculture (% of GDP)])","v":2.2558979716412884E-2},5.1043195057096202,0.14921421730251067,0.13168371550748059]
["Spain",5933,617.94641510400004,4.0178388357162476E-2,0.13811100092648201,5.9954790470540873,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113[Share of GDP from agriculture (% of GDP)])","v":0.14403985815568116},32.591254871725148,0.18395974842489179,0.14275503094512443]
["Sweden",816.8,256.599359488,1.9990110769867897E-2,1.9013832050691133E-2,0.82540153137262406,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113[Share of GDP from agriculture (% of GDP)])","v":2.9758437494977356E-2},6.7333086369389497,0.122584835461792,0.12091650618418925]
["United Kingdom",3642.6,1555.224199168,9.4808079302310944E-3,8.4794055616855449E-2,3.6809593758299712,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113[Share of GDP from agriculture (% of GDP)])","v":8.5541666982312178E-2},19.355130631686286,0.19018003266812739,0.14446285603296016]
[]
["Total",{"$f":"SUM(B106:B120)","v":42958.200000000004},null,null,null,{"$f":"SUM(F106:F120)","v":43.410582841590923},{"$f":"SUM(G106:G120)","v":0.99999999999999978},{"$f":"SUM(H107:H120)","v":221.26104706184248},{"$f":"F122/H122","v":0.19619622802136366},{"$f":"(1+1/(1+(1+$B$43)*$O$77/$I$77*(1+1/I122)))^(1/$S$77)-1","v":0.14604778883596592}]
[]
["Source: Commission of the European Community, 4th FINANCIAL REPORT FROM THE COMMISSION TO THE EUROPEAN PARLIAMENT AND THE COUNCIL on the EUROPEAN AGRICULTURAL GUARANTEE FUND \n2011 FINANCIAL YEAR, http://eur-lex.europa.eu/LexUriServ/LexUriServ.do?uri=COM:2012:0484:FIN:EN:PDF, Annex 5;GDP and Agricultural GDP share from World Development Indicators."]
[]
[]
["Impediments to imports, from Doing Business"]
[]
[null,"Indicators",null,null,"Scores"]
["Country name","Trading Across Borders - Cost to import (US$ per container)","Trading Across Borders - Documents to import (number)","Trading Across Borders - Time to import (days)","Trading Across Borders - Cost to import (US$ per container)2","Trading Across Borders - Documents to import (number)3","Trading Across Borders - Time to import (days)4","Overall"]
["Australia",8,930,7,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":5.5549654806160387},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":4.8819581905083762}]
["Austria",9,858,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":5.8990971853425389},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":5.5222369405687246}]
["Belgium",10,1211,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":5.3125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":4.2118959107806688},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":4.8035865157147679}]
["Canada",11,1385,4,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":3.3802442910249599},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":4.7110284000386233}]
["Denmark",5,603,3,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":7.65625},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":7.1178969729155606},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":7.2353217182445801}]
["Finland",8,420,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":7.992565055762082},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":6.3763095640419056}]
["France",20,1028,13,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":0.625},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":5.0865639936271911},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":-3.2954545454545436},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":0.80536981605754909}]
["Germany",7,740,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":6.4630908125331921},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":6.0227348162989429}]
["Greece",19,998,6,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":1.09375},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":5.2299522039298996},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":3.3957795225220879}]
["Ireland",12,1090,4,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":4.375},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":4.7902283590015928},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":5.0247730893641673}]
["Italy",18,1217,4,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":1.5625},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":4.1832182687201271},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":3.8849363926036786}]
["Japan",11,859,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":5.8943175783324486},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":5.2081437382320281}]
["Netherlands",6,880,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":7.1875},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":5.7939458311205527},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":5.9559364891613962}]
["New Zealand",9,725,6,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":6.5347849176845463},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":5.3932237604403035}]
["Norway",7,568,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":7.2851832182687204},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":6.2967656182107854}]
["Portugal",17,580,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":2.03125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":7.227827934147637},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":4.7151471901704243}]
["Spain",10,1000,7,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":5.3125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":5.220392989909719},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":4.4579340269396033}]
["Sweden",6,561,3,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":7.1875},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":7.3186404673393524},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":7.1459862163858441}]
["Switzerland",9,1238,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":4.0828465215082312},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":4.9168200526239563}]
["United Kingdom",8,940,4,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":5.5071694105151359},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":5.8887534398686814}]
["United States",5,960,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":7.65625},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":5.4115772703133302},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":5.9847303022256551}]
["EU",{"$f":"SUM(B$131:B$151*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A152&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A152&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":12.393142545929635},{"$f":"SUM(C$131:C$151*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A152&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A152&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":924.28210802204183},{"$f":"SUM(D$131:D$151*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A152&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A152&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":5.3512137402125211},{"$f":"(2-B152/B$155)*Standard_mean","v":4.1907144315954836},5.5822947571968262,4.5271677656917397,5.9711586580369591]
["Europe",{"$f":"SUM(B$131:B$151*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A153&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A153&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":12.19810255204936},{"$f":"SUM(C$131:C$151*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A153&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A153&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":925.55485606003685},{"$f":"SUM(D$131:D$151*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A153&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A153&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":5.3350841092636747},4.2821394287268619,5.5762115217523451,4.5436639791621509,5.8832650985630162]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Documents_to_import__number\"))","v":10.666666666666666},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Cost_to_import__US__per_container\"))","v":1046.1111111111111},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Time_to_import__days\"))","v":4.8888888888888893},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL242984899499104109114[Trading Across Borders - Cost to import (US$ per container)2])","v":5.2008928571428568},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL242984899499104109114[Trading Across Borders - Documents to import (number)3])","v":5.7231621273044535},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL242984899499104109114[Trading Across Borders - Time to import (days)4])","v":4.5941558441558454}]
[]
["Weight",null,null,null,{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331}]
[]
[]
["Services Trade Restrictions Index"]
[null,"STRI","Score"]
["Australia",15.9,{"$f":"(2-B162/$B$186)*Standard_mean","v":5.8051592730115313}]
["Austria",17.5,5.3830369357045154]
["Belgium",22.3,4.1166699237834674]
["Canada",23.1,3.905608755129959]
["Denmark",21.8,4.248583154191909]
["Finland",24.7,3.4834864178229443]
["France",26.2,3.0877467265976168]
["Germany",18.3,5.1719757670510074]
["Greece",18,5.251123705296072]
["Ireland",13.3,6.4911080711354305]
["Italy",27.9,2.6392417432089124]
["Japan",24.7,3.4834864178229443]
["Netherlands",12,6.834082470197381]
["New Zealand",10.3,7.2825874535860855]
["Norway",23.3,3.852843462966582]
["Portugal",23.9,3.6945475864764523]
["Spain",14.5,6.1745163181551703]
["Sweden",15.3,5.9634551495016623]
["Switzerland",12.9,6.5966386554621845]
["United Kingdom",15.3,5.9634551495016623]
["United States",19.2,4.93453195231581]
["EU",{"$f":"SUM(B$162:B$182*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A183&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A183&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":17.996481219068535},5.2520520528156105]
["Europe",{"$f":"SUM(B$162:B$182*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":17.96630785553263},5.26001258452823]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!STRI\"))","v":18.951851851851853}]

{"sheet":"Trade 2003","index":33,"n_rows":186,"n_cols":51,"rows_kept":186,"cut":false,"hidden":false,"merged":[[97,13,97,19],[123,0,123,8],[128,1,128,3],[128,4,128,7],[2,1,2,2],[35,6,36,6],[97,0,97,9]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Trade"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2003}]
[]
[null,"Measured protection"]
["Country name","Ad valorem protection","Score","Impediments to imports","Services trade restrictions","Composite"]
["Australia",{"$f":"G38","v":6.1295590885656337E-2},{"$f":"(2-B5/$B$29)*Standard_mean","v":5.4374986506431267},{"$f":"H131","v":4.8819581905083762},{"$f":"C162","v":5.8051592730115313},{"$f":"SUMPRODUCT(C5:E5,$C$31:$E$31)","v":5.4140136709223334}]
["Austria",{"$f":"G39","v":5.1170867852912125E-2},6.1911264700556634,{"$f":"H132","v":5.5222369405687246},{"$f":"C163","v":5.3830369357045154},{"$f":"SUMPRODUCT(C6:E6,$C$31:$E$31)","v":6.0065040870759026}]
["Belgium",5.2174998252624748E-2,6.1163846128123689,4.8035865157147679,4.1166699237834674,5.7023205145465568]
["Canada",5.2666856005702083E-2,6.0797734695036549,4.7110284000386233,3.905608755129959,5.6369097465238136]
["Denmark",5.049015437166153E-2,6.241794978701332,7.2353217182445801,4.248583154191909,6.1168343430805603]
["Finland",4.8872540988983797E-2,6.3622010818902641,6.3763095640419056,3.4834864178229443,6.0041253091508047]
["France",5.0342654640617809E-2,6.2527740346528793,0.80536981605754909,3.0877467265976168,5.1762200938215548]
["Germany",4.9788752658889733E-2,6.2940034037238135,6.0227348162989429,5.1719757670510074,6.1198413757116041]
["Greece",5.2104514854885674E-2,6.1216310031749588,3.3957795225220879,5.251123705296072,5.6720861558584899]
["Ireland",5.6138190516232124E-2,5.8213867216230897,5.0247730893641673,6.4911080711354305,5.805525186279767]
["Italy",4.788918619748251E-2,6.4353965189240725,3.8849363926036786,2.6392417432089124,5.6420696561696282]
["Japan",9.3154572334518654E-2,3.0660940561311834,5.2081437382320281,3.4834864178229443,3.3860243116052593]
["Netherlands",4.3975257080717318E-2,6.7267275366777017,5.9559364891613962,6.834082470197381,6.6437980224281237]
["New Zealand",1.5870770020918898E-2,8.8186685438622678,5.3932237604403035,7.2825874535860855,8.1984778096500008]
["Norway",0.13293890772638836,0.10477039017157908,6.2967656182107854,3.852843462966582,1.3472789277758552]
["Portugal",4.9364319502396822E-2,6.3255958367394793,4.7151471901704243,3.6945475864764523,5.7954087246354691]
["Spain",5.0398974344960011E-2,6.2485819104993485,4.4579340269396033,6.1745163181551703,6.0154927260113586]
["Sweden",4.6365215513231611E-2,6.5488323827898061,7.1459862163858441,5.9634551495016623,6.5503044578282932]
["Switzerland",0.11659330548770266,1.3214457038849803,4.9168200526239563,6.5966386554621845,2.430266616424503]
["United Kingdom",5.2554909408399263E-2,6.0881061488019572,5.8887534398686814,5.9634551495016623,6.0476056852727611]
["United States",5.8920628702691373E-2,5.6142775674931622,5.9847303022256551,4.93453195231581,5.575615957437555]
[{"$f":"'CDI 2013'!B30","v":"EU"},5.1164733554819548E-2,6.1915830729355825,5.9711586580369591,5.2520520528156105,6.046588643558259]
[{"$f":"'CDI 2013'!B31","v":"Europe"},5.3815360888624736E-2,5.9942851822979311,5.8832650985630162,5.26001258452823,5.8886235971098539]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Measured_protection\"))","v":6.7173230419204727E-2}]
[]
["Weight",null,0.75,{"$f":"1/8","v":0.125},{"$f":"1/8","v":0.125}]
[]
[]
["Overall protection, 2001, including quotas on textitles and apparel",null,null,null,null,null,null,null,"Details by sector"]
[]
[null,null,"Agricultural commodities",null,null,"Everything else","Total"]
["Country name","Tariffs","Subsidies, preliminary","Subsidies","Total","Tariffs",null,null,"Animal products nec","Beverages and tobacco products","Bovine cattle, sheep and goats, horses","Bovine meat products","Cereal grains nec","Chemical, rubber, plastic products","Coal","Crops nec","Dairy products","Electricity","Electronic equipment","Ferrous metals","Fishing","Food products nec","Forestry","Gas","Gas manufacture, distribution","Leather products","Machinery and equipment nec","Manufactures nec","Meat products nec","Metal products","Metals nec","Mineral products nec","Minerals nec","Motor vehicles and parts","Oil","Oil seeds","Paddy rice","Paper products, publishing","Petroleum, coal products","Plant-based fibers","Processed rice","Sugar","Sugar cane, sugar beet","Textiles","Transport equipment nec","Vegetable oils and fats","Vegetables, fruit, nuts","Wearing apparel","Wheat","Wood products","Wool, silk-worm cocoons"]
["Australia",{"$f":"SUMPRODUCT(I38:AY38,$I$64:$AY$64,$I$65:$AY$65)/$E$64","v":1.157054808565105E-2},{"$f":"IF(ISNA(VLOOKUP(A38,$A$106:$J$120,10,FALSE)),T72,VLOOKUP(A38,$A$106:$J$120,10,FALSE))","v":0.10833648120266748},{"$f":"IF(ISERR(C38),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B38,C38)","v":0.10833648120266748},{"$f":"IF(ISNA(D38),B38,(1+B38)*(1+D38)-1)","v":0.12116054175350421},{"$f":"SUM(I38:AY38*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":5.1437464459530673E-2},{"$f":"(E38*$E$64+F38*$F$64)/($E$64+$F$64)","v":6.1295590885656337E-2},null,0,0.16060183510247678,0,0,0,1.6118582958969899E-2,0,0,9.5761927810370379E-3,0,5.5975722007144757E-3,1.4568312981730289E-2,2.2157997176995694E-4,1.2234069509530026E-2,1.2842326692859322E-7,0,0.2710160953503436,2.4131931475887318E-2,3.5627652818030132E-2,4.3091422627015491E-3,2.352313636205766E-3,4.0430398849745794E-2,5.9243842590853534E-3,4.0415430792056138E-2,5.307039532827568E-3,7.5596083720605362E-2,1.5754365932018288E-2,7.7060799304575767E-3,0,1.8176374475703135E-2,0,0,0,0.1052571660739632,0,0.7834612496000265,4.9105650553178054E-3,5.3603948392732473E-3,1.6577026951974042E-3,0.19672399500809842,0,2.8714344810903451E-2,0]
["Austria",{"$f":"SUMPRODUCT(I39:AY39,$I$64:$AY$64,$I$65:$AY$65)/$E$64","v":0.13531635883087029},{"$f":"IF(ISNA(VLOOKUP(A39,$A$106:$J$120,10,FALSE)),T73,VLOOKUP(A39,$A$106:$J$120,10,FALSE))","v":0.15260844970775689},{"$f":"IF(ISERR(C39),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B39,C39)","v":0.15260844970775689},{"$f":"IF(ISNA(D39),B39,(1+B39)*(1+D39)-1)","v":0.3085752282799048},{"$f":"SUM(I39:AY39*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833825056526198E-3},{"$f":"(E39*$E$64+F39*$F$64)/($E$64+$F$64)","v":5.1170867852912125E-2},null,2.9366825655592083E-3,6.9798451483113033E-2,0.10092000104867743,0.7769395582304367,6.1938854098660269E-2,8.0742750251620074E-4,0,6.0822627447751874E-3,0.2425775402812464,0,8.3230113023686288E-4,1.6987099631275319E-2,4.4311190396616622E-2,3.9668197279699592E-2,2.3662387069235506E-4,0,0,8.5167046409225238E-4,7.1323128536894109E-4,2.0001124559832891E-5,0.16301938495766877,1.1018379085337778E-3,3.5259262883960778E-3,1.0542538214532897E-3,3.6618863400739054E-5,7.5457897009130991E-3,0,0,0.48037876463369628,1.8494097743384706E-7,1.6021818966278444E-5,0,0.58100473816485931,6.5962296940082099E-2,0,1.4308929757544653E-2,8.5292945769773983E-4,0.13318967056062175,4.2427101713126053E-2,9.1426783856684915E-3,5.7868812211078454E-3,1.7788811798154816E-4,0]
["Belgium",0.13531636157195948,0.15886385153853055,{"$f":"IF(ISERR(C40),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B40,C40)","v":0.15886385153853055},0.31567709148599188,{"$f":"SUM(I40:AY40*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833824409358722E-3},5.2174998252624748E-2,null,2.936682509987553E-3,6.9798451460227839E-2,0.10092000373453922,0.77693957897460864,6.1938857124327985E-2,8.074275154952475E-4,0,6.0822628395914751E-3,0.24257754469015258,0,8.323011407975002E-4,1.6987099440136346E-2,4.4311189625976473E-2,3.9668197343840028E-2,2.3662386256346219E-4,0,0,8.5167046380237087E-4,7.1323129343240667E-4,2.0001123918492855E-5,0.16301937903423275,1.1018379420257849E-3,3.5259263312313743E-3,1.0542538481109174E-3,3.6618864149608242E-5,7.5457899726982646E-3,0,0,0.48037877627407821,1.849409554650445E-7,1.6021819559712882E-5,0,0.58100474510026068,6.5962299855915132E-2,0,1.4308930019087358E-2,8.5292948638382438E-4,0.13318967394356537,4.242710081803374E-2,9.1426784268907966E-3,5.7868814041758931E-3,1.7788811477246585E-4,0]
["Canada",9.5500944956442124E-2,9.2479065882096645E-2,{"$f":"IF(ISERR(C41),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B41,C41)","v":9.2479065882096645E-2},0.19681184901896809,{"$f":"SUM(I41:AY41*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":2.8930102793381918E-2},5.2666856005702083E-2,null,5.4263084134602135E-3,0.1031196089455068,0,5.6941165766246186E-2,5.0876305212993759E-5,7.9155146966830587E-3,0,3.1694462651682726E-3,0.74834751657201637,0,4.3781155706542301E-4,5.3053248698845001E-4,7.0574109518641718E-3,2.6037029729567538E-2,1.7642989388468729E-3,1.1482601409494158E-2,0.35232087414294039,2.6728329540095092E-2,9.5739325298650722E-3,4.2024427703659479E-3,0.63064290863384009,1.4062294445716106E-2,3.3651444809613132E-4,9.515827686038595E-3,5.3723310382772088E-6,3.0048946581866902E-2,0,0,0,5.8407965205551011E-4,1.2382193729702047E-4,0,0,1.7955841971977551E-2,0,0.28093844597995948,3.5933024705959958E-2,1.3258071068529347E-2,8.3941142476299073E-3,0.1493218784027753,9.0913585129107494E-3,1.8285527633382728E-2,0]
["Denmark",0.13531636101458278,0.14836782540530202,{"$f":"IF(ISERR(C42),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B42,C42)","v":0.14836782540530202},0.30376078064537704,{"$f":"SUM(I42:AY42*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833824185373915E-3},5.049015437166153E-2,null,2.936682516634914E-3,6.979845317000638E-2,0.10091999912394128,0.77693957166705174,6.1938857596629537E-2,8.0742750961652074E-4,0,6.0822627367140896E-3,0.24257754620957162,0,8.3230115750058411E-4,1.6987099293033592E-2,4.4311190020073207E-2,3.966819755886964E-2,2.3662385626634468E-4,0,0,8.5167047043369787E-4,7.1323128482178198E-4,2.0001124898413054E-5,0.16301938554217221,1.1018379280988103E-3,3.5259263343785786E-3,1.0542538360293863E-3,3.6618864077133216E-5,7.5457900501700774E-3,0,0,0.48037879084213353,1.8494095737005445E-7,1.6021819581135439E-5,0,0.5810047199281585,6.5962298425351451E-2,0,1.430892960788536E-2,8.5292942212997853E-4,0.13318967621064975,4.2427100026633295E-2,9.1426785525345854E-3,5.7868816100785977E-3,1.7788811911511557E-4,0]
["Finland",0.13531635920385995,0.13829062414841786,{"$f":"IF(ISERR(C43),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B43,C43)","v":0.13829062414841786},0.29231996712407105,{"$f":"SUM(I43:AY43*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.783382471966944E-3},4.8872540988983797E-2,null,2.9366826238639604E-3,6.9798450986510135E-2,0.10092000438236673,0.77693953129282378,6.1938859148564611E-2,8.0742752905228158E-4,0,6.0822626596582956E-3,0.24257754677216187,0,8.3230116148463569E-4,1.6987099110311286E-2,4.4311188997456882E-2,3.9668197237899265E-2,2.3662387054509596E-4,0,0,8.5167048144740192E-4,7.1323125980171165E-4,2.000112494769257E-5,0.1630193824701491,1.1018379446039298E-3,3.525926514007478E-3,1.0542538159714354E-3,3.6618863539299049E-5,7.5457897528799613E-3,0,0,0.48037879129675759,1.8494095922704562E-7,1.6021818840868921E-5,0,0.58100473371336003,6.596229976969202E-2,0,1.430892997460472E-2,8.5292945256621193E-4,0.13318967379298768,4.2427101590531251E-2,9.1426783510491286E-3,5.786881409859653E-3,1.7788812446009879E-4,0]
["France",0.1353163604206197,0.14744895038544437,{"$f":"IF(ISERR(C44),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B44,C44)","v":0.14744895038544437},0.30271756612006295,{"$f":"SUM(I44:AY44*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833825109406294E-3},5.0342654640617809E-2,null,2.936682514434259E-3,6.9798451623272473E-2,0.10092000539309511,0.77693955201963283,6.1938859221046971E-2,8.074275069255561E-4,0,6.0822628314613882E-3,0.24257754533698006,0,8.3230116863844362E-4,1.6987099419435107E-2,4.4311189290146866E-2,3.9668197382589615E-2,2.366238475980606E-4,0,0,8.5167047099007854E-4,7.1323127572471426E-4,2.0001124933260532E-5,0.16301938482334619,1.1018378843771659E-3,3.5259265163792709E-3,1.0542538387332588E-3,3.6618861890720755E-5,7.5457899875965425E-3,0,0,0.48037878055076555,1.8494097247357513E-7,1.6021819566849249E-5,0,0.58100472779486212,6.596230058948041E-2,0,1.4308930238381415E-2,8.5292943366551007E-4,0.13318967371733301,4.2427101581026722E-2,9.1426783806987429E-3,5.7868815715014883E-3,1.7788812501758322E-4,0]
["Germany",0.13531635851599164,0.14399832453310268,{"$f":"IF(ISERR(C45),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B45,C45)","v":0.14399832453310268},0.29880001195731776,{"$f":"SUM(I45:AY45*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833824029012065E-3},4.9788752658889733E-2,null,2.936682564968234E-3,6.9798452010181838E-2,0.10091999952499557,0.77693954875768223,6.1938855732477864E-2,8.0742750594091036E-4,0,6.0822628549974259E-3,0.24257754764788483,0,8.323011670698763E-4,1.6987099590611503E-2,4.4311189083304905E-2,3.9668196978120164E-2,2.3662386862239611E-4,0,0,8.5167044057543357E-4,7.132312827095173E-4,2.0001124081954174E-5,0.16301939118117184,1.1018379606124301E-3,3.5259263703479771E-3,1.0542538493690161E-3,3.6618862277816472E-5,7.5457898334962015E-3,0,0,0.48037875658440848,1.8494097114259674E-7,1.6021821534769268E-5,0,0.58100472050121488,6.5962298232036629E-2,0,1.4308929673315108E-2,8.5292945040923605E-4,0.13318967240970253,4.2427100640429385E-2,9.1426783868067737E-3,5.7868813773960257E-3,1.7788812384077557E-4,0]
["Greece",0.13531636254104568,0.15842476155085694,{"$f":"IF(ISERR(C46),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B46,C46)","v":0.15842476155085694},0.31517858656139697,{"$f":"SUM(I46:AY46*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833825275006987E-3},5.2104514854885674E-2,null,2.9366825606055532E-3,6.9798452254682244E-2,0.10092000357027772,0.77693958004840524,6.1938857048603968E-2,8.0742750428214967E-4,0,6.0822627781406393E-3,0.24257754282528809,0,8.3230115321170398E-4,1.6987099525270371E-2,4.43111883951227E-2,3.9668198143607052E-2,2.366238703633847E-4,0,0,8.5167046954795727E-4,7.1323130638501072E-4,2.0001125055933467E-5,0.16301938494246929,1.1018379320599726E-3,3.5259264103358889E-3,1.054253831987882E-3,3.6618865099804219E-5,7.5457899136132421E-3,0,0,0.48037879572456404,1.8494096319825911E-7,1.6021820131363386E-5,0,0.58100473830240684,6.5962300252379286E-2,0,1.4308929773183396E-2,8.5292947594420028E-4,0.13318967463511086,4.2427101474374486E-2,9.1426783991011389E-3,5.786881425008791E-3,1.7788812436483117E-4,0]
["Ireland",0.13531636032086569,0.18355324558080621,{"$f":"IF(ISERR(C47),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B47,C47)","v":0.18355324558080621},0.3437073630187486,{"$f":"SUM(I47:AY47*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.78338244089958E-3},5.6138190516232124E-2,null,2.9366825112396898E-3,6.9798451769410769E-2,0.1009200008351918,0.77693955545439397,6.1938857891295732E-2,8.0742749888136991E-4,0,6.0822627366900967E-3,0.24257754202323961,0,8.3230115576327221E-4,1.6987099401680934E-2,4.4311190030174197E-2,3.9668197449758753E-2,2.3662385385632678E-4,0,0,8.5167045445982731E-4,7.1323128118219758E-4,2.0001124710088553E-5,0.16301938524383444,1.1018379727174494E-3,3.5259263411333203E-3,1.0542538495198399E-3,3.6618864818015981E-5,7.5457898065025087E-3,0,0,0.48037878836356923,1.8494096444607877E-7,1.6021819225383431E-5,0,0.58100474652439082,6.5962299458897256E-2,0,1.4308930341827364E-2,8.5292942287919411E-4,0.13318967219084304,4.2427100579192176E-2,9.1426783911077465E-3,5.7868814319560844E-3,1.778881160277413E-4,0]
["Italy",0.13531636137203418,0.13216464305826703,{"$f":"IF(ISERR(C48),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B48,C48)","v":0.13216464305826703},0.28536504303097954,{"$f":"SUM(I48:AY48*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833824529000171E-3},4.788918619748251E-2,null,2.9366825483333353E-3,6.9798451148103291E-2,0.10092000657920384,0.77693955565406847,6.1938856302124347E-2,8.0742752187784757E-4,0,6.0822628691398544E-3,0.24257754322290304,0,8.3230115564483223E-4,1.6987099712780725E-2,4.4311189888197974E-2,3.9668197625809878E-2,2.3662385576771099E-4,0,0,8.5167045508383608E-4,7.1323129336577345E-4,2.0001124460222744E-5,0.16301938717171691,1.101837933630786E-3,3.5259263577153239E-3,1.0542538391708116E-3,3.6618864429293832E-5,7.5457898455263796E-3,0,0,0.48037879839596087,1.8494096635494285E-7,1.602182005475339E-5,0,0.58100474148846193,6.5962298602473282E-2,0,1.4308929840670531E-2,8.5292941619262137E-4,0.13318967583749738,4.24271008486585E-2,9.1426785098466558E-3,5.7868812279455858E-3,1.7788812017559429E-4,0]
["Japan",0.53092377384525669,-1.6313965024336019E-3,{"$f":"IF(ISERR(C49),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B49,C49)","v":-1.6313965024336019E-3},0.52842623015511325,{"$f":"SUM(I49:AY49*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":2.1477188985836875E-2},9.3154572334518654E-2,null,1.0371123062695846E-2,0.16465215582615311,0.103882148463879,0.23243031336773701,4.8870832427660924E-2,3.0465327772768612E-4,0,4.127820183638691E-3,0.41192568285743497,0,0,6.2417338903788004E-5,3.0571824591215387E-2,6.8412197997683333E-2,1.9555953683245307E-3,4.4618013422826142E-3,0,4.3038845877369745E-2,1.0323474584684135E-5,4.4891136268420512E-4,6.0795107542501517E-2,3.9932018307922591E-5,3.3740874764172797E-4,3.9099302968103296E-5,3.9126951258207998E-3,0,0,1.5412159798157887E-2,5.5116527645591997,4.5692267488747377E-4,7.1296557756384471E-4,0,3.8272999917298169,0.52672550407716723,0,0.21754078932229137,0,1.56696979357616E-2,3.7599371654830419E-2,8.8035303377557175E-2,0.74690993227198388,3.4904524969740229E-3,3.1884783842890722E-7]
["Netherlands",0.13531635753939239,0.10778214657074114,{"$f":"IF(ISERR(C50),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B50,C50)","v":0.10778214657074114},0.25768319159186315,{"$f":"SUM(I50:AY50*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833826009780704E-3},4.3975257080717318E-2,null,2.9366825347505701E-3,6.9798451518928536E-2,0.10092000595506197,0.77693952705424185,6.1938855580311446E-2,8.0742750280872347E-4,0,6.0822627162597622E-3,0.24257754596319234,0,8.3230114042619067E-4,1.6987099621101259E-2,4.4311190702929423E-2,3.9668197894299935E-2,2.3662387129898491E-4,0,0,8.5167043856396131E-4,7.1323131756227329E-4,2.0001124641361973E-5,0.16301938762707979,1.101837952629492E-3,3.5259263223771822E-3,1.0542538306205413E-3,3.6618865627879856E-5,7.5457899406829749E-3,0,0,0.48037874100354883,1.8494096631737954E-7,1.6021818792180946E-5,0,0.58100474416621739,6.5962298260162228E-2,0,1.4308929761633501E-2,8.5292944897422942E-4,0.13318967650118063,4.2427102358893701E-2,9.1426784440997496E-3,5.7868814925742945E-3,1.7788812049378836E-4,0]
["New Zealand",1.981314322058789E-3,1.8080826946726525E-2,{"$f":"IF(ISERR(C51),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B51,C51)","v":1.8080826946726525E-2},2.0097965070169588E-2,{"$f":"SUM(I51:AY51*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":1.5174666163498262E-2},1.5870770020918898E-2,null,9.6580972216368162E-5,0.1799764393054723,0,0,0,4.9779355474441015E-3,0,3.0971083723722701E-3,4.5055331170844662E-3,null,1.8087235853479315E-2,1.0244160302871586E-2,4.2266236050456834E-3,1.0577778144206629E-2,4.4283018390667022E-6,0,0,1.6975940484075695E-2,2.1544142108324154E-2,5.3371243480960905E-3,2.3364717942294215E-2,2.5406834357059305E-2,4.4484003687650072E-3,2.2408680243756317E-2,1.6947711267553094E-5,4.0364786378216708E-2,0,0,0,1.2076629971082482E-2,4.8794286291185095E-7,0,0,0,0,5.2083282563015865E-2,4.424674435161426E-3,3.2172942521504268E-4,4.7924971315807215E-5,0.10213662587236763,0,2.0270257744130687E-2,0]
["Norway",0.52828808093350288,0.16539924992761112,{"$f":"IF(ISERR(C52),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B52,C52)","v":0.16539924992761112},0.7810657831932124,{"$f":"SUM(I52:AY52*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":2.6210069133900421E-2},0.13293890772638836,null,4.651475393384405E-2,8.8745340849650772E-2,0.73028578790243959,0.93276276297085758,0.24638955360238329,1.3076325465615048E-3,0,6.0884197126585111E-2,0.8340632234232408,0,1.1441814001197873E-6,0,4.114424440233284E-4,0.16253094204868998,3.2159772452264703E-4,0,0,5.7759244546792855E-3,1.9132316602597329E-4,5.1626438293036132E-5,1.5413118353474926,1.0844723026478517E-4,6.1842621774117984E-4,2.0225348596080943E-6,0,0,0,0.1503593552951358,0.18233813827058329,2.8144827571198249E-4,0,0,0.12047905708282527,0.44574105854277657,0,2.3336753678503686E-2,4.7232520990618856E-5,0.15476739239796652,0.17674902120334757,3.1030718348663569E-2,0.70090152242129167,2.2819817121080564E-4,0]
["Portugal",0.13531636132555108,0.14135424193937363,{"$f":"IF(ISERR(C53),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B53,C53)","v":0.14135424193937363},0.29579814494209233,{"$f":"SUM(I53:AY53*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833823824255818E-3},4.9364319502396822E-2,null,2.9366826386642104E-3,6.979845113611377E-2,0.10092000520954254,0.77693957243339318,6.1938855262052464E-2,8.0742750684293589E-4,0,6.0822627904615839E-3,0.24257754192740491,0,8.3230114475614731E-4,1.698709946154062E-2,4.4311189829239317E-2,3.9668196943109385E-2,2.3662387297018931E-4,0,0,8.516704321506639E-4,7.1323134386312844E-4,2.0001123676393085E-5,0.163019389157288,1.1018379396173269E-3,3.5259264452900531E-3,1.0542538309240837E-3,3.6618864171683683E-5,7.5457898145758085E-3,0,0,0.4803787663629977,1.8494095618314148E-7,1.6021820123314385E-5,0,0.58100473944988107,6.5962301123877909E-2,0,1.4308929747160264E-2,8.5292942824435306E-4,0.1331896724235252,4.2427100462259032E-2,9.1426785082766669E-3,5.7868811030649149E-3,1.7788811832537461E-4,0]
["Spain",0.13531636207043737,0.14779980218028665,{"$f":"IF(ISERR(C54),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B54,C54)","v":0.14779980218028665},0.30311589579649079,{"$f":"SUM(I54:AY54*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833824907204844E-3},5.0398974344960011E-2,null,2.9366826509273566E-3,6.97984518987394E-2,0.10092000211720147,0.77693956256194707,6.1938855648622844E-2,8.0742751747582564E-4,0,6.0822628533814252E-3,0.24257754805993287,0,8.3230114126837625E-4,1.6987099741692872E-2,4.431119021076374E-2,3.9668197867909399E-2,2.3662385287205931E-4,0,0,8.5167042606149165E-4,7.1323136491029918E-4,2.000112485637034E-5,0.16301938892193929,1.1018379159643699E-3,3.5259264830246567E-3,1.0542538540641399E-3,3.661886221043906E-5,7.5457898652303229E-3,0,0,0.48037880548089734,1.8494097062789474E-7,1.6021820849158876E-5,0,0.58100473848675438,6.596230088737863E-2,0,1.4308929975223143E-2,8.5292948930665411E-4,0.13318967556517849,4.2427100859587986E-2,9.1426784459297181E-3,5.7868812320664214E-3,1.7788811585530497E-4,0]
["Sweden",0.13531635785427196,0.12267080725312463,{"$f":"IF(ISERR(C55),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B55,C55)","v":0.12267080725312463},0.27458653195993277,{"$f":"SUM(I55:AY55*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7833824363961841E-3},4.6365215513231611E-2,null,2.9366824931073643E-3,6.9798451664713407E-2,0.10092000440538136,0.77693952809810585,6.1938854835491212E-2,8.0742751244898526E-4,0,6.0822628013339356E-3,0.24257754699838374,0,8.3230117931348368E-4,1.6987099468968047E-2,4.4311189616319524E-2,3.9668197333727492E-2,2.3662384637850416E-4,0,0,8.5167046949123832E-4,7.1323129892193618E-4,2.0001124352533076E-5,0.16301938093341406,1.1018378865874634E-3,3.5259265429519668E-3,1.0542538262918754E-3,3.6618862961618431E-5,7.5457899895141874E-3,0,0,0.48037877653057542,1.8494097801041923E-7,1.6021818243334533E-5,0,0.58100472410662796,6.5962299110530961E-2,0,1.4308929910740398E-2,8.5292942248991132E-4,0.13318967482416449,4.2427100747105109E-2,9.1426783746875965E-3,5.786881550480954E-3,1.7788811178367101E-4,0]
["Switzerland",0.44014653886879174,0.11560183005242441,{"$f":"IF(ISERR(C56),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B56,C56)","v":0.11560183005242441},0.60663011430568914,{"$f":"SUM(I56:AY56*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":3.5897593810815254E-2},0.11659330548770266,null,6.1063093862381547E-2,0.22158562359182277,2.0414320667278281E-2,1.5187074912306688,0.19490242600049323,2.4879920781833222E-4,0,3.707345439218316E-2,0.48748736747514548,0,1.5627861031931702E-5,8.3157436962856025E-5,2.2283385387021539E-4,7.0023757493280075E-2,3.2077768002084016E-3,0,0,3.741716447932187E-5,1.9835319361174335E-5,1.1587503969930312E-3,1.3137799211255852,2.2887152193707875E-4,3.3946307124235471E-6,1.0356752044470727E-4,1.6501810517273093E-5,5.269762537530843E-5,0,7.2525479876651408E-2,3.2966786936489877E-2,3.7349978362423842E-4,1.4699466747532808E-9,0,2.6638945148084046E-2,1.0772895784462777,0,0.26006042742773394,9.7842352814320273E-6,3.9057113365347271E-2,0.21629624184897298,5.6945750477641478E-2,0.41240457912258865,5.6964383424615034E-5,0]
["United Kingdom",0.13624776706303157,0.16025071711195005,{"$f":"IF(ISERR(C57),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B57,C57)","v":0.16025071711195005},0.3183322865517344,{"$f":"SUM(I57:AY57*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":8.7886163253749656E-3},5.2554909408399263E-2,null,2.9366826225489962E-3,6.9798452568854086E-2,0.10092000560394621,0.77693954834113688,8.6021527290225358E-2,8.0742752106736384E-4,0,6.0822627516152108E-3,0.23101436674927411,0,8.3230115328428232E-4,1.6987099407776193E-2,4.4311188633090415E-2,3.9739452503038127E-2,2.3662386738507651E-4,0,0,8.516704531922692E-4,7.1323128660801265E-4,2.0001123655289076E-5,0.16301938336522226,1.1018379367210181E-3,3.5259261785759045E-3,1.0542538494460985E-3,3.661886357503114E-5,7.545789792069278E-3,0,0,0.4803787905744919,1.8494095618037632E-7,1.6021820692591168E-5,0,0.58100475901840554,6.596229942699422E-2,0,1.4308930327230747E-2,8.5292943924192375E-4,0.13318967176270574,4.245049356581565E-2,9.1426784613393795E-3,5.7868813279518217E-3,1.7788812148376143E-4,0]
["United States",2.4312072712554676E-2,0.15071526156860182,{"$f":"IF(ISERR(C58),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B58,C58)","v":0.15071526156860182},0.1786915346793041,{"$f":"SUM(I58:AY58*$I$64:$AY$64*(1-$I$65:$AY$65))/$F$64","v":3.9197623569095001E-2},5.8920628702691373E-2,null,1.4598345707501703E-3,6.2774020120469592E-2,1.1765126722160738E-3,2.493766960247585E-2,2.1803659771803185E-3,5.482831443553441E-3,0,4.2110096845684375E-3,0.16667699311513187,0,2.7004176891438059E-3,3.192946575681583E-3,5.0856580700341179E-2,2.8937264478095508E-2,6.0441815528183254E-4,0,0,2.0764519439727937E-2,7.508765086967073E-3,7.5033201503189361E-3,6.0988671099829701E-2,9.5715469469153953E-3,2.9042964400766273E-3,2.2928175593169339E-2,1.0627666119198187E-4,2.3989478479209632E-2,0,9.4009719736401931E-2,3.0019021002700076E-2,8.9702313325498869E-4,0,1.5876370317337511E-2,2.3575608063127876E-2,1.6180079122624997E-2,0,0.90304527566061676,7.9009572229547364E-4,1.6353663886113347E-2,2.8552333183330669E-2,9.785335653314306E-2,1.3731049646921791E-2,4.0514552558080629E-3,1.3164191719637164E-3]
["EU",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.13546616731214708},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.15241366789478952},{"$f":"IF(ISERR(C59),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B59,C59)","v":0.15241366789478952},{"$f":"(1+B59)*(1+D59)-1","v":0.30852673064263025},{"$f":"SUM(F$38:F$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.7842242953615722E-3},{"$f":"(E59*$E$64+F59*$F$64)/($E$64+$F$64)","v":5.1164733554819548E-2}]
["Europe",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.14779336448283051},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.15159461744368505},{"$f":"IF(ISERR(C60),SUM(IF(ISERR($C$38:$C$59),0,$C$38:$C$59))/SUM(IF(ISERR($C$38:$C$59),0,$B$38:$B$59))*B60,C60)","v":0.15159461744368505},{"$f":"(1+B60)*(1+D60)-1","v":0.3217926604760053},{"$f":"SUM(F$38:F$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":9.6868005145281447E-3},{"$f":"(E60*$E$64+F60*$F$64)/($E$64+$F$64)","v":5.3815360888624736E-2}]
["EU",{"$f":"VLOOKUP(\"France\",A38:B53,2,FALSE)","v":0.1353163604206197},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"(1+B61)*(1+C61)-1","v":{"$error":"#REF!"}},{"$f":"F39","v":8.7833825056526198E-3},{"$f":"(E61*$E$64+F61*$F$64)/($E$64+$F$64)","v":{"$error":"#REF!"}}]
[]
[]
["Value of production in non-CDI countries, poverty-weighted",null,null,null,{"$f":"SUMPRODUCT($I$64:$AY$64,$I$65:$AY$65)","v":59742.295359628435},{"$f":"SUM(I64:AY64)-E64","v":362794.04643851757},null,null,10330.654103660509,7862.2526646035931,7463.8643516318507,4062.9321801440024,3949.2323220829608,30684.371045395477,25.008273370283842,1325.2212782631539,3412.8772507544072,20296.306307509003,7725.2205716825993,5133.439804361291,4237.8742452113938,16837.3703779395,1406.7693444891074,15278.297413670269,6668.6826252660749,7027.4610362215753,11228.541227706042,9870.2379153067232,4170.1249985565109,6611.7321479646034,5983.1783820803275,12033.13966533313,9787.9836814743976,6748.9807009357619,63810.356356092816,959.07037092197675,2114.3277096163406,10787.651521201338,30263.310103773721,1968.0897510307232,1233.3415176851022,6021.2409663114549,749.59276474329965,10707.86799410208,1768.667451792981,1415.9135182468672,29883.897580004264,14403.816469412588,11315.405040722575,11349.143484128024,3622.8952827453536]
["PSE commodity (I.e., corresponds to product groups covered in agricultural subsidy estimates)?",null,null,null,null,null,null,null,1,0,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,0,0,1,1,1,0,0,0,1,0,0,1,0,0]
[]
[]
["Agricultural commodities--details"]
[{"$f":"\"Million $, \"&Index_year-4&\"-\"&Index_year-2&\" average\"","v":"Million $, 1999-2001 average"},null,null,null,null,"Elasticity of substition between imports and domestically produced goods:",null,null,null,null,null,3.6,null,{"$f":"\"Imports and exports of agricultural commodities, annual average, \" & Index_year-4&\"-\"&Index_year-2","v":"Imports and exports of agricultural commodities, annual average, 1999-2001"}]
[]
["Country name","Market price support","Payments based on output","Payments based on input use","Payments based on current A/An/R/I","Payments based on non-current A/An/R/I, production required","Payments based on non-current A/An/R/I, production not required","Transfers to producers from consumers","Total value of production (at farm gate)","Export subsidies","Other trade-distorting subsidies","Total trade-distorting subsidies","Subsidy rate","Country name","Imports","Exports","Apparent consumption","Import share of consumption","Import price elasticity","Tariff equivalent of subsidies"]
["Australia",136.9981992676239,0,275.89367175166961,4.3635330022148082,-5.1790872907115462E-6,303.17538297395885,-57.565850862282851,20207.726329829744,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Transfers to producers from consumers]]","v":79.43234840534106},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":431.84489365132015},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Other trade-distorting subsidies]]","v":511.27724205666118},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total value of production (at farm gate)]]","v":2.5301077108409595E-2},"Australia",693.66695033333326,9436.2793936666658,{"$f":"I72/(1+B38)+O72-P72","v":11233.973834382939},{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Apparent consumption]]","v":6.1747246393816714E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Import share of consumption]])","v":3.3777099129822599},{"$f":"(1+1/(1+(1+B38)*O72/I72*(1+1/M72)))^(1/S72)-1","v":0.10833648120266748}]
["Austria",37792.486763053501,3661.6492846254096,6774.7347119196829,31270.806501380794,4.3390717087589377E-3,5.758392270757744,-36638.030671001055,223857.14168445772,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Transfers to producers from consumers]]","v":1154.4560920524455},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":41710.071863597113},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Other trade-distorting subsidies]]","v":42864.527955649559},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total value of production (at farm gate)]]","v":0.19148161918403347},"Austria",28579.035386666659,18343.265888666643,207411.77241843889,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Apparent consumption]]","v":0.13778887790906311},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Import share of consumption]])","v":3.1039600395273728},0.14582049388833784]
["Belgium",37792.486763053501,3661.6492846254096,6774.7347119196829,31270.806501380794,4.3390717087589377E-3,5.758392270757744,-36638.030671001055,223857.14168445772,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Transfers to producers from consumers]]","v":1154.4560920524455},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":41710.071863597113},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Other trade-distorting subsidies]]","v":42864.527955649559},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total value of production (at farm gate)]]","v":0.19148161918403347},"Belgium",28579.035386666659,18343.265888666643,207411.77194238038,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Apparent consumption]]","v":0.13778887822532079},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Import share of consumption]])","v":3.1039600383888453},0.14582049379990303]
["Canada",1852.9714861872847,40.907041033945482,345.20147398867357,1143.5928907595624,1.3685996754149049E-5,356.67860596309146,-1850.4086917507784,20053.407587743393,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Transfers to producers from consumers]]","v":2.5627944365062376},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1708.0407156067254},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Other trade-distorting subsidies]]","v":1710.6035100432316},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total value of production (at farm gate)]]","v":8.5302385769526243E-2},"Canada",5458.951218666667,10286.263487333332,13477.92761274734,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Apparent consumption]]","v":0.40502897593125703},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Import share of consumption]])","v":2.1418956866474748},9.2479065882096645E-2]
["Denmark",37792.486763053501,3661.6492846254096,6774.7347119196829,31270.806501380794,4.3390717087589377E-3,5.758392270757744,-36638.030671001055,223857.14168445772,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Transfers to producers from consumers]]","v":1154.4560920524455},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":41710.071863597113},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Other trade-distorting subsidies]]","v":42864.527955649559},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total value of production (at farm gate)]]","v":0.19148161918403347},"Denmark",28579.035386666659,18343.265888666643,207411.77203918278,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Apparent consumption]]","v":0.13778887816101251},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Import share of consumption]])","v":3.1039600386203552},0.14582049381788553]
["Finland",37792.486763053501,3661.6492846254096,6774.7347119196829,31270.806501380794,4.3390717087589377E-3,5.758392270757744,-36638.030671001055,223857.14168445772,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Transfers to producers from consumers]]","v":1154.4560920524455},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":41710.071863597113},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Other trade-distorting subsidies]]","v":42864.527955649559},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total value of production (at farm gate)]]","v":0.19148161918403347},"Finland",28579.035386666659,18343.265888666643,207411.77235365994,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Apparent consumption]]","v":0.1377888779520974},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Import share of consumption]])","v":3.1039600393724496},0.14582049387630414]
["France",37792.486763053501,3661.6492846254096,6774.7347119196829,31270.806501380794,4.3390717087589377E-3,5.758392270757744,-36638.030671001055,223857.14168445772,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Transfers to producers from consumers]]","v":1154.4560920524455},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":41710.071863597113},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Other trade-distorting subsidies]]","v":42864.527955649559},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total value of production (at farm gate)]]","v":0.19148161918403347},"France",28579.035386666659,18343.265888666643,207411.77214233924,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Apparent consumption]]","v":0.13778887809248308},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Import share of consumption]])","v":3.103960038867061},0.14582049383704843]
["Germany",37792.486763053501,3661.6492846254096,6774.7347119196829,31270.806501380794,4.3390717087589377E-3,5.758392270757744,-36638.030671001055,223857.14168445772,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Transfers to producers from consumers]]","v":1154.4560920524455},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":41710.071863597113},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Other trade-distorting subsidies]]","v":42864.527955649559},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total value of production (at farm gate)]]","v":0.19148161918403347},"Germany",28579.035386666659,18343.265888666643,207411.77247312543,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Apparent consumption]]","v":0.13778887787273347},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Import share of consumption]])","v":3.1039600396581597},0.14582049389849683]
["Greece",37792.486763053501,3661.6492846254096,6774.7347119196829,31270.806501380794,4.3390717087589377E-3,5.758392270757744,-36638.030671001055,223857.14168445772,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Transfers to producers from consumers]]","v":1154.4560920524455},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":41710.071863597113},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Other trade-distorting subsidies]]","v":42864.527955649559},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total value of production (at farm gate)]]","v":0.19148161918403347},"Greece",28579.035386666659,18343.265888666643,207411.77177407441,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Apparent consumption]]","v":0.13778887833713072},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Import share of consumption]])","v":3.1039600379863295},0.14582049376863782]
["Ireland",37792.486763053501,3661.6492846254096,6774.7347119196829,31270.806501380794,4.3390717087589377E-3,5.758392270757744,-36638.030671001055,223857.14168445772,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Transfers to producers from consumers]]","v":1154.4560920524455},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":41710.071863597113},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Other trade-distorting subsidies]]","v":42864.527955649559},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total value of production (at farm gate)]]","v":0.19148161918403347},"Ireland",28579.035386666659,18343.265888666643,207411.77215966405,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Apparent consumption]]","v":0.13778887808097376},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Import share of consumption]])","v":3.1039600389084945},0.14582049384026674]
["Italy",37792.486763053501,3661.6492846254096,6774.7347119196829,31270.806501380794,4.3390717087589377E-3,5.758392270757744,-36638.030671001055,223857.14168445772,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Transfers to producers from consumers]]","v":1154.4560920524455},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":41710.071863597113},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Other trade-distorting subsidies]]","v":42864.527955649559},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total value of production (at farm gate)]]","v":0.19148161918403347},"Italy",28579.035386666659,18343.265888666643,207411.77197710241,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Apparent consumption]]","v":0.13778887820225408},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Import share of consumption]])","v":3.1039600384718855},0.1458204938063532]
["Japan",44.670130955833592,2.1606836505145961,1.8652048842517077,0,-7.7791421595500159E-7,1.3450032534455216,-44.662684404969404,79.80695801339732,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Transfers to producers from consumers]]","v":7.4465508641878841E-3},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":4.6983897725319572},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Other trade-distorting subsidies]]","v":4.7058363233961451},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total value of production (at farm gate)]]","v":5.8965238627516271E-2},"Japan",20193.435309333334,534.07836766666662,19711.486877445863,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Apparent consumption]]","v":1.024450130773185},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Import share of consumption]])","v":-8.8020470783466115E-2},-1.6313965024336019E-3]
["Netherlands",37792.486763053501,3661.6492846254096,6774.7347119196829,31270.806501380794,4.3390717087589377E-3,5.758392270757744,-36638.030671001055,223857.14168445772,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Transfers to producers from consumers]]","v":1154.4560920524455},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":41710.071863597113},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Other trade-distorting subsidies]]","v":42864.527955649559},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total value of production (at farm gate)]]","v":0.19148161918403347},"Netherlands",28579.035386666659,18343.265888666643,207411.77264273626,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Apparent consumption]]","v":0.13778887776005669},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Import share of consumption]])","v":3.1039600400637961},0.14582049393000429]
["New Zealand",13.859517283219382,0,19.286685305900679,0.80386798816747895,4.8265585274837892E-8,0,-11.359879018112075,6186.8642701624876,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Transfers to producers from consumers]]","v":2.4996382651073077},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":20.09055331820095},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Other trade-distorting subsidies]]","v":22.590191583308258},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total value of production (at farm gate)]]","v":3.651315205386745E-3},"New Zealand",416.91883899999999,4755.4884780000002,1836.0607475442075,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Apparent consumption]]","v":0.22707246454543667},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Import share of consumption]])","v":2.782539127636428},1.8080826946726525E-2]
["Norway",962.89142443079197,345.70077162253597,124.58075588940854,849.13177795383069,-6.8519026184767759E-5,0,-1093.1739427583495,2047.2969302155363,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Transfers to producers from consumers]]","v":-130.28251832755757},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1319.4132712062622},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Other trade-distorting subsidies]]","v":1189.1307528787047},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total value of production (at farm gate)]]","v":0.58082964680336568},"Norway",764.620724,193.95148666666668,1910.2706879741147,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Apparent consumption]]","v":0.40026825978830127},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Import share of consumption]])","v":2.1590342647621155},0.16539924992761112]
["Portugal",37792.486763053501,3661.6492846254096,6774.7347119196829,31270.806501380794,4.3390717087589377E-3,5.758392270757744,-36638.030671001055,223857.14168445772,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Transfers to producers from consumers]]","v":1154.4560920524455},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":41710.071863597113},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Other trade-distorting subsidies]]","v":42864.527955649559},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total value of production (at farm gate)]]","v":0.19148161918403347},"Portugal",28579.035386666659,18343.265888666643,207411.77198517535,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Apparent consumption]]","v":0.13778887819689101},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Import share of consumption]])","v":3.1039600384911923},0.14582049380785289]
["Spain",37792.486763053501,3661.6492846254096,6774.7347119196829,31270.806501380794,4.3390717087589377E-3,5.758392270757744,-36638.030671001055,223857.14168445772,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Transfers to producers from consumers]]","v":1154.4560920524455},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":41710.071863597113},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Other trade-distorting subsidies]]","v":42864.527955649559},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total value of production (at farm gate)]]","v":0.19148161918403347},"Spain",28579.035386666659,18343.265888666643,207411.77185580725,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Apparent consumption]]","v":0.13778887828283351},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Import share of consumption]])","v":3.1039600381817993},0.14582049378382078]
["Sweden",37792.486763053501,3661.6492846254096,6774.7347119196829,31270.806501380794,4.3390717087589377E-3,5.758392270757744,-36638.030671001055,223857.14168445772,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Transfers to producers from consumers]]","v":1154.4560920524455},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":41710.071863597113},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Other trade-distorting subsidies]]","v":42864.527955649559},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total value of production (at farm gate)]]","v":0.19148161918403347},"Sweden",28579.035386666659,18343.265888666643,207411.77258804956,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Apparent consumption]]","v":0.13778887779638646},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Import share of consumption]])","v":3.1039600399330087},0.14582049391984553]
["Switzerland",2659.2391108196002,198.33912993158265,133.79264832169454,553.69791729970882,46.936620967976786,750.00951747827582,-2756.5089755260574,4513.4646686690658,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Transfers to producers from consumers]]","v":-97.269864706457156},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1284.3027647761123},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Other trade-distorting subsidies]]","v":1187.0329000696552},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total value of production (at farm gate)]]","v":0.26299815933192811},"Switzerland",1904.2686466666667,534.02233266666656,4504.2778495785315,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Apparent consumption]]","v":0.42276891218974211},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Import share of consumption]])","v":2.0780319161169283},0.11560183005242441]
["United Kingdom",37792.486763053501,3661.6492846254096,6774.7347119196829,31270.806501380794,4.3390717087589377E-3,5.758392270757744,-36638.030671001055,223857.14168445772,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Transfers to producers from consumers]]","v":1154.4560920524455},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":41710.071863597113},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Other trade-distorting subsidies]]","v":42864.527955649559},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total value of production (at farm gate)]]","v":0.19148161918403347},"United Kingdom",28579.035386666659,18343.265888666643,207250.14274784384,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Apparent consumption]]","v":0.13789633631972004},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Import share of consumption]])","v":3.1035731892490079},0.14579045596775453]
["United States",18737.688802083332,10046.7158203125,7345.20703125,4895.062093098958,2.44140625E-4,10069.277669270834,-18271.929036458332,190329.04166666666,{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Transfers to producers from consumers]]","v":465.759765625},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":27321.623901367188},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Other trade-distorting subsidies]]","v":27787.383666992188},{"$f":"Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013212631869196101106111116[[#This Row],[Total value of production (at farm gate)]]","v":0.14599655114986448},"United States",17672.407386999999,33944.88592866667,169539.09855186747,{"$f":"Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Apparent consumption]]","v":0.10423794592486547},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339222782879297102107112117[[#This Row],[Import share of consumption]])","v":3.2247433946704844},0.15071526156860182]
["EU",null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"Austria\",$A$71:$T$92,COLUMN(),FALSE)","v":223857.14168445772},null,null,{"$f":"VLOOKUP(\"Austria\",$A$71:$T$92,COLUMN(),FALSE)","v":42864.527955649559},{"$f":"L93/I93","v":0.19148161918403347}]
["Europe",null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"Austria\",$A$71:$T$92,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$71:$T$92,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$71:$T$92,COLUMN(),FALSE)","v":230417.90328334231},null,null,{"$f":"VLOOKUP(\"Austria\",$A$71:$T$92,COLUMN(),FALSE)+VLOOKUP(\"Norway\",$A$71:$T$92,COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",$A$71:$T$92,COLUMN(),FALSE)","v":45240.691608597925},{"$f":"L94/I94","v":0.19634191164809772}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: U.N. Statistics Division, COMTRADE database."]
[]
["Source: OECD, PSE-CSE database, http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE and http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE_EE",null,null,null,null,null,null,null,null,null,null,null,null,"\"Agricultural commodities\" are goods in Standard International Trade Classificiation, Revision 2 (SITC2) categories 00, 01, 02 (excluding 025), 041-045, 054.1, 054.2, 054.4, 054.81, 057, 06, 08 (excluding 081.42), and 22, per the definition in OECD, Agric"]
[]
["Calculations based on William Cline, World Trade and Global Poverty, ch. 3."]
[]
[]
[]
[{"$f":"\"EU agricultural subsidy breakout, \"&Index_year-2","v":"EU agricultural subsidy breakout, 2001"}]
["Country name","Payments","GDP, (current US$) (billion)","Share of GDP from agriculture (% of GDP)","Estimated share of EU subsidies","Estimated trade-distorting subsidies ($)","Estimated share of EU production","Estimated production (farmgate prices)","Estimated subsidy rate","Tariff equivalent of subsidies"]
["Austria",1054.7,193.71756748799999,2.0437417551875114E-2,{"$f":"B106/$B$122","v":2.5090100270003451E-2},{"$f":"E106*$L$77/1000","v":1.0754753044336134},{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113118[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[Share of GDP from agriculture (% of GDP)])","v":2.1877692814854091E-2},{"$f":"G106*$I$77/1000","v":4.8974777801838343},{"$f":"F106/H106","v":0.21959779149692105},{"$f":"(1+1/(1+(1+$B$43)*$O$77/$I$77*(1+1/I106)))^(1/$S$77)-1","v":0.15260844970775689}]
["Belgium",938.6,234.552066048,1.315772533416748E-2,2.2328214765739297E-2,{"$f":"E107*$L$77/1000","v":0.95708838602577939},{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113118[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[Share of GDP from agriculture (% of GDP)])","v":1.7054012392465217E-2},{"$f":"G107*$I$77/1000","v":3.8176624684285838},{"$f":"F107/H107","v":0.25070010613581917},0.15886385153853055]
["Denmark",1114.2,161.210826752,2.8282376006245613E-2,2.6505536854876121E-2,1.1361473254953371,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113118[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[Share of GDP from agriculture (% of GDP)])","v":2.519512933949853E-2},5.6401096383103608,0.20144064536938669,0.14836782540530202]
["Finland",816.1,124.57526886399999,3.2627496868371964E-2,1.9414080620413214E-2,0.83217540148693647,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113118[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[Share of GDP from agriculture (% of GDP)])","v":2.2460637824918046E-2},5.0279741838959691,0.16550908398700612,0.13829062414841786]
["France",9248,1350.6829352960001,2.8538050130009651E-2,0.21999928633449503,9.4301655593079143,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113118[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[Share of GDP from agriculture (% of GDP)])","v":0.2130022566602367},47.682076348299837,0.1977717054606444,0.14744895038544437]
["Germany",5880.1,1914.9684735999999,1.3700583949685097E-2,0.13988081786066872,5.9959252276477581,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113118[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[Share of GDP from agriculture (% of GDP)])","v":0.14497970168920679},32.454741622411177,0.18474727968585503,0.14399832453310268]
["Greece",2616.6,129.640054784,6.7000001668930054E-2,6.2245905344165187E-2,2.6681413497496851,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113118[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[Share of GDP from agriculture (% of GDP)])","v":4.7997709683036953E-2},10.744630097045071,0.24832323920424795,0.15842476155085694]
["Ireland",1599.4,102.199312384,2.7608508244156837E-2,3.8047886955384011E-2,1.6309047140524522,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113118[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[Share of GDP from agriculture (% of GDP)])","v":1.5591841461473408E-2},3.4903450631626551,0.46726174190200681,0.18355324558080621]
["Italy",5347.9,1124.572987392,2.6571588590741158E-2,0.12722039180236222,5.4532420409410456,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113118[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[Share of GDP from agriculture (% of GDP)])","v":0.16512455573593543},36.964311068962431,0.14752721972194233,0.13216464305826703]
["Luxembourg",29.5,20.777859071999998,6.7338575609028339E-3,7.0177107989485333E-4,3.008108607261932E-2,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113118[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[Share of GDP from agriculture (% of GDP)])","v":7.7316327516840846E-4},0.17307812083459378,0.17380062787581929,0.14084767831395495]
["Netherlands",1155.5,392.490614784,2.5598909705877304E-2,2.7488016366728915E-2,1.1782608459970043,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113118[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[Share of GDP from agriculture (% of GDP)])","v":5.5520994927180864E-2},12.428771227875984,9.4801072800690958E-2,0.10778214657074114]
["Portugal",881.6,119.616126976,3.4616909921169281E-2,2.0972250306281446E-2,0.89896560954648108,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113118[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[Share of GDP from agriculture (% of GDP)])","v":2.2881502012528903E-2},5.1221876379718871,0.17550423238739912,0.14135424193937363]
["Spain",6193.7,601.640861696,4.2608875781297684E-2,0.14734100127270347,6.3157024680671947,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113118[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[Share of GDP from agriculture (% of GDP)])","v":0.14165890987751489},31.71135865931668,0.19916215309215912,0.14779980218028665]
["Sweden",780.3,250.38135295999999,2.0722696557641029E-2,1.8562439784473018E-2,0.79567021906660518,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113118[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[Share of GDP from agriculture (% of GDP)])","v":2.8671785878049673E-2},6.4183840336489997,0.12396737479328551,0.12267080725312463]
["United Kingdom",4380.3,1518.285488128,9.2026777565479279E-3,0.10420230038181105,4.4665824177591329,{"$f":"Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014232883889398103108113118[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014232883889398103108113118[Share of GDP from agriculture (% of GDP)])","v":7.7210106427932107E-2},17.284033734109656,0.25842245429922023,0.16025071711195005]
[]
["Total",{"$f":"SUM(B106:B120)","v":42036.5},null,null,null,{"$f":"SUM(F106:F120)","v":42.864527955649564},{"$f":"SUM(G106:G120)","v":1},{"$f":"SUM(H107:H120)","v":218.9596639042739},{"$f":"F122/H122","v":0.19576449466231066},{"$f":"(1+1/(1+(1+$B$43)*$O$77/$I$77*(1+1/I122)))^(1/$S$77)-1","v":0.14693672721277351}]
[]
["Source: Commission of the European Community, 4th FINANCIAL REPORT FROM THE COMMISSION TO THE EUROPEAN PARLIAMENT AND THE COUNCIL on the EUROPEAN AGRICULTURAL GUARANTEE FUND \n2011 FINANCIAL YEAR, http://eur-lex.europa.eu/LexUriServ/LexUriServ.do?uri=COM:2012:0484:FIN:EN:PDF, Annex 5;GDP and Agricultural GDP share from World Development Indicators."]
[]
[]
["Impediments to imports, from Doing Business"]
[]
[null,"Indicators",null,null,"Scores"]
["Country name","Trading Across Borders - Cost to import (US$ per container)","Trading Across Borders - Documents to import (number)","Trading Across Borders - Time to import (days)","Trading Across Borders - Cost to import (US$ per container)2","Trading Across Borders - Documents to import (number)3","Trading Across Borders - Time to import (days)4","Overall"]
["Australia",8,930,7,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":5.5549654806160387},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":4.8819581905083762}]
["Austria",9,858,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":5.8990971853425389},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":5.5222369405687246}]
["Belgium",10,1211,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":5.3125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":4.2118959107806688},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":4.8035865157147679}]
["Canada",11,1385,4,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":3.3802442910249599},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":4.7110284000386233}]
["Denmark",5,603,3,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":7.65625},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":7.1178969729155606},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":7.2353217182445801}]
["Finland",8,420,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":7.992565055762082},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":6.3763095640419056}]
["France",20,1028,13,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":0.625},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":5.0865639936271911},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":-3.2954545454545436},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":0.80536981605754909}]
["Germany",7,740,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":6.4630908125331921},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":6.0227348162989429}]
["Greece",19,998,6,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":1.09375},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":5.2299522039298996},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":3.3957795225220879}]
["Ireland",12,1090,4,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":4.375},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":4.7902283590015928},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":5.0247730893641673}]
["Italy",18,1217,4,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":1.5625},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":4.1832182687201271},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":3.8849363926036786}]
["Japan",11,859,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":4.84375},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":5.8943175783324486},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":5.2081437382320281}]
["Netherlands",6,880,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":7.1875},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":5.7939458311205527},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":5.9559364891613962}]
["New Zealand",9,725,6,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":6.5347849176845463},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":3.8636363636363646},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":5.3932237604403035}]
["Norway",7,568,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":6.71875},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":7.2851832182687204},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":6.2967656182107854}]
["Portugal",17,580,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":2.03125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":7.227827934147637},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":4.7151471901704243}]
["Spain",10,1000,7,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":5.3125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":5.220392989909719},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":2.8409090909090917},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":4.4579340269396033}]
["Sweden",6,561,3,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":7.1875},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":7.3186404673393524},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":6.9318181818181825},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":7.1459862163858441}]
["Switzerland",9,1238,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":5.78125},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":4.0828465215082312},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":4.9168200526239563}]
["United Kingdom",8,940,4,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":6.25},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":5.5071694105151359},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":5.9090909090909092},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":5.8887534398686814}]
["United States",5,960,5,{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)]]/B$155)*Standard_mean","v":7.65625},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Documents to import (number)]]/C$155)*Standard_mean","v":5.4115772703133302},{"$f":"(2-Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Time to import (days)]]/D$155)*Standard_mean","v":4.8863636363636367},{"$f":"SUMPRODUCT(Table_Query_from_developmentdataSQL242984899499104109114119[[#This Row],[Trading Across Borders - Cost to import (US$ per container)2]:[Trading Across Borders - Time to import (days)4]],$E$157:$G$157)","v":5.9847303022256551}]
["EU",{"$f":"SUM(B$131:B$151*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A152&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A152&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":12.393142545929635},{"$f":"SUM(C$131:C$151*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A152&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A152&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":924.28210802204183},{"$f":"SUM(D$131:D$151*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A152&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A152&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":5.3512137402125211},{"$f":"(2-B152/B$155)*Standard_mean","v":4.1907144315954836},5.5822947571968262,4.5271677656917397,5.9711586580369591]
["Europe",{"$f":"SUM(B$131:B$151*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A153&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A153&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":12.19810255204936},{"$f":"SUM(C$131:C$151*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A153&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A153&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":925.55485606003685},{"$f":"SUM(D$131:D$151*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A153&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A153&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":5.3350841092636747},4.2821394287268619,5.5762115217523451,4.5436639791621509,5.8832650985630162]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Documents_to_import__number\"))","v":10.666666666666666},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Cost_to_import__US__per_container\"))","v":1046.1111111111111},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Trading_Across_Borders___Time_to_import__days\"))","v":4.8888888888888893},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL242984899499104109114119[Trading Across Borders - Cost to import (US$ per container)2])","v":5.2008928571428568},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL242984899499104109114119[Trading Across Borders - Documents to import (number)3])","v":5.7231621273044535},{"$f":"AVERAGE(Table_Query_from_developmentdataSQL242984899499104109114119[Trading Across Borders - Time to import (days)4])","v":4.5941558441558454}]
[]
["Weight",null,null,null,{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331}]
[]
[]
["Services Trade Restrictions Index"]
[null,"STRI","Score"]
["Australia",15.9,{"$f":"(2-B162/$B$186)*Standard_mean","v":5.8051592730115313}]
["Austria",17.5,5.3830369357045154]
["Belgium",22.3,4.1166699237834674]
["Canada",23.1,3.905608755129959]
["Denmark",21.8,4.248583154191909]
["Finland",24.7,3.4834864178229443]
["France",26.2,3.0877467265976168]
["Germany",18.3,5.1719757670510074]
["Greece",18,5.251123705296072]
["Ireland",13.3,6.4911080711354305]
["Italy",27.9,2.6392417432089124]
["Japan",24.7,3.4834864178229443]
["Netherlands",12,6.834082470197381]
["New Zealand",10.3,7.2825874535860855]
["Norway",23.3,3.852843462966582]
["Portugal",23.9,3.6945475864764523]
["Spain",14.5,6.1745163181551703]
["Sweden",15.3,5.9634551495016623]
["Switzerland",12.9,6.5966386554621845]
["United Kingdom",15.3,5.9634551495016623]
["United States",19.2,4.93453195231581]
["EU",{"$f":"SUM(B$162:B$182*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A183&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A183&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":17.996481219068535},5.2520520528156105]
["Europe",{"$f":"SUM(B$162:B$182*INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&Index_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&Index_year&\"'!XR_GDP\"))","v":17.96630785553263},5.26001258452823]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!STRI\"))","v":18.951851851851853}]

{"sheet":"Finance 2013","index":34,"n_rows":111,"n_cols":24,"rows_kept":111,"cut":false,"hidden":false,"merged":[[38,1,38,7],[38,8,38,15],[38,16,38,18],[38,19,38,21]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Finance"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2013}]
[]
[null,"Investment support","Financial transparency","Overall"]
["Australia",{"$f":"X41","v":5.8660714285714288},{"$f":"C79","v":5.625},{"$f":"SUMPRODUCT(B4:C4,$B$34:$C$34)","v":5.7455357142857144}]
["Austria",5.2232142857142865,{"$f":"C80","v":2.8125},{"$f":"SUMPRODUCT(B5:C5,$B$34:$C$34)","v":4.0178571428571432}]
["Belgium",5.7053571428571423,5.625,5.6651785714285712]
["Canada",6.4285714285714288,4.21875,5.3236607142857144]
["Czech Republic",4.8214285714285712,4.21875,4.5200892857142856]
["Denmark",5.3035714285714288,7.03125,6.1674107142857144]
["Finland",5.625,7.03125,6.328125]
["France",5.4642857142857153,5.625,5.5446428571428577]
["Germany",6.0267857142857135,2.8125,4.4196428571428568]
["Greece",3.7767857142857144,5.625,4.7008928571428577]
["Hungary",4.0178571428571432,5.625,4.8214285714285712]
["Ireland",3.2946428571428572,7.03125,5.1629464285714288]
["Italy",5.3839285714285712,5.625,5.5044642857142856]
["Japan",4.9821428571428577,2.8125,3.8973214285714288]
["Luxembourg",4.3392857142857144,2.8125,3.5758928571428572]
["Netherlands",5.7857142857142865,4.21875,5.0022321428571432]
["New Zealand",4.1785714285714288,4.21875,4.1986607142857144]
["Norway",6.1071428571428577,5.625,5.8660714285714288]
["Poland",5.0625,7.03125,6.046875]
["Portugal",5.4642857142857153,5.625,5.5446428571428577]
["Slovakia",4.3392857142857144,2.8125,3.5758928571428572]
["South Korea",5.5446428571428577,4.21875,4.8816964285714288]
["Spain",5.1428571428571432,7.03125,6.0870535714285712]
["Sweden",5.3035714285714288,7.03125,6.1674107142857144]
["Switzerland",4.9017857142857144,1.40625,3.1540178571428572]
["United Kingdom",6.1875,5.625,5.90625]
["United States",4.6607142857142856,5.625,5.1428571428571423]
["EU",5.6096757582762002,5.0946073473624578,5.3521415528193295]
["Europe",5.5984738210424903,4.9962228412803338,5.2973483311614125]
[]
["Weight",0.5,0.5]
[]
[]
["Investment support"]
[]
[null,"I. Political Risk Insurance",null,null,null,null,null,null,"II. Prevention of Bribery/Corrupt Practices",null,null,null,null,null,null,null,"III. Other Measures",null,null,"IV. Facilitating Portfolio Investment"]
[null,"Member of MIGA, IFC, regional dev. banks (+10)","Has official PRI agency (+15)","Does NOT monitor envir/ labor/ human rights (-4)","Investors in all sectors NOT eligible (-2)","Inappropriate nat'l econ interest tests (-2)","Eligibility limited to nationally-owned firms (-2)","Sub-Total (+25)","OECD convention participation level (+10)","OECD weakness (-2)","Member of MDTF, EITI, KPCS, ITTO (+6)","Leadership on extractive industry issues (+6)","Bribe Payers Index Score Cluster (+4)","Vigorous action to punish home country bribe payers (+4)","Negligence in identifying bribery and corrupt practices (-4)"," Sub-Total (+30)","Trains/ uses  Foreign or Commercial Service to identify investment opportunities (+5)","Advocacy to prevent implementation of  envir/labor human rights standards (-5)","Sub-Total (+5)","No restrictions on pension fund investment in emerging mkts (+15)","Official support for outflows of portfolio investment (+5)","Sub-Total (+20)","Grand total (+80)","Score"]
["Australia",10,15,0,0,0,0,{"$f":"SUM(B41:G41)","v":25},10,0,6,6,4,2,0,{"$f":"SUM(I41:O41)","v":28},5,0,{"$f":"SUM(Q41:R41)","v":5},15,0,{"$f":"SUM(T41:U41)","v":15},{"$f":"SUM(H41,P41,S41,V41)","v":73},{"$f":"W41/$W$71*Standard_mean","v":5.8660714285714288}]
["Austria",10,15,0,0,0,0,{"$f":"SUM(B42:G42)","v":25},10,-2,6,0,2,2,0,{"$f":"SUM(I42:O42)","v":18},5,0,{"$f":"SUM(Q42:R42)","v":5},15,2,{"$f":"SUM(T42:U42)","v":17},{"$f":"SUM(H42,P42,S42,V42)","v":65},5.2232142857142865]
["Belgium",10,15,0,0,0,0,25,10,-2,6,6,4,0,0,24,2,0,2,15,5,20,71,5.7053571428571423]
["Canada",10,15,0,0,0,0,25,10,0,6,6,4,4,0,30,5,0,5,15,5,20,80,6.4285714285714288]
["Czech Republic",7,15,0,0,0,0,22,10,0,6,0,2,0,0,18,5,0,5,15,0,15,60,4.8214285714285712]
["Denmark",10,15,0,0,0,0,25,10,0,6,3,2,0,0,21,5,0,5,15,0,15,66,5.3035714285714288]
["Finland",10,15,0,0,0,0,25,10,-2,6,6,2,0,-2,20,5,0,5,15,5,20,70,5.625]
["France",10,15,-2,0,0,0,23,10,-2,6,3,3,0,0,20,5,0,5,15,5,20,68,5.4642857142857153]
["Germany",10,15,0,0,0,0,25,10,0,6,6,4,4,0,30,5,0,5,15,0,15,75,6.0267857142857135]
["Greece",10,15,0,0,0,-2,23,10,-2,6,0,2,0,-2,14,5,0,5,0,5,5,47,3.7767857142857144]
["Hungary",7,15,-2,-2,-2,-2,14,10,0,6,0,2,0,-2,16,5,0,5,15,0,15,50,4.0178571428571432]
["Ireland",10,0,0,0,0,0,10,10,-2,6,0,2,0,0,16,0,0,0,15,0,15,41,3.2946428571428572]
["Italy",10,15,0,0,0,0,25,10,-2,6,6,2,0,0,22,5,0,5,15,0,15,67,5.3839285714285712]
["Japan",10,15,0,0,0,0,25,10,-2,6,1,4,0,-2,17,5,0,5,15,0,15,62,4.9821428571428577]
["Luxembourg",10,15,-2,0,0,0,23,10,-2,6,0,2,0,0,16,0,0,0,15,0,15,54,4.3392857142857144]
["Netherlands",10,15,0,0,0,0,25,10,-2,6,6,4,0,-2,22,5,0,5,15,5,20,72,5.7857142857142865]
["New Zealand",10,0,0,0,0,0,10,10,0,2,1,2,2,0,17,5,0,5,15,5,20,52,4.1785714285714288]
["Norway",10,15,0,0,0,0,25,10,0,6,6,2,2,0,26,5,0,5,15,5,20,76,6.1071428571428577]
["Poland",7,15,0,0,0,0,22,10,-2,6,0,2,0,0,16,5,0,5,15,5,20,63,5.0625]
["Portugal",10,15,0,0,0,0,25,10,0,6,0,2,0,0,18,5,0,5,15,5,20,68,5.4642857142857153]
["Slovakia",7,15,0,0,-2,0,20,10,-2,6,0,2,0,-2,14,5,0,5,15,0,15,54,4.3392857142857144]
["South Korea",10,15,0,0,0,0,25,10,0,2,2,3,2,0,19,5,0,5,15,5,20,69,5.5446428571428577]
["Spain",10,15,0,0,-2,0,23,10,-2,6,6,3,0,-2,21,5,0,5,15,0,15,64,5.1428571428571432]
["Sweden",10,15,0,0,0,0,25,10,-2,6,2,2,0,-2,16,5,0,5,15,5,20,66,5.3035714285714288]
["Switzerland",10,0,0,0,0,0,10,10,-2,6,6,4,2,0,26,5,0,5,15,5,20,61,4.9017857142857144]
["United Kingdom",10,15,0,0,0,0,25,10,-2,6,6,3,4,0,27,5,0,5,15,5,20,77,6.1875]
["United States",10,15,0,-2,-2,-2,19,10,-2,6,6,3,4,0,27,0,0,0,7,5,12,58,4.6607142857142856]
["EU",{"$f":"SUM(B$41:B$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":9.8610308541301386},{"$f":"SUM(C$41:C$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.810648548823698},{"$f":"SUM(D$41:D$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.3274387209248345},{"$f":"SUM(E$41:E$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.1796038855263685E-2},{"$f":"SUM(F$41:F$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.16919584644782179},{"$f":"SUM(G$41:G$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-4.124527664181344E-2},{"$f":"SUM(H$41:H$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":24.1220035200841},{"$f":"SUM(I$41:I$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":10.000000000000004},{"$f":"SUM(J$41:J$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.4716480975079298},{"$f":"SUM(K$41:K$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.0000000000000018},{"$f":"SUM(L$41:L$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.6743443429600688},{"$f":"SUM(M$41:M$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.9964535237310228},{"$f":"SUM(N$41:N$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.6483129622536195},{"$f":"SUM(O$41:O$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.38656708427060993},{"$f":"SUM(P$41:P$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.460895647166172},{"$f":"SUM(Q$41:Q$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8389356532273098},{"$f":"SUM(R$41:R$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$41:S$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8389356532273098},{"$f":"SUM(T$41:T$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.77913071660088},{"$f":"SUM(U$41:U$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.6083327881364822},{"$f":"SUM(V$41:V$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":17.387463504737362},{"$f":"SUM(W$41:W$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":69.809298325214939},5.6096757582762002]
["Europe",{"$f":"SUM(B$41:B$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":9.8678232811627655},{"$f":"SUM(C$41:C$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.377917282572483},{"$f":"SUM(D$41:D$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.3114344229519504},{"$f":"SUM(E$41:E$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.1219481140262421E-2},{"$f":"SUM(F$41:F$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.1609260219912729},{"$f":"SUM(G$41:G$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-3.9229321731272637E-2},{"$f":"SUM(H$41:H$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.722931315920491},{"$f":"SUM(I$41:I$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":10.000000000000002},{"$f":"SUM(J$41:J$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.4586495124022054},{"$f":"SUM(K$41:K$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.0000000000000018},{"$f":"SUM(L$41:L$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.739138720621888},{"$f":"SUM(M$41:M$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.0066811335369534},{"$f":"SUM(N$41:N$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.6655024508070704},{"$f":"SUM(O$41:O$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.36767275562889729},{"$f":"SUM(P$41:P$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.585000036934808},{"$f":"SUM(Q$41:Q$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8468080324965586},{"$f":"SUM(R$41:R$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$41:S$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8468080324965586},{"$f":"SUM(T$41:T$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.789926195567425},{"$f":"SUM(U$41:U$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.7252308587205878},{"$f":"SUM(V$41:V$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":17.515157054288014},{"$f":"SUM(W$41:W$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":69.669896439639871},5.5984738210424903]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Investment_raw_scores\"))","v":62.222222222222221}]
[]
["Source: Collected by CGD, following methodolgy of Theodore Moran."]
[]
[]
["Financial transparency"]
[]
[null,"Category","Score"]
["Australia",4,{"$f":"B79/$B$109*Standard_mean","v":5.625}]
["Austria",2,2.8125]
["Belgium",4,5.625]
["Canada",3,4.21875]
["Czech Republic",3,4.21875]
["Denmark",5,7.03125]
["Finland",5,7.03125]
["France",4,5.625]
["Germany",2,2.8125]
["Greece",4,5.625]
["Hungary",4,5.625]
["Ireland",5,7.03125]
["Italy",4,5.625]
["Japan",2,2.8125]
["Luxembourg",2,2.8125]
["Netherlands",3,4.21875]
["New Zealand",3,4.21875]
["Norway",4,5.625]
["Poland",5,7.03125]
["Portugal",4,5.625]
["Slovakia",2,2.8125]
["South Korea",3,4.21875]
["Spain",5,7.03125]
["Sweden",5,7.03125]
["Switzerland",1,1.40625]
["United Kingdom",4,5.625]
["United States",4,5.625]
["EU",{"$f":"SUM(Financial_transparency*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A106&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A106&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.6228318914577473},5.0946073473624578]
["Europe",{"$f":"SUM(Financial_transparency*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A107&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A107&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.5528695760215707},4.9962228412803338]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Financial_transparency\"))","v":3.5555555555555554}]
[]
["Source: Financial Secrecy Index, 2013"]

{"sheet":"Finance 2012","index":35,"n_rows":111,"n_cols":24,"rows_kept":111,"cut":false,"hidden":false,"merged":[[38,1,38,7],[38,8,38,15],[38,16,38,18],[38,19,38,21]]}
["Finance",2012]
[]
[null,"Investment support","Financial transparency","Overall"]
["Australia",{"$f":"X41","v":5.8660714285714288},{"$f":"C79","v":5.625},{"$f":"SUMPRODUCT(B4:C4,$B$34:$C$34)","v":5.7455357142857144}]
["Austria",5.0625,{"$f":"C80","v":2.8125},{"$f":"SUMPRODUCT(B5:C5,$B$34:$C$34)","v":3.9375}]
["Belgium",5.3839285714285712,5.625,5.5044642857142856]
["Canada",5.8660714285714288,4.21875,5.0424107142857144]
["Czech Republic",4.6607142857142856,4.21875,4.4397321428571423]
["Denmark",4.6607142857142856,7.03125,5.8459821428571423]
["Finland",5.3035714285714288,7.03125,6.1674107142857144]
["France",5.625,5.625,5.625]
["Germany",6.0267857142857135,2.8125,4.4196428571428568]
["Greece",3.7767857142857144,5.625,4.7008928571428577]
["Hungary",3.8571428571428572,5.625,4.7410714285714288]
["Ireland",2.9732142857142856,7.03125,5.0022321428571423]
["Italy",5.3839285714285712,5.625,5.5044642857142856]
["Japan",4.9821428571428577,2.8125,3.8973214285714288]
["Luxembourg",4.3392857142857144,2.8125,3.5758928571428572]
["Netherlands",6.2678571428571423,4.21875,5.2433035714285712]
["New Zealand",3.8571428571428572,4.21875,4.0379464285714288]
["Norway",6.1071428571428577,5.625,5.8660714285714288]
["Poland",4.4196428571428568,7.03125,5.7254464285714288]
["Portugal",4.8214285714285712,5.625,5.2232142857142856]
["Slovakia",4.3392857142857144,2.8125,3.5758928571428572]
["South Korea",5.2232142857142865,4.21875,4.7209821428571432]
["Spain",5.3035714285714288,7.03125,6.1674107142857144]
["Sweden",5.3035714285714288,7.03125,6.1674107142857144]
["Switzerland",4.7410714285714288,1.40625,3.0736607142857144]
["United Kingdom",6.1875,5.625,5.90625]
["United States",4.6607142857142856,5.625,5.1428571428571423]
["EU",5.6048063143304692,5.1035220042429614,5.3541641592867153]
["Europe",5.5892562934566401,5.0053145517347373,5.2972854225956887]
[]
["Weight",0.5,0.5]
[]
[]
["Investment support"]
[]
[null,"I. Political Risk Insurance",null,null,null,null,null,null,"II. Prevention of Bribery/Corrupt Practices",null,null,null,null,null,null,null,"III. Other Measures",null,null,"IV. Facilitating Portfolio Investment"]
[null,"Member of MIGA, IFC, regional dev. banks (+10)","Has official PRI agency (+15)","Does NOT monitor envir/ labor/ human rights (-4)","Investors in all sectors NOT eligible (-2)","Inappropriate nat'l econ interest tests (-2)","Eligibility limited to nationally-owned firms (-2)","Sub-Total (+25)","OECD convention participation level (+10)","OECD weakness (-2)","Member of MDTF, EITI, KPCS, ITTO (+6)","Leadership on extractive industry issues (+6)","Bribe Payers Index Score Cluster (+4)","Vigorous action to punish home country bribe payers (+4)","Negligence in identifying bribery and corrupt practices (-4)"," Sub-Total (+30)","Trains/ uses  Foreign or Commercial Service to identify investment opportunities (+5)","Advocacy to prevent implementation of  envir/labor human rights standards (-5)","Sub-Total (+5)","No restrictions on pension fund investment in emerging mkts (+15)","Official support for outflows of portfolio investment (+5)","Sub-Total (+20)","Grand total (+80)","Score"]
["Australia",10,15,0,0,0,0,{"$f":"SUM(B41:G41)","v":25},10,0,6,6,4,2,0,{"$f":"SUM(I41:O41)","v":28},5,0,{"$f":"SUM(Q41:R41)","v":5},15,0,{"$f":"SUM(T41:U41)","v":15},{"$f":"SUM(H41,P41,S41,V41)","v":73},{"$f":"W41/$W$71*Standard_mean","v":5.8660714285714288}]
["Austria",10,15,0,0,0,0,25,10,-2,6,0,2,0,0,{"$f":"SUM(I42:O42)","v":16},5,0,{"$f":"SUM(Q42:R42)","v":5},15,2,{"$f":"SUM(T42:U42)","v":17},{"$f":"SUM(H42,P42,S42,V42)","v":63},5.0625]
["Belgium",10,15,0,0,0,0,25,6,-2,6,6,4,0,0,20,2,0,2,15,5,20,67,5.3839285714285712]
["Canada",10,15,0,0,0,0,25,10,0,6,6,4,0,0,26,5,0,5,15,2,17,73,5.8660714285714288]
["Czech Republic",7,15,-2,0,0,0,20,10,0,6,0,2,0,0,18,5,0,5,15,0,15,58,4.6607142857142856]
["Denmark",10,15,-2,0,0,0,23,6,-2,6,3,2,0,0,15,5,0,5,15,0,15,58,4.6607142857142856]
["Finland",10,15,-2,0,0,0,23,10,-2,6,4,2,0,-2,18,5,0,5,15,5,20,66,5.3035714285714288]
["France",10,15,-2,0,0,0,23,10,-2,6,3,3,2,0,22,5,0,5,15,5,20,70,5.625]
["Germany",10,15,0,0,0,0,25,10,0,6,6,4,4,0,30,5,0,5,15,0,15,75,6.0267857142857135]
["Greece",10,15,0,0,0,-2,23,10,-2,6,0,2,0,-2,14,5,0,5,0,5,5,47,3.7767857142857144]
["Hungary",7,15,-4,-2,-2,-2,12,10,0,6,0,2,0,-2,16,5,0,5,15,0,15,48,3.8571428571428572]
["Ireland",10,0,0,0,0,0,10,6,-2,6,0,2,0,0,12,0,0,0,15,0,15,37,2.9732142857142856]
["Italy",10,15,0,0,0,0,25,10,-2,6,6,2,0,0,22,5,0,5,15,0,15,67,5.3839285714285712]
["Japan",10,15,0,0,0,0,25,10,-2,6,1,4,0,-2,17,5,0,5,15,0,15,62,4.9821428571428577]
["Luxembourg",10,15,-2,0,0,0,23,10,-2,6,0,2,0,0,16,0,0,0,15,0,15,54,4.3392857142857144]
["Netherlands",10,15,0,0,0,0,25,10,-2,6,6,4,4,0,28,5,0,5,15,5,20,78,6.2678571428571423]
["New Zealand",10,0,0,0,0,0,10,6,0,2,1,2,2,0,13,5,0,5,15,5,20,48,3.8571428571428572]
["Norway",10,15,0,0,0,0,25,10,0,6,6,2,2,0,26,5,0,5,15,5,20,76,6.1071428571428577]
["Poland",7,15,-4,0,0,0,18,6,-2,6,0,2,0,0,12,5,0,5,15,5,20,55,4.4196428571428568]
["Portugal",10,15,-2,0,0,0,23,6,-2,6,0,2,0,0,12,5,0,5,15,5,20,60,4.8214285714285712]
["Slovakia",7,15,0,0,-2,0,20,10,-2,6,0,2,0,-2,14,5,0,5,15,0,15,54,4.3392857142857144]
["South Korea",10,15,0,0,0,0,25,10,-2,2,2,3,0,0,15,5,0,5,15,5,20,65,5.2232142857142865]
["Spain",10,15,0,0,-2,0,23,10,-2,6,6,3,0,0,23,5,0,5,15,0,15,66,5.3035714285714288]
["Sweden",10,15,0,0,0,0,25,10,-2,6,2,2,0,-2,16,5,0,5,15,5,20,66,5.3035714285714288]
["Switzerland",10,0,0,0,0,0,10,10,-2,6,6,4,2,-2,24,5,0,5,15,5,20,59,4.7410714285714288]
["United Kingdom",10,15,0,0,0,0,25,10,-2,6,6,3,4,0,27,5,0,5,15,5,20,77,6.1875]
["United States",10,15,0,-2,-2,-2,19,10,-2,6,6,3,4,0,27,0,0,0,7,5,12,58,4.6607142857142856]
["EU",{"$f":"SUM(B$41:B$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":9.8635497499785778},{"$f":"SUM(C$41:C$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.806418783490333},{"$f":"SUM(D$41:D$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.55265426749631008},{"$f":"SUM(E$41:E$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.1775902595749394E-2},{"$f":"SUM(F$41:F$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.17019118378272716},{"$f":"SUM(G$41:G$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-4.389046142763027E-2},{"$f":"SUM(H$41:H$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.891456718166495},{"$f":"SUM(I$41:I$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":9.6087291085123248},{"$f":"SUM(J$41:J$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.5385185695697092},{"$f":"SUM(K$41:K$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.9999999999999991},{"$f":"SUM(L$41:L$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.6426483304535395},{"$f":"SUM(M$41:M$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.9921220067742005},{"$f":"SUM(N$41:N$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.0883629870471538},{"$f":"SUM(O$41:O$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.14757069157175329},{"$f":"SUM(P$41:P$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.645773171645754},{"$f":"SUM(Q$41:Q$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8378615637543092},{"$f":"SUM(R$41:R$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$41:S$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8378615637543092},{"$f":"SUM(T$41:T$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.759140808760893},{"$f":"SUM(U$41:U$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.6144685382294997},{"$f":"SUM(V$41:V$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":17.373609346990392},{"$f":"SUM(W$41:W$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A68&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":69.748700800556946},5.6048063143304692]
["Europe",{"$f":"SUM(B$41:B$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":9.87019903338145},{"$f":"SUM(C$41:C$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.376316743146081},{"$f":"SUM(D$41:D$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.52572317101379362},{"$f":"SUM(E$41:E$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.1202057449467302E-2},{"$f":"SUM(F$41:F$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.16189768916865196},{"$f":"SUM(G$41:G$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-4.1751659068020211E-2},{"$f":"SUM(H$41:H$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.5059411998276},{"$f":"SUM(I$41:I$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":9.6277959189021036},{"$f":"SUM(J$41:J$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.5221505647620748},{"$f":"SUM(K$41:K$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.9999999999999982},{"$f":"SUM(L$41:L$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.7087927012169555},{"$f":"SUM(M$41:M$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.0023801576226599},{"$f":"SUM(N$41:N$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.0840570180723166},{"$f":"SUM(O$41:O$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.19898421620786783},{"$f":"SUM(P$41:P$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.70189101484409},{"$f":"SUM(Q$41:Q$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8457626442794606},{"$f":"SUM(R$41:R$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$41:S$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8457626442794606},{"$f":"SUM(T$41:T$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.770877987860851},{"$f":"SUM(U$41:U$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.7307165828706244},{"$f":"SUM(V$41:V$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":17.501594570731474},{"$f":"SUM(W$41:W$67*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":69.555189429682628},5.5892562934566401]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Investment_raw_scores\"))","v":62.222222222222221}]
[]
["Source: Collected by CGD, following methodolgy of Theodore Moran."]
[]
[]
["Financial transparency"]
[]
[null,"Quintile","Score"]
["Australia",4,{"$f":"B79/$B$109*Standard_mean","v":5.625}]
["Austria",2,2.8125]
["Belgium",4,5.625]
["Canada",3,4.21875]
["Czech Republic",3,4.21875]
["Denmark",5,7.03125]
["Finland",5,7.03125]
["France",4,5.625]
["Germany",2,2.8125]
["Greece",4,5.625]
["Hungary",4,5.625]
["Ireland",5,7.03125]
["Italy",4,5.625]
["Japan",2,2.8125]
["Luxembourg",2,2.8125]
["Netherlands",3,4.21875]
["New Zealand",3,4.21875]
["Norway",4,5.625]
["Poland",5,7.03125]
["Portugal",4,5.625]
["Slovakia",2,2.8125]
["South Korea",3,4.21875]
["Spain",5,7.03125]
["Sweden",5,7.03125]
["Switzerland",1,1.40625]
["United Kingdom",4,5.625]
["United States",4,5.625]
["EU",{"$f":"SUM(Financial_transparency*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A106&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A106&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.6291712030172167},5.1035220042429614]
["Europe",{"$f":"SUM(Financial_transparency*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A107&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A107&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.5593347923447021},5.0053145517347373]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Financial_transparency\"))","v":3.5555555555555554}]
[]
["Source: Financial Secrecy Index, 2013"]

{"sheet":"Finance 2011","index":36,"n_rows":101,"n_cols":24,"rows_kept":101,"cut":false,"hidden":false,"merged":[[33,1,33,7],[33,8,33,15],[33,16,33,18],[33,19,33,21]]}
["Finance",2011]
[]
[null,"Investment support","Financial transparency","Overall"]
["Australia",{"$f":"X36","v":5.8660714285714288},{"$f":"C74","v":5.625},{"$f":"SUMPRODUCT(B4:C4,$B$29:$C$29)","v":5.7455357142857144}]
["Austria",4.5803571428571423,{"$f":"C75","v":2.8125},{"$f":"SUMPRODUCT(B5:C5,$B$29:$C$29)","v":3.6964285714285712}]
["Belgium",5.3839285714285712,5.625,5.5044642857142856]
["Canada",5.8660714285714288,4.21875,5.0424107142857144]
["Denmark",4.5803571428571423,7.03125,5.8058035714285712]
["Finland",5.3035714285714288,7.03125,6.1674107142857144]
["France",5.3035714285714288,5.625,5.4642857142857144]
["Germany",5.8660714285714288,2.8125,4.3392857142857144]
["Greece",3.6160714285714284,5.625,4.6205357142857144]
["Ireland",2.9732142857142856,7.03125,5.0022321428571423]
["Italy",5.3839285714285712,5.625,5.5044642857142856]
["Japan",4.9017857142857144,2.8125,3.8571428571428572]
["Netherlands",5.625,4.21875,4.921875]
["New Zealand",3.8571428571428572,4.21875,4.0379464285714288]
["Norway",6.1071428571428577,5.625,5.8660714285714288]
["Portugal",4.8214285714285712,5.625,5.2232142857142856]
["South Korea",4.9821428571428577,4.21875,4.6004464285714288]
["Spain",4.9821428571428577,7.03125,6.0066964285714288]
["Sweden",4.9821428571428577,7.03125,6.0066964285714288]
["Switzerland",4.9017857142857144,1.40625,3.1540178571428572]
["United Kingdom",5.625,5.625,5.625]
["United States",4.6607142857142856,5.625,5.1428571428571423]
["EU",4.6059307516356425,5.323698034466763,4.9648143930512028]
["Europe",4.6303187618721289,5.2245526799901745,4.9274357209311521]
[]
["Weight",0.5,0.5]
[]
[]
["Investment support"]
[]
[null,"I. Political Risk Insurance",null,null,null,null,null,null,"II. Prevention of Bribery/Corrupt Practices",null,null,null,null,null,null,null,"III. Other Measures",null,null,"IV. Facilitating Portfolio Investment"]
[null,"Member of MIGA, IFC, regional dev. banks (+10)","Has official PRI agency (+15)","Does NOT monitor envir/ labor/ human rights (-4)","Investors in all sectors NOT eligible (-2)","Inappropriate nat'l econ interest tests (-2)","Eligibility limited to nationally-owned firms (-2)","Sub-Total (+25)","OECD convention participation level (+10)","OECD weakness (-2)","Member of MDTF, EITI, KPCS, ITTO (+6)","Leadership on extractive industry issues (+6)","Bribe Payers Index Score Cluster (+4)","Vigorous action to punish home country bribe payers (+4)","Negligence in identifying bribery and corrupt practices (-4)"," Sub-Total (+30)","Trains/ uses  Foreign or Commercial Service to identify investment opportunities (+5)","Advocacy to prevent implementation of  envir/labor human rights standards (-5)","Sub-Total (+5)","No restrictions on pension fund investment in emerging mkts (+15)","Official support for outflows of portfolio investment (+5)","Sub-Total (+20)","Grand total (+80)","Score"]
["Australia",10,15,0,0,0,0,{"$f":"SUM(B36:G36)","v":25},10,0,6,6,4,2,0,{"$f":"SUM(I36:O36)","v":28},5,0,{"$f":"SUM(Q36:R36)","v":5},15,0,{"$f":"SUM(T36:U36)","v":15},{"$f":"SUM(H36,P36,S36,V36)","v":73},{"$f":"W36/$W$61*Standard_mean","v":5.8660714285714288}]
["Austria",10,15,0,0,0,0,25,6,-2,6,0,2,0,0,{"$f":"SUM(I37:O37)","v":12},5,0,{"$f":"SUM(Q37:R37)","v":5},15,0,{"$f":"SUM(T37:U37)","v":15},{"$f":"SUM(H37,P37,S37,V37)","v":57},4.5803571428571423]
["Belgium",10,15,0,0,0,0,25,6,-2,6,6,4,0,0,20,2,0,2,15,5,20,67,5.3839285714285712]
["Canada",10,15,0,0,0,0,25,10,0,6,6,4,0,0,26,5,0,5,15,2,17,73,5.8660714285714288]
["Denmark",10,15,-2,0,0,0,23,6,-2,6,2,2,0,0,14,5,0,5,15,0,15,57,4.5803571428571423]
["Finland",10,15,-2,0,0,0,23,10,-2,6,4,2,0,-2,18,5,0,5,15,5,20,66,5.3035714285714288]
["France",10,15,-2,0,0,0,23,6,-2,6,3,3,2,0,18,5,0,5,15,5,20,66,5.3035714285714288]
["Germany",10,15,0,0,0,0,25,10,-2,6,6,4,4,0,28,5,0,5,15,0,15,73,5.8660714285714288]
["Greece",10,15,0,0,0,-2,23,6,-2,6,0,2,0,0,12,5,0,5,0,5,5,45,3.6160714285714284]
["Ireland",10,0,0,0,0,0,10,4,-2,6,0,2,0,0,10,2,0,2,15,0,15,37,2.9732142857142856]
["Italy",10,15,0,0,0,0,25,10,-2,6,6,2,0,0,22,5,0,5,15,0,15,67,5.3839285714285712]
["Japan",10,15,0,0,0,0,25,10,-2,3,3,4,0,-2,16,5,0,5,15,0,15,61,4.9017857142857144]
["Netherlands",10,15,0,0,0,0,25,6,-2,6,6,4,0,0,20,5,0,5,15,5,20,70,5.625]
["NewZealand",10,0,0,0,0,0,10,6,0,2,1,2,2,0,13,5,0,5,15,5,20,48,3.8571428571428572]
["Norway",10,15,0,0,0,0,25,10,0,6,6,2,2,0,26,5,0,5,15,5,20,76,6.1071428571428577]
["Portugal",10,15,-2,0,0,0,23,6,-2,6,0,2,0,0,12,5,0,5,15,5,20,60,4.8214285714285712]
["SouthKorea",10,15,-2,0,0,0,23,10,-2,2,2,2,0,0,14,5,0,5,15,5,20,62,4.9821428571428577]
["Spain",10,15,0,0,-2,0,23,6,-2,6,6,3,0,0,19,5,0,5,15,0,15,62,4.9821428571428577]
["Sweden",10,15,0,0,0,0,25,6,-2,6,2,2,0,-2,12,5,0,5,15,5,20,62,4.9821428571428577]
["Switzerland",10,0,0,0,0,0,10,10,-2,6,6,4,2,0,26,5,0,5,15,5,20,61,4.9017857142857144]
["UK",10,15,0,0,0,0,25,6,-2,6,6,4,0,0,20,5,0,5,15,5,20,70,5.625]
["US",10,15,0,-2,-2,-2,19,10,-2,6,6,3,4,0,27,0,0,0,7,5,12,58,4.6607142857142856]
["EU",{"$f":"SUM(B$36:B$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":10.000000000000002},{"$f":"SUM(C$36:C$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.963329780339386},{"$f":"SUM(D$36:D$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-8.0815760822226912E-2},{"$f":"SUM(E$36:E$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(F$36:F$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.1313457345320431},{"$f":"SUM(G$36:G$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.92378295965847024},{"$f":"SUM(H$36:H$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.827385325326645},{"$f":"SUM(I$36:I$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.7677813458762648},{"$f":"SUM(J$36:J$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-2},{"$f":"SUM(K$36:K$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6},{"$f":"SUM(L$36:L$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.8529694649209336},{"$f":"SUM(M$36:M$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.7597636893478539},{"$f":"SUM(N$36:N$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.57433080396257952},{"$f":"SUM(O$36:O$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-8.7067634380405212E-2},{"$f":"SUM(P$36:P$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":16.867777669727225},{"$f":"SUM(Q$36:Q$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.9188442944706736},{"$f":"SUM(R$36:R$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$36:S$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.9188442944706736},{"$f":"SUM(T$36:T$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.0716278025614763},{"$f":"SUM(U$36:U$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.6326142616019883},{"$f":"SUM(V$36:V$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":11.704242064163463},{"$f":"SUM(W$36:W$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":57.318249353687996},4.6059307516356425]
["Europe",{"$f":"SUM(B$36:B$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":10},{"$f":"SUM(C$36:C$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.572271830066558},{"$f":"SUM(D$36:D$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-7.7805269952912925E-2},{"$f":"SUM(E$36:E$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(F$36:F$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.12645293725451873},{"$f":"SUM(G$36:G$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.88937085814528627},{"$f":"SUM(H$36:H$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.478642764713843},{"$f":"SUM(I$36:I$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.888185641361031},{"$f":"SUM(J$36:J$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.9778206267942571},{"$f":"SUM(K$36:K$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.9999999999999991},{"$f":"SUM(L$36:L$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.9702003935778851},{"$f":"SUM(M$36:M$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.7837847113499601},{"$f":"SUM(N$36:N$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.62743881227266651},{"$f":"SUM(O$36:O$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-8.3824253192773215E-2},{"$f":"SUM(P$36:P$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":17.207964678574513},{"$f":"SUM(Q$36:Q$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.9218674487168634},{"$f":"SUM(R$36:R$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$36:S$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.9218674487168634},{"$f":"SUM(T$36:T$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.3297185639103528},{"$f":"SUM(U$36:U$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.6835511362709341},{"$f":"SUM(V$36:V$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":12.013269700181285},{"$f":"SUM(W$36:W$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":57.621744592186495},4.6303187618721289]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Investment_raw_scores\"))","v":62.222222222222221}]
[]
[]
[]
[]
[]
[]
["Source: Collected by CGD, following methodolgy of Theodore Moran."]
[]
[]
["Financial transparency"]
[]
[null,"Quintile","Score"]
["Australia",4,{"$f":"B74/$B$99*Standard_mean","v":5.625}]
["Austria",2,2.8125]
["Belgium",4,5.625]
["Canada",3,4.21875]
["Denmark",5,7.03125]
["Finland",5,7.03125]
["France",4,5.625]
["Germany",2,2.8125]
["Greece",4,5.625]
["Ireland",5,7.03125]
["Italy",4,5.625]
["Japan",2,2.8125]
["Netherlands",3,4.21875]
["New Zealand",3,4.21875]
["Norway",4,5.625]
["Portugal",4,5.625]
["South Korea",3,4.21875]
["Spain",5,7.03125]
["Sweden",5,7.03125]
["Switzerland",1,1.40625]
["United Kingdom",4,5.625]
["United States",4,5.625]
["EU",{"$f":"SUM(Financial_transparency*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.7857408245096975},5.323698034466763]
["Europe",{"$f":"SUM(Financial_transparency*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.7152374613263461},5.2245526799901745]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Financial_transparency\"))","v":3.5555555555555554}]
[]
["Source: Financial Secrecy Index, 2013"]

{"sheet":"Finance 2010","index":37,"n_rows":97,"n_cols":24,"rows_kept":97,"cut":false,"hidden":false,"merged":[[33,1,33,7],[33,8,33,15],[33,16,33,18],[33,19,33,21]]}
["Finance",2010]
[]
[null,"Investment support","Financial transparency","Overall"]
["Australia",{"$f":"X36","v":5.5446428571428577},{"$f":"C70","v":5.625},{"$f":"SUMPRODUCT(B4:C4,$B$29:$C$29)","v":5.5848214285714288}]
["Austria",{"$f":"X37","v":4.5803571428571423},{"$f":"C71","v":2.8125},{"$f":"SUMPRODUCT(B5:C5,$B$29:$C$29)","v":3.6964285714285712}]
["Belgium",5.3035714285714288,5.625,5.4642857142857144]
["Canada",5.5446428571428577,4.21875,4.8816964285714288]
["Denmark",4.5803571428571423,7.03125,5.8058035714285712]
["Finland",5.3035714285714288,7.03125,6.1674107142857144]
["France",5.1428571428571432,5.625,5.3839285714285712]
["Germany",5.5446428571428577,2.8125,4.1785714285714288]
["Greece",3.6160714285714284,5.625,4.6205357142857144]
["Ireland",2.9732142857142856,7.03125,5.0022321428571423]
["Italy",5.0625,5.625,5.34375]
["Japan",3.0535714285714288,2.8125,2.9330357142857144]
["Netherlands",5.625,4.21875,4.921875]
["New Zealand",3.6964285714285716,4.21875,3.9575892857142856]
["Norway",5.625,5.625,5.625]
["Portugal",4.8214285714285712,5.625,5.2232142857142856]
["South Korea",4.2589285714285712,4.21875,4.2388392857142856]
["Spain",4.9821428571428577,7.03125,6.0066964285714288]
["Sweden",4.8214285714285712,7.03125,5.9263392857142856]
["Switzerland",4.5803571428571423,1.40625,2.9933035714285712]
["United Kingdom",5.3035714285714288,5.625,5.4642857142857144]
["United States",3.6964285714285716,5.625,4.6607142857142856]
["EU",4.4885426772634016,5.323698034466763,4.9061203558650828]
["Europe",4.5035476459069645,5.2245526799901745,4.8640501629485691]
[]
["Weight",0.5,0.5]
[]
[]
["Investment support"]
[]
[null,"I. Political Risk Insurance",null,null,null,null,null,null,"II. Prevention of Bribery/Corrupt Practices",null,null,null,null,null,null,null,"III. Other Measures",null,null,"IV. Facilitating Portfolio Investment"]
[null,"Member of MIGA, IFC, regional dev. banks (+10)","Has official PRI agency (+15)","Does NOT monitor envir/ labor/ human rights (-4)","Investors in all sectors NOT eligible (-2)","Inappropriate nat'l econ interest tests (-2)","Eligibility limited to nationally-owned firms (-2)","Sub-Total (+25)","OECD convention participation level (+10)","OECD weakness (-2)","Member of MDTF, EITI, KPCS, ITTO (+6)","Leadership on extractive industry issues (+6)","Bribe Payers Index Score Cluster (+4)","Vigorous action to punish home country bribe payers (+4)","Negligence in identifying bribery and corrupt practices (-4)"," Sub-Total (+30)","Trains/ uses  Foreign or Commercial Service to identify investment opportunities (+5)","Advocacy to prevent implementation of  envir/labor human rights standards (-5)","Sub-Total (+5)","No restrictions on pension fund investment in emerging mkts (+15)","Official support for outflows of portfolio investment (+5)","Sub-Total (+20)","Grand total (+80)","Score"]
["Australia",10,15,0,0,0,0,{"$f":"SUM(B36:G36)","v":25},6,0,6,6,4,2,0,{"$f":"SUM(I36:O36)","v":24},5,0,{"$f":"SUM(Q36:R36)","v":5},15,0,{"$f":"SUM(T36:U36)","v":15},{"$f":"SUM(H36,P36,S36,V36)","v":69},{"$f":"W36/$W$61*Standard_mean","v":5.5446428571428577}]
["Austria",10,15,0,0,0,0,25,6,-2,6,0,2,0,0,{"$f":"SUM(I37:O37)","v":12},5,0,{"$f":"SUM(Q37:R37)","v":5},15,0,{"$f":"SUM(T37:U37)","v":15},{"$f":"SUM(H37,P37,S37,V37)","v":57},4.5803571428571423]
["Belgium",10,15,0,0,0,0,25,6,-2,6,6,4,0,0,20,1,0,1,15,5,20,66,5.3035714285714288]
["Canada",10,15,0,0,0,0,25,6,0,6,6,4,0,0,22,5,0,5,15,2,17,69,5.5446428571428577]
["Denmark",10,15,-2,0,0,0,23,6,-2,6,2,2,0,0,14,5,0,5,15,0,15,57,4.5803571428571423]
["Finland",10,15,-2,0,0,0,23,10,-2,6,4,2,0,-2,18,5,0,5,15,5,20,66,5.3035714285714288]
["France",10,15,-2,0,0,0,23,6,-2,6,3,3,0,0,16,5,0,5,15,5,20,64,5.1428571428571432]
["Germany",10,15,0,0,0,0,25,6,-2,6,6,4,4,0,24,5,0,5,15,0,15,69,5.5446428571428577]
["Greece",10,15,0,0,0,-2,23,6,-2,6,0,2,0,0,12,5,0,5,0,5,5,45,3.6160714285714284]
["Ireland",10,0,0,0,0,0,10,4,-2,6,0,2,0,0,10,2,0,2,15,0,15,37,2.9732142857142856]
["Italy",10,15,0,0,0,0,25,6,-2,6,6,2,0,0,18,5,0,5,15,0,15,63,5.0625]
["Japan",10,15,0,0,0,0,25,6,-2,3,1,4,0,-4,8,5,0,5,0,0,0,38,3.0535714285714288]
["Netherlands",10,15,0,0,0,0,25,6,-2,6,6,4,0,0,20,5,0,5,15,5,20,70,5.625]
["NewZealand",10,0,0,0,0,0,10,6,0,2,1,2,0,0,11,5,0,5,15,5,20,46,3.6964285714285716]
["Norway",10,15,0,0,0,0,25,6,0,6,6,2,0,0,20,5,0,5,15,5,20,70,5.625]
["Portugal",10,15,-2,0,0,0,23,6,-2,6,0,2,0,0,12,5,0,5,15,5,20,60,4.8214285714285712]
["SouthKorea",10,15,-2,0,0,0,23,6,-2,2,2,2,0,0,10,5,0,5,15,0,15,53,4.2589285714285712]
["Spain",10,15,0,0,-2,0,23,6,-2,6,6,3,0,0,19,5,0,5,15,0,15,62,4.9821428571428577]
["Sweden",10,15,-2,0,0,0,23,6,-2,6,2,2,0,-2,12,5,0,5,15,5,20,60,4.8214285714285712]
["Switzerland",10,0,0,0,0,0,10,6,-2,6,6,4,2,0,22,5,0,5,15,5,20,57,4.5803571428571423]
["UK",10,15,0,0,0,0,25,6,-2,6,6,4,0,-4,16,5,0,5,15,5,20,66,5.3035714285714288]
["US",10,15,0,-2,-2,-2,19,6,-2,6,6,3,0,-4,15,0,0,0,7,5,12,46,3.6964285714285716]
["EU",{"$f":"SUM(B$36:B$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":10.000000000000002},{"$f":"SUM(C$36:C$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.963329780339386},{"$f":"SUM(D$36:D$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.13665520705558984},{"$f":"SUM(E$36:E$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(F$36:F$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.1313457345320431},{"$f":"SUM(G$36:G$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.92378295965847024},{"$f":"SUM(H$36:H$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.771545879093281},{"$f":"SUM(I$36:I$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.0575670136726689},{"$f":"SUM(J$36:J$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-2},{"$f":"SUM(K$36:K$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6},{"$f":"SUM(L$36:L$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.8529694649209336},{"$f":"SUM(M$36:M$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.7597636893478539},{"$f":"SUM(N$36:N$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.54751693861822504},{"$f":"SUM(O$36:O$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.73042214003235106},{"$f":"SUM(P$36:P$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":15.487394966527331},{"$f":"SUM(Q$36:Q$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8942370739382719},{"$f":"SUM(R$36:R$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$36:S$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8942370739382719},{"$f":"SUM(T$36:T$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.0716278025614763},{"$f":"SUM(U$36:U$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.6326142616019883},{"$f":"SUM(V$36:V$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":11.704242064163463},{"$f":"SUM(W$36:W$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":55.85741998372233},4.4885426772634016]
["Europe",{"$f":"SUM(B$36:B$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":10},{"$f":"SUM(C$36:C$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.572271830066558},{"$f":"SUM(D$36:D$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.13156462510846156},{"$f":"SUM(E$36:E$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(F$36:F$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.12645293725451873},{"$f":"SUM(G$36:G$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.88937085814528627},{"$f":"SUM(H$36:H$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.424883409558294},{"$f":"SUM(I$36:I$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.0554225684893028},{"$f":"SUM(J$36:J$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.9778206267942571},{"$f":"SUM(K$36:K$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.9999999999999991},{"$f":"SUM(L$36:L$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.9702003935778851},{"$f":"SUM(M$36:M$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.7837847113499601},{"$f":"SUM(N$36:N$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.57944442463938195},{"$f":"SUM(O$36:O$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.70321297735244725},{"$f":"SUM(P$36:P$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":15.707818493909825},{"$f":"SUM(Q$36:Q$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8981768787483899},{"$f":"SUM(R$36:R$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$36:S$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8981768787483899},{"$f":"SUM(T$36:T$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.3297185639103528},{"$f":"SUM(U$36:U$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.6835511362709341},{"$f":"SUM(V$36:V$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":12.013269700181285},{"$f":"SUM(W$36:W$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":56.04414848239778},4.5035476459069645]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Investment_raw_scores\"))","v":62.222222222222221}]
[]
[]
["Source: Collected by CGD, following methodolgy of Theodore Moran."]
[]
[]
["Financial transparency"]
[]
[null,"Quintile","Score"]
["Australia",4,{"$f":"B70/$B$95*Standard_mean","v":5.625}]
["Austria",2,2.8125]
["Belgium",4,5.625]
["Canada",3,4.21875]
["Denmark",5,7.03125]
["Finland",5,7.03125]
["France",4,5.625]
["Germany",2,2.8125]
["Greece",4,5.625]
["Ireland",5,7.03125]
["Italy",4,5.625]
["Japan",2,2.8125]
["Netherlands",3,4.21875]
["New Zealand",3,4.21875]
["Norway",4,5.625]
["Portugal",4,5.625]
["South Korea",3,4.21875]
["Spain",5,7.03125]
["Sweden",5,7.03125]
["Switzerland",1,1.40625]
["United Kingdom",4,5.625]
["United States",4,5.625]
["EU",{"$f":"SUM(Financial_transparency*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.7857408245096975},5.323698034466763]
["Europe",{"$f":"SUM(Financial_transparency*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.7152374613263461},5.2245526799901745]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Financial_transparency\"))","v":3.5555555555555554}]
[]
["Source: Financial Secrecy Index, 2013"]

{"sheet":"Finance 2009","index":38,"n_rows":96,"n_cols":24,"rows_kept":96,"cut":false,"hidden":false,"merged":[[33,1,33,7],[33,8,33,15],[33,16,33,18],[33,19,33,21]]}
["Finance",2009]
[]
[null,"Investment support","Financial transparency","Overall"]
["Australia",{"$f":"X36","v":5.5446428571428577},{"$f":"C69","v":5.625},{"$f":"SUMPRODUCT(B4:C4,$B$29:$C$29)","v":5.5848214285714288}]
["Austria",4.5803571428571423,{"$f":"C70","v":2.8125},{"$f":"SUMPRODUCT(B5:C5,$B$29:$C$29)","v":3.6964285714285712}]
["Belgium",5.3035714285714288,5.625,5.4642857142857144]
["Canada",5.5446428571428577,4.21875,4.8816964285714288]
["Denmark",4.5803571428571423,7.03125,5.8058035714285712]
["Finland",5.1428571428571432,7.03125,6.0870535714285712]
["France",5.1428571428571432,5.625,5.3839285714285712]
["Germany",5.2232142857142865,2.8125,4.0178571428571432]
["Greece",3.9375,5.625,4.78125]
["Ireland",2.9732142857142856,7.03125,5.0022321428571423]
["Italy",5.0625,5.625,5.34375]
["Japan",2.9732142857142856,2.8125,2.8928571428571428]
["Netherlands",5.625,4.21875,4.921875]
["New Zealand",3.6964285714285716,4.21875,3.9575892857142856]
["Norway",5.625,5.625,5.625]
["Portugal",4.8214285714285712,5.625,5.2232142857142856]
["South Korea",4.2589285714285712,4.21875,4.2388392857142856]
["Spain",4.9821428571428577,7.03125,6.0066964285714288]
["Sweden",4.8214285714285712,7.03125,5.9263392857142856]
["Switzerland",4.5803571428571423,1.40625,2.9933035714285712]
["United Kingdom",5.3035714285714288,5.625,5.4642857142857144]
["United States",3.6964285714285716,5.625,4.6607142857142856]
["EU",4.5905014909505901,5.323698034466763,4.9570997627086761]
["Europe",4.6017083628549953,5.2245526799901745,4.9131305214225849]
[]
["Weight",0.5,0.5]
[]
[]
["Investment support"]
[]
[null,"I. Political Risk Insurance",null,null,null,null,null,null,"II. Prevention of Bribery/Corrupt Practices",null,null,null,null,null,null,null,"III. Other Measures",null,null,"IV. Facilitating Portfolio Investment"]
[null,"Member of MIGA, IFC, regional dev. banks (+10)","Has official PRI agency (+15)","Does NOT monitor envir/ labor/ human rights (-4)","Investors in all sectors NOT eligible (-2)","Inappropriate nat'l econ interest tests (-2)","Eligibility limited to nationally-owned firms (-2)","Sub-Total (+25)","OECD convention participation level (+10)","OECD weakness (-2)","Member of MDTF, EITI, KPCS, ITTO (+6)","Leadership on extractive industry issues (+6)","Bribe Payers Index Score Cluster (+4)","Vigorous action to punish home country bribe payers (+4)","Negligence in identifying bribery and corrupt practices (-4)"," Sub-Total (+30)","Trains/ uses  Foreign or Commercial Service to identify investment opportunities (+5)","Advocacy to prevent implementation of  envir/labor human rights standards (-5)","Sub-Total (+5)","No restrictions on pension fund investment in emerging mkts (+15)","Official support for outflows of portfolio investment (+5)","Sub-Total (+20)","Grand total (+80)","Score"]
["Australia",10,15,0,0,0,0,{"$f":"SUM(B36:G36)","v":25},6,0,6,6,4,2,0,{"$f":"SUM(I36:O36)","v":24},5,0,{"$f":"SUM(Q36:R36)","v":5},15,0,{"$f":"SUM(T36:U36)","v":15},{"$f":"SUM(H36,P36,S36,V36)","v":69},{"$f":"W36/$W$61*Standard_mean","v":5.5446428571428577}]
["Austria",10,15,0,0,0,0,25,6,-2,6,0,2,0,0,{"$f":"SUM(I37:O37)","v":12},5,0,{"$f":"SUM(Q37:R37)","v":5},15,0,{"$f":"SUM(T37:U37)","v":15},{"$f":"SUM(H37,P37,S37,V37)","v":57},4.5803571428571423]
["Belgium",10,15,0,0,0,0,25,6,-2,6,6,4,0,0,20,1,0,1,15,5,20,66,5.3035714285714288]
["Canada",10,15,0,0,0,0,25,6,0,6,6,4,0,0,22,5,0,5,15,2,17,69,5.5446428571428577]
["Denmark",10,15,-2,0,0,0,23,6,-2,6,2,2,0,0,14,5,0,5,15,0,15,57,4.5803571428571423]
["Finland",10,15,-2,0,0,0,23,6,-2,6,4,2,0,0,16,5,0,5,15,5,20,64,5.1428571428571432]
["France",10,15,-2,0,0,0,23,6,-2,6,3,3,0,0,16,5,0,5,15,5,20,64,5.1428571428571432]
["Germany",10,15,0,0,0,0,25,6,-2,6,6,4,4,-4,20,5,0,5,15,0,15,65,5.2232142857142865]
["Greece",10,15,0,0,0,-2,23,6,-2,6,0,2,4,0,16,5,0,5,0,5,5,49,3.9375]
["Ireland",10,0,0,0,0,0,10,4,-2,6,0,2,0,0,10,2,0,2,15,0,15,37,2.9732142857142856]
["Italy",10,15,0,0,0,0,25,6,-2,6,6,2,0,0,18,5,0,5,15,0,15,63,5.0625]
["Japan",10,15,0,0,0,0,25,6,-2,3,0,4,0,-4,7,5,0,5,0,0,0,37,2.9732142857142856]
["Netherlands",10,15,0,0,0,0,25,6,-2,6,6,4,0,0,20,5,0,5,15,5,20,70,5.625]
["NewZealand",10,0,0,0,0,0,10,6,0,2,1,2,0,0,11,5,0,5,15,5,20,46,3.6964285714285716]
["Norway",10,15,0,0,0,0,25,6,0,6,6,2,0,0,20,5,0,5,15,5,20,70,5.625]
["Portugal",10,15,-2,0,0,0,23,6,-2,6,0,2,0,0,12,5,0,5,15,5,20,60,4.8214285714285712]
["SouthKorea",10,15,-2,0,0,0,23,6,-2,2,2,2,0,0,10,5,0,5,15,0,15,53,4.2589285714285712]
["Spain",10,15,0,0,-2,0,23,6,-2,6,6,3,0,0,19,5,0,5,15,0,15,62,4.9821428571428577]
["Sweden",10,15,-2,0,0,0,23,6,-2,6,2,2,0,-2,12,5,0,5,15,5,20,60,4.8214285714285712]
["Switzerland",10,0,0,0,0,0,10,6,-2,6,6,4,2,0,22,5,0,5,15,5,20,57,4.5803571428571423]
["UK",10,15,0,0,0,0,25,6,-2,6,6,4,0,-4,16,5,0,5,15,5,20,66,5.3035714285714288]
["US",10,15,0,-2,-2,-2,19,6,-2,6,6,3,0,-4,15,0,0,0,7,5,12,46,3.6964285714285716]
["EU",{"$f":"SUM(B$36:B$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":10.000000000000002},{"$f":"SUM(C$36:C$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.963329780339386},{"$f":"SUM(D$36:D$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.13665520705558984},{"$f":"SUM(E$36:E$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(F$36:F$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.1313457345320431},{"$f":"SUM(G$36:G$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.92378295965847024},{"$f":"SUM(H$36:H$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.771545879093281},{"$f":"SUM(I$36:I$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.9951106373785841},{"$f":"SUM(J$36:J$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-2},{"$f":"SUM(K$36:K$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6},{"$f":"SUM(L$36:L$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.8529694649209336},{"$f":"SUM(M$36:M$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.7597636893478539},{"$f":"SUM(N$36:N$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.3950828579351655},{"$f":"SUM(O$36:O$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.2467108905035338},{"$f":"SUM(P$36:P$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":16.756215759079002},{"$f":"SUM(Q$36:Q$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8942370739382719},{"$f":"SUM(R$36:R$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$36:S$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8942370739382719},{"$f":"SUM(T$36:T$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.0716278025614763},{"$f":"SUM(U$36:U$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.6326142616019883},{"$f":"SUM(V$36:V$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":11.704242064163463},{"$f":"SUM(W$36:W$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":57.12624077627401},{"$f":"SUM(X$36:X$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.5905014909505901}]
["Europe",{"$f":"SUM(B$36:B$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":10},{"$f":"SUM(C$36:C$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.572271830066558},{"$f":"SUM(D$36:D$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.13156462510846156},{"$f":"SUM(E$36:E$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(F$36:F$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.12645293725451873},{"$f":"SUM(G$36:G$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.88937085814528627},{"$f":"SUM(H$36:H$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.424883409558294},{"$f":"SUM(I$36:I$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.9952927724148539},{"$f":"SUM(J$36:J$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.9778206267942571},{"$f":"SUM(K$36:K$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.9999999999999991},{"$f":"SUM(L$36:L$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.9702003935778851},{"$f":"SUM(M$36:M$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.7837847113499601},{"$f":"SUM(N$36:N$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.3581861409299547},{"$f":"SUM(O$36:O$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.200269308881958},{"$f":"SUM(P$36:P$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":16.929374082596436},{"$f":"SUM(Q$36:Q$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8981768787483899},{"$f":"SUM(R$36:R$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$36:S$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8981768787483899},{"$f":"SUM(T$36:T$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.3297185639103528},{"$f":"SUM(U$36:U$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.6835511362709341},{"$f":"SUM(V$36:V$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":12.013269700181285},{"$f":"SUM(W$36:W$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":57.265704071084393},{"$f":"SUM(X$36:X$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.6017083628549953}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Investment_raw_scores\"))","v":62.222222222222221}]
[]
["Source: Collected by CGD, following methodolgy of Theodore Moran."]
[]
[]
["Financial transparency"]
[]
[null,"Quintile","Score"]
["Australia",4,{"$f":"B69/$B$94*Standard_mean","v":5.625}]
["Austria",2,2.8125]
["Belgium",4,5.625]
["Canada",3,4.21875]
["Denmark",5,7.03125]
["Finland",5,7.03125]
["France",4,5.625]
["Germany",2,2.8125]
["Greece",4,5.625]
["Ireland",5,7.03125]
["Italy",4,5.625]
["Japan",2,2.8125]
["Netherlands",3,4.21875]
["New Zealand",3,4.21875]
["Norway",4,5.625]
["Portugal",4,5.625]
["South Korea",3,4.21875]
["Spain",5,7.03125]
["Sweden",5,7.03125]
["Switzerland",1,1.40625]
["United Kingdom",4,5.625]
["United States",4,5.625]
["EU",{"$f":"SUM(Financial_transparency*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.7857408245096975},5.323698034466763]
["Europe",{"$f":"SUM(Financial_transparency*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.7152374613263461},5.2245526799901745]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Financial_transparency\"))","v":3.5555555555555554}]
[]
["Source: Financial Secrecy Index, 2013"]

{"sheet":"Finance 2008","index":39,"n_rows":96,"n_cols":24,"rows_kept":96,"cut":false,"hidden":false,"merged":[[33,1,33,7],[33,8,33,15],[33,16,33,18],[33,19,33,21]]}
["Finance",2008]
[]
[null,"Investment support","Financial transparency","Overall"]
["Australia",{"$f":"X36","v":5.450746268656717},{"$f":"C69","v":5.625},{"$f":"SUMPRODUCT(B4:C4,$B$29:$C$29)","v":5.5378731343283585}]
["Austria",4.3343283582089551,{"$f":"C70","v":2.8125},{"$f":"SUMPRODUCT(B5:C5,$B$29:$C$29)","v":3.5734141791044776}]
["Belgium",4.8597014925373134,5.625,5.2423507462686567]
["Canada",5.5820895522388057,4.21875,4.9004197761194028]
["Denmark",4.071641791044776,7.03125,5.551445895522388]
["Finland",3.9402985074626864,7.03125,5.4857742537313428]
["France",4.3343283582089551,5.625,4.9796641791044776]
["Germany",5.3850746268656717,2.8125,4.0987873134328359]
["Greece",3.8089552238805968,5.625,4.7169776119402984]
["Ireland",2.6268656716417911,7.03125,4.8290578358208958]
["Italy",4.728358208955223,5.625,5.1766791044776115]
["Japan",3.3492537313432837,2.8125,3.0808768656716419]
["Netherlands",5.5820895522388057,4.21875,4.9004197761194028]
["New Zealand",4.071641791044776,4.21875,4.145195895522388]
["Norway",5.5164179104477604,5.625,5.5707089552238802]
["Portugal",4.7940298507462682,5.625,5.2095149253731341]
["South Korea",4.531343283582089,4.21875,4.3750466417910445]
["Spain",5.3194029850746265,7.03125,6.1753264925373132]
["Sweden",4.7940298507462682,7.03125,5.9126399253731341]
["Switzerland",3.9402985074626864,1.40625,2.6732742537313432]
["United Kingdom",5.3850746268656717,5.625,5.5050373134328359]
["United States",4.0059701492537316,5.625,4.8154850746268654]
["EU",4.5231883503804777,5.323698034466763,4.9234431924236208]
["Europe",4.5189536254479057,5.2245526799901745,4.8717531527190401]
[]
["Weight",0.5,0.5]
[]
[]
["Investment support"]
[]
[null,"I. Political Risk Insurance",null,null,null,null,null,null,"II. Prevention of Bribery/Corrupt Practices",null,null,null,null,null,null,null,"III. Other Measures",null,null,"IV. Facilitating Portfolio Investment"]
[null,"Member of MIGA, IFC, regional dev. banks (+10)","Has official PRI agency (+15)","Does NOT monitor envir/ labor/ human rights (-4)","Investors in all sectors NOT eligible (-2)","Inappropriate nat'l econ interest tests (-2)","Eligibility limited to nationally-owned firms (-2)","Sub-Total (+25)","OECD convention participation level (+10)","OECD weakness (-2)","Member of MDTF, EITI, KPCS, ITTO (+6)","Leadership on extractive industry issues (+6)","Bribe Payers Index Score Cluster (+4)","Vigorous action to punish home country bribe payers (+4)","Negligence in identifying bribery and corrupt practices (-4)"," Sub-Total (+30)","Trains/ uses  Foreign or Commercial Service to identify investment opportunities (+5)","Advocacy to prevent implementation of  envir/labor human rights standards (-5)","Sub-Total (+5)","No restrictions on pension fund investment in emerging mkts (+15)","Official support for outflows of portfolio investment (+5)","Sub-Total (+20)","Grand total (+80)","Score"]
["Australia",10,15,0,0,0,0,{"$f":"SUM(B36:G36)","v":25},6,0,6,6,4,0,0,{"$f":"SUM(I36:O36)","v":22},5,0,{"$f":"SUM(Q36:R36)","v":5},15,0,{"$f":"SUM(T36:U36)","v":15},{"$f":"SUM(H36,P36,S36,V36)","v":67},5.450746268656717]
["Austria",10,15,0,0,0,0,25,6,-2,6,0,4,0,0,{"$f":"SUM(I37:O37)","v":14},5,0,{"$f":"SUM(Q37:R37)","v":5},15,0,{"$f":"SUM(T37:U37)","v":15},{"$f":"SUM(H37,P37,S37,V37)","v":59},4.3343283582089551]
["Belgium",10,15,0,0,0,0,25,6,-2,6,6,3,0,0,19,0,0,0,15,5,20,64,4.8597014925373134]
["Canada",10,15,0,0,0,0,25,6,0,6,6,4,0,0,22,5,0,5,15,2,17,69,5.5820895522388057]
["Denmark",10,15,-2,0,0,0,23,6,-2,6,0,2,0,0,12,5,0,5,15,0,15,55,4.071641791044776]
["Finland",10,15,-2,0,0,0,23,6,-2,6,1,2,0,0,13,5,0,5,15,5,20,61,3.9402985074626864]
["France",10,15,-2,0,0,0,23,6,-2,6,3,2,0,0,15,5,0,5,0,5,5,48,4.3343283582089551]
["Germany",10,15,0,0,0,0,25,6,-2,6,6,3,4,-4,19,5,0,5,15,0,15,64,5.3850746268656717]
["Greece",10,15,0,0,0,-2,23,6,-2,6,0,2,4,0,16,5,0,5,0,5,5,49,3.8089552238805968]
["Ireland",10,0,0,0,0,0,10,2,-2,6,0,2,0,0,8,2,0,2,15,0,15,35,2.6268656716417911]
["Italy",10,15,0,0,0,0,25,6,-2,6,3,0,0,0,13,5,0,5,15,0,15,58,4.728358208955223]
["Japan",10,15,0,0,0,0,25,6,-2,2,0,3,0,-4,5,5,0,5,0,0,0,35,3.3492537313432837]
["Netherlands",10,15,0,0,0,0,25,6,-2,6,6,3,0,0,19,5,0,5,15,5,20,69,5.5820895522388057]
["NewZealand",10,0,0,0,0,0,10,6,0,2,1,2,0,0,11,5,0,5,15,5,20,46,4.071641791044776]
["Norway",10,15,0,0,0,0,25,6,0,6,6,2,0,0,20,5,0,5,15,5,20,70,5.5164179104477604]
["Portugal",10,15,-2,0,0,0,23,6,-2,6,0,2,0,0,12,5,0,5,15,5,20,60,4.7940298507462682]
["SouthKorea",10,15,-2,0,0,0,23,6,-2,2,2,0,0,0,8,5,0,5,15,0,15,51,4.531343283582089]
["Spain",10,15,0,0,-2,0,23,6,-2,6,6,2,0,0,18,5,0,5,15,0,15,61,5.3194029850746265]
["Sweden",10,15,-2,0,0,0,23,6,-2,6,2,4,0,-2,14,5,0,5,15,5,20,62,4.7940298507462682]
["Switzerland",10,0,0,0,0,0,10,6,-2,2,3,4,2,0,15,5,0,5,15,5,20,50,3.9402985074626864]
["UK",10,15,0,0,0,0,25,6,-2,6,6,4,0,-4,16,5,0,5,15,5,20,66,5.3850746268656717]
["US",10,15,0,-2,-2,-2,19,6,-2,6,6,2,0,-4,14,0,0,0,7,5,12,45,4.0059701492537316]
["EU",{"$f":"SUM(B$36:B$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":10.000000000000002},{"$f":"SUM(C$36:C$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.963329780339386},{"$f":"SUM(D$36:D$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.13665520705558984},{"$f":"SUM(E$36:E$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(F$36:F$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.1313457345320431},{"$f":"SUM(G$36:G$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.92378295965847024},{"$f":"SUM(H$36:H$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.771545879093281},{"$f":"SUM(I$36:I$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.990221274757169},{"$f":"SUM(J$36:J$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-2},{"$f":"SUM(K$36:K$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6},{"$f":"SUM(L$36:L$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.6697862553375358},{"$f":"SUM(M$36:M$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.5169654704886333},{"$f":"SUM(N$36:N$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.3950828579351655},{"$f":"SUM(O$36:O$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.2467108905035338},{"$f":"SUM(P$36:P$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":16.325344968014974},{"$f":"SUM(Q$36:Q$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8696298534058711},{"$f":"SUM(R$36:R$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$36:S$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8696298534058711},{"$f":"SUM(T$36:T$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.8705238124788162},{"$f":"SUM(U$36:U$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.6326142616019883},{"$f":"SUM(V$36:V$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":11.503138074080804},{"$f":"SUM(W$36:W$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":56.469658774594919},{"$f":"SUM(X$36:X$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.5231883503804777}]
["Europe",{"$f":"SUM(B$36:B$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":10},{"$f":"SUM(C$36:C$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.572271830066558},{"$f":"SUM(D$36:D$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.13156462510846156},{"$f":"SUM(E$36:E$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(F$36:F$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.12645293725451873},{"$f":"SUM(G$36:G$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.88937085814528627},{"$f":"SUM(H$36:H$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.424883409558294},{"$f":"SUM(I$36:I$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.9905855448297087},{"$f":"SUM(J$36:J$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.9778206267942571},{"$f":"SUM(K$36:K$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.8953536098547064},{"$f":"SUM(L$36:L$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.7153562011752386},{"$f":"SUM(M$36:M$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.5500310379299553},{"$f":"SUM(N$36:N$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.3581861409299547},{"$f":"SUM(O$36:O$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.200269308881958},{"$f":"SUM(P$36:P$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":16.331422599043353},{"$f":"SUM(Q$36:Q$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8744863087799173},{"$f":"SUM(R$36:R$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$36:S$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8744863087799173},{"$f":"SUM(T$36:T$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.1361059557037887},{"$f":"SUM(U$36:U$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.6835511362709341},{"$f":"SUM(V$36:V$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":11.819657091974724},{"$f":"SUM(W$36:W$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":56.450449409356274},{"$f":"SUM(X$36:X$57*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.5189536254479057}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Investment_raw_scores\"))","v":62.222222222222221}]
[]
["Source: Collected by CGD, following methodolgy of Theodore Moran."]
[]
[]
["Financial transparency"]
[]
[null,"Quintile","Score"]
["Australia",4,{"$f":"B69/$B$94*Standard_mean","v":5.625}]
["Austria",2,2.8125]
["Belgium",4,5.625]
["Canada",3,4.21875]
["Denmark",5,7.03125]
["Finland",5,7.03125]
["France",4,5.625]
["Germany",2,2.8125]
["Greece",4,5.625]
["Ireland",5,7.03125]
["Italy",4,5.625]
["Japan",2,2.8125]
["Netherlands",3,4.21875]
["New Zealand",3,4.21875]
["Norway",4,5.625]
["Portugal",4,5.625]
["South Korea",3,4.21875]
["Spain",5,7.03125]
["Sweden",5,7.03125]
["Switzerland",1,1.40625]
["United Kingdom",4,5.625]
["United States",4,5.625]
["EU",{"$f":"SUM(Financial_transparency*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.7857408245096975},5.323698034466763]
["Europe",{"$f":"SUM(Financial_transparency*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.7152374613263461},5.2245526799901745]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Financial_transparency\"))","v":3.5555555555555554}]
[]
["Source: Financial Secrecy Index, 2013"]

{"sheet":"Finance 2007","index":40,"n_rows":95,"n_cols":24,"rows_kept":95,"cut":false,"hidden":false,"merged":[[32,1,32,7],[32,8,32,15],[32,16,32,18],[32,19,32,21]]}
["Finance",2007]
[]
[null,"Investment support","Financial transparency","Overall"]
["Australia",{"$f":"X35","v":5.3194029850746265},{"$f":"C69","v":5.625},{"$f":"SUMPRODUCT(B4:C4,$B$28:$C$28)","v":5.4722014925373132}]
["Austria",4.3343283582089551,{"$f":"C70","v":2.8125},3.5734141791044776]
["Belgium",4.728358208955223,5.625,5.1766791044776115]
["Canada",5.7134328358208952,4.21875,4.9660914179104481]
["Denmark",4.071641791044776,7.03125,5.551445895522388]
["Finland",3.9402985074626864,7.03125,5.4857742537313428]
["France",4.3343283582089551,5.625,4.9796641791044776]
["Germany",5.3850746268656717,2.8125,4.0987873134328359]
["Greece",3.5462686567164177,5.625,4.5856343283582088]
["Ireland",2.8895522388059702,7.03125,4.9604011194029853]
["Italy",4.728358208955223,5.625,5.1766791044776115]
["Japan",3.3492537313432837,2.8125,3.0808768656716419]
["Netherlands",5.5820895522388057,4.21875,4.9004197761194028]
["New Zealand",3.743283582089552,4.21875,3.9810167910447758]
["Norway",5.5164179104477604,5.625,5.5707089552238802]
["Portugal",4.7940298507462682,5.625,5.2095149253731341]
["Spain",5.1880597014925369,7.03125,6.1096548507462689]
["Sweden",4.7940298507462682,7.03125,5.9126399253731341]
["Switzerland",4.6626865671641786,1.40625,3.0344682835820893]
["United Kingdom",5.3850746268656717,5.625,5.5050373134328359]
["United States",3.611940298507462,5.625,4.6184701492537314]
["EU",4.3906401649095494,5.323698034466763,4.8571690996881562]
["Europe",4.4102418557790459,5.2245526799901745,4.8173972678846102]
[]
["Weight",0.5,0.5]
[]
[]
["Investment support"]
[]
[null,"I. Political Risk Insurance",null,null,null,null,null,null,"II. Prevention of Bribery/Corrupt Practices",null,null,null,null,null,null,null,"III. Other Measures",null,null,"IV. Facilitating Portfolio Investment"]
[null,"Member of MIGA, IFC, regional dev. banks (+10)","Has official PRI agency (+15)","Does NOT monitor envir/ labor/ human rights (-4)","Investors in all sectors NOT eligible (-2)","Inappropriate nat'l econ interest tests (-2)","Eligibility limited to nationally-owned firms (-2)","Sub-Total (+25)","OECD convention participation level (+10)","OECD weakness (-2)","Member of MDTF, EITI, KPCS, ITTO (+6)","Leadership on extractive industry issues (+6)","Bribe Payers Index Score Cluster (+4)","Vigorous action to punish home country bribe payers (+4)","Negligence in identifying bribery and corrupt practices (-4)"," Sub-Total (+30)","Trains/ uses  Foreign or Commercial Service to identify investment opportunities (+5)","Advocacy to prevent implementation of  envir/labor human rights standards (-5)","Sub-Total (+5)","No restrictions on pension fund investment in emerging mkts (+15)","Official support for outflows of portfolio investment (+5)","Sub-Total (+20)","Grand total (+80)","Score"]
["Australia",10,15,0,0,0,0,{"$f":"SUM(B35:G35)","v":25},6,-2,6,6,4,0,0,{"$f":"SUM(I35:O35)","v":20},5,0,{"$f":"SUM(Q35:R35)","v":5},15,0,{"$f":"SUM(T35:U35)","v":15},{"$f":"SUM(H35,P35,S35,V35)","v":65},5.3194029850746265]
["Austria",10,15,0,0,0,0,25,6,-2,6,0,4,0,0,{"$f":"SUM(I36:O36)","v":14},5,0,{"$f":"SUM(Q36:R36)","v":5},15,0,{"$f":"SUM(T36:U36)","v":15},{"$f":"SUM(H36,P36,S36,V36)","v":59},4.3343283582089551]
["Belgium",10,15,0,0,0,0,25,6,-2,6,3,3,0,0,16,0,0,0,15,5,20,61,4.728358208955223]
["Canada",10,15,0,0,0,0,25,6,0,6,6,4,2,0,24,5,0,5,15,2,17,71,5.7134328358208952]
["Denmark",10,15,-2,0,0,0,23,6,-2,6,0,2,0,0,12,5,0,5,15,0,15,55,4.071641791044776]
["Finland",10,15,-2,0,0,0,23,6,-2,6,1,2,0,0,13,5,0,5,15,5,20,61,3.9402985074626864]
["France",10,15,-2,0,0,0,23,6,-2,6,3,2,0,0,15,5,0,5,0,5,5,48,4.3343283582089551]
["Germany",10,15,0,0,0,0,25,6,-2,6,6,3,4,-4,19,5,0,5,15,0,15,64,5.3850746268656717]
["Greece",10,15,0,0,0,-2,23,6,-2,6,0,2,0,0,12,5,0,5,0,5,5,45,3.5462686567164177]
["Ireland",10,0,0,0,0,0,10,6,-2,6,0,2,0,0,12,2,0,2,15,0,15,39,2.8895522388059702]
["Italy",10,15,0,0,0,0,25,6,-2,6,3,0,0,0,13,5,0,5,15,0,15,58,4.728358208955223]
["Japan",10,15,0,0,0,0,25,6,-2,2,0,3,0,-4,5,5,0,5,0,0,0,35,3.3492537313432837]
["Netherlands",10,15,0,0,0,0,25,6,-2,6,6,3,0,0,19,5,0,5,15,5,20,69,5.5820895522388057]
["NewZealand",5,0,0,0,0,0,5,6,0,2,1,2,0,0,11,5,0,5,15,5,20,41,3.743283582089552]
["Norway",10,15,0,0,0,0,25,6,0,6,6,2,4,0,24,5,0,5,15,5,20,74,5.5164179104477604]
["Portugal",10,15,-2,0,0,0,23,6,-2,6,0,2,0,0,12,5,0,5,15,5,20,60,4.7940298507462682]
["Spain",10,15,0,0,-2,0,23,6,-2,6,4,2,0,0,16,5,0,5,15,0,15,59,5.1880597014925369]
["Sweden",10,15,-2,0,0,0,23,6,-2,6,2,4,0,-2,14,5,0,5,15,5,20,62,4.7940298507462682]
["Switzerland",10,15,0,0,0,-2,23,6,-2,2,3,4,0,0,13,5,0,5,15,5,20,61,4.6626865671641786]
["UK",10,15,0,0,0,0,25,6,-2,6,6,4,0,-4,16,5,0,5,15,5,20,66,5.3850746268656717]
["US",10,15,0,-2,-2,-2,19,6,-2,3,3,2,0,-4,8,0,0,0,7,5,12,39,3.611940298507462]
["EU",{"$f":"SUM(B$35:B$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":10.000000000000002},{"$f":"SUM(C$35:C$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.963329780339386},{"$f":"SUM(D$35:D$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.13665520705558984},{"$f":"SUM(E$35:E$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(F$35:F$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.1313457345320431},{"$f":"SUM(G$35:G$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.92378295965847024},{"$f":"SUM(H$35:H$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.771545879093281},{"$f":"SUM(I$35:I$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6},{"$f":"SUM(J$35:J$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-2},{"$f":"SUM(K$35:K$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6},{"$f":"SUM(L$35:L$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.4646188592082896},{"$f":"SUM(M$35:M$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.5169654704886333},{"$f":"SUM(N$35:N$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.54751693861822504},{"$f":"SUM(O$35:O$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.2467108905035338},{"$f":"SUM(P$35:P$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.282390377811613},{"$f":"SUM(Q$35:Q$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8696298534058711},{"$f":"SUM(R$35:R$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$35:S$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8696298534058711},{"$f":"SUM(T$35:T$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.8705238124788162},{"$f":"SUM(U$35:U$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.6326142616019883},{"$f":"SUM(V$35:V$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":11.503138074080804},{"$f":"SUM(W$35:W$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":54.426704184391575},{"$f":"SUM(X$35:X$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.3906401649095494}]
["Europe",{"$f":"SUM(B$35:B$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":10},{"$f":"SUM(C$35:C$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.96469579311141},{"$f":"SUM(D$35:D$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.13156462510846156},{"$f":"SUM(E$35:E$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(F$35:F$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.12645293725451873},{"$f":"SUM(G$35:G$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.94169405321793276},{"$f":"SUM(H$35:H$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.764984177530494},{"$f":"SUM(I$35:I$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.9999999999999991},{"$f":"SUM(J$35:J$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.9778206267942571},{"$f":"SUM(K$35:K$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.8953536098547064},{"$f":"SUM(L$35:L$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.5178315540153013},{"$f":"SUM(M$35:M$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.5500310379299553},{"$f":"SUM(N$35:N$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.57147997597822098},{"$f":"SUM(O$35:O$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.200269308881958},{"$f":"SUM(P$35:P$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.356606242101966},{"$f":"SUM(Q$35:Q$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8744863087799173},{"$f":"SUM(R$35:R$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$35:S$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8744863087799173},{"$f":"SUM(T$35:T$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.1361059557037887},{"$f":"SUM(U$35:U$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.6835511362709341},{"$f":"SUM(V$35:V$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":11.819657091974724},{"$f":"SUM(W$35:W$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":54.815733820387095},{"$f":"SUM(X$35:X$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.4102418557790459}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Investment_raw_scores\"))","v":62.222222222222221}]
[]
[]
[]
["Source: Collected by CGD, following methodolgy of Theodore Moran."]
[]
[]
["Financial transparency"]
[]
[null,"Quintile","Score"]
["Australia",4,{"$f":"B69/$B$93*Standard_mean","v":5.625}]
["Austria",2,2.8125]
["Belgium",4,5.625]
["Canada",3,4.21875]
["Denmark",5,7.03125]
["Finland",5,7.03125]
["France",4,5.625]
["Germany",2,2.8125]
["Greece",4,5.625]
["Ireland",5,7.03125]
["Italy",4,5.625]
["Japan",2,2.8125]
["Netherlands",3,4.21875]
["New Zealand",3,4.21875]
["Norway",4,5.625]
["Portugal",4,5.625]
["Spain",5,7.03125]
["Sweden",5,7.03125]
["Switzerland",1,1.40625]
["United Kingdom",4,5.625]
["United States",4,5.625]
["EU",{"$f":"SUM(Financial_transparency*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.7857408245096975},5.323698034466763]
["Europe",{"$f":"SUM(Financial_transparency*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.7152374613263461},5.2245526799901745]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Financial_transparency\"))","v":3.5555555555555554}]
[]
["Source: Financial Secrecy Index, 2013"]

{"sheet":"Finance 2006","index":41,"n_rows":95,"n_cols":24,"rows_kept":95,"cut":false,"hidden":false,"merged":[[32,1,32,7],[32,8,32,15],[32,16,32,18],[32,19,32,21]]}
["Finance",2006]
[]
[null,"Investment support","Financial transparency","Overall"]
["Australia",{"$f":"X35","v":4.7940298507462682},{"$f":"C69","v":5.625},{"$f":"SUMPRODUCT(B4:C4,$B$28:$C$28)","v":5.2095149253731341}]
["Austria",4.2686567164179099,{"$f":"C70","v":2.8125},3.5405783582089549]
["Belgium",4.3343283582089551,5.625,4.9796641791044776]
["Canada",5.1223880597014926,4.21875,4.6705690298507463]
["Denmark",4.0059701492537316,7.03125,5.5186100746268654]
["Finland",3.611940298507462,7.03125,5.3215951492537314]
["France",4.3343283582089551,5.625,4.9796641791044776]
["Germany",4.8597014925373134,2.8125,3.8361007462686567]
["Greece",3.4805970149253729,5.625,4.5527985074626862]
["Ireland",2.6925373134328359,7.03125,4.8618936567164184]
["Italy",4.4000000000000004,5.625,5.0125000000000002]
["Japan",3.283582089552239,2.8125,3.0480410447761193]
["Netherlands",5.2537313432835822,4.21875,4.7362406716417915]
["New Zealand",3.743283582089552,4.21875,3.9810167910447758]
["Norway",4.6626865671641786,5.625,5.1438432835820898]
["Portugal",4.5970149253731343,5.625,5.1110074626865671]
["Spain",4.4000000000000004,7.03125,5.7156250000000002]
["Sweden",4.7940298507462682,7.03125,5.9126399253731341]
["Switzerland",4.6626865671641786,1.40625,3.0344682835820893]
["United Kingdom",5.2537313432835822,5.625,5.4393656716417915]
["United States",3.611940298507462,5.625,4.6184701492537314]
["EU",4.1782797032702161,5.323698034466763,4.7509888688684896]
["Europe",4.1963244809961058,5.2245526799901745,4.7104385804931397]
[]
["Weight",0.5,0.5]
[]
[]
["Investment support"]
[]
[null,"I. Political Risk Insurance",null,null,null,null,null,null,"II. Prevention of Bribery/Corrupt Practices",null,null,null,null,null,null,null,"III. Other Measures",null,null,"IV. Facilitating Portfolio Investment"]
[null,"Member of MIGA, IFC, regional dev. banks (+10)","Has official PRI agency (+15)","Does NOT monitor envir/ labor/ human rights (-4)","Investors in all sectors NOT eligible (-2)","Inappropriate nat'l econ interest tests (-2)","Eligibility limited to nationally-owned firms (-2)","Sub-Total (+25)","OECD convention participation level (+10)","OECD weakness (-2)","Member of MDTF, EITI, KPCS, ITTO (+6)","Leadership on extractive industry issues (+6)","Bribe Payers Index Score Cluster (+4)","Vigorous action to punish home country bribe payers (+4)","Negligence in identifying bribery and corrupt practices (-4)"," Sub-Total (+30)","Trains/ uses  Foreign or Commercial Service to identify investment opportunities (+5)","Advocacy to prevent implementation of  envir/labor human rights standards (-5)","Sub-Total (+5)","No restrictions on pension fund investment in emerging mkts (+15)","Official support for outflows of portfolio investment (+5)","Sub-Total (+20)","Grand total (+80)","Score"]
["Australia",10,15,0,0,0,0,{"$f":"SUM(B35:G35)","v":25},6,-2,3,3,4,0,-2,{"$f":"SUM(I35:O35)","v":12},5,0,{"$f":"SUM(Q35:R35)","v":5},15,0,{"$f":"SUM(T35:U35)","v":15},{"$f":"SUM(H35,P35,S35,V35)","v":57},4.7940298507462682]
["Austria",10,15,0,0,0,0,25,6,-2,2,0,4,0,0,{"$f":"SUM(I36:O36)","v":10},5,0,{"$f":"SUM(Q36:R36)","v":5},15,0,{"$f":"SUM(T36:U36)","v":15},{"$f":"SUM(H36,P36,S36,V36)","v":55},4.2686567164179099]
["Belgium",10,15,0,0,0,0,25,6,-2,2,1,3,0,0,10,0,0,0,15,5,20,55,4.3343283582089551]
["Canada",10,15,0,0,0,0,25,6,0,2,3,4,2,0,17,5,0,5,15,0,15,62,5.1223880597014926]
["Denmark",10,15,-2,0,0,0,23,6,-2,2,0,2,0,0,8,5,0,5,15,0,15,51,4.0059701492537316]
["Finland",10,15,-2,0,0,0,23,6,-2,2,1,2,0,0,9,5,0,5,15,5,20,57,3.611940298507462]
["France",10,15,-2,0,0,0,23,6,-2,6,3,2,2,-2,15,5,0,5,0,5,5,48,4.3343283582089551]
["Germany",10,15,0,0,0,0,25,6,-2,6,1,3,0,-4,10,5,0,5,15,0,15,55,4.8597014925373134]
["Greece",10,15,0,0,0,-2,23,6,-2,2,0,2,0,0,8,5,0,5,0,5,5,41,3.4805970149253729]
["Ireland",10,0,0,0,0,0,10,4,-2,2,0,2,0,0,6,2,0,2,15,0,15,33,2.6925373134328359]
["Italy",10,15,0,0,0,0,25,6,-2,3,1,0,0,0,8,5,0,5,15,0,15,53,4.4000000000000004]
["Japan",10,15,0,0,0,0,25,6,-2,2,0,2,0,-4,4,5,0,5,0,0,0,34,3.283582089552239]
["Netherlands",10,15,0,0,0,0,25,4,-2,6,3,3,0,0,14,5,0,5,15,5,20,64,5.2537313432835822]
["NewZealand",5,0,0,0,0,0,5,6,0,2,1,2,0,0,11,5,0,5,15,5,20,41,3.743283582089552]
["Norway",10,15,0,0,0,0,25,6,0,6,6,2,0,0,20,5,0,5,7,0,7,57,4.6626865671641786]
["Portugal",10,15,-2,0,0,0,23,4,-2,2,0,2,0,0,6,5,0,5,15,5,20,54,4.5970149253731343]
["Spain",10,15,0,0,-2,0,23,6,-2,2,0,2,0,-4,4,5,0,5,15,0,15,47,4.4000000000000004]
["Sweden",10,15,-2,0,0,0,23,6,-2,2,0,4,3,0,13,5,0,5,15,5,20,61,4.7940298507462682]
["Switzerland",10,15,0,0,0,-2,23,6,-2,2,3,4,0,0,13,5,0,5,15,5,20,61,4.6626865671641786]
["UK",10,15,0,0,0,0,25,6,-2,6,6,3,0,-4,15,5,0,5,15,5,20,65,5.2537313432835822]
["US",10,15,0,-2,-2,-2,19,6,-2,3,3,2,0,-4,8,0,0,0,7,5,12,39,3.611940298507462]
["EU",{"$f":"SUM(B$35:B$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":10.000000000000002},{"$f":"SUM(C$35:C$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.963329780339386},{"$f":"SUM(D$35:D$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.13665520705558984},{"$f":"SUM(E$35:E$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(F$35:F$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.1313457345320431},{"$f":"SUM(G$35:G$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.92378295965847024},{"$f":"SUM(H$35:H$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.771545879093281},{"$f":"SUM(I$35:I$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.9506210860117941},{"$f":"SUM(J$35:J$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-2},{"$f":"SUM(K$35:K$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.3572409757747561},{"$f":"SUM(L$35:L$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.2770780434659217},{"$f":"SUM(M$35:M$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.3561268440756469},{"$f":"SUM(N$35:N$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.11057303469439896},{"$f":"SUM(O$35:O$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.4803767786786115},{"$f":"SUM(P$35:P$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":9.5712632053439073},{"$f":"SUM(Q$35:Q$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8696298534058711},{"$f":"SUM(R$35:R$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$35:S$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8696298534058711},{"$f":"SUM(T$35:T$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.8705238124788162},{"$f":"SUM(U$35:U$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.6326142616019883},{"$f":"SUM(V$35:V$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":11.503138074080804},{"$f":"SUM(W$35:W$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":49.715577011923862},{"$f":"SUM(X$35:X$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.1782797032702161}]
["Europe",{"$f":"SUM(B$35:B$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":10},{"$f":"SUM(C$35:C$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.96469579311141},{"$f":"SUM(D$35:D$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.13156462510846156},{"$f":"SUM(E$35:E$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(F$35:F$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.12645293725451873},{"$f":"SUM(G$35:G$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.94169405321793276},{"$f":"SUM(H$35:H$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.764984177530494},{"$f":"SUM(I$35:I$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.952460513967254},{"$f":"SUM(J$35:J$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.9778206267942571},{"$f":"SUM(K$35:K$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.3510407529522985},{"$f":"SUM(L$35:L$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.3745281586270439},{"$f":"SUM(M$35:M$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.395183856890037},{"$f":"SUM(N$35:N$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.10645404716086486},{"$f":"SUM(O$35:O$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.4252308426629887},{"$f":"SUM(P$35:P$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":9.776615860140252},{"$f":"SUM(Q$35:Q$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8744863087799173},{"$f":"SUM(R$35:R$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$35:S$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8744863087799173},{"$f":"SUM(T$35:T$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.0473884628808179},{"$f":"SUM(U$35:U$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.6281027032565776},{"$f":"SUM(V$35:V$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":11.675491166137395},{"$f":"SUM(W$35:W$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":50.09157751258806},{"$f":"SUM(X$35:X$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.1963244809961058}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Investment_raw_scores\"))","v":62.222222222222221}]
[]
[]
[]
["Source: Collected by CGD, following methodolgy of Theodore Moran."]
[]
[]
["Financial transparency"]
[]
[null,"Quintile","Score"]
["Australia",4,{"$f":"B69/$B$93*Standard_mean","v":5.625}]
["Austria",2,2.8125]
["Belgium",4,5.625]
["Canada",3,4.21875]
["Denmark",5,7.03125]
["Finland",5,7.03125]
["France",4,5.625]
["Germany",2,2.8125]
["Greece",4,5.625]
["Ireland",5,7.03125]
["Italy",4,5.625]
["Japan",2,2.8125]
["Netherlands",3,4.21875]
["New Zealand",3,4.21875]
["Norway",4,5.625]
["Portugal",4,5.625]
["Spain",5,7.03125]
["Sweden",5,7.03125]
["Switzerland",1,1.40625]
["United Kingdom",4,5.625]
["United States",4,5.625]
["EU",{"$f":"SUM(Financial_transparency*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.7857408245096975},5.323698034466763]
["Europe",{"$f":"SUM(Financial_transparency*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.7152374613263461},5.2245526799901745]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Financial_transparency\"))","v":3.5555555555555554}]
[]
["Source: Financial Secrecy Index, 2013"]

{"sheet":"Finance 2005","index":42,"n_rows":94,"n_cols":24,"rows_kept":94,"cut":false,"hidden":false,"merged":[[32,1,32,7],[32,8,32,15],[32,16,32,18],[32,19,32,21]]}
["Finance",2005]
[]
[null,"Investment support","Financial transparency","Overall"]
["Australia",{"$f":"X35","v":4.5970149253731343},{"$f":"C68","v":5.625},{"$f":"SUMPRODUCT(B4:C4,$B$28:$C$28)","v":5.1110074626865671}]
["Austria",4.2686567164179099,{"$f":"C69","v":2.8125},3.5405783582089549]
["Belgium",4.3343283582089551,5.625,4.9796641791044776]
["Canada",5.1223880597014926,4.21875,4.6705690298507463]
["Denmark",3.8746268656716416,7.03125,5.452938432835821]
["Finland",3.4805970149253729,7.03125,5.2559235074626862]
["France",3.8746268656716416,5.625,4.749813432835821]
["Germany",4.4656716417910447,2.8125,3.6390858208955223]
["Greece",3.4805970149253729,5.625,4.5527985074626862]
["Ireland",2.6925373134328359,7.03125,4.8618936567164184]
["Italy",4.2686567164179099,5.625,4.9468283582089549]
["Japan",3.283582089552239,2.8125,3.0480410447761193]
["Netherlands",4.7940298507462682,4.21875,4.5063899253731341]
["New Zealand",3.4805970149253729,4.21875,3.8496735074626862]
["Norway",4.2686567164179099,5.625,4.9468283582089549]
["Portugal",4.5970149253731343,5.625,5.1110074626865671]
["Spain",4.2686567164179099,7.03125,5.6499533582089549]
["Sweden",4.6626865671641786,7.03125,5.8469682835820898]
["Switzerland",4.6626865671641786,1.40625,3.0344682835820893]
["United Kingdom",4.7940298507462682,5.625,5.2095149253731341]
["United States",3.611940298507462,5.625,4.6184701492537314]
["EU",4.015335730598558,5.323698034466763,4.6695168825326601]
["Europe",4.0350807129922561,5.2245526799901745,4.6298166964912149]
[]
["Weight",0.5,0.5]
[]
[]
["Investment support"]
[]
[null,"I. Political Risk Insurance",null,null,null,null,null,null,"II. Prevention of Bribery/Corrupt Practices",null,null,null,null,null,null,null,"III. Other Measures",null,null,"IV. Facilitating Portfolio Investment"]
[null,"Member of MIGA, IFC, regional dev. banks (+10)","Has official PRI agency (+15)","Does NOT monitor envir/ labor/ human rights (-4)","Investors in all sectors NOT eligible (-2)","Inappropriate nat'l econ interest tests (-2)","Eligibility limited to nationally-owned firms (-2)","Sub-Total (+25)","OECD convention participation level (+10)","OECD weakness (-2)","Member of MDTF, EITI, KPCS, ITTO (+6)","Leadership on extractive industry issues (+6)","Bribe Payers Index Score Cluster (+4)","Vigorous action to punish home country bribe payers (+4)","Negligence in identifying bribery and corrupt practices (-4)"," Sub-Total (+30)","Trains/ uses  Foreign or Commercial Service to identify investment opportunities (+5)","Advocacy to prevent implementation of  envir/labor human rights standards (-5)","Sub-Total (+5)","No restrictions on pension fund investment in emerging mkts (+15)","Official support for outflows of portfolio investment (+5)","Sub-Total (+20)","Grand total (+80)","Score"]
["Australia",10,15,0,0,0,0,{"$f":"SUM(B35:G35)","v":25},4,-2,2,3,4,0,-2,{"$f":"SUM(I35:O35)","v":9},5,0,{"$f":"SUM(Q35:R35)","v":5},15,0,{"$f":"SUM(T35:U35)","v":15},{"$f":"SUM(H35,P35,S35,V35)","v":54},4.5970149253731343]
["Austria",10,15,0,0,0,0,25,6,-2,2,0,4,0,0,{"$f":"SUM(I36:O36)","v":10},5,0,{"$f":"SUM(Q36:R36)","v":5},15,0,{"$f":"SUM(T36:U36)","v":15},{"$f":"SUM(H36,P36,S36,V36)","v":55},4.2686567164179099]
["Belgium",10,15,0,0,0,0,25,6,-2,2,1,3,0,0,10,0,0,0,15,5,20,55,4.3343283582089551]
["Canada",10,15,0,0,0,0,25,6,0,2,3,4,2,0,17,5,0,5,15,0,15,62,5.1223880597014926]
["Denmark",10,15,-2,0,0,0,23,4,-2,2,0,2,0,0,6,5,0,5,15,0,15,49,3.8746268656716416]
["Finland",10,15,-2,0,0,0,23,6,-2,2,0,2,0,0,8,5,0,5,15,5,20,56,3.4805970149253729]
["France",10,15,-2,0,0,0,23,6,-2,2,0,2,2,-2,8,5,0,5,0,5,5,41,3.8746268656716416]
["Germany",10,15,0,0,0,0,25,6,-2,2,0,3,0,-4,5,5,0,5,15,0,15,50,4.4656716417910447]
["Greece",10,15,0,0,0,-2,23,6,-2,2,0,2,0,0,8,5,0,5,0,5,5,41,3.4805970149253729]
["Ireland",10,0,0,0,0,0,10,4,-2,2,0,2,0,0,6,2,0,2,15,0,15,33,2.6925373134328359]
["Italy",10,15,0,0,0,0,25,6,-2,2,0,0,0,0,6,5,0,5,15,0,15,51,4.2686567164179099]
["Japan",10,15,0,0,0,0,25,6,-2,2,0,2,0,-4,4,5,0,5,0,0,0,34,3.283582089552239]
["Netherlands",10,15,0,0,0,0,25,4,-2,2,0,3,0,0,7,5,0,5,15,5,20,57,4.7940298507462682]
["NewZealand",5,0,0,0,0,0,5,4,0,1,0,2,0,0,7,5,0,5,15,5,20,37,3.4805970149253729]
["Norway",10,15,0,0,0,0,25,6,0,3,3,2,2,0,16,5,0,5,7,0,7,53,4.2686567164179099]
["Portugal",10,15,-2,0,0,0,23,4,-2,2,0,2,0,0,6,5,0,5,15,5,20,54,4.5970149253731343]
["Spain",10,15,0,0,-2,0,23,4,-2,2,0,2,0,-4,2,5,0,5,15,0,15,45,4.2686567164179099]
["Sweden",10,15,-2,0,0,0,23,6,-2,2,0,4,3,0,13,5,0,5,15,5,20,61,4.6626865671641786]
["Switzerland",10,15,0,0,0,-2,23,6,-2,2,3,4,0,0,13,5,0,5,15,5,20,61,4.6626865671641786]
["UK",10,15,0,0,0,0,25,6,-2,3,2,3,0,-4,8,5,0,5,15,5,20,58,4.7940298507462682]
["US",10,15,0,-2,-2,-2,19,6,-2,3,3,2,0,-4,8,0,0,0,7,5,12,39,3.611940298507462]
["EU",{"$f":"SUM(B$35:B$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":10.000000000000002},{"$f":"SUM(C$35:C$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.963329780339386},{"$f":"SUM(D$35:D$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.13665520705558984},{"$f":"SUM(E$35:E$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(F$35:F$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.1313457345320431},{"$f":"SUM(G$35:G$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.92378295965847024},{"$f":"SUM(H$35:H$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.771545879093281},{"$f":"SUM(I$35:I$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.8049574693059443},{"$f":"SUM(J$35:J$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-2},{"$f":"SUM(K$35:K$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.1608386264129869},{"$f":"SUM(L$35:L$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.34628447335837392},{"$f":"SUM(M$35:M$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.3561268440756469},{"$f":"SUM(N$35:N$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.11057303469439896},{"$f":"SUM(O$35:O$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.4803767786786115},{"$f":"SUM(P$35:P$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.2984036691687395},{"$f":"SUM(Q$35:Q$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8696298534058711},{"$f":"SUM(R$35:R$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$35:S$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8696298534058711},{"$f":"SUM(T$35:T$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.8705238124788162},{"$f":"SUM(U$35:U$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.6326142616019883},{"$f":"SUM(V$35:V$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":11.503138074080804},{"$f":"SUM(W$35:W$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":47.442717475748694},{"$f":"SUM(X$35:X$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.015335730598558}]
["Europe",{"$f":"SUM(B$35:B$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":10},{"$f":"SUM(C$35:C$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.96469579311141},{"$f":"SUM(D$35:D$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.13156462510846156},{"$f":"SUM(E$35:E$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(F$35:F$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.12645293725451873},{"$f":"SUM(G$35:G$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.94169405321793276},{"$f":"SUM(H$35:H$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.764984177530494},{"$f":"SUM(I$35:I$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.812223054036056},{"$f":"SUM(J$35:J$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.9778206267942571},{"$f":"SUM(K$35:K$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.1659368676427899},{"$f":"SUM(L$35:L$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.44513878446589367},{"$f":"SUM(M$35:M$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.395183856890037},{"$f":"SUM(N$35:N$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.1286334203666076},{"$f":"SUM(O$35:O$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.4252308426629887},{"$f":"SUM(P$35:P$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.5440645139441376},{"$f":"SUM(Q$35:Q$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8744863087799173},{"$f":"SUM(R$35:R$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$35:S$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8744863087799173},{"$f":"SUM(T$35:T$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.0473884628808179},{"$f":"SUM(U$35:U$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.6281027032565776},{"$f":"SUM(V$35:V$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":11.675491166137395},{"$f":"SUM(W$35:W$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":47.859026166391942},{"$f":"SUM(X$35:X$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.0350807129922561}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Investment_raw_scores\"))","v":62.222222222222221}]
[]
[]
["Source: Collected by CGD, following methodolgy of Theodore Moran."]
[]
[]
["Financial transparency"]
[]
[null,"Quintile","Score"]
["Australia",4,{"$f":"B68/$B$92*Standard_mean","v":5.625}]
["Austria",2,2.8125]
["Belgium",4,5.625]
["Canada",3,4.21875]
["Denmark",5,7.03125]
["Finland",5,7.03125]
["France",4,5.625]
["Germany",2,2.8125]
["Greece",4,5.625]
["Ireland",5,7.03125]
["Italy",4,5.625]
["Japan",2,2.8125]
["Netherlands",3,4.21875]
["New Zealand",3,4.21875]
["Norway",4,5.625]
["Portugal",4,5.625]
["Spain",5,7.03125]
["Sweden",5,7.03125]
["Switzerland",1,1.40625]
["United Kingdom",4,5.625]
["United States",4,5.625]
["EU",{"$f":"SUM(Financial_transparency*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.7857408245096975},5.323698034466763]
["Europe",{"$f":"SUM(Financial_transparency*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.7152374613263461},5.2245526799901745]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Financial_transparency\"))","v":3.5555555555555554}]
[]
["Source: Financial Secrecy Index, 2013"]

{"sheet":"Finance 2004","index":43,"n_rows":93,"n_cols":24,"rows_kept":93,"cut":false,"hidden":false,"merged":[[32,1,32,7],[32,8,32,15],[32,16,32,18],[32,19,32,21]]}
["Finance",2004]
[]
[null,"Investment support","Financial transparency","Overall"]
["Australia",{"$f":"X35","v":4.728358208955223},{"$f":"C67","v":5.625},{"$f":"SUMPRODUCT(B4:C4,$B$28:$C$28)","v":5.1766791044776115}]
["Austria",4.1373134328358212,{"$f":"C68","v":2.8125},3.4749067164179106]
["Belgium",4.1373134328358212,5.625,4.8811567164179106]
["Canada",4.991044776119403,4.21875,4.6048973880597011]
["Denmark",3.8746268656716416,7.03125,5.452938432835821]
["Finland",3.743283582089552,7.03125,5.3872667910447758]
["France",4.071641791044776,5.625,4.848320895522388]
["Germany",4.4656716417910447,2.8125,3.6390858208955223]
["Greece",3.3492537313432837,5.625,4.4871268656716419]
["Ireland",2.6925373134328359,7.03125,4.8618936567164184]
["Italy",4.2686567164179099,5.625,4.9468283582089549]
["Japan",2.823880597014925,2.8125,2.8181902985074627]
["Netherlands",4.7940298507462682,4.21875,4.5063899253731341]
["New Zealand",3.4805970149253729,4.21875,3.8496735074626862]
["Norway",4.2029850746268655,5.625,4.9139925373134332]
["Portugal",4.5970149253731343,5.625,5.1110074626865671]
["Spain",4.531343283582089,7.03125,5.7812966417910445]
["Sweden",4.071641791044776,7.03125,5.551445895522388]
["Switzerland",4.531343283582089,1.40625,2.9687966417910445]
["United Kingdom",4.728358208955223,5.625,5.1766791044776115]
["United States",3.5462686567164177,5.625,4.5856343283582088]
["EU",3.9440395581506977,5.323698034466763,4.6338687963087306]
["Europe",3.962275986471957,5.2245526799901745,4.593414333231066]
[]
["Weight",0.5,0.5]
[]
[]
["Investment support"]
[]
[null,"I. Political Risk Insurance",null,null,null,null,null,null,"II. Prevention of Bribery/Corrupt Practices",null,null,null,null,null,null,null,"III. Other Measures",null,null,"IV. Facilitating Portfolio Investment"]
[null,"Member of MIGA, IFC, regional dev. banks (+10)","Has official PRI agency (+15)","Does NOT monitor envir/ labor/ human rights (-4)","Investors in all sectors NOT eligible (-2)","Inappropriate nat'l econ interest tests (-2)","Eligibility limited to nationally-owned firms (-2)","Sub-Total (+25)","OECD convention participation level (+10)","OECD weakness (-2)","Member of MDTF, EITI, KPCS, ITTO (+6)","Leadership on extractive industry issues (+6)","Bribe Payers Index Score Cluster (+4)","Vigorous action to punish home country bribe payers (+4)","Negligence in identifying bribery and corrupt practices (-4)"," Sub-Total (+30)","Trains/ uses  Foreign or Commercial Service to identify investment opportunities (+5)","Advocacy to prevent implementation of  envir/labor human rights standards (-5)","Sub-Total (+5)","No restrictions on pension fund investment in emerging mkts (+15)","Official support for outflows of portfolio investment (+5)","Sub-Total (+20)","Grand total (+80)","Score"]
["Australia",10,15,0,0,0,0,{"$f":"SUM(B35:G35)","v":25},4,-2,2,3,4,0,0,{"$f":"SUM(I35:O35)","v":11},5,0,{"$f":"SUM(Q35:R35)","v":5},15,0,{"$f":"SUM(T35:U35)","v":15},{"$f":"SUM(H35,P35,S35,V35)","v":56},4.728358208955223]
["Austria",10,15,0,0,0,0,25,4,-2,2,0,4,0,0,{"$f":"SUM(I36:O36)","v":8},5,0,{"$f":"SUM(Q36:R36)","v":5},15,0,{"$f":"SUM(T36:U36)","v":15},{"$f":"SUM(H36,P36,S36,V36)","v":53},4.1373134328358212]
["Belgium",10,15,0,0,0,0,25,4,-2,2,1,3,0,0,8,0,0,0,15,5,20,53,4.1373134328358212]
["Canada",10,15,0,0,0,0,25,6,0,2,3,4,0,0,15,5,0,5,15,0,15,60,4.991044776119403]
["Denmark",10,15,-2,0,0,0,23,4,-2,2,0,2,0,0,6,5,0,5,15,0,15,49,3.8746268656716416]
["Finland",10,15,-2,0,0,0,23,6,-2,2,0,2,0,0,8,5,0,5,15,5,20,56,3.743283582089552]
["France",10,15,-2,0,0,0,23,6,-2,2,0,2,3,0,11,5,0,5,0,5,5,44,4.071641791044776]
["Germany",10,15,0,0,0,0,25,6,-2,2,0,3,0,-4,5,5,0,5,15,0,15,50,4.4656716417910447]
["Greece",10,15,0,0,0,-2,23,4,-2,2,0,2,0,0,6,5,0,5,0,5,5,39,3.3492537313432837]
["Ireland",10,0,0,0,0,0,10,4,-2,2,0,2,0,0,6,2,0,2,15,0,15,33,2.6925373134328359]
["Italy",10,15,0,0,0,0,25,6,-2,2,0,0,0,0,6,5,0,5,15,0,15,51,4.2686567164179099]
["Japan",10,15,0,0,0,0,25,4,-2,2,0,2,0,-4,2,5,-5,0,0,0,0,27,2.823880597014925]
["Netherlands",10,15,0,0,0,0,25,4,-2,2,0,3,0,0,7,5,0,5,15,5,20,57,4.7940298507462682]
["NewZealand",5,0,0,0,0,0,5,4,0,1,0,2,0,0,7,5,0,5,15,5,20,37,3.4805970149253729]
["Norway",10,15,0,0,0,0,25,6,0,2,3,2,0,0,13,5,0,5,7,0,7,50,4.2029850746268655]
["Portugal",10,15,-2,0,0,0,23,4,-2,2,0,2,0,0,6,5,0,5,15,5,20,54,4.5970149253731343]
["Spain",10,15,0,0,-2,0,23,4,-2,2,0,2,0,0,6,5,0,5,15,0,15,49,4.531343283582089]
["Sweden",10,15,0,-2,-2,-2,19,4,-2,2,0,4,0,0,8,5,0,5,15,5,20,52,4.071641791044776]
["Switzerland",10,15,0,0,0,-2,23,4,-2,2,3,4,0,0,11,5,0,5,15,5,20,59,4.531343283582089]
["UK",10,15,0,0,0,0,25,4,-2,3,2,3,0,-4,6,5,0,5,15,5,20,56,4.728358208955223]
["US",10,15,0,-2,-2,-2,19,6,-2,2,3,2,0,-4,7,0,0,0,7,5,12,38,3.5462686567164177]
["EU",{"$f":"SUM(B$35:B$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":10.000000000000002},{"$f":"SUM(C$35:C$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.963329780339386},{"$f":"SUM(D$35:D$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-8.0815760822226912E-2},{"$f":"SUM(E$35:E$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-5.5839446233362948E-2},{"$f":"SUM(F$35:F$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.18718518076540605},{"$f":"SUM(G$35:G$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.97962240589183314},{"$f":"SUM(H$35:H$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.659866986626554},{"$f":"SUM(I$35:I$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.4131492195931949},{"$f":"SUM(J$35:J$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-2},{"$f":"SUM(K$35:K$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.1608386264129869},{"$f":"SUM(L$35:L$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.34628447335837392},{"$f":"SUM(M$35:M$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.3561268440756469},{"$f":"SUM(N$35:N$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.0220798016531778E-2},{"$f":"SUM(O$35:O$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.1908714442701707},{"$f":"SUM(P$35:P$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.1257485171865627},{"$f":"SUM(Q$35:Q$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8696298534058711},{"$f":"SUM(R$35:R$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$35:S$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8696298534058711},{"$f":"SUM(T$35:T$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.8705238124788162},{"$f":"SUM(U$35:U$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.6326142616019883},{"$f":"SUM(V$35:V$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":11.503138074080804},{"$f":"SUM(W$35:W$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":46.158383431299796},{"$f":"SUM(X$35:X$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.9440395581506977}]
["Europe",{"$f":"SUM(B$35:B$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":10},{"$f":"SUM(C$35:C$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.96469579311141},{"$f":"SUM(D$35:D$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-7.7805269952912925E-2},{"$f":"SUM(E$35:E$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-5.3759355155548652E-2},{"$f":"SUM(F$35:F$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.18021229241006739},{"$f":"SUM(G$35:G$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.9954534083734814},{"$f":"SUM(H$35:H$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.657465467219396},{"$f":"SUM(I$35:I$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.4199382538279854},{"$f":"SUM(J$35:J$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.9778206267942571},{"$f":"SUM(K$35:K$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.1548471810399183},{"$f":"SUM(L$35:L$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.44513878446589367},{"$f":"SUM(M$35:M$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.395183856890037},{"$f":"SUM(N$35:N$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.872252164131279E-2},{"$f":"SUM(O$35:O$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.1465099537264094},{"$f":"SUM(P$35:P$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.3295000173444782},{"$f":"SUM(Q$35:Q$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8744863087799173},{"$f":"SUM(R$35:R$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$35:S$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8744863087799173},{"$f":"SUM(T$35:T$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.0473884628808179},{"$f":"SUM(U$35:U$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.6281027032565776},{"$f":"SUM(V$35:V$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":11.675491166137395},{"$f":"SUM(W$35:W$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":46.536942959481195},{"$f":"SUM(X$35:X$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.962275986471957}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Investment_raw_scores\"))","v":62.222222222222221}]
[]
["Source: Collected by CGD, following methodolgy of Theodore Moran."]
[]
[]
["Financial transparency"]
[]
[null,"Quintile","Score"]
["Australia",4,{"$f":"B67/$B$91*Standard_mean","v":5.625}]
["Austria",2,2.8125]
["Belgium",4,5.625]
["Canada",3,4.21875]
["Denmark",5,7.03125]
["Finland",5,7.03125]
["France",4,5.625]
["Germany",2,2.8125]
["Greece",4,5.625]
["Ireland",5,7.03125]
["Italy",4,5.625]
["Japan",2,2.8125]
["Netherlands",3,4.21875]
["New Zealand",3,4.21875]
["Norway",4,5.625]
["Portugal",4,5.625]
["Spain",5,7.03125]
["Sweden",5,7.03125]
["Switzerland",1,1.40625]
["United Kingdom",4,5.625]
["United States",4,5.625]
["EU",{"$f":"SUM(Financial_transparency*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A88&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A88&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.7857408245096975},5.323698034466763]
["Europe",{"$f":"SUM(Financial_transparency*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.7152374613263461},5.2245526799901745]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Financial_transparency\"))","v":3.5555555555555554}]
[]
["Source: Financial Secrecy Index, 2013"]

{"sheet":"Finance 2003","index":44,"n_rows":93,"n_cols":24,"rows_kept":93,"cut":false,"hidden":false,"merged":[[32,1,32,7],[32,8,32,15],[32,16,32,18],[32,19,32,21]]}
["Finance",2003]
[]
[null,"Investment support","Financial transparency","Overall"]
["Australia",{"$f":"X35","v":4.728358208955223},{"$f":"C67","v":5.625},{"$f":"SUMPRODUCT(B4:C4,$B$28:$C$28)","v":5.1766791044776115}]
["Austria",4.1373134328358212,{"$f":"C68","v":2.8125},{"$f":"SUMPRODUCT(B5:C5,$B$28:$C$28)","v":3.4749067164179106}]
["Belgium",4.1373134328358212,5.625,4.8811567164179106]
["Canada",4.8597014925373134,4.21875,4.5392257462686567]
["Denmark",3.8746268656716416,7.03125,5.452938432835821]
["Finland",3.743283582089552,7.03125,5.3872667910447758]
["France",3.9402985074626864,5.625,4.7826492537313428]
["Germany",4.4656716417910447,2.8125,3.6390858208955223]
["Greece",3.3492537313432837,5.625,4.4871268656716419]
["Ireland",2.6925373134328359,7.03125,4.8618936567164184]
["Italy",4.1373134328358212,5.625,4.8811567164179106]
["Japan",2.7582089552238802,2.8125,2.7853544776119401]
["Netherlands",4.7940298507462682,4.21875,4.5063899253731341]
["New Zealand",3.4805970149253729,4.21875,3.8496735074626862]
["Norway",4.071641791044776,5.625,4.848320895522388]
["Portugal",4.5970149253731343,5.625,5.1110074626865671]
["Spain",4.531343283582089,7.03125,5.7812966417910445]
["Sweden",4.071641791044776,7.03125,5.551445895522388]
["Switzerland",4.531343283582089,1.40625,2.9687966417910445]
["United Kingdom",4.728358208955223,5.625,5.1766791044776115]
["United States",3.5462686567164177,5.625,4.5856343283582088]
["EU",3.9369363451148325,5.323698034466763,4.630317189790798]
["Europe",3.953980821390874,5.2245526799901745,4.5892667506905243]
[]
["Weight",0.5,0.5]
[]
[]
["Investment support"]
[]
[null,"I. Political Risk Insurance",null,null,null,null,null,null,"II. Prevention of Bribery/Corrupt Practices",null,null,null,null,null,null,null,"III. Other Measures",null,null,"IV. Facilitating Portfolio Investment"]
[null,"Member of MIGA, IFC, regional dev. banks (+10)","Has official PRI agency (+15)","Does NOT monitor envir/ labor/ human rights (-4)","Investors in all sectors NOT eligible (-2)","Inappropriate nat'l econ interest tests (-2)","Eligibility limited to nationally-owned firms (-2)","Sub-Total (+25)","OECD convention participation level (+10)","OECD weakness (-2)","Member of MDTF, EITI, KPCS, ITTO (+6)","Leadership on extractive industry issues (+6)","Bribe Payers Index Score Cluster (+4)","Vigorous action to punish home country bribe payers (+4)","Negligence in identifying bribery and corrupt practices (-4)"," Sub-Total (+30)","Trains/ uses  Foreign or Commercial Service to identify investment opportunities (+5)","Advocacy to prevent implementation of  envir/labor human rights standards (-5)","Sub-Total (+5)","No restrictions on pension fund investment in emerging mkts (+15)","Official support for outflows of portfolio investment (+5)","Sub-Total (+20)","Grand total (+80)","Score"]
["Australia",10,15,0,0,0,0,{"$f":"SUM(B35:G35)","v":25},4,-2,2,3,4,0,0,{"$f":"SUM(I35:O35)","v":11},5,0,{"$f":"SUM(Q35:R35)","v":5},15,0,{"$f":"SUM(T35:U35)","v":15},{"$f":"SUM(H35,P35,S35,V35)","v":56},4.728358208955223]
["Austria",10,15,0,0,0,0,25,4,-2,2,0,4,0,0,{"$f":"SUM(I36:O36)","v":8},5,0,{"$f":"SUM(Q36:R36)","v":5},15,0,{"$f":"SUM(T36:U36)","v":15},{"$f":"SUM(H36,P36,S36,V36)","v":53},4.1373134328358212]
["Belgium",10,15,0,0,0,0,25,4,-2,2,1,3,0,0,8,0,0,0,15,5,20,53,4.1373134328358212]
["Canada",10,15,0,0,0,0,25,4,0,2,3,4,0,0,13,5,0,5,15,0,15,58,4.8597014925373134]
["Denmark",10,15,-2,0,0,0,23,4,-2,2,0,2,0,0,6,5,0,5,15,0,15,49,3.8746268656716416]
["Finland",10,15,-2,0,0,0,23,6,-2,2,0,2,0,0,8,5,0,5,15,5,20,56,3.743283582089552]
["France",10,15,-2,0,0,0,23,4,-2,2,0,2,3,0,9,5,0,5,0,5,5,42,3.9402985074626864]
["Germany",10,15,0,0,0,0,25,6,-2,2,0,3,0,-4,5,5,0,5,15,0,15,50,4.4656716417910447]
["Greece",10,15,0,0,0,-2,23,4,-2,2,0,2,0,0,6,5,0,5,0,5,5,39,3.3492537313432837]
["Ireland",10,0,0,0,0,0,10,4,-2,2,0,2,0,0,6,2,0,2,15,0,15,33,2.6925373134328359]
["Italy",10,15,0,0,0,0,25,4,-2,2,0,0,0,0,4,5,0,5,15,0,15,49,4.1373134328358212]
["Japan",10,15,0,0,0,0,25,4,-2,1,0,2,0,-4,1,5,-5,0,0,0,0,26,2.7582089552238802]
["Netherlands",10,15,0,0,0,0,25,4,-2,2,0,3,0,0,7,5,0,5,15,5,20,57,4.7940298507462682]
["NewZealand",5,0,0,0,0,0,5,4,0,1,0,2,0,0,7,5,0,5,15,5,20,37,3.4805970149253729]
["Norway",10,15,0,0,0,0,25,4,0,2,3,2,0,0,11,5,0,5,7,0,7,48,4.071641791044776]
["Portugal",10,15,-2,0,0,0,23,4,-2,2,0,2,0,0,6,5,0,5,15,5,20,54,4.5970149253731343]
["Spain",10,15,0,0,-2,0,23,4,-2,2,0,2,0,0,6,5,0,5,15,0,15,49,4.531343283582089]
["Sweden",10,15,0,-2,-2,-2,19,4,-2,2,0,4,0,0,8,5,0,5,15,5,20,52,4.071641791044776]
["Switzerland",10,15,0,0,0,-2,23,4,-2,2,3,4,0,0,11,5,0,5,15,5,20,59,4.531343283582089]
["UK",10,15,0,0,0,0,25,4,-2,3,2,3,0,-4,6,5,0,5,15,5,20,56,4.728358208955223]
["US",10,15,0,-2,-2,-2,19,6,-2,2,3,2,0,-4,7,0,0,0,7,5,12,38,3.5462686567164177]
["EU",{"$f":"SUM(B$35:B$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":10.000000000000002},{"$f":"SUM(C$35:C$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.963329780339386},{"$f":"SUM(D$35:D$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-8.0815760822226912E-2},{"$f":"SUM(E$35:E$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-5.5839446233362948E-2},{"$f":"SUM(F$35:F$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.18718518076540605},{"$f":"SUM(G$35:G$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.97962240589183314},{"$f":"SUM(H$35:H$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.659866986626554},{"$f":"SUM(I$35:I$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.3049866574561548},{"$f":"SUM(J$35:J$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-2},{"$f":"SUM(K$35:K$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.1608386264129869},{"$f":"SUM(L$35:L$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.34628447335837392},{"$f":"SUM(M$35:M$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.3561268440756469},{"$f":"SUM(N$35:N$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.0220798016531778E-2},{"$f":"SUM(O$35:O$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.1908714442701707},{"$f":"SUM(P$35:P$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.0175859550495234},{"$f":"SUM(Q$35:Q$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8696298534058711},{"$f":"SUM(R$35:R$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$35:S$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8696298534058711},{"$f":"SUM(T$35:T$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.8705238124788162},{"$f":"SUM(U$35:U$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.6326142616019883},{"$f":"SUM(V$35:V$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":11.503138074080804},{"$f":"SUM(W$35:W$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":46.050220869162757},{"$f":"SUM(X$35:X$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.9369363451148325}]
["Europe",{"$f":"SUM(B$35:B$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":10},{"$f":"SUM(C$35:C$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":14.96469579311141},{"$f":"SUM(D$35:D$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-7.7805269952912925E-2},{"$f":"SUM(E$35:E$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-5.3759355155548652E-2},{"$f":"SUM(F$35:F$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.18021229241006739},{"$f":"SUM(G$35:G$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-0.9954534083734814},{"$f":"SUM(H$35:H$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":23.657465467219396},{"$f":"SUM(I$35:I$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.2936255128205927},{"$f":"SUM(J$35:J$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.9778206267942571},{"$f":"SUM(K$35:K$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.1548471810399183},{"$f":"SUM(L$35:L$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.44513878446589367},{"$f":"SUM(M$35:M$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.395183856890037},{"$f":"SUM(N$35:N$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.872252164131279E-2},{"$f":"SUM(O$35:O$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.1465099537264094},{"$f":"SUM(P$35:P$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.2031872763370863},{"$f":"SUM(Q$35:Q$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8744863087799173},{"$f":"SUM(R$35:R$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(S$35:S$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.8744863087799173},{"$f":"SUM(T$35:T$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.0473884628808179},{"$f":"SUM(U$35:U$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.6281027032565776},{"$f":"SUM(V$35:V$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":11.675491166137395},{"$f":"SUM(W$35:W$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":46.410630218473806},{"$f":"SUM(X$35:X$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.953980821390874}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Investment_raw_scores\"))","v":62.222222222222221}]
[]
["Source: Collected by CGD, following methodolgy of Theodore Moran."]
[]
[]
["Financial transparency"]
[]
[null,"Quintile","Score"]
["Australia",4,{"$f":"B67/$B$91*Standard_mean","v":5.625}]
["Austria",2,2.8125]
["Belgium",4,5.625]
["Canada",3,4.21875]
["Denmark",5,7.03125]
["Finland",5,7.03125]
["France",4,5.625]
["Germany",2,2.8125]
["Greece",4,5.625]
["Ireland",5,7.03125]
["Italy",4,5.625]
["Japan",2,2.8125]
["Netherlands",3,4.21875]
["New Zealand",3,4.21875]
["Norway",4,5.625]
["Portugal",4,5.625]
["Spain",5,7.03125]
["Sweden",5,7.03125]
["Switzerland",1,1.40625]
["United Kingdom",4,5.625]
["United States",4,5.625]
["EU",{"$f":"SUM(Financial_transparency*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A88&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A88&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.7857408245096975},5.323698034466763]
["Europe",{"$f":"SUM(Financial_transparency*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.7152374613263461},5.2245526799901745]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Financial_transparency\"))","v":3.5555555555555554}]
[]
["Source: Financial Secrecy Index, 2013"]

{"sheet":"Migration 2013","index":45,"n_rows":154,"n_cols":13,"rows_kept":154,"cut":false,"hidden":false,"merged":[[153,0,153,6],[36,17,36,20],[70,0,70,5],[71,0,71,5],[110,0,111,4]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Migration"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2013}]
[null,"Immigrant flow","Foreign students","Refugee burden sharing","Composite"]
["Australia",{"$f":"H39","v":0.41222467096970944},{"$f":"M77","v":7.2012907667313364},{"$f":"G122","v":2.1473476364826745},{"$f":"SUMPRODUCT($B3:$D3,$B$33:$D$33)","v":1.7776091784365466}]
["Austria",0.37778355808094682,{"$f":"M78","v":2.7565135547119937},{"$f":"G123","v":10.758255765258776},2.8106874990111694]
["Belgium",1.5130045443013529,2.4910208089306654,8.6464307125414841,3.0863922176437759]
["Canada",0.89305299436514873,6.6111983608206826,7.1252565418561318,2.9972155088316752]
["Czech Republic",2.8295803170780249E-2,2.1847949710433623,0.61527370192335484,0.46916625810218249]
["Denmark",0.25722515100243543,4.2061364209608438,4.5500655261877023,1.7081299165332502]
["Finland",0.31640675041276356,6.265045872323185,3.9857307260679473,1.9425674138303635]
["France",0.9891585408171657,6.5977553888142229,6.7919439696845725,2.9910051537902058]
["Germany",0.46501468203302471,5.6421381386596012,9.5368692696604533,3.0559541180524974]
["Greece",0.11357613895230949,7.6884238266537253,9.1657882616623603,3.0602457166495318]
["Hungary",3.8188532161909546E-2,4.6006935853952635,1.591664743815665,1.0332595324776639]
["Ireland",0.39184889182389432,5.0825763499123031,3.975476814880667,1.8121835951485101]
["Italy",0.85437155159075029,6.8427802603131225,2.4602341461559245,2.0738053768121407]
["Japan",1.637442563902012E-2,6.2893782562505374,0.10829897335661463,0.97570990977426664]
["Luxembourg",0.6313360704330564,1.7270751642687563,7.597970576441222,2.1890238357100444]
["Netherlands",0.28705708491153265,2.5815768942905439,6.2130432805068718,1.8164322954374523]
["New Zealand",0.10762182600010362,5.7542804617446759,0.93713537592222718,1.1205233313462142]
["Norway",0.38042242446652108,5.2389288633110622,11.856549954650264,3.4044238963299511]
["Poland",6.3114119182617251E-2,5.5214270726289092,1.4454537315763791,1.1583289846783134]
["Portugal",1.3804925534960537E-2,6.4890734078133807,0.15508273361748459,1.0133507594932283]
["Slovakia",2.4035862180616024E-2,1.4431351067659637,0.44639839022164279,0.32137325447662357]
["South Korea",3.2443575231926293E-2,7.6756033136661328,7.9802899170462391E-2,1.1883894007847644]
["Spain",1.4612695031959855,6.1334142068757034,0.31489016241776996,1.9328153405923001]
["Sweden",1.4462909511643607,5.9403630410854458,18.095149319788902,5.4501734383774316]
["Switzerland",0.45229243705469596,2.793919331908497,10.55131694475957,2.8233413728237409]
["United Kingdom",0.12516851024951767,5.2337641227590517,4.5530671316511979,1.777037576406284]
["United States",0.22927764797415767,5.9444718728889878,0.96425508696225903,1.2335522695090024]
["EU",0.59875843089059755,5.3426585858477216,5.6272907920778277,2.3160499263716123]
["Europe",0.59424921478564308,5.2612217184260839,5.8381095398176939,2.3430671553381193]
[]
["Weight",0.65,0.15,0.2]
[]
[]
[{"$f":"\"Immigrant flow, \"&CDI_year-2","v":"Immigrant flow, 2011"}]
[]
["Country name","Inflow","Weighted inflow","Population","Weighted inflow/population","Inflow, manual entry","Weighted inflow/ population with imputations","Score"]
["Australia",9882.9999852459878,3260.1085228654633,21766711,1.4977497164663341E-4,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F39*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":1.4977497164663341E-4},{"$f":"G39/$G$69*Standard_mean","v":0.41222467096970944},null,{"$f":"Region&\" share of unweighted migrant inflow\"","v":"MNA share of unweighted migrant inflow"}]
["Austria",3909.0000698342919,1127.9150828657607,8217280,1.3726136664027035E-4,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F40*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":1.3726136664027035E-4},0.37778355808094682,null,7.9151291683976804E-2]
["Belgium",12212.000206112862,5734.4438323751447,10431477,5.4972501328192974E-4,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F41*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":5.4972501328192974E-4},1.5130045443013529]
["Canada",41449.999927543104,11042.107297227785,34030589,3.2447593831619499E-4,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F42*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":3.2447593831619499E-4},0.89305299436514873]
["Czech Republic",371.99999764561653,104.76363377680751,10190213,1.0280809024974012E-5,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F43*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":1.0280809024974012E-5},2.8295803170780249E-2]
["Denmark",1581.0000043129548,516.81490734212593,5529888,9.3458476436073548E-5,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F44*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":9.3458476436073548E-5},0.25722515100243543]
["Finland",1311.9999876944348,604.60929849907734,5259250,1.1496112535039737E-4,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F45*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":1.1496112535039737E-4},0.31640675041276356]
["France",51428.000572137535,23397.545386993406,65102719,3.5939428869312515E-4,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F46*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":3.5939428869312515E-4},0.9891585408171657]
["Germany",38298.999941907823,13765.101685981565,81471834,1.6895534333965731E-4,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F47*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":1.6895534333965731E-4},0.46501468203302471]
["Greece",907.99999237060547,444.02776484326318,10760136,4.1265999318527497E-5,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F48*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":4.1265999318527497E-5},0.11357613895230949]
["Hungary",1087.99999486655,138.41953037980016,9976062,1.3875167413735014E-5,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F49*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":1.3875167413735014E-5},3.8188532161909546E-2]
["Ireland",null,null,4670976,null,23633,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F50*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":1.4237177150176199E-4},0.39184889182389432,null,"Manual entry is global total minus EU-27, from Eurostat, http://j.mp/17Dcowk."]
["Italy",39344.99979019165,18940.938808179897,61016804,3.1042168003718939E-4,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F51*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":3.1042168003718939E-4},0.85437155159075029]
["Japan",2658.0000459216535,758.36410742683404,127469543,5.949374961098229E-6,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F52*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":5.949374961098229E-6},1.637442563902012E-2]
["Luxembourg",306.00000324193388,115.45015624075918,503302,2.2938545096335634E-4,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F53*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":2.2938545096335634E-4},0.6313360704330564]
["Netherlands",4718.9999964321032,1736.9413728557381,16653734,1.0429741299192951E-4,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F54*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":1.0429741299192951E-4},0.28705708491153265]
["New Zealand",522.99999445676804,167.76371759255977,4290347,3.9102598832346143E-5,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F55*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":3.9102598832346143E-5},0.10762182600010362]
["Norway",2019.0000018337741,648.50809512835531,4691849,1.3822015481068452E-4,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F56*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":1.3822015481068452E-4},0.38042242446652108]
["Poland",2492.0000013662502,881.52191079859324,38441588,2.293146450658056E-5,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F57*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":2.293146450658056E-5},6.3114119182617251E-2]
["Portugal",108.99999737739563,53.97142886327741,10760305,5.0157898742904965E-6,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F58*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":5.0157898742904965E-6},1.3804925534960537E-2]
["Slovakia",188.99999966379255,47.831139268206705,5477038,8.7330303839788404E-6,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F59*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":8.7330303839788404E-6},2.4035862180616024E-2]
["South Korea",2384.9999962840229,574.71175239454783,48754657,1.1787832952953557E-5,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F60*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":1.1787832952953557E-5},3.2443575231926293E-2]
["Spain",51819.998673861846,24823.42149839941,46754784,5.3092794736041141E-4,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F61*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":5.3092794736041141E-4},1.4612695031959855]
["Sweden",10833.99975602515,4775.9969572537939,9088728,5.2548573983661896E-4,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F62*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":5.2548573983661896E-4},1.4462909511643607]
["Switzerland",3507.0000172127038,1255.497156516773,7639961,1.6433292742158934E-4,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F63*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":1.6433292742158934E-4},0.45229243705469596]
["United Kingdom",12000,2851.3894888628765,62698362,4.5477894444242039E-5,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F64*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":4.5477894444242039E-5},0.12516851024951767]
["United States",68820.999059826136,25911.857921062878,311050977,8.3304216469517401E-5,null,{"$f":"IF(Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32[[#This Row],[Weighted inflow/population]],F65*Migrant_inflow_regional_share/Table_Query_from_CDI32[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32[Weighted inflow],Table_Query_from_CDI32[Weighted inflow]/Table_Query_from_CDI32[Inflow],\"\")))","v":8.3304216469517401E-5},0.22927764797415767]
["EU",{"$f":"SUM(B$39:B$65*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A66&\"_countries\"))","v":232922.9989850428},{"$f":"SUM(D$39:D$65*Migrant_inflow*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A66&\"_countries\"))","v":100726.1190115417},{"$f":"SUM(D$39:D$65*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A66&\"_countries\"))","v":463004480},null,null,{"$f":"C66/D66","v":2.1754890797501936E-4},0.59875843089059755]
["Europe",{"$f":"SUM(B$39:B$65*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A67&\"_countries\"))","v":238448.99900408927},{"$f":"SUM(D$39:D$65*Migrant_inflow*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A67&\"_countries\"))","v":102630.12426318684},{"$f":"SUM(D$39:D$65*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A67&\"_countries\"))","v":475336290},null,null,{"$f":"C67/D67","v":2.1591055937089684E-4},0.59424921478564308]
[]
["Benchmark year average",null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Migrant_inflow\"))","v":1.816666762014821E-3}]
[]
["Source: OECD International Migration Database, http://stats.oecd.org/Index.aspx?DatasetCode=MIG#. Poverty weights from aid component. Imputations based on average weighted inflow/population for countries with data."]
[]
[]
["Foreign students"]
[]
["Country ","Total foreign students","Students from non-CDI countries","Non-CDI students as percent of total","Standardized score",null,"Tuition for foreign students relative to nationals","Score",null,null,"Standardized score",null,"Overall foreign students score"]
["Australia",271231,241436,{"$f":"C77/B77","v":0.89014898739450876},{"$f":"D77/$D$107*Standard_mean","v":7.2012907667313364},0.89014898739450876,"higher",1,null,null,{"$f":"H77/$H$107*Standard_mean","v":3},null,{"$f":"E77*$E$109+K77*$K$109","v":7.2012907667313364}]
["Austria",68619.13,23380.71,0.3407316589411728,2.7565135547119937,0.3407316589411728,"higher1",1,null,null,3,null,2.7565135547119937]
["Belgium",49228,15158,0.30791419517347851,2.4910208089306654,0.30791419517347851,"higher12",1,null,null,3,null,2.4910208089306654]
["Canada",195550,159805,0.81720787522372795,6.6111983608206826,0.81720787522372795,"higher",1,null,null,3,null,6.6111983608206826]
["Czech Republic",34992,9450,0.27006172839506171,2.1847949710433623,0.27006172839506171,"higher6",1,null,null,3,null,2.1847949710433623]
["Denmark",26181,13612,0.5199190252473167,4.2061364209608438,0.5199190252473167,"higher13",1,null,null,3,null,4.2061364209608438]
["Finland",14097,10917,0.77442008938071927,6.265045872323185,0.77442008938071927,"none",3,null,null,9,null,6.265045872323185]
["France",259935,211989,0.81554619424086794,6.5977553888142229,0.81554619424086794,"same",2,null,null,6,null,6.5977553888142229]
["Germany",263971.74,184099.88,0.69742268623148829,5.6421381386596012,0.69742268623148829,"same",2,null,null,6,null,5.6421381386596012]
["Greece",26835,25503,0.950363331470095,7.6884238266537253,0.950363331470095,"higher7",1,null,null,3,null,7.6884238266537253]
["Hungary",18154,10324,0.56869009584664532,4.6006935853952635,0.56869009584664532,"same",2,null,null,6,null,4.6006935853952635]
["Ireland",29297,18406,0.62825545277673478,5.0825763499123031,0.62825545277673478,"higher3",1,null,null,3,null,5.0825763499123031]
["Italy",69905,59128,0.84583363135684142,6.8427802603131225,0.84583363135684142,"same",2,null,null,6,null,6.8427802603131225]
["Japan",141599,110083,0.77742780669355005,6.2893782562505374,0.77742780669355005,"same",2,null,null,6,null,6.2893782562505374]
["Luxembourg",2848,608,0.21348314606741572,1.7270751642687563,0.21348314606741572,"same",2,null,null,6,null,1.7270751642687563]
["Netherlands",49137,15680,0.31910780063902966,2.5815768942905439,0.31910780063902966,"higher1",1,null,null,3,null,2.5815768942905439]
["New Zealand",70882.7,50417.77,0.71128455885568687,5.7542804617446759,0.71128455885568687,"higher4",1,null,null,3,null,5.7542804617446759]
["Norway",15737,10191,0.64758213128296371,5.2389288633110622,0.64758213128296371,"none",3,null,null,9,null,5.2389288633110622]
["Poland",18356,12528,0.68250163434299416,5.5214270726289092,0.68250163434299416,"higher6",1,null,null,3,null,5.5214270726289092]
["Portugal",19223,15419,0.80211205326952084,6.4890734078133807,0.80211205326952084,"same",2,null,null,6,null,6.4890734078133807]
["Slovakia",8448,1507,0.17838541666666666,1.4431351067659637,0.17838541666666666,"higher6",1,null,null,3,null,1.4431351067659637]
["South Korea",59194,56162,0.94877859242490792,7.6756033136661328,0.94877859242490792,"same",2,null,null,6,null,7.6756033136661328]
["Spain",98722,74846,0.7581491460869918,6.1334142068757034,0.7581491460869918,"same",2,null,null,6,null,6.1334142068757034]
["Sweden",44849,32932,0.73428616022653792,5.9403630410854458,0.73428616022653792,"higher",1,null,null,3,null,5.9403630410854458]
["Switzerland",53901,18615,0.34535537374074693,2.793919331908497,0.34535537374074693,"higher1",1,null,null,3,null,2.793919331908497]
["United Kingdom",534555,345827,0.64694371954242313,5.2337641227590517,0.64694371954242313,"higher1",1,null,null,3,null,5.2337641227590517]
["United States",684807,503192.11,0.73479405146267485,5.9444718728889878,0.73479405146267485,"higher5",1,null,null,3,null,5.9444718728889878]
["EU",{"$f":"SUM(B$77:B$103*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A104&\"_countries\"))","v":1637352.87},{"$f":"SUM(C$77:C$103*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A104&\"_countries\"))","v":1081314.5899999999},0.66040412534898463,{"$f":"D104/$D$107*Standard_mean","v":5.3426585858477216},null,null,{"$f":"SUM(Foreign_tuition_support*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A104&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A104&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.6188817158893929},null,null,{"$f":"H104/$H$107*Standard_mean","v":4.8566451476681785},null,5.3426585858477216]
["Europe",{"$f":"SUM(B$77:B$103*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A105&\"_countries\"))","v":1706990.87},{"$f":"SUM(C$77:C$103*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A105&\"_countries\"))","v":1110120.5899999999},0.6503377431655506,{"$f":"D105/$D$107*Standard_mean","v":5.2612217184260839},null,null,{"$f":"SUM(Foreign_tuition_support*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A105&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A105&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.6274554544010795},null,null,{"$f":"H105/$H$107*Standard_mean","v":4.8823663632032384},null,5.2612217184260839]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Foreign_students\"))","v":0.61804821956838374},null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Foreign_tuition_support\"))","v":1.6666666666666667}]
[]
["Weight",null,null,null,1,null,null,null,null,null,0]
[]
["Source: OECD Online Education Database. All data from 2010.  Australia and the US do not provide a breakdown of non-citizen students, so non-resident figures are used. ",null,null,null,null,null,"1. For non-European Union or non-European Economic Area students. "]
[null,null,null,null,null,null,"2. In Belgium (Fl.), different tuition allowed only if institutions reach 2% of students from outside the EEA area."]
[null,null,null,null,null,null,"3. No tuition fees for full-time domestic students in public institutions."]
[null,null,null,null,null,null,"4. Except students in advanced research programmes, or students from Australia."]
[null,null,null,null,null,null,"5. At public institutions, international students pay the same fees as domestic out-of-state students. However since most domestic students are enrolled in-state, international students pay higher tuition fees than most domestic students, in practice. At private universities, the fees are the same for national and international students."]
[null,null,null,null,null,null,"6. Tuition for classes taught in English or other foreign languages"]
[null,null,null,null,null,null,"7. None for Greek and for foreigners from countries\nin which Greek students do not have to pay fees.\nFor other foreigners: fees set by universities"]
[null,null,null,null,null,null,"Source: OECD Education at a Glance 2012, indicators B5 and C4 http://www.oecd.org/edu/EAG%202012_e-book_EN_200912.pdf; CESifo DICE Report 1/2011"]
[{"$f":"\"Refugee burden sharing, \"&CDI_year-2","v":"Refugee burden sharing, 2011"}]
[]
[null,"Population of concern to UNHCR","Of which: Refugee population","Asylum applications","GDP, PPP (Constant international Dollars), billions","Total pop. of concern + applications/ GDP","Standardized score"]
["Australia",28676,23434,15441,778.04732416000002,{"$f":"(B122+D122)/E122","v":56.702206446927704},{"$f":"F122/F$152*Standard_mean","v":2.1473476364826745}]
["Austria",72017,47073,14416,304.25667993600001,{"$f":"(B123+D123)/E123","v":284.0792189613752},10.758255765258776]
["Belgium",42105,22402,41152,364.65845862399999,228.31501102198879,8.6464307125414841]
["Canada",206735,164883,24985,1231.58790144,188.14735004222419,7.1252565418561318]
["Czech Republic",3358,2449,756,253.22019225599999,16.246729628262969,0.61527370192335484]
["Denmark",18009,13399,3811,181.60988979199999,120.1476418767211,4.5500655261877023]
["Finland",15072,9175,3086,172.52913971199999,105.24598934597857,3.9857307260679473]
["France",260627,210207,89320,1951.2395038719999,179.34599996851864,6.7919439696845725]
["Germany",658818,571685,53347,2827.985616896,251.82765985269509,9.5368692696604533]
["Greece",45720,1573,15292,252.085485568,242.02900798722118,9.1657882616623603]
["Hungary",5555,5106,1693,172.45229875199999,42.029013544337822,1.591664743815665]
["Ireland",13688,8249,3337,162.18111999999999,104.97522769604748,3.975476814880667]
["Italy",72761,58060,34117,1645.1832381439999,64.964192147115199,2.4602341461559245]
["Japan",7581,2649,3626,3918.9293301759999,2.8597096440870731,0.10829897335661463]
["Luxembourg",4726,2855,2375,35.393564671999997,200.62969259543479,7.597970576441222]
["Netherlands",87023,74598,14631,619.61581363200003,164.05972501594994,6.2130432805068718]
["New Zealand",2174,1934,489,107.61460940800001,24.745710778949629,0.93713537592222718]
["Norway",54617,40691,18222,232.652668928,313.08044019276559,11.856549954650264]
["Poland",19496,15847,6887,691.22968780799999,38.16821017000111,1.4454537315763791]
["Portugal",653,408,275,226.614099968,4.0950673419308075,0.15508273361748459]
["Slovakia",840,546,491,112.91661107199999,11.787459678109743,0.44639839022164279]
["South Korea",1749,401,1140,1370.980483072,2.1072510044246036,7.9802899170462391E-2]
["Spain",6934,4228,3414,1244.5138288640001,8.3148935431643363,0.31489016241776996]
["Sweden",115097,86615,43759,332.463407104,477.81499138131386,18.095149319788902]
["Switzerland",67385,50416,19439,311.627317248,278.61485561262111,10.55131694475957]
["United Kingdom",210622,193510,36872,2058.557587456,120.22690135467973,4.5530671316511979]
["United States",276484,264763,60587,13238.288777215999,25.461825593359336,0.96425508696225903]
["EU",{"$f":"SUM(B$122:B$148*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A149&\"_countries\"))","v":1653121},{"$f":"SUM(C$122:C$148*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A149&\"_countries\"))","v":1327985},{"$f":"SUM(D$122:D$148*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A149&\"_countries\"))","v":369031},{"$f":"SUM(E$122:E$148*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A149&\"_countries\"))","v":13608.706224127996},148.59252354310948,{"$f":"F149/F$152*Standard_mean","v":5.6272907920778277}]
["Europe",{"$f":"SUM(B$122:B$148*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A150&\"_countries\"))","v":1775123},{"$f":"SUM(C$122:C$148*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A150&\"_countries\"))","v":1419092},{"$f":"SUM(D$122:D$148*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A150&\"_countries\"))","v":406692},{"$f":"SUM(E$122:E$148*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A150&\"_countries\"))","v":14152.986210303996},154.15933906665879,{"$f":"F150/F$152*Standard_mean","v":5.8381095398176939}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Refugee_burden_sharing\"))","v":132.0284742991245}]
[]
["Source:The UN Refugee Agency (UNHCR) statistical year book: http://www.unhcr.org/statistics.html (Statistical Annex; Table 1. Refugee, Asylum Seekers, Internally Displaced Persons, Returnees, Stateless persons, and Others of concern to UNHCR by country/territory of asylum; Table 9. Asylum applications and refugee status determination by country of asylum); GDP from World Development Indicators.",null,null,null,null,null,null," "]

{"sheet":"Migration 2012","index":46,"n_rows":150,"n_cols":13,"rows_kept":150,"cut":false,"hidden":false,"merged":[[149,0,149,6],[36,1,36,6],[36,7,36,12],[36,17,36,20],[70,0,70,5],[110,0,110,4],[110,6,113,12]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Migration"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2012}]
[null,"Immigrant flow","Foreign students","Refugee burden sharing","Composite"]
["Australia",{"$f":"H39","v":8.768328137094386},{"$f":"M77","v":7.1853921288349838},{"$f":"G118","v":1.8114456139857129},{"$f":"SUMPRODUCT($B3:$D3,$B$33:$D$33)","v":7.1395112312337412}]
["Austria",{"$f":"H40","v":6.1348173285825505},{"$f":"M78","v":2.866144603860592},{"$f":"G119","v":10.183601975557359},6.4542733492692186]
["Belgium",6.8570472979759263,2.8168457093731201,7.4005085062872231,6.3597093013477641]
["Canada",9.4285578604306881,6.8613924446737027,7.533560806460172,8.6644836372730385]
["Czech Republic",1.8008839924108617,2.0576307066517341,0.74893891504000343,1.629006984072821]
["Denmark",4.4666720757480345,4.0410482966823178,6.212324695802752,4.751959032899121]
["Finland",2.2223622420372626,6.1824533781874909,4.0512346937923178,3.1821504028108083]
["France",2.8955967195554155,6.5836425581646507,6.5254015071077562,4.174764552857269]
["Germany",5.5721085272267432,5.647090611711814,9.9207358012601929,6.4530812947061937]
["Greece",3.576320786061491,7.7163809321028616,9.6780604146840652,5.4176777336922113]
["Hungary",1.0136693320827861,4.727446708481855,1.7746896380982027,1.7229399997457298]
["Ireland",0.25707636765783787,3.1216818776932631,4.4897997686554181,1.5333118743626677]
["Italy",6.2941006778090482,6.4562178924191116,1.6502413583346369,5.3896463961056762]
["Japan",2.1345522596264863,6.2263225059598062,8.8070868871211475E-2,2.339021518425429]
["Luxembourg",7.1426813862362026,1.3163122056975916,5.3711174411982547,5.9144132201478214]
["Netherlands",3.798072780134405,2.6507544033386377,6.4950092553510359,4.1653623186583655]
["New Zealand",9.7736296723514275,5.790961518569282,1.0773917275460314,7.4369818603230264]
["Norway",9.8269967853171174,5.5396540907354126,12.997110209650176,9.8179180659964729]
["Poland",1.1848861389190879,5.189198404779817,1.4280032793649418,1.8341564068873681]
["Portugal",1.8549872543985182,6.7494869296791382,0.10631903682103142,2.2394285621751142]
["Slovakia",1.6013943012572662,1.8280429337220647,0.75562831933847785,1.4662383997432284]
["South Korea",6.8910177100636965,7.7135398910647197,4.857977571876082E-2,5.6459084503448631]
["Spain",8.1253456955525589,6.198703685101508,0.28448763618165418,6.2681777821107216]
["Sweden",7.4190298405394239,5.788738121216995,18.427194264485326,9.3761189674302408]
["Switzerland",6.1593316156411948,2.8667887949667765,9.5821193910006492,6.3500077476119241]
["United Kingdom",5.774857820484824,5.1068753467428429,5.4453932300849619,5.6087675313435552]
["United States",4.0256753948047717,5.7712533195879177,0.91303186932169678,3.6649833784256285]
["EU",4.7577379226644414,5.307686690186725,5.6951440126916726,5.0277114557982303]
["Europe",4.830275155608259,5.2337931169641161,5.900491008481116,5.1048460203862094]
[]
["Weight",0.65,0.15,0.2]
[]
[]
[{"$f":"\"Immigrant flow, \"&CDI_year-2","v":"Immigrant flow, 2010"}]
[]
["Country name","Inflow","Weighted inflow","Population","Weighted inflow/population","Inflow, manual entry","Weighted inflow/ population with imputations","Score"]
["Australia",201201.99877512641,68545.449729626736,21515754,3.1858260570197415E-3,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F39*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":3.1858260570197415E-3},{"$f":"G39/$G$69*Standard_mean","v":8.768328137094386},null,{"$f":"Region&\" share of unweighted migrant inflow\"","v":"MNA share of unweighted migrant inflow"}]
["Austria",84489.000416477211,18309.229130112952,8214160,2.228983746373695E-3,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F40*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":2.228983746373695E-3},6.1348173285825505,null,8.3402764087159353E-2]
["Belgium",101495.99980004132,25969.027735364085,10423493,2.4913939823592809E-3,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F41*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":2.4913939823592809E-3},6.8570472979759263]
["Canada",268755.00052981079,115651.07009404889,33759742,3.4257095357556016E-3,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F42*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":3.4257095357556016E-3},9.4285578604306881]
["Czech Republic",23184.000143781304,6675.1933524845772,10201707,6.5432121825147269E-4,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F43*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":6.5432121825147269E-4},1.8008839924108617]
["Denmark",30080.000147339888,8951.1766928949528,5515575,1.6228909393662405E-3,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F44*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":1.6228909393662405E-3},4.4666720757480345]
["Finland",17309.99989528209,4243.248397963398,5255068,8.0745832365316638E-4,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F45*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":8.0745832365316638E-4},2.2223622420372626]
["France",129361.00054869894,68140.675857720038,64768389,1.0520668633230948E-3,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F46*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":1.0520668633230948E-3},2.8955967195554155]
["Germany",576380.99598884583,165291.88087012971,81644454,2.0245328711504364E-3,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F47*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":2.0245328711504364E-3},5.5721085272267432]
["Greece",28907.999694347382,13968.439604424984,10749943,1.2993966204681256E-3,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F48*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":1.2993966204681256E-3},3.576320786061491]
["Hungary",15824.000090942718,3680.1772211820794,9992339,3.6829987665371229E-4,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F49*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":3.6829987665371229E-4},1.0136693320827861]
["Ireland",2500,null,4622917,null,15535,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F50*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":9.3404418484699194E-5},0.25707636765783787,null,"Manual entry is global total minus EU-27, from Eurostat, http://j.mp/17Dcowk."]
["Italy",263034.99671816826,138924.17760584631,60748965,2.2868566996301306E-3,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F51*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":2.2868566996301306E-3},6.2941006778090482]
["Japan",261142.00015028473,98944.519840675552,127579145,7.7555402836941372E-4,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F52*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":7.7555402836941372E-4},2.1345522596264863]
["Luxembourg",14912.999984575436,1291.1978672968889,497538,2.5951743732074511E-3,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F53*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":2.5951743732074511E-3},7.1426813862362026]
["Netherlands",92960.000583552755,22871.344239497554,16573840,1.3799665158766797E-3,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F54*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":1.3799665158766797E-3},3.798072780134405]
["New Zealand",42538.000195636414,15100.199766490865,4252277,3.5510856340005286E-3,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F55*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":3.5510856340005286E-3},9.7736296723514275]
["Norway",61768.000044976361,16696.633303112128,4676305,3.5704756860624205E-3,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F56*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":3.5704756860624205E-3},9.8269967853171174]
["Poland",39577.999947941862,16558.950943465548,38463689,4.3050865306927657E-4,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F57*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":4.3050865306927657E-4},1.1848861389190879]
["Portugal",20884.999999776483,7235.6773440752168,10735765,6.7397873780538384E-4,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F58*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":6.7397873780538384E-4},1.8549872543985182]
["Slovakia",11422.99990542233,3182.8426241993411,5470306,5.8183995999480491E-4,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F59*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":5.8183995999480491E-4},1.6013943012572662]
["South Korea",258088.99923751596,121771.90188125498,48636068,2.5037365660656404E-3,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F60*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":2.5037365660656404E-3},6.8910177100636965]
["Spain",363347.99958323129,137295.32675422158,46505963,2.9522090909981065E-3,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F61*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":2.9522090909981065E-3},8.1253456955525589]
["Sweden",73354.999821516685,24459.850101603475,9074055,2.6955809835408177E-3,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F62*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":2.6955809835408177E-3},7.4190298405394239]
["Switzerland",125257.0011834614,17060.420273978481,7623438,2.2378906044724809E-3,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F63*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":2.2378906044724809E-3},6.1593316156411948]
["United Kingdom",333000,130819.41495302129,62348447,2.0981984515672267E-3,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F64*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":2.0981984515672267E-3},5.774857820484824]
["United States",1022907.9977599904,450912.48640290106,308282053,1.462662136880544E-3,null,{"$f":"IF(Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121[[#This Row],[Weighted inflow/population]],F65*Migrant_inflow_regional_share/Table_Query_from_CDI32121[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121[Weighted inflow],Table_Query_from_CDI32121[Weighted inflow]/Table_Query_from_CDI32121[Inflow],\"\")))","v":1.462662136880544E-3},4.0256753948047717]
["EU",null,{"$f":"SUM(D$39:D$65*Migrant_inflow*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A66&\"_countries\"))","v":798299.63216959196},{"$f":"SUM(D$39:D$65*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A66&\"_countries\"))","v":461806613},null,null,{"$f":"C66/D66","v":1.7286448692963865E-3},4.7577379226644414]
["Europe",null,{"$f":"SUM(D$39:D$65*Migrant_inflow*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A67&\"_countries\"))","v":832056.68574668257},{"$f":"SUM(D$39:D$65*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A67&\"_countries\"))","v":474106356},null,null,{"$f":"C67/D67","v":1.7550000653158984E-3},4.830275155608259]
[]
["Benchmark year average",null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Migrant_inflow\"))","v":1.816666762014821E-3}]
[]
["Source: OECD International Migration Database, http://stats.oecd.org/Index.aspx?DatasetCode=MIG#. Poverty weights from aid component."]
[]
[]
["Foreign students"]
[]
["Country ","Total foreign students","Students from non-CDI countries","Non-CDI students as percent of total","Standardized score",null,"Tuition for foreign students relative to nationals","Score",null,null,"Standardized score",null,"Overall foreign students score"]
["Australia",257637,228829,{"$f":"C77/B77","v":0.88818376242542807},{"$f":"D77/$D$107*Standard_mean","v":7.1853921288349838},null,"higher",1,null,null,{"$f":"H77/$H$107*Standard_mean","v":3},null,{"$f":"E77*$E$109+K77*$K$109","v":7.1853921288349838}]
["Austria",59705.16,21152.530000000006,0.35428311388831391,2.866144603860592,null,"higher1",1,null,null,3,null,2.866144603860592]
["Belgium",46446,16172,0.3481892950953796,2.8168457093731201,null,"higher12",1,null,null,3,null,2.8168457093731201]
["Canada",191202,162164.97,0.84813427683810838,6.8613924446737027,null,"higher",1,null,null,3,null,6.8613924446737027]
["Czech Republic",30624,7789,0.2543429989550679,2.0576307066517341,null,"higher136",1,null,null,3,null,2.0576307066517341]
["Denmark",22566,11272,0.49951254099087122,4.0410482966823178,null,"higher13",1,null,null,3,null,4.0410482966823178]
["Finland",12596,9626,0.76421086059066368,6.1824533781874909,null,"none",3,null,null,9,null,6.1824533781874909]
["France",249143,202753,0.81380171226966036,6.5836425581646507,null,"same",2,null,null,6,null,6.5836425581646507]
["Germany",256719.07,179198.86,0.69803485966196421,5.647090611711814,null,"same",2,null,null,6,null,5.647090611711814]
["Greece",26158,24950,0.9538190993195198,7.7163809321028616,null,"same",2,null,null,6,null,7.7163809321028616]
["Hungary",16916,9885,0.58435800425632534,4.727446708481855,null,"same",2,null,null,6,null,4.727446708481855]
["Ireland",12937,4992,0.38586998531344208,3.1216818776932631,null,"higher3",1,null,null,3,null,3.1216818776932631]
["Italy",65873,52570,0.79805079471103491,6.4562178924191116,null,"same",2,null,null,6,null,6.4562178924191116]
["Japan",131599,101283,0.76963350785340312,6.2263225059598062,null,"same",2,null,null,6,null,6.2263225059598062]
["Luxembourg",1137,185,0.16270888302550571,1.3163122056975916,null,"same",2,null,null,6,null,1.3163122056975916]
["Netherlands",44409,14551,0.32765880789929969,2.6507544033386377,null,"higher1",1,null,null,3,null,2.6507544033386377]
["New Zealand",69763.42,49937.96,0.71581869122815367,5.790961518569282,null,"higher4",1,null,null,3,null,5.790961518569282]
["Norway",17507,11988,0.68475466956074715,5.5396540907354126,null,"none",3,null,null,9,null,5.5396540907354126]
["Poland",16976,10889,0.64143496701225255,5.189198404779817,null,"none",3,null,null,9,null,5.189198404779817]
["Portugal",17900,14934,0.83430167597765359,6.7494869296791382,null,"same",2,null,null,6,null,6.7494869296791382]
["Slovakia",6563,1483,0.22596373609629741,1.8280429337220647,null,"higher1",1,null,null,3,null,1.8280429337220647]
["South Korea",50030,47702,0.95346791924845098,7.7135398910647197,null,"same",2,null,null,6,null,7.7135398910647197]
["Spain",84990,65121,0.76621955524179319,6.198703685101508,null,"same",2,null,null,6,null,6.198703685101508]
["Sweden",39514,28274,0.71554385787315888,5.788738121216995,null,"none",3,null,null,9,null,5.788738121216995]
["Switzerland",49407,17508,0.35436274212156171,2.8667887949667765,null,"higher1",1,null,null,3,null,2.8667887949667765]
["United Kingdom",498998,314997,0.63125904312241732,5.1068753467428429,null,"higher1",1,null,null,3,null,5.1068753467428429]
["United States",660581,471246.97,0.7133825677698874,5.7712533195879177,null,"higher5",1,null,null,3,null,5.7712533195879177]
["EU",{"$f":"SUM(B$77:B$103*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A104&\"_countries\"))","v":1510170.23},{"$f":"SUM(C$77:C$103*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A104&\"_countries\"))","v":990794.39},0.65608126177934256,{"$f":"D104/$D$107*Standard_mean","v":5.307686690186725},null,null,{"$f":"SUM(Foreign_tuition_support*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A104&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A104&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.7495743182721666},null,null,{"$f":"H104/$H$107*Standard_mean","v":5.2487229548164995},null,5.307686690186725]
["Europe",{"$f":"SUM(B$77:B$103*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A105&\"_countries\"))","v":1577084.23},{"$f":"SUM(C$77:C$103*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A105&\"_countries\"))","v":1020290.39},0.64694730350578677,{"$f":"D105/$D$107*Standard_mean","v":5.2337931169641161},null,null,{"$f":"SUM(Foreign_tuition_support*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A105&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A105&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.7519034242334288},null,null,{"$f":"H105/$H$107*Standard_mean","v":5.255710272700286},null,5.2337931169641161]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Foreign_students\"))","v":0.61804821956838374},null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Foreign_tuition_support\"))","v":1.6666666666666667}]
[]
["Weight",null,null,null,1,null,null,null,null,null,0]
[]
["Student enrollment data from 2009, except for Greece (2008) and Luxembourg (2006).  Australia and the US had no breakdown of non-citizen students for 2009, so non-resident figures were used. Source: OECD. Indicator B5. See Annex 3 for notes (www.oecd.org/edu/eag2011). ",null,null,null,null,null,"¹For non-European Union or non-European Economic Area students. ²In Belgium (Fl.), different tuition allowed only if institutions reach 2% of students from outside the EEA area. 3No tuition fees for full-time domestic students in public institutions.4Except students in advanced research programmes, or students from Australia. 5At public institutions, international students pay the same fees as domestic out-of-state students. However since most domestic students are enrolled in-state, international students pay higher tuition fees than most domestic students, in practice. At private universities, the fees are the same for national and international students. 6Tuition free for foreign students for classes taught in Czech. Source: OECD Education at a Glance 2012, indicators B5 and C4 http://www.oecd.org/edu/EAG%202012_e-book_EN_200912.pdf; OECD Internationalisation and Trade in Higher Education (Paris: 2004) for Hungary, Greece, Poland, Portugal, Slovakia, Switzerland"]
[]
[]
[]
[{"$f":"\"Refugee burden sharing, \"&CDI_year-2","v":"Refugee burden sharing, 2010"}]
[]
[null,"Population of concern to UNHCR","Of which: Refugee population","Asylum applications","GDP, PPP (Constant international Dollars), billions","Total pop. of concern + applications/ GDP","Standardized score"]
["Australia",25565,21805,10955,763.497938944,{"$f":"(B118+D118)/E118","v":47.832480138074899},{"$f":"F118/F$148*Standard_mean","v":1.8114456139857129}]
["Austria",68656,42630,11012,296.26810368000002,{"$f":"(B119+D119)/E119","v":268.90508634047768},10.183601975557359]
["Belgium",36871,17892,33140,358.26725683199999,195.41556942455898,7.4005085062872231]
["Canada",216574,165549,22543,1202.0223836160001,198.9289078633237,7.533560806460172]
["Czech Republic",3514,2449,1401,248.53040332800001,19.776252459194655,0.74893891504000343]
["Denmark",24501,17922,4965,179.62609868800001,164.04075028752203,6.212324695802752]
["Finland",13946,8724,4018,167.92603852799999,106.9756671298161,4.0512346937923178]
["France",250394,200687,80207,1918.6657525759999,172.30776103452894,6.5254015071077562]
["Germany",670462,594269,48589,2744.8474337279999,261.9639223530171,9.9207358012601929]
["Greece",57428,1444,11921,271.36527564800002,255.55591014509784,9.6780604146840652]
["Hungary",5843,5414,2104,169.58334566400001,46.861913054514226,1.7746896380982027]
["Ireland",14236,9107,4857,161.04587264,118.55628267282739,4.4897997686554181]
["Italy",61327,56397,10052,1638.043353088,43.575769753247386,1.6502413583346369]
["Japan",7061,2586,2117,3946.5551134719999,2.3255724894528615,8.8070868871211475E-2]
["Luxembourg",4123,3254,815,34.816798720000001,141.82808820856462,5.3711174411982547]
["Netherlands",90075,74961,15148,613.52647065600001,171.505232508538,6.4950092553510359]
["New Zealand",2523,2307,509,106.575642624,28.449277202080108,1.0773917275460314]
["Norway",55851,40260,22856,229.334269952,343.19772625553736,12.997110209650176]
["Poland",18444,15555,6534,662.41606451200005,37.707418853739938,1.4280032793649418]
["Portugal",487,384,160,230.46004736,2.8074280440866435,0.10631903682103142]
["Slovakia",1639,461,541,109.257351168,19.952890827894173,0.75562831933847785]
["South Korea",1249,358,448,1322.905239552,1.2827827339883291,4.857977571876082E-2]
["Spain",6566,3820,2744,1239.334912,7.5120937124056422,0.28448763618165418]
["Sweden",110608,82629,45114,320.03181772800002,486.582868870715,18.427194264485326]
["Switzerland",61791,48813,15567,305.73563084800003,253.02252074917436,9.5821193910006492]
["United Kingdom",253235,238150,40536,2043.0644838400001,143.78939202537978,5.4453932300849619]
["United States",270859,264574,42971,13017.000443904,24.109240938604248,0.91303186932169678]
["EU",{"$f":"SUM(B$118:B$144*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A145&\"_countries\"))","v":1692355},{"$f":"SUM(C$118:C$144*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A145&\"_countries\"))","v":1376149},{"$f":"SUM(D$118:D$144*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A145&\"_countries\"))","v":323858},{"$f":"SUM(E$118:E$144*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A145&\"_countries\"))","v":13407.076880384002},150.38423498189505,{"$f":"F145/F$148*Standard_mean","v":5.6951440126916726}]
["Europe",{"$f":"SUM(B$118:B$144*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A146&\"_countries\"))","v":1809997},{"$f":"SUM(C$118:C$144*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A146&\"_countries\"))","v":1465222},{"$f":"SUM(D$118:D$144*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A146&\"_countries\"))","v":362281},{"$f":"SUM(E$118:E$144*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A146&\"_countries\"))","v":13942.146781184001},155.80656509309284,{"$f":"F146/F$148*Standard_mean","v":5.900491008481116}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Refugee_burden_sharing\"))","v":132.0284742991245}]
[]
["Source:The UN Refugee Agency (UNHCR) statistical year book: http://www.unhcr.org/statistics.html (Statistical Annex; Table 1. Refugee, Asylum Seekers, Internally Displaced Persons, Returnees, Stateless persons, and Others of concern to UNHCR by country/territory of asylum; Table 9. Asylum applications and refugee status determination by country of asylum); GDP from World Development Indicators.",null,null,null,null,null,null," "]

{"sheet":"Migration 2011","index":47,"n_rows":125,"n_cols":12,"rows_kept":125,"cut":false,"hidden":false,"merged":[[92,6,92,12],[124,0,124,5],[31,1,31,6],[31,7,31,12],[31,17,31,20],[90,0,90,4],[90,6,90,12]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Migration"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2011}]
[null,"Immigrant flow","Foreign students","Refugee burden sharing","Composite"]
["Australia",{"$f":"H34","v":0.66829388279719892},{"$f":"L62","v":7.1252609607282071},{"$f":"G98","v":1.6914784088857142},{"$f":"SUMPRODUCT($B3:$D3,$B$28:$D$28)","v":1.8414758497045529}]
["Austria",{"$f":"H35","v":0.62731024434564797},3.6811000728848393,11.400556039434351,3.240027877644267]
["Belgium",1.6128921099938287,3.0700196929275405,6.1376886532112902,2.7364205560773778]
["Canada",1.1822747609054935,6.962680595921511,8.6035872058317722,3.5335981251431523]
["Denmark",0.29773842575486142,4.6578437403507618,6.2903916199252361,2.1502848617783217]
["Finland",0.42275247696750939,6.2777357089934771,4.5550029296782721,2.1274500523135571]
["France",0.93305647931580715,6.7867052281525417,5.6264983911571278,2.7497921740095812]
["Germany",0.5949160283045003,6.3714486150930458,9.9396601964965736,3.3303447499611969]
["Greece",0.17756883531519846,7.7618441784763732,{"$f":"G106","v":10.371023498044138},3.3539010693351625]
["Ireland",0.33900473740634207,3.7667682263308429,4.117666806055392,1.6089016744748272]
["Italy",0.98282629550023803,6.8389173931080425,1.8295308290605281,2.0305808668534668]
["Japan",2.3410638050399727E-2,6.2855123221276532,9.4061376246300357E-2,0.97685603830116796]
["Netherlands",0.37352782883366381,3.0380818662983256,7.0380042335711215,2.106106215400855]
["New Zealand",0.18534808166013572,6.0708791491810219,1.4328885316724336,1.3176858317907283]
["Norway",0.73801890199345643,5.5791951424909927,14.183618994331299,4.1533153565356553]
["Portugal",1.4164968663051109E-2,6.8863243426646115,9.6310907810734217E-2,1.0614180625928218]
["South Korea",2.352220715826403E-2,7.6536036614869545,4.1240979731632446E-2,1.1715781798222413]
["Spain",2.0851075074154428,6.397102295345932,0.31327575759993903,2.3775403756419156]
["Sweden",2.4382827952066983,5.8214357504963932,18.405021361745348,6.1391034518078822]
["Switzerland",0,3.1665640378379756,10.135209659840436,2.5020265376437836]
["United Kingdom",8.4068247784652175E-2,5.2992319528717395,6.1890895974978495,2.0873470734903545]
["United States",0.28140317949808918,5.7234684245447944,1.1309878724411981,1.2676299048437167]
["EU",0.82741553486730512,5.8082120961680319,6.1392780511079756,2.6369075223105485]
["Europe",0.81098181955181659,5.7111726687274098,6.38142451528552,2.6600989860748965]
[]
["Weight",0.65,0.15,0.2]
[]
[]
[{"$f":"\"Immigrant flow, \"&CDI_year-2","v":"Immigrant flow, 2009"}]
[]
["Country name","Inflow","Weighted inflow","Population","Weighted inflow/population","Inflow, manual entry","Weighted inflow/ population with imputations","Score"]
["Australia",10340.999803156592,5162.855362483625,21262641,2.4281345682709992E-4,null,{"$f":"IF(Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],F34*Migrant_inflow_regional_share/Table_Query_from_CDI32121122[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122[Weighted inflow],Table_Query_from_CDI32121122[Weighted inflow]/Table_Query_from_CDI32121122[Inflow],\"\")))","v":2.4281345682709992E-4},{"$f":"G34/$G$59*Standard_mean","v":0.66829388279719892},null,{"$f":"Region&\" share of unweighted migrant inflow\"","v":"MNA share of unweighted migrant inflow"}]
["Austria",4081.9999707164243,1871.3096930426041,8210281,2.2792273407482689E-4,null,{"$f":"IF(Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],F35*Migrant_inflow_regional_share/Table_Query_from_CDI32121122[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122[Weighted inflow],Table_Query_from_CDI32121122[Weighted inflow]/Table_Query_from_CDI32121122[Inflow],\"\")))","v":2.2792273407482689E-4},0.62731024434564797,null,8.7639472611157676E-2]
["Belgium",12519.00041254703,6102.9831196813811,10414336,5.8601749738834827E-4,null,{"$f":"IF(Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],F36*Migrant_inflow_regional_share/Table_Query_from_CDI32121122[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122[Weighted inflow],Table_Query_from_CDI32121122[Weighted inflow]/Table_Query_from_CDI32121122[Inflow],\"\")))","v":5.8601749738834827E-4},1.6128921099938287]
["Canada",40148.999966681004,14384.760123799251,33487208,4.2955985234120595E-4,null,{"$f":"IF(Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],F37*Migrant_inflow_regional_share/Table_Query_from_CDI32121122[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122[Weighted inflow],Table_Query_from_CDI32121122[Weighted inflow]/Table_Query_from_CDI32121122[Inflow],\"\")))","v":4.2955985234120595E-4},1.1822747609054935]
["Denmark",1174.0000040736049,595.03582296100967,5500510,1.0817830036869485E-4,null,{"$f":"IF(Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],F38*Migrant_inflow_regional_share/Table_Query_from_CDI32121122[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122[Weighted inflow],Table_Query_from_CDI32121122[Weighted inflow]/Table_Query_from_CDI32121122[Inflow],\"\")))","v":1.0817830036869485E-4},0.29773842575486142]
["Finland",1379.0000181179494,806.44263216016657,5250275,1.5360007469326209E-4,null,{"$f":"IF(Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],F39*Migrant_inflow_regional_share/Table_Query_from_CDI32121122[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122[Weighted inflow],Table_Query_from_CDI32121122[Weighted inflow]/Table_Query_from_CDI32121122[Inflow],\"\")))","v":1.5360007469326209E-4},0.42275247696750939]
["France",46472.999407444149,21839.08364509762,64420073,3.3901053861111924E-4,null,{"$f":"IF(Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],F40*Migrant_inflow_regional_share/Table_Query_from_CDI32121122[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122[Weighted inflow],Table_Query_from_CDI32121122[Weighted inflow]/Table_Query_from_CDI32121122[Inflow],\"\")))","v":3.3901053861111924E-4},0.93305647931580715]
["Germany",36136.000335216522,17689.450861780377,81837700,2.1615283496213085E-4,null,{"$f":"IF(Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],F41*Migrant_inflow_regional_share/Table_Query_from_CDI32121122[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122[Weighted inflow],Table_Query_from_CDI32121122[Weighted inflow]/Table_Query_from_CDI32121122[Inflow],\"\")))","v":2.1615283496213085E-4},0.5949160283045003]
["Greece",1399.9999761581421,692.74320863293713,10737428,6.4516680217360916E-5,null,{"$f":"IF(Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],F42*Migrant_inflow_regional_share/Table_Query_from_CDI32121122[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122[Weighted inflow],Table_Query_from_CDI32121122[Weighted inflow]/Table_Query_from_CDI32121122[Inflow],\"\")))","v":6.4516680217360916E-5},0.17756883531519846]
["Ireland",null,null,4579996,null,13846,{"$f":"IF(Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],F43*Migrant_inflow_regional_share/Table_Query_from_CDI32121122[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122[Weighted inflow],Table_Query_from_CDI32121122[Weighted inflow]/Table_Query_from_CDI32121122[Inflow],\"\")))","v":1.2317172772233282E-4},0.33900473740634207,null,"Manual entry is global total minus EU-27, from Eurostat, http://j.mp/17Dcowk."]
["Italy",43896.999359130859,21590.4434032221,60461585,3.5709357277388779E-4,null,{"$f":"IF(Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],F44*Migrant_inflow_regional_share/Table_Query_from_CDI32121122[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122[Weighted inflow],Table_Query_from_CDI32121122[Weighted inflow]/Table_Query_from_CDI32121122[Inflow],\"\")))","v":3.5709357277388779E-4},0.98282629550023803]
["Japan",3048.9999949932098,1086.235493865807,127704286,8.5058656047441264E-6,null,{"$f":"IF(Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],F45*Migrant_inflow_regional_share/Table_Query_from_CDI32121122[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122[Weighted inflow],Table_Query_from_CDI32121122[Weighted inflow]/Table_Query_from_CDI32121122[Inflow],\"\")))","v":8.5058656047441264E-6},2.3410638050399727E-2]
["Netherlands",4722.9999448172748,2237.9979434037682,16490410,1.3571511826593566E-4,null,{"$f":"IF(Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],F46*Migrant_inflow_regional_share/Table_Query_from_CDI32121122[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122[Weighted inflow],Table_Query_from_CDI32121122[Weighted inflow]/Table_Query_from_CDI32121122[Inflow],\"\")))","v":1.3571511826593566E-4},0.37352782883366381]
["New Zealand",608.00001188181341,283.7447977091386,4213418,6.7343139871035471E-5,null,{"$f":"IF(Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],F47*Migrant_inflow_regional_share/Table_Query_from_CDI32121122[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122[Weighted inflow],Table_Query_from_CDI32121122[Weighted inflow]/Table_Query_from_CDI32121122[Inflow],\"\")))","v":6.7343139871035471E-5},0.18534808166013572]
["Norway",2225.0000016065314,1249.7090003481428,4660539,2.6814688179803723E-4,null,{"$f":"IF(Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],F48*Migrant_inflow_regional_share/Table_Query_from_CDI32121122[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122[Weighted inflow],Table_Query_from_CDI32121122[Weighted inflow]/Table_Query_from_CDI32121122[Inflow],\"\")))","v":2.6814688179803723E-4},0.73801890199345643]
["Portugal",108.99999737739563,55.109461098399798,10707924,5.1466055510292933E-6,null,{"$f":"IF(Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],F49*Migrant_inflow_regional_share/Table_Query_from_CDI32121122[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122[Weighted inflow],Table_Query_from_CDI32121122[Weighted inflow]/Table_Query_from_CDI32121122[Inflow],\"\")))","v":5.1466055510292933E-6},1.4164968663051109E-2]
["South Korea",1150.0000047963113,414.57719388453779,48508972,8.5464023827290713E-6,null,{"$f":"IF(Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],F50*Migrant_inflow_regional_share/Table_Query_from_CDI32121122[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122[Weighted inflow],Table_Query_from_CDI32121122[Weighted inflow]/Table_Query_from_CDI32121122[Inflow],\"\")))","v":8.5464023827290713E-6},2.352220715826403E-2]
["Spain",70436.998791527003,35072.769242449896,46295240,7.5758910078984145E-4,null,{"$f":"IF(Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],F51*Migrant_inflow_regional_share/Table_Query_from_CDI32121122[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122[Weighted inflow],Table_Query_from_CDI32121122[Weighted inflow]/Table_Query_from_CDI32121122[Inflow],\"\")))","v":7.5758910078984145E-4},2.0851075074154428]
["Sweden",13930.99946482107,8026.030544123345,9059651,8.8590946208891991E-4,null,{"$f":"IF(Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],F52*Migrant_inflow_regional_share/Table_Query_from_CDI32121122[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122[Weighted inflow],Table_Query_from_CDI32121122[Weighted inflow]/Table_Query_from_CDI32121122[Inflow],\"\")))","v":8.8590946208891991E-4},2.4382827952066983]
["Switzerland",26.000000536441803,null,7604467,null,null,{"$f":"IF(Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],F53*Migrant_inflow_regional_share/Table_Query_from_CDI32121122[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122[Weighted inflow],Table_Query_from_CDI32121122[Weighted inflow]/Table_Query_from_CDI32121122[Inflow],\"\")))","v":0},0]
["United Kingdom",9000,1893.6812172866898,61996848,3.0544798298240742E-5,null,{"$f":"IF(Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],F54*Migrant_inflow_regional_share/Table_Query_from_CDI32121122[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122[Weighted inflow],Table_Query_from_CDI32121122[Weighted inflow]/Table_Query_from_CDI32121122[Inflow],\"\")))","v":3.0544798298240742E-5},8.4068247784652175E-2]
["United States",70130.999151617289,31389.319991957233,307006550,1.0224316058389383E-4,null,{"$f":"IF(Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122[[#This Row],[Weighted inflow/population]],F55*Migrant_inflow_regional_share/Table_Query_from_CDI32121122[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122[Weighted inflow],Table_Query_from_CDI32121122[Weighted inflow]/Table_Query_from_CDI32121122[Inflow],\"\")))","v":1.0224316058389383E-4},0.28140317949808918]
["EU",null,{"$f":"SUM(D$34:D$55*Migrant_inflow*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\"))","v":119037.20681522168},{"$f":"SUM(D$34:D$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\"))","v":395962257},null,null,{"$f":"C56/D56","v":3.006276601136297E-4},0.82741553486730512]
["Europe",null,{"$f":"SUM(D$34:D$55*Migrant_inflow*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\"))","v":120286.91581556982},{"$f":"SUM(D$34:D$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\"))","v":408227263},null,null,{"$f":"C57/D57","v":2.9465674323561733E-4},0.81098181955181659]
[]
["Benchmark year average",null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Migrant_inflow\"))","v":1.816666762014821E-3}]
[]
["Country ","Total foreign students, 2008","Students from non-CDI countries","Non-CDI students as percent of total","Standardized score",null,"Tuition for foreign students relative to nationals","Score",null,"Standardized score",null,"Overall foreign students score"]
["Australia ",230635,203132,{"$f":"C62/B62","v":0.88075097014763593},{"$f":"D62/$D$87*Standard_mean","v":7.1252609607282071},null,"higher",1,null,{"$f":"H62/$H$87*Standard_mean","v":3},null,{"$f":"E62*$E$89+J62*$J$89","v":7.1252609607282071}]
["Austria ",53396.250000000015,24296.333333333332,0.45501946921990449,{"$f":"D63/$D$87*Standard_mean","v":3.6811000728848393},null,"higher¹",1,null,3,null,3.6811000728848393]
["Belgium ",42484,16122,0.37948404105074851,3.0700196929275405,null,"higher1",1,null,3,null,3.0700196929275405]
["Canada",185399.36455763975,159564.79168345843,0.86065446914652466,6.962680595921511,null,"higher",1,null,3,null,6.962680595921511]
["Denmark",19121,11009,0.57575440615030593,4.6578437403507618,null,"higher1",1,null,3,null,4.6578437403507618]
["Finland ",11303,8771,0.77598867557285678,6.2777357089934771,null,"none",3,null,9,null,6.2777357089934771]
["France ",243436,204219,0.83890221659902398,6.7867052281525417,null,"same",2,null,6,null,6.7867052281525417]
["Germany",245522.41264276826,193366.69898709224,0.78757249452594025,6.3714486150930458,null,"same",2,null,6,null,6.3714486150930458]
["Greece ",26158,25097,0.95943879501490936,7.7618441784763732,null,"same",2,null,6,null,7.7618441784763732]
["Ireland ",12794,5957,0.46560887916210725,3.7667682263308429,null,"higher¹",1,null,3,null,3.7667682263308429]
["Italy ",68273,57715,0.84535614371713563,6.8389173931080425,null,"same",2,null,6,null,6.8389173931080425]
["Japan ",126568,98337,0.7769499399532267,6.2855123221276532,null,"same",2,null,6,null,6.2855123221276532]
["Netherlands ",40795,15320,0.37553621767373452,3.0380818662983256,null,"higher1",1,null,3,null,3.0380818662983256]
["New Zealand ",59636,44752,0.75041920987323096,6.0708791491810219,null,"higher",1,null,3,null,6.0708791491810219]
["Norway ",16104,11106,0.68964232488822652,5.5791951424909927,null,"none",3,null,9,null,5.5791951424909927]
["Portugal ",18584,15819,0.85121609987085667,6.8863243426646115,null,"same",2,null,6,null,6.8863243426646115]
["South Korea",40322,38147,0.94605922325281488,7.6536036614869545,null,"same",2,null,6,null,7.6536036614869545]
["Spain ",64906,51324,0.79074353680707488,6.397102295345932,null,"same",2,null,6,null,6.397102295345932]
["Sweden ",34556,24866,0.71958560018520668,5.8214357504963932,null,"none",3,null,9,null,5.8214357504963932]
["Switzerland",45583,17842,0.39141785314700656,3.1665640378379756,null,"higher¹",1,null,3,null,3.1665640378379756]
["United Kingdom ",335870,220007,0.6550361747104535,5.2992319528717395,null,"higher1",1,null,3,null,5.2992319528717395]
["United States ",624474.00000000012,441800.3013730254,0.70747589390915444,5.7234684245447944,null,"higher²",1,null,3,null,5.7234684245447944]
["EU",{"$f":"SUM(B$62:B$83*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A84&\"_countries\"))","v":1217198.6626427681},{"$f":"SUM(C$62:C$83*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A84&\"_countries\"))","v":873889.03232042561},0.71795102898244034,{"$f":"D84/$D$87*Standard_mean","v":5.8082120961680319},null,null,{"$f":"SUM(Foreign_tuition_support*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A84&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A84&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.8098204097772497},null,{"$f":"H84/$H$87*Standard_mean","v":5.429461229331749},null,5.8082120961680319]
["Europe",{"$f":"SUM(B$62:B$83*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A85&\"_countries\"))","v":1278885.6626427681},{"$f":"SUM(C$62:C$83*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A85&\"_countries\"))","v":902837.03232042561},0.70595601991091805,{"$f":"D85/$D$87*Standard_mean","v":5.7111726687274098},null,null,{"$f":"SUM(Foreign_tuition_support*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A85&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A85&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.8018329327966607},null,{"$f":"H85/$H$87*Standard_mean","v":5.4054987983899814},null,5.7111726687274098]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Foreign_students\"))","v":0.61804821956838374},null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Foreign_tuition_support\"))","v":1.6666666666666667}]
[]
["Weight",null,null,null,1,null,null,null,null,0]
[]
["Source: OECD Education at a Glance 2010, Table C2.7; Data is also available at OECD Online Education Database (for Non-Citizen Students of reporting country). http://stats.oecd.org/wbos/default.aspx?DatasetCode=RFOREIGN ",null,null,null,null,null,"¹For non-European Union or non-European Economic Area students. ²International students at U.S. public universities pay the same fees as domestic out-of-state students. However, since most domestic students are enrolled in-state, international students pay higher tuition fees than most domestic students in practice. 3Some institutions charge higher tuition fees for international students."]
[]
[null,null,null,null,null,null,"Source: OECD, Education at a Glance 2010: OECD Indicators (Paris: 2010), p. 317 and OECD, Internationalisation and Trade in Higher Education (Paris: 2004), p. 26 for Greece, Portugal, Switzerland"]
[]
["Refugee burden sharing"]
[]
[null,"Population of concern to UNHCR, end-2009","Of which: Refugee population, end-2009","Asylum applications, 2009","2009 GDP, PPP (Constant 2005 International Dollars), billions","Total pop. of concern + applications/ GDP","Standardized score"]
["Australia",24898,22548,8427,746.11556352000002,{"$f":"(B98+D98)/E98","v":44.664662727018303},{"$f":"F98/F$123*Standard_mean","v":1.6914784088857142}]
["Austria",71575,38906,15821,290.31396147200002,301.03960400963734,11.400556039434351]
["Belgium",34415,15545,22277,349.799612416,162.069933721307,6.1376886532112902]
["Canada",230604,169434,33970,1164.581797888,227.18369845708733,8.6035872058317722]
["Denmark",24811,20355,4562,176.836952064,166.10216166454543,6.2903916199252361]
["Finland",13638,7447,5910,162.52346367999999,120.2780174466929,4.5550029296782721]
["France",232710,196364,47686,1887.278596096,148.57159964619083,5.6264983911571278]
["Germany",658632,593799,33033,2635.2793681920002,262.46363415903573,9.9396601964965736]
["Greece",50156,1695,28023,285.47684761599999,273.85408187342733,10.371023498044138]
["Ireland",12326,9571,5260,161.74030848000001,108.72985321512847,4.117666806055392]
["Italy",60123,54965,17603,1608.8997560319999,48.310032808814775,1.8295308290605281]
["Japan",6792,2332,2594,3778.9541335039999,2.4837559992549894,9.4061376246300357E-2]
["Netherlands",97287,76008,14905,603.69108991999997,185.84339221383485,7.0380042335711215]
["New Zealand",3521,3289,504,106.37899366400001,37.836417335484825,1.4328885316724336]
["Norway",57325,37826,27990,227.793190912,374.5283151723288,14.183618994331299]
["Portugal",439,389,139,227.27661977599999,2.5431564433229741,9.6310907810734217E-2]
["South Korea",1031,268,324,1244.2645299200001,1.0889967265137097,4.1240979731632446E-2]
["Spain",7278,3970,3007,1243.311374336,8.2722640621644619,0.31327575759993903]
["Sweden",108067,81356,37897,300.33906892800002,485.9973779668066,18.405021361745348]
["Switzerland",63409,46203,16005,296.733605888,267.62725361809629,10.135209659840436]
["United Kingdom",281967.7269456638,269362.7269456638,46023,2006.9529681920001,163.42721137164474,6.1890895974978495]
["United States",339264.2,275461.2,38080,12635.200290815999,29.864520649844845,1.1309878724411981]
["EU",{"$f":"SUM(B$98:B$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A120&\"_countries\"))","v":1653424.7269456638},{"$f":"SUM(C$98:C$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A120&\"_countries\"))","v":1369732.7269456638},{"$f":"SUM(D$98:D$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A120&\"_countries\"))","v":282146},{"$f":"SUM(E$98:E$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A120&\"_countries\"))","v":11939.7199872},162.1119028771777,{"$f":"F120/F$123*Standard_mean","v":6.1392780511079756}]
["Europe",{"$f":"SUM(B$98:B$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":1774158.7269456638},{"$f":"SUM(C$98:C$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":1453761.7269456638},{"$f":"SUM(D$98:D$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":326141},{"$f":"SUM(E$98:E$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":12464.246783999997},168.50594852163545,{"$f":"F121/F$123*Standard_mean","v":6.38142451528552}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Refugee_burden_sharing\"))","v":132.0284742991245}]
[]
["Source:The UN Refugee Agency (UNHCR) statistical year book, 2009: http://www.unhcr.org/statistics.html (Statistical Annex; Table 1. Refugee, Asylum Seekers, Internally Displaced Persons, Returnees, Stateless persons, and Others of concern to UNHCR by country/territory of asylum, end 2009; Table 9. Asylum applications and refugee status determination by country of asylum, 2009); GDP data from World Development Indicators (2009).",null,null,null,null,null,null," "]

{"sheet":"Migration 2010","index":48,"n_rows":130,"n_cols":12,"rows_kept":130,"cut":false,"hidden":false,"merged":[[129,0,129,5],[31,1,31,6],[31,7,31,12],[31,17,31,20],[60,0,60,5],[95,0,95,4],[95,6,95,12],[97,0,97,4],[97,6,97,12]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Migration"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2010}]
[null,"Immigrant flow","Foreign students","Refugee burden sharing","Composite"]
["Australia",{"$f":"H34","v":0.44187299991781881},{"$f":"L67","v":7.0843482791158419},{"$f":"G103","v":1.5641974722671068},{"$f":"SUMPRODUCT($B3:$D3,$B$28:$D$28)","v":1.66270918626738}]
["Austria",{"$f":"H35","v":0.59558870554364574},3.9543852033476852,10.989268048563723,3.1781440488182673]
["Belgium",1.4599877839569322,3.0572942545658273,5.1525918979205763,2.4381045773409955]
["Canada",0.97320655824766344,6.6900835827543146,8.3045504677011479,3.2970068938143582]
["Denmark",0.2591323758431851,5.2183304700196764,6.0555749655947855,2.1623006079199789]
["Finland",0.30543218477189149,6.0944114966894709,3.1482079491705268,1.7423342344392556]
["France",1.075273101400831,6.7977815551574503,4.612355027852777,2.6410657547547132]
["Germany",0.47227702274821115,6.378483005597487,9.2147051552162189,3.1066935466692041]
["Greece",0.18008911682190587,7.6766910204913934,9.4747826966123512,3.1635181183304182]
["Ireland",0.55525967594155934,4.0285782120659626,4.5944548265558121,1.8840964864830703]
["Italy",1.065666248159725,6.2653548120725198,1.7374843075537876,1.9799831446254568]
["Japan",3.0318967936840135E-2,6.3685396160818,7.5551216070424712E-2,0.99009851478530098]
["Netherlands",0.31457456408634787,3.2635911886147504,6.3653839277059054,1.9670889304895196]
["New Zealand",0.21483028564336926,6.9463421717281282,1.1533161124899802,1.4122542339254054]
["Norway",0.71421022324453465,5.6678576804805409,11.561518816405719,3.6267190604621726]
["Portugal",2.5072002762841362E-2,6.9456678690296911,0.13541139151285758,1.0852292604528719]
["South Korea",2.8290510041988431E-2,7.5244471296862709,6.2929322017788697E-2,1.1596417653837907]
["Spain",3.1623905307659257,6.2502812901712073,0.26985065217694143,3.0470661689589211]
["Sweden",3.004907571880155,4.6144439076974484,17.707435716222836,6.1868436511212854]
["Switzerland",0,3.0777325937674043,10.009243409290139,2.4635085709231386]
["United Kingdom",0,5.1799189226969853,6.1108615505972939,1.9991601485240067]
["United States",0.20728062026640337,5.6716504970097663,1.1223035499682728,1.2099406877182817]
["EU",0.95571800586738587,5.7284082924716788,5.6668463855125495,2.6138472247870626]
["Europe",0.93514421702574613,5.6428219186770221,5.8726942438356122,2.6288058776354108]
[null,null,null,null,{"$f":"AVERAGE(Immigrant_flow_subcomponent)","v":0.68571186590826261}]
["Weight",0.65,0.15,0.2]
[]
[]
[{"$f":"\"Immigrant flow, \"&CDI_year-2","v":"Immigrant flow, 2008"}]
[]
["Country name","Inflow","Weighted inflow","Population","Weighted inflow/population","Inflow, manual entry","Weighted inflow/ population with imputations","Score"]
["Australia",7299.9999562744051,3372.6647663466911,21007310,1.6054719839649583E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],F34*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233[Weighted inflow],Table_Query_from_CDI3212112233[Weighted inflow]/Table_Query_from_CDI3212112233[Inflow],\"\")))","v":1.6054719839649583E-4},{"$f":"G34/$G$59*Standard_mean","v":0.44187299991781881},null,{"$f":"Region&\" share of unweighted migrant inflow\"","v":"MNA share of unweighted migrant inflow"}]
["Austria",3801.9999619573355,1775.6547024504869,8205533,2.1639724103851473E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],F35*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233[Weighted inflow],Table_Query_from_CDI3212112233[Weighted inflow]/Table_Query_from_CDI3212112233[Inflow],\"\")))","v":2.1639724103851473E-4},0.59558870554364574,null,8.493876174725952E-2]
["Belgium",11328.999755322002,5518.9033189029524,10403951,5.304622560124468E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],F36*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233[Weighted inflow],Table_Query_from_CDI3212112233[Weighted inflow]/Table_Query_from_CDI3212112233[Inflow],\"\")))","v":5.304622560124468E-4},1.4599877839569322]
["Canada",36316.000141203403,11743.956211408013,33212696,3.535984013886742E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],F37*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233[Weighted inflow],Table_Query_from_CDI3212112233[Weighted inflow]/Table_Query_from_CDI3212112233[Inflow],\"\")))","v":3.535984013886742E-4},0.97320655824766344]
["Denmark",990.99998630117625,516.39454010195436,5484723,9.4151434831249336E-5,null,{"$f":"IF(Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],F38*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233[Weighted inflow],Table_Query_from_CDI3212112233[Weighted inflow]/Table_Query_from_CDI3212112233[Inflow],\"\")))","v":9.4151434831249336E-5},0.2591323758431851]
["Finland",1070.9999891696498,582.02920013416735,5244749,1.1097369962493293E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],F39*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233[Weighted inflow],Table_Query_from_CDI3212112233[Weighted inflow]/Table_Query_from_CDI3212112233[Inflow],\"\")))","v":1.1097369962493293E-4},0.30543218477189149]
["France",52652.001305366866,25026.262709902108,64057790,3.906825806806964E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],F40*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233[Weighted inflow],Table_Query_from_CDI3212112233[Weighted inflow]/Table_Query_from_CDI3212112233[Inflow],\"\")))","v":3.906825806806964E-4},1.075273101400831]
["Germany",29337.000333704054,14081.924259111622,82065368,1.7159399393799855E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],F41*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233[Weighted inflow],Table_Query_from_CDI3212112233[Weighted inflow]/Table_Query_from_CDI3212112233[Inflow],\"\")))","v":1.7159399393799855E-4},0.47227702274821115]
["Greece",1404.0000438690186,701.61939848442967,10722816,6.5432382546192118E-5,null,{"$f":"IF(Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],F42*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233[Weighted inflow],Table_Query_from_CDI3212112233[Weighted inflow]/Table_Query_from_CDI3212112233[Inflow],\"\")))","v":6.5432382546192118E-5},0.18008911682190587]
["Ireland",null,null,4517706,null,{"$f":"63927-41537","v":22390},{"$f":"IF(Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],F43*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233[Weighted inflow],Table_Query_from_CDI3212112233[Weighted inflow]/Table_Query_from_CDI3212112233[Inflow],\"\")))","v":2.0174435951403029E-4},0.55525967594155934,null,"Manual entry is global total minus EU-27, from Eurostat, http://j.mp/17Dcowk."]
["Italy",46802.999973297119,23266.878390207687,60091306,3.8719209048656205E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],F44*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233[Weighted inflow],Table_Query_from_CDI3212112233[Weighted inflow]/Table_Query_from_CDI3212112233[Inflow],\"\")))","v":3.8719209048656205E-4},1.065666248159725]
["Japan",3601.0000063106418,1407.695932166856,127787736,1.1015892261890109E-5,null,{"$f":"IF(Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],F45*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233[Weighted inflow],Table_Query_from_CDI3212112233[Weighted inflow]/Table_Query_from_CDI3212112233[Inflow],\"\")))","v":1.1015892261890109E-5},3.0318967936840135E-2]
["Netherlands",3981.0000481083989,1875.5943081413839,16410055,1.1429543095019388E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],F46*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233[Weighted inflow],Table_Query_from_CDI3212112233[Weighted inflow]/Table_Query_from_CDI3212112233[Inflow],\"\")))","v":1.1429543095019388E-4},0.31457456408634787]
["New Zealand",644.99999838881195,325.75945318891712,4173460,7.8055007880491748E-5,null,{"$f":"IF(Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],F47*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233[Weighted inflow],Table_Query_from_CDI3212112233[Weighted inflow]/Table_Query_from_CDI3212112233[Inflow],\"\")))","v":7.8055007880491748E-5},0.21483028564336926]
["Norway",2124.0000184625387,1205.2198469873651,4644457,2.5949639473190624E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],F48*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233[Weighted inflow],Table_Query_from_CDI3212112233[Weighted inflow]/Table_Query_from_CDI3212112233[Inflow],\"\")))","v":2.5949639473190624E-4},0.71421022324453465]
["Portugal",189.99999761581421,97.261256288206212,10676910,9.1094948152795337E-6,null,{"$f":"IF(Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],F49*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233[Weighted inflow],Table_Query_from_CDI3212112233[Weighted inflow]/Table_Query_from_CDI3212112233[Inflow],\"\")))","v":9.1094948152795337E-6},2.5072002762841362E-2]
["South Korea",1312.0000184280798,497.28624808998177,48379392,1.027888585474538E-5,null,{"$f":"IF(Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],F50*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233[Weighted inflow],Table_Query_from_CDI3212112233[Weighted inflow]/Table_Query_from_CDI3212112233[Inflow],\"\")))","v":1.027888585474538E-5},2.8290510041988431E-2]
["Spain",104265.00104402658,52751.099054855709,45910365,1.149001953150573E-3,null,{"$f":"IF(Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],F51*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233[Weighted inflow],Table_Query_from_CDI3212112233[Weighted inflow]/Table_Query_from_CDI3212112233[Inflow],\"\")))","v":1.149001953150573E-3},3.1623905307659257]
["Sweden",16326.999718439765,9875.6032207914031,9045389,1.0917831417522677E-3,null,{"$f":"IF(Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],F52*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233[Weighted inflow],Table_Query_from_CDI3212112233[Weighted inflow]/Table_Query_from_CDI3212112233[Inflow],\"\")))","v":1.0917831417522677E-3},3.004907571880155]
["Switzerland",28.999999165534973,null,7581520,null,null,{"$f":"IF(Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],F53*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233[Weighted inflow],Table_Query_from_CDI3212112233[Weighted inflow]/Table_Query_from_CDI3212112233[Inflow],\"\")))","v":0},0]
["United Kingdom",6000,null,61642600,null,null,{"$f":"IF(Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],F54*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233[Weighted inflow],Table_Query_from_CDI3212112233[Weighted inflow]/Table_Query_from_CDI3212112233[Inflow],\"\")))","v":0},0]
["United States",55483.000461012125,22923.06703341701,304374846,7.5311962649558142E-5,null,{"$f":"IF(Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233[[#This Row],[Weighted inflow/population]],F55*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233[Weighted inflow],Table_Query_from_CDI3212112233[Weighted inflow]/Table_Query_from_CDI3212112233[Inflow],\"\")))","v":7.5311962649558142E-5},0.20728062026640337]
["EU",null,{"$f":"SUM(D$34:D$55*$G$34:$G$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\"))","v":136980.64606281481},{"$f":"SUM(D$34:D$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\"))","v":394479261},null,null,{"$f":"C56/D56","v":3.4724422702367311E-4},0.95571800586738587]
["Europe",null,{"$f":"SUM(D$34:D$55*$G$34:$G$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\"))","v":138185.86590980217},{"$f":"SUM(D$34:D$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\"))","v":406705238},null,null,{"$f":"C57/D57","v":3.3976908335220943E-4},0.93514421702574613]
[]
["Benchmark year average",null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Migrant_inflow\"))","v":1.816666762014821E-3}]
[]
["Source: OECD International Migration Database, http://stats.oecd.org/Index.aspx?DatasetCode=MIG#. Poverty weights from aid component."]
[]
[]
["Foreign students"]
[]
["Country ","Total foreign students, 20071","Students from non-CDI countries","Non-CDI students as percent of total","Standardized score",null,"Tuition for foreign students relative to nationals","Score",null,"Standardized score",null,"Overall foreign students score"]
["Australia ",211526,185232,{"$f":"C67/B67","v":0.87569376814197786},{"$f":"D67/$D$92*Standard_mean","v":7.0843482791158419},null,"higher",1,null,{"$f":"H67/$H$92*Standard_mean","v":3},null,{"$f":"E67*$E$94+J67*$J$94","v":7.0843482791158419}]
["Austria ",43572,21298,0.48880014688331958,3.9543852033476852,null,"higher¹",1,null,3,null,3.9543852033476852]
["Belgium ",41351,15627,0.37791105414621168,3.0572942545658273,null,"higher1",1,null,3,null,3.0572942545658273]
["Canada",132246,109362,0.8269588494169956,6.6900835827543146,null,"higher",1,null,3,null,6.6900835827543146]
["Denmark",20850,13449,0.64503597122302159,5.2183304700196764,null,"higher1",1,null,3,null,5.2183304700196764]
["Finland ",10066,7583,0.75332803496920331,6.0944114966894709,null,"none",3,null,9,null,6.0944114966894709]
["France ",246612,207221,0.84027135743597225,6.7977815551574503,null,"same",2,null,6,null,6.7977815551574503]
["Germany",258513.19520495227,203822.66402255735,0.78844201303134398,6.378483005597487,null,"same",2,null,6,null,6.378483005597487]
["Greece ",21160,20079,0.94891304347826089,7.6766910204913934,null,"same",2,null,6,null,7.6766910204913934]
["Ireland ",16758,8345,0.49797111827187013,4.0285782120659626,null,"higher¹",1,null,3,null,4.0285782120659626]
["Italy ",57271,44354,0.77445827731312533,6.2653548120725198,null,"same",2,null,6,null,6.2653548120725198]
["Japan ",125877,99092,0.78721291419401485,6.3685396160818,null,"same",2,null,6,null,6.3685396160818]
["Netherlands ",37815,15255,0.40341134470448237,3.2635911886147504,null,"higher1",1,null,3,null,3.2635911886147504]
["New Zealand ",64950.678500386974,55768.918192723999,0.85863488234986995,6.9463421717281282,null,"higher",1,null,3,null,6.9463421717281282]
["Norway ",15618,10942,0.70060186963759763,5.6678576804805409,null,"none",3,null,9,null,5.6678576804805409]
["Portugal ",17950,15411,0.85855153203342616,6.9456678690296911,null,"same",2,null,6,null,6.9456678690296911]
["South Korea",31943,29710,0.93009423034780703,7.5244471296862709,null,"same",2,null,6,null,7.5244471296862709]
["Spain ",59814,46212,0.77259504463837902,6.2502812901712073,null,"same",2,null,6,null,6.2502812901712073]
["Sweden ",42769,24395,0.57038976829011667,4.6144439076974484,null,"none",3,null,9,null,4.6144439076974484]
["Switzerland",41058,15620,0.38043742997710556,3.0777325937674043,null,"higher¹",1,null,3,null,3.0777325937674043]
["United Kingdom ",351470,225042,0.64028793353629043,5.1799189226969853,null,"higher1",1,null,3,null,5.1799189226969853]
["United States ",595873.99999999977,417749.80130157934,0.7010706983382049,5.6716504970097663,null,"higher²",1,null,3,null,5.6716504970097663]
["EU",{"$f":"SUM(B$67:B$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\"))","v":1225971.1952049523},{"$f":"SUM(C$67:C$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\"))","v":868093.66402255732},0.70808650922457717,{"$f":"D89/$D$92*Standard_mean","v":5.7284082924716788},null,null,{"$f":"SUM(Foreign_tuition_support*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.8098204097772497},null,{"$f":"H89/$H$92*Standard_mean","v":5.429461229331749},null,5.7284082924716788]
["Europe",{"$f":"SUM(B$67:B$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":1282647.1952049523},{"$f":"SUM(C$67:C$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":894655.66402255732},0.69750720803595689,{"$f":"D90/$D$92*Standard_mean","v":5.6428219186770221},null,null,{"$f":"SUM(Foreign_tuition_support*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.8018329327966607},null,{"$f":"H90/$H$92*Standard_mean","v":5.4054987983899814},null,5.6428219186770221]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Foreign_students\"))","v":0.61804821956838374},null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Foreign_tuition_support\"))","v":1.6666666666666667}]
[]
["Weight",null,null,null,1,null,null,null,null,0]
[]
["1For Canada, data is from 2006.",null,null,null,null,null,"¹For non-European Union or non-European Economic Area students. ²International students at U.S. public universities pay the same fees as domestic out-of-state students. However, since most domestic students are enrolled in-state, international students pay higher tuition fees than most domestic students in practice. 3Some institutions charge higher tuition fees for international students."]
[]
["Source: OECD Education at a Glance 2009, Table C2.7; Data is also available at OECD Online Education Database (for Non-Citizen Students of reporting country). http://stats.oecd.org/wbos/default.aspx?DatasetCode=RFOREIGN ",null,null,null,null,null,"Source: OECD, Education at a Glance 2009: OECD Indicators (Paris: 2009), p. 317 and OECD, Internationalisation and Trade in Higher Education (Paris: 2004), p. 26 for Greece, Portugal, Switzerland"]
[]
["Refugee burden sharing"]
[]
[null,"Population of concern to UNHCR, end-2008","Of which: Refugee population, end-2008","Asylum applications, 2008","2008 GDP, PPP (Constant 2005 International Dollars), billions","Total pop. of concern + applications/ GDP","Standardized score"]
["Australia",23078,20919,7324,736.05958860800001,{"$f":"(B103+D103)/E103","v":41.303721153194644},{"$f":"F103/F$128*Standard_mean","v":1.5641974722671068}]
["Austria",74714,37557,12841,301.72728524799999,290.17925882319707,10.989268048563723]
["Belgium",31837,17026,17115,359.78834739199999,136.05776939369679,5.1525918979205763]
["Canada",227853,173651,34800,1197.756776448,219.28742559813264,8.3045504677011479]
["Denmark",27615,23401,2360,187.45896140799999,159.90166474229056,6.0555749655947855]
["Finland",10756,6617,4016,177.696260096,83.130618461072061,3.1482079491705268]
["France",194726,160017,42599,1948.602073088,121.7924394506596,4.612355027852777]
["Germany",647852,582735,28018,2777.69224192,243.32069255189489,9.2147051552162189]
["Greece",40483,2164,33252,294.718111744,250.18822074989467,9.4747826966123512]
["Ireland",14342,9730,6756,173.904052224,121.3197721972825,4.5944548265558121]
["Italy",47783,47061,30324,1702.438633472,45.879480448999473,1.7374843075537876]
["Japan",5880,2019,2100,4000.035373056,1.9949823578443342,7.5551216070424712E-2]
["Netherlands",91934,77600,13399,626.67482726399999,168.08238566063585,6.3653839277059054]
["New Zealand",2868,2716,387,106.88211353600001,30.454113343329908,1.1533161124899802]
["Norway",50217,36101,20505,231.65519462399999,305.28993798213338,11.561518816405719]
["Portugal",676,403,161,234.084499456,3.5756318848328008,0.13541139151285758]
["South Korea",1697,172,364,1240.301699072,1.6616924749373887,6.2929322017788697E-2]
["Spain",4687,4661,4517,1291.6817920000001,7.125593979109059,0.26985065217694143]
["Sweden",107376,77038,40490,316.23872512000003,467.57714427254513,17.707435716222836]
["Switzerland",63370,46132,16606,302.59435929599999,264.30102724342885,10.009243409290139]
["United Kingdom",306701.7269456638,292096.7269456638,30547,2090.019192832,161.36154543570859,6.1108615505972939]
["United States",348776.2,279548.2,39362,13097.199730688,29.635205080560453,1.1223035499682728]
["EU",{"$f":"SUM(B$103:B$124*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":1601482.7269456638},{"$f":"SUM(C$103:C$124*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":1338106.7269456638},{"$f":"SUM(D$103:D$124*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":266395},{"$f":"SUM(E$103:E$124*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":12482.725003264},149.63701647334605,{"$f":"F125/F$128*Standard_mean","v":5.6668463855125495}]
["Europe",{"$f":"SUM(B$103:B$124*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":1715069.7269456638},{"$f":"SUM(C$103:C$124*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":1420339.7269456638},{"$f":"SUM(D$103:D$124*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":303506},{"$f":"SUM(E$103:E$124*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":13016.974557183999},155.07257220777331,{"$f":"F126/F$128*Standard_mean","v":5.8726942438356122}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Refugee_burden_sharing\"))","v":132.0284742991245}]
[]
["Source:The UN Refugee Agency (UNHCR) statistical year book, 2008: http://www.unhcr.org/statistics.html (Statistical Annex; Table 1. Refugee, Asylum Seekers, Internally Displaced Persons, Returnees, Stateless persons, and Others of concern to UNHCR by country/territory of asylum, end 2008; Table 9. Asylum applications and refugee status determination by country of asylum, 2008); GDP data from World Development Indicators (2009)."]

{"sheet":"Migration 2009","index":49,"n_rows":130,"n_cols":12,"rows_kept":130,"cut":false,"hidden":false,"merged":[[129,0,129,5],[31,1,31,6],[31,7,31,12],[31,17,31,20],[60,0,60,5],[95,0,95,4],[95,6,95,12],[97,0,97,4],[97,6,97,12]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Migration"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2009}]
[null,"Immigrant flow","Foreign students","Refugee burden sharing","Composite"]
["Australia",{"$f":"H34","v":0.43242973986794031},{"$f":"L67","v":7.0107497977685824},{"$f":"G103","v":1.6008447394308647},{"$f":"SUMPRODUCT($B3:$D3,$B$28:$D$28)","v":1.6528607484656215}]
["Austria",0.65630912513002337,4.0216448579647839,10.389957585749487,3.1078391771791303]
["Belgium",1.2510697139547275,3.359411662823002,5.1892168752243153,2.3549504385388862]
["Canada",0.94585474737392849,6.5081222354130484,7.6761954572067861,3.1262630125463682]
["Denmark",0.25949063978984011,5.1802462986040831,6.0123172268079674,2.1481693060156024]
["Finland",0.24155238884219069,5.9687908508554868,1.8012343212439632,1.4125745446245395]
["France",1.0744297388707857,6.8465952412331834,4.6991079493531664,2.6651902063216215]
["Germany",0.3664361154667744,6.3774477086894894,8.9901848497420644,2.9928376013052396]
["Greece",0.26676523109715367,7.6810383612143323,{"$f":"G111","v":9.3582109546190857},3.1971953453191171]
["Ireland",0.49484840414668912,3.8866198490337425,4.3011223523643451,1.7648689105232784]
["Italy",0.6364170699310473,6.0534697105952331,1.1984847130808289,1.5613884946606316]
["Japan",3.4677826960839042E-2,6.4402671128420907,5.8893242311186332E-2,1.0003593029130962]
["Netherlands",0.21775507206800684,3.628466607346259,6.3975958173215295,1.9653299514104492]
["New Zealand",0.18991243075225556,7.0209619039717968,1.1617094310529392,1.4089292517953236]
["Norway",0.63011818465060165,5.5327203612860085,8.6165356598619205,2.9627920061881765]
["Portugal",0,6.7317835608345264,9.3340119327297313E-2,1.0284355579906383]
["South Korea",3.0770442302058627E-2,7.3347731496411104,6.215797656527252E-2,1.1326483552555591]
["Spain",2.9789321485734899,6.1577632308914509,0.37948542480220127,2.9358674661669264]
["Sweden",3.6096363488059979,4.5517635690012579,17.227001447687766,6.4744284516116402]
["Switzerland",0,3.1257734675173769,9.0588748405079951,2.2806409882292056]
["United Kingdom",2.2857947065282356E-2,5.0377413892341059,6.3302484258184712,2.0365685591412439]
["United States",0.19574734012797607,5.589184898608087,1.1684452937336012,1.1993025646211177]
["EU",0.85323198066842276,5.7030338541544516,5.5436845821445484,2.5187927819865523]
["Europe",{"$f":"H57","v":0.83475022374480368},5.6185407645300156,5.6784977763814295,2.5210683153899103]
[null,null,null,null,{"$f":"AVERAGE(Immigrant_flow_subcomponent)","v":0.66072775708080045}]
["Weight",0.65,0.15,0.2]
[]
[]
[{"$f":"\"Immigrant flow, \"&CDI_year-2","v":"Immigrant flow, 2007"}]
[]
["Country name","Inflow","Weighted inflow","Population","Weighted inflow/population","Inflow, manual entry","Weighted inflow/ population with imputations","Score"]
["Australia",6873.0000264476985,3260.1011330427809,20749625,1.571161470649605E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],F34*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334[Weighted inflow],Table_Query_from_CDI321211223334[Weighted inflow]/Table_Query_from_CDI321211223334[Inflow],\"\")))","v":1.571161470649605E-4},{"$f":"G34/$G$59*Standard_mean","v":0.43242973986794031},null,{"$f":"Region&\" share of unweighted migrant inflow\"","v":"MNA share of unweighted migrant inflow"}]
["Austria",4156.0000901808962,1955.3120104965744,8199783,2.384589946461479E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],F35*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334[Weighted inflow],Table_Query_from_CDI321211223334[Weighted inflow]/Table_Query_from_CDI321211223334[Inflow],\"\")))","v":2.384589946461479E-4},0.65630912513002337,null,7.624599767226925E-2]
["Belgium",9276.999831199646,4723.8419605980298,10392226,4.5455535326098859E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],F36*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334[Weighted inflow],Table_Query_from_CDI321211223334[Weighted inflow]/Table_Query_from_CDI321211223334[Inflow],\"\")))","v":4.5455535326098859E-4},1.2510697139547275]
["Canada",32722.000112757087,11318.791336595281,32935961,3.4366057624962823E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],F37*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334[Weighted inflow],Table_Query_from_CDI321211223334[Weighted inflow]/Table_Query_from_CDI321211223334[Inflow],\"\")))","v":3.4366057624962823E-4},0.94585474737392849]
["Denmark",970.99999897181988,515.54312485836306,5468120,9.428160407203263E-5,null,{"$f":"IF(Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],F38*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334[Weighted inflow],Table_Query_from_CDI321211223334[Weighted inflow]/Table_Query_from_CDI321211223334[Inflow],\"\")))","v":9.428160407203263E-5},0.25949063978984011]
["Finland",862.0000061346218,459.74840888704489,5238460,8.7764039218977507E-5,null,{"$f":"IF(Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],F39*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334[Weighted inflow],Table_Query_from_CDI321211223334[Weighted inflow]/Table_Query_from_CDI321211223334[Inflow],\"\")))","v":8.7764039218977507E-5},0.24155238884219069]
["France",51965.999528067186,24859.833836909664,63681742,3.9037615894536398E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],F40*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334[Weighted inflow],Table_Query_from_CDI321211223334[Weighted inflow]/Table_Query_from_CDI321211223334[Inflow],\"\")))","v":3.9037615894536398E-4},1.0744297388707857]
["Germany",24446.999750798568,10948.889082647385,82236860,1.3313846227406282E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],F41*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334[Weighted inflow],Table_Query_from_CDI321211223334[Weighted inflow]/Table_Query_from_CDI321211223334[Inflow],\"\")))","v":1.3313846227406282E-4},0.3664361154667744]
["Greece",2039.9999618530273,1037.7040075931325,10706290,9.692470571908031E-5,null,{"$f":"IF(Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],F42*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334[Weighted inflow],Table_Query_from_CDI321211223334[Weighted inflow]/Table_Query_from_CDI321211223334[Inflow],\"\")))","v":9.692470571908031E-5},0.26676523109715367]
["Ireland",null,null,4419984,null,{"$f":"63927-41537","v":22390},{"$f":"IF(Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],F43*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334[Weighted inflow],Table_Query_from_CDI321211223334[Weighted inflow]/Table_Query_from_CDI321211223334[Inflow],\"\")))","v":1.7979492960987345E-4},0.49484840414668912,null,"Manual entry is global total minus EU-27 for 2008, from Eurostat, http://j.mp/17Dcowk."]
["Italy",27447.999477386475,13787.578740603729,59626720,2.3123154754451912E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],F44*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334[Weighted inflow],Table_Query_from_CDI321211223334[Weighted inflow]/Table_Query_from_CDI321211223334[Inflow],\"\")))","v":2.3123154754451912E-4},0.6364170699310473]
["Japan",3983.9999754913151,1609.9661885645162,127779038,1.2599611123731546E-5,null,{"$f":"IF(Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],F45*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334[Weighted inflow],Table_Query_from_CDI321211223334[Weighted inflow]/Table_Query_from_CDI321211223334[Inflow],\"\")))","v":1.2599611123731546E-5},3.4677826960839042E-2]
["Netherlands",2862.0000396622345,1293.6549317828187,16351022,7.9117680337217994E-5,null,{"$f":"IF(Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],F46*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334[Weighted inflow],Table_Query_from_CDI321211223334[Weighted inflow]/Table_Query_from_CDI321211223334[Inflow],\"\")))","v":7.9117680337217994E-5},0.21775507206800684]
["New Zealand",588.00000266637653,285.1378106881391,4132341,6.900152012821281E-5,null,{"$f":"IF(Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],F47*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334[Weighted inflow],Table_Query_from_CDI321211223334[Weighted inflow]/Table_Query_from_CDI321211223334[Inflow],\"\")))","v":6.900152012821281E-5},0.18991243075225556]
["Norway",1867.0000033453107,1059.5310421100125,4627926,2.2894295243917312E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],F48*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334[Weighted inflow],Table_Query_from_CDI321211223334[Weighted inflow]/Table_Query_from_CDI321211223334[Inflow],\"\")))","v":2.2894295243917312E-4},0.63011818465060165]
["Portugal",null,null,10642836,null,null,{"$f":"IF(Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],F49*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334[Weighted inflow],Table_Query_from_CDI321211223334[Weighted inflow]/Table_Query_from_CDI321211223334[Inflow],\"\")))","v":0},0]
["South Korea",1345.9999976912513,539.43317853185908,48250148,1.1179927956528944E-5,null,{"$f":"IF(Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],F50*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334[Weighted inflow],Table_Query_from_CDI321211223334[Weighted inflow]/Table_Query_from_CDI321211223334[Inflow],\"\")))","v":1.1179927956528944E-5},3.0770442302058627E-2]
["Spain",95615.996813750826,48934.60643744449,45211636,1.082345404122171E-3,null,{"$f":"IF(Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],F51*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334[Weighted inflow],Table_Query_from_CDI321211223334[Weighted inflow]/Table_Query_from_CDI321211223334[Inflow],\"\")))","v":1.082345404122171E-3},2.9789321485734899]
["Sweden",18865.999832865782,11844.283431760345,9031088,1.3115012755672787E-3,null,{"$f":"IF(Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],F52*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334[Weighted inflow],Table_Query_from_CDI321211223334[Weighted inflow]/Table_Query_from_CDI321211223334[Inflow],\"\")))","v":1.3115012755672787E-3},3.6096363488059979]
["Switzerland",24.000000208616257,null,7554661,null,null,{"$f":"IF(Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],F53*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334[Weighted inflow],Table_Query_from_CDI321211223334[Weighted inflow]/Table_Query_from_CDI321211223334[Inflow],\"\")))","v":0},0]
["United Kingdom",3000,508.67844460670347,61249260,8.3050545362785347E-6,null,{"$f":"IF(Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],F54*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334[Weighted inflow],Table_Query_from_CDI321211223334[Weighted inflow]/Table_Query_from_CDI321211223334[Inflow],\"\")))","v":8.3050545362785347E-6},2.2857947065282356E-2]
["United States",50501.000309363008,21448.825754990834,301579895,7.1121537312660821E-5,null,{"$f":"IF(Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334[[#This Row],[Weighted inflow/population]],F55*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334[Weighted inflow],Table_Query_from_CDI321211223334[Weighted inflow]/Table_Query_from_CDI321211223334[Inflow],\"\")))","v":7.1121537312660821E-5},0.19574734012797607]
["EU",null,{"$f":"SUM(D$34:D$55*$G$34:$G$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\"))","v":121664.36513034505},{"$f":"SUM(D$34:D$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\"))","v":392456027},null,null,{"$f":"C56/D56","v":3.1000763591367919E-4},0.85323198066842276]
["Europe",null,{"$f":"SUM(D$34:D$55*$G$34:$G$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\"))","v":122723.89617245505},{"$f":"SUM(D$34:D$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\"))","v":404638614},null,null,{"$f":"C57/D57","v":3.0329259721232401E-4},0.83475022374480368]
[]
["Benchmark year average",null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Migrant_inflow\"))","v":1.816666762014821E-3}]
[]
["Source: OECD International Migration Database, http://stats.oecd.org/Index.aspx?DatasetCode=MIG#. Poverty weights from aid component."]
[]
[]
["Foreign students"]
[]
["Country ","Total foreign students, 20061","Students from non-CDI countries","Non-CDI students as percent of total","Standardized score",null,"Tuition for foreign students relative to nationals, 20044","Score",null,"Standardized score",null,"Overall foreign students score"]
["Australia ",184710,160069,{"$f":"C67/B67","v":0.86659628607005579},{"$f":"D67/$D$92*Standard_mean","v":7.0107497977685824},null,"higher",1,null,{"$f":"H67/$H$92*Standard_mean","v":3},null,{"$f":"E67*$E$94+J67*$J$94","v":7.0107497977685824}]
["Austria ",39329,19551,0.49711408884029595,4.0216448579647839,null,"higher¹",1,null,3,null,4.0216448579647839]
["Belgium ",47012,19522,0.415255679401004,3.359411662823002,null,"higher1,3",1,null,3,null,3.359411662823002]
["Canada",148164,119193,0.80446667206608891,6.5081222354130484,null,"higher",1,null,3,null,6.5081222354130484]
["Denmark",19123,12245,0.64032840035559269,5.1802462986040831,null,"higher1",1,null,3,null,5.1802462986040831]
["Finland ",8955,6607,0.73780011166945836,5.9687908508554868,null,"none",3,null,9,null,5.9687908508554868]
["France ",247510,209469,0.84630519978990748,6.8465952412331834,null,"same",2,null,6,null,6.8465952412331834]
["Germany",261363.24307036254,206036.31414356793,0.78831404034920149,6.3774477086894894,null,"none",3,null,9,null,6.3774477086894894]
["Greece ",16558,15721,0.94945041671699482,7.6810383612143323,null,"same",2,null,6,null,7.6810383612143323]
["Ireland ",12745,6123,0.48042369556688896,3.8866198490337425,null,"higher¹",1,null,3,null,3.8866198490337425]
["Italy ",48766,36490,0.7482672353689046,6.0534697105952331,null,"same",2,null,6,null,6.0534697105952331]
["Japan ",130124,103589,0.79607912452737384,6.4402671128420907,null,"same",2,null,6,null,6.4402671128420907]
["Netherlands ",36427,16338,0.44851346528673786,3.628466607346259,null,"higher1",1,null,3,null,3.628466607346259]
["New Zealand ",67697.960649657733,58752.25741193899,0.86785860088144373,7.0209619039717968,null,"higher",1,null,3,null,7.0209619039717968]
["Norway ",14296,9777,0.68389759373251258,5.5327203612860085,null,"none",3,null,9,null,5.5327203612860085]
["Portugal ",17077,14210,0.8321133688586988,6.7317835608345264,null,"same",2,null,6,null,6.7317835608345264]
["South Korea",22260,20182,0.90664869721473496,7.3347731496411104,null,"same",2,null,6,null,7.3347731496411104]
["Spain ",51013,38829,0.76115892027522392,6.1577632308914509,null,"same",2,null,6,null,6.1577632308914509]
["Sweden ",41410,23299,0.56264187394349185,4.5517635690012579,null,"none",3,null,9,null,4.5517635690012579]
["Switzerland",39415,15229,0.38637574527464164,3.1257734675173769,null,"higher¹",1,null,3,null,3.1257734675173769]
["United Kingdom ",330078,205544,0.62271341925241908,5.0377413892341059,null,"higher1",1,null,3,null,5.0377413892341059]
["United States ",584817.10649366316,404036.77877917601,0.6908771550846452,5.589184898608087,null,"higher²",1,null,3,null,5.589184898608087]
["EU",{"$f":"SUM(B$67:B$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\"))","v":1177366.2430703626},{"$f":"SUM(C$67:C$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\"))","v":829984.31414356793},0.70494998393967523,{"$f":"D89/$D$92*Standard_mean","v":5.7030338541544516},null,null,{"$f":"SUM(Foreign_tuition_support*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.9466996444318059},null,{"$f":"H89/$H$92*Standard_mean","v":5.8400989332954181},null,5.7030338541544516]
["Europe",{"$f":"SUM(B$67:B$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":1231077.2430703626},{"$f":"SUM(C$67:C$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":854990.31414356793},0.69450582321803234,{"$f":"D90/$D$92*Standard_mean","v":5.6185407645300156},null,null,{"$f":"SUM(Foreign_tuition_support*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.9336132401883446},null,{"$f":"H90/$H$92*Standard_mean","v":5.8008397205650333},null,5.6185407645300156]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Foreign_students\"))","v":0.61804821956838374},null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Foreign_tuition_support\"))","v":1.6666666666666667}]
[]
["Weight",null,null,null,1,null,null,null,null,0]
[]
["1For Canada, data is from 2005.",null,null,null,null,null,"¹For non-European Union or non-European Economic Area students. ²International students at U.S. public universities pay the same fees as domestic out-of-state students. However, since most domestic students are enrolled in-state, international students pay higher tuition fees than most domestic students in practice. 3Some institutions charge higher tuition fees for international students. 4Data for Denmark is from 2006."]
[]
["Source: OECD Education at a Glance 2008, Table C3.7; Data is also available at OECD Online Education Database (for Non-Citizen Students of reporting country). http://stats.oecd.org/wbos/default.aspx?DatasetCode=RFOREIGN ",null,null,null,null,null,"Source: OECD, Education at a Glance 2008: OECD Indicators (Paris: 2008), p. 356 and OECD, Internationalisation and Trade in Higher Education (Paris: 2004), p. 26."]
[]
["Refugee burden sharing"]
[]
[null,"Population of concern to UNHCR, end-2007","Of which: Refugee population, end-2007","Asylum applications, 2007","2007 GDP, PPP (Constant 2005 International Dollars), billions","Total pop. of concern + applications/ GDP","Standardized score"]
["Australia",23680,22164,6303,709.29724211200005,{"$f":"(B103+D103)/E103","v":42.271417707367313},{"$f":"F103/F$128*Standard_mean","v":1.6008447394308647}]
["Austria",69687,30773,11921,297.45505894399997,274.35404961582395,10.389957585749487]
["Belgium",33290,17575,15529,356.27837030400002,137.02487736862733,5.1892168752243153]
["Canada",213254,175741,27865,1189.5639900159999,202.69527492737646,7.6761954572067861]
["Denmark ",28144,26788,1852,188.939976704,158.75941409155982,6.0123172268079674]
["Finland",6993,6204,1434,177.176117248,47.562843857811913,1.8012343212439632]
["France",183788,151789,58196,1950.1751992320001,124.08321062399722,4.6991079493531664]
["Germany",622033,578879,30303,2747.9265771519999,237.3920778757097,8.9901848497420644]
["Greece",30799,2228,42185,295.35017369600001,247.11006290154228,9.3582109546190857]
["Ireland",13733,9333,6623,179.23096576,113.57412439130518,4.3011223523643451]
["Italy",40454,38068,14053,1722.3530577920001,31.646821627777165,1.1984847130808289]
["Japan",5026,1794,1260,4042.1396316159999,1.5551169857749152,5.8893242311186332E-2]
["Netherlands",96888,86587,7102,615.56962099199995,168.93296298868438,6.3975958173215295]
["New Zealand",2916,2740,414,108.554821632,30.675744752164707,1.1617094310529392]
["Norway",41430,34522,11259,231.57392998399999,227.52561138311387,8.6165356598619205]
["Portugal",353,353,224,234.10455347199999,2.4647107091362574,9.3340119327297313E-2]
["South Korea",1273,95,717,1212.435398656,1.6413245622867332,6.215797656527252E-2]
["Spain",5167,5147,7662,1280.265682944,10.020576331077955,0.37948542480220127]
["Sweden",108372,75078,36370,318.19055104,454.89094357740487,17.227001447687766]
["Switzerland",56478,45653,14371,296.18418483200003,239.20588481179905,9.0588748405079951]
["United Kingdom",310822.7269456638,299717.7269456638,41948,2110.445715456,167.15460831904946,6.3302484258184712]
["United States",365103.2,281219.20000000001,40449,13144.400330752,30.853609886727948,1.1684452937336012]
["EU",{"$f":"SUM(B$103:B$124*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":1550523.7269456638},{"$f":"SUM(C$103:C$124*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":1328519.7269456638},{"$f":"SUM(D$103:D$124*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":275402},{"$f":"SUM(E$103:E$124*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":12473.461620736},146.38484347522484,{"$f":"F125/F$128*Standard_mean","v":5.5436845821445484}]
["Europe",{"$f":"SUM(B$103:B$124*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":1648431.7269456638},{"$f":"SUM(C$103:C$124*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":1408694.7269456638},{"$f":"SUM(D$103:D$124*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":301032},{"$f":"SUM(E$103:E$124*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":13001.219735552},149.94467954532223,{"$f":"F126/F$128*Standard_mean","v":5.6784977763814295}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Refugee_burden_sharing\"))","v":132.0284742991245}]
[]
["Source:The UN Refugee Agency (UNHCR) statistical year book, 2007: http://www.unhcr.org/statistics.html (Statistical Annex; Table 1. Refugee, Asylum Seekers, Internally Displaced Persons, Returnees, Stateless persons, and Others of concern to UNHCR by country/territory of asylum, end 2007; Table 9. Asylum applications and refugee status determination by country of asylum, 2007); GDP data from World Development Indicators (2008)."]

{"sheet":"Migration 2008","index":50,"n_rows":130,"n_cols":12,"rows_kept":130,"cut":false,"hidden":false,"merged":[[129,0,129,5],[31,1,31,6],[31,7,31,12],[31,17,31,20],[60,0,60,5],[95,0,95,4],[95,6,95,12]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Migration"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2008}]
[null,"Immigrant flow","Foreign students","Refugee burden sharing","Composite"]
["Australia",{"$f":"H34","v":0.66176493122606117},{"$f":"L67","v":6.881129368080745},{"$f":"G103","v":4.2633533505554819},{"$f":"SUMPRODUCT($B3:$D3,$B$28:$D$28)","v":2.3149872806201479}]
["Austria",{"$f":"H35","v":0.61722963800569008},4.2002977474756182,10.791376534421559,3.189519233709353]
["Belgium",1.1906824650530927,3.3815801702928034,5.4617583099195794,2.3735322898123465]
["Canada",0.98706757930105882,6.3516726621850728,6.4515193125795207,2.8846486883893534]
["Denmark",0.23141996691311503,5.2652194312539313,8.107576480324699,2.5617211892465543]
["Finland",0.16418862628736103,5.928054838519313,3.458069969815786,1.687544826827839]
["France",1.1748679141976817,6.5832918919501573,5.0904618420375254,2.7692502964285217]
["Germany",0.34518372974140948,6.3201544323409511,9.9386097605391868,3.1601145412908962]
["Greece",0.51663692312625265,7.9615957781395261,{"$f":"G111","v":4.1377670201970016},2.3576067707923931]
["Ireland",0.52423553549376467,2.9826907715988451,4.1842074297925356,1.6249981997692808]
["Italy",0.66527414889826619,5.9043679889361966,0.85203299471094673,1.4884899940664917]
["Japan",2.7785281475959628E-2,6.3870118097033002,5.9743872952249144E-2,0.98806097900531864]
["Netherlands",0.26246625623141262,3.7537585675957135,8.4787034487878064,2.4294075414473366]
["New Zealand",0.11696073205351999,7.0816569581710471,2.0222542530820435,1.5427238701768538]
["Norway",0.57749200917866417,4.7063252941600222,9.8547288194779235,3.0522643639857199]
["Portugal",0,6.7002757120128198,7.6338902246812446E-2,1.0203091372512854]
["South Korea",3.2562225099840664E-2,7.1649368130109812,3.2436016526841284E-2,1.1023931715719117]
["Spain",2.8120777990227062,6.1401775011623734,0.32421513069569591,2.8137202206782539]
["Sweden",2.9481757088325677,4.3998987443401898,15.641661876420494,5.7046313976762963]
["Switzerland",0,3.0304212845935212,10.410664235995986,2.5366960398882252]
["United Kingdom",0,4.9515233092337798,6.6963537667526989,2.081999249735607]
["United States",0.24473408856914428,6.3321602974534974,2.961973006455664,1.7012958034791015]
["EU",0.83339797236181623,5.5786134252620538,5.8196949384514571,2.5424396835147798]
["Europe",0.81488861755346631,5.4947783534063799,5.9956099964897049,2.5530163537186512]
[null,null,null,null,{"$f":"AVERAGE(Immigrant_flow_subcomponent)","v":0.64094570721398036}]
["Weight",0.65,0.15,0.2]
[]
[]
[{"$f":"\"Immigrant flow, \"&CDI_year-2","v":"Immigrant flow, 2006"}]
[]
["Country name","Inflow","Weighted inflow","Population","Weighted inflow/population","Inflow, manual entry","Weighted inflow/ population with imputations","Score"]
["Australia",9268.0000554537401,4926.5146890834576,20489472,2.4044127096508187E-4,null,{"$f":"IF(Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],F34*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435[Weighted inflow],Table_Query_from_CDI32121122333435[Weighted inflow]/Table_Query_from_CDI32121122333435[Inflow],\"\")))","v":2.4044127096508187E-4},{"$f":"G34/$G$59*Standard_mean","v":0.66176493122606117},null,{"$f":"Region&\" share of unweighted migrant inflow\"","v":"MNA share of unweighted migrant inflow"}]
["Austria",3998.0000057257712,1837.3361993397359,8192880,2.2426011357907545E-4,null,{"$f":"IF(Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],F35*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435[Weighted inflow],Table_Query_from_CDI32121122333435[Weighted inflow]/Table_Query_from_CDI32121122333435[Inflow],\"\")))","v":2.2426011357907545E-4},0.61722963800569008,null,7.6894828040417668E-2]
["Belgium",8753.9998888969421,4490.1364549182053,10379067,4.3261465167516549E-4,null,{"$f":"IF(Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],F36*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435[Weighted inflow],Table_Query_from_CDI32121122333435[Weighted inflow]/Table_Query_from_CDI32121122333435[Inflow],\"\")))","v":4.3261465167516549E-4},1.1906824650530927]
["Canada",35614.999558776617,11711.814116867297,32656679,3.5863457263573243E-4,null,{"$f":"IF(Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],F37*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435[Weighted inflow],Table_Query_from_CDI32121122333435[Weighted inflow]/Table_Query_from_CDI32121122333435[Inflow],\"\")))","v":3.5863457263573243E-4},0.98706757930105882]
["Denmark",877.99999490380287,458.30570712738285,5450661,8.4082592391525142E-5,null,{"$f":"IF(Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],F38*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435[Weighted inflow],Table_Query_from_CDI32121122333435[Weighted inflow]/Table_Query_from_CDI32121122333435[Inflow],\"\")))","v":8.4082592391525142E-5},0.23141996691311503]
["Finland",643.99999449960887,312.07856394057848,5231372,5.9655204015424343E-5,null,{"$f":"IF(Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],F39*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435[Weighted inflow],Table_Query_from_CDI32121122333435[Weighted inflow]/Table_Query_from_CDI32121122333435[Inflow],\"\")))","v":5.9655204015424343E-5},0.16418862628736103]
["France",56015.000848448835,27017.593464620757,63292515,4.2686869789612181E-4,null,{"$f":"IF(Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],F40*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435[Weighted inflow],Table_Query_from_CDI32121122333435[Weighted inflow]/Table_Query_from_CDI32121122333435[Inflow],\"\")))","v":4.2686869789612181E-4},1.1748679141976817]
["Germany",24107.00009111315,10327.614312453263,82346364,1.2541676172190508E-4,null,{"$f":"IF(Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],F41*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435[Weighted inflow],Table_Query_from_CDI32121122333435[Weighted inflow]/Table_Query_from_CDI32121122333435[Inflow],\"\")))","v":1.2541676172190508E-4},0.34518372974140948]
["Greece",3877.000093460083,2006.270600383978,10688058,1.877114252546139E-4,null,{"$f":"IF(Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],F42*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435[Weighted inflow],Table_Query_from_CDI32121122333435[Weighted inflow]/Table_Query_from_CDI32121122333435[Inflow],\"\")))","v":1.877114252546139E-4},0.51663692312625265]
["Ireland",null,null,4309024,null,{"$f":"63927-41537","v":22390},{"$f":"IF(Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],F43*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435[Weighted inflow],Table_Query_from_CDI32121122333435[Weighted inflow]/Table_Query_from_CDI32121122333435[Inflow],\"\")))","v":1.9047225455971265E-4},0.52423553549376467,null,"Manual entry is global total minus EU-27 for 2008, from Eurostat, http://j.mp/17Dcowk."]
["Italy",28235.999584197998,14327.220460726143,59272880,2.4171628678623582E-4,null,{"$f":"IF(Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],F44*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435[Weighted inflow],Table_Query_from_CDI32121122333435[Weighted inflow]/Table_Query_from_CDI32121122333435[Inflow],\"\")))","v":2.4171628678623582E-4},0.66527414889826619]
["Japan",3096.0000220220536,1289.4506641625328,127727574,1.0095319466120393E-5,null,{"$f":"IF(Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],F45*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435[Weighted inflow],Table_Query_from_CDI32121122333435[Weighted inflow]/Table_Query_from_CDI32121122333435[Inflow],\"\")))","v":1.0095319466120393E-5},2.7785281475959628E-2]
["Netherlands",3302.000060910359,1556.3616681530457,16320437,9.5362744769214548E-5,null,{"$f":"IF(Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],F46*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435[Weighted inflow],Table_Query_from_CDI32121122333435[Weighted inflow]/Table_Query_from_CDI32121122333435[Inflow],\"\")))","v":9.5362744769214548E-5},0.26246625623141262]
["New Zealand",463.99999794084579,173.80602579847138,4089964,4.249573487651025E-5,null,{"$f":"IF(Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],F47*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435[Weighted inflow],Table_Query_from_CDI32121122333435[Weighted inflow]/Table_Query_from_CDI32121122333435[Inflow],\"\")))","v":4.249573487651025E-5},0.11696073205351999]
["Norway",1708.0000141868368,967.45197053682045,4610820,2.0982210768080741E-4,null,{"$f":"IF(Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],F48*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435[Weighted inflow],Table_Query_from_CDI32121122333435[Weighted inflow]/Table_Query_from_CDI32121122333435[Inflow],\"\")))","v":2.0982210768080741E-4},0.57749200917866417]
["Portugal",null,null,10605870,null,null,{"$f":"IF(Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],F49*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435[Weighted inflow],Table_Query_from_CDI32121122333435[Weighted inflow]/Table_Query_from_CDI32121122333435[Inflow],\"\")))","v":0},0]
["South Korea",1315.9999898634851,569.34707862158177,48123561,1.1830942407225054E-5,null,{"$f":"IF(Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],F50*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435[Weighted inflow],Table_Query_from_CDI32121122333435[Weighted inflow]/Table_Query_from_CDI32121122333435[Inflow],\"\")))","v":1.1830942407225054E-5},3.2562225099840664E-2]
["Spain",88259.001075988635,45396.881097309481,44431750,1.021721653936869E-3,null,{"$f":"IF(Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],F51*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435[Weighted inflow],Table_Query_from_CDI32121122333435[Weighted inflow]/Table_Query_from_CDI32121122333435[Inflow],\"\")))","v":1.021721653936869E-3},2.8120777990227062]
["Sweden",16142.000235849991,9658.3122205443105,9016596,1.0711705637631221E-3,null,{"$f":"IF(Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],F52*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435[Weighted inflow],Table_Query_from_CDI32121122333435[Weighted inflow]/Table_Query_from_CDI32121122333435[Inflow],\"\")))","v":1.0711705637631221E-3},2.9481757088325677]
["Switzerland",16.000000759959221,null,7523934,null,null,{"$f":"IF(Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],F53*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435[Weighted inflow],Table_Query_from_CDI32121122333435[Weighted inflow]/Table_Query_from_CDI32121122333435[Inflow],\"\")))","v":0},0]
["United Kingdom",1000,null,60846809,null,null,{"$f":"IF(Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],F54*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435[Weighted inflow],Table_Query_from_CDI32121122333435[Weighted inflow]/Table_Query_from_CDI32121122333435[Inflow],\"\")))","v":0},0]
["United States",61514.999583363533,26550.92538520151,298593212,8.8920056847111148E-5,null,{"$f":"IF(Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435[[#This Row],[Weighted inflow/population]],F55*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435[Weighted inflow],Table_Query_from_CDI32121122333435[Weighted inflow]/Table_Query_from_CDI32121122333435[Inflow],\"\")))","v":8.8920056847111148E-5},0.24473408856914428]
["EU",null,{"$f":"SUM(D$34:D$55*$G$34:$G$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\"))","v":118208.86026574879},{"$f":"SUM(D$34:D$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A56&\"_countries\"))","v":390384283},null,null,{"$f":"C56/D56","v":3.0280127918405159E-4},0.83339797236181623]
["Europe",null,{"$f":"SUM(D$34:D$55*$G$34:$G$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\"))","v":119176.31223628561},{"$f":"SUM(D$34:D$55*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\"))","v":402519037},null,null,{"$f":"C57/D57","v":2.9607621325071791E-4},0.81488861755346631]
[]
["Benchmark year average",null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Migrant_inflow\"))","v":1.816666762014821E-3}]
[]
["Source: OECD International Migration Database, http://stats.oecd.org/Index.aspx?DatasetCode=MIG#. Poverty weights from aid component."]
[]
[]
["Foreign students"]
[]
["Country (data year)","Total foreign students","Students from non-CDI countries","Non-CDI students as percent of total","Standardized score",null,"Tuition for foreign students relative to nationals","Score",null,"Standardized score",null,"Overall foreign students score"]
["Australia (2005)",211255,179688,{"$f":"C67/B67","v":0.8505739509124044},{"$f":"D67/$D$92*Standard_mean","v":6.881129368080745},null,"higher",1,null,{"$f":"H67/$H$92*Standard_mean","v":3},null,{"$f":"E67*$E$94+J67*$J$94","v":6.881129368080745}]
["Austria (2005)",34484,17904,0.51919730889687976,4.2002977474756182,null,"higher¹",1,null,3,null,4.2002977474756182]
["Belgium (2005)",38242,15985,0.41799592071544378,3.3815801702928034,null,"higher¹",1,null,3,null,3.3815801702928034]
["Canada (2004)",112816,88575,0.78512799602893202,6.3516726621850728,null,"higher",1,null,3,null,6.3516726621850728]
["Denmark (2005)",17430,11344,0.65083189902467009,5.2652194312539313,null,"none",3,null,9,null,5.2652194312539313]
["Finland (2005)",8442,6186,0.73276474769012079,5.928054838519313,null,"none",3,null,9,null,5.928054838519313]
["France (2003)",221567,180302,0.81375836654375422,6.5832918919501573,null,"same",2,null,6,null,6.5832918919501573]
["Germany (2005)",259797,202961.74,0.7812320388611107,6.3201544323409511,null,"none",3,null,9,null,6.3201544323409511]
["Greece (2005)",15690,15441,0.98413001912045894,7.9615957781395261,null,"same",2,null,6,null,7.9615957781395261]
["Ireland (2003)",10201,3761,0.36868934418194294,2.9826907715988451,null,"higher¹",1,null,3,null,2.9826907715988451]
["Italy (2005)",44921,32785,0.72983682464771493,5.9043679889361966,null,"same",2,null,6,null,5.9043679889361966]
["Japan (2005)",125917,99411,0.78949625546987301,6.3870118097033002,null,"same",2,null,6,null,6.3870118097033002]
["Netherlands (2005)",31584,14655,0.46400075987841943,3.7537585675957135,null,"higher",1,null,3,null,3.7537585675957135]
["New Zealand (2005)",69389.649999999994,60741,0.87536109491833447,7.0816569581710471,null,"higher",1,null,3,null,7.0816569581710471]
["Norway (2005)",10245,5960,0.58174719375305028,4.7063252941600222,null,"none",3,null,9,null,4.7063252941600222]
["Portugal (2005)",17010,14088,0.82821869488536159,6.7002757120128198,null,"same",2,null,6,null,6.7002757120128198]
["South Korea (2005)",15497,13725,0.88565528812028138,7.1649368130109812,null,"same",2,null,6,null,7.1649368130109812]
["Spain (2005)",45603,34612,0.75898515448545056,6.1401775011623734,null,"same",2,null,6,null,6.1401775011623734]
["Sweden (2005)",39298,21373,0.54386991704412435,4.3998987443401898,null,"none",3,null,9,null,4.3998987443401898]
["Switzerland (2005)",36827,13795,0.37458929589703205,3.0304212845935212,null,"higher¹",1,null,3,null,3.0304212845935212]
["United Kingdom (2005)",394624,241532,0.61205603308465784,4.9515233092337798,null,"higher",1,null,3,null,4.9515233092337798]
["United States (2004)",572509,448112,0.78271607957254818,6.3321602974534974,null,"higher²",1,null,3,null,6.3321602974534974]
["EU",{"$f":"SUM(B$67:B$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\"))","v":1178893},{"$f":"SUM(C$67:C$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\"))","v":812929.74},0.68957041902869898,{"$f":"D89/$D$92*Standard_mean","v":5.5786134252620538},null,null,{"$f":"SUM(Foreign_tuition_support*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.9610175266056125},null,{"$f":"H89/$H$92*Standard_mean","v":5.8830525798168374},null,5.5786134252620538]
["Europe",{"$f":"SUM(B$67:B$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":1225965},{"$f":"SUM(C$67:C$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":832684.74},0.67920759564914168,{"$f":"D90/$D$92*Standard_mean","v":5.4947783534063799},null,null,{"$f":"SUM(Foreign_tuition_support*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.9473977628650232},null,{"$f":"H90/$H$92*Standard_mean","v":5.8421932885950687},null,5.4947783534063799]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Foreign_students\"))","v":0.61804821956838374},null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Foreign_tuition_support\"))","v":1.6666666666666667}]
[]
["Weight",null,null,null,1,null,null,null,null,0]
[]
["Source: OECD Education at a Glance 2007, and OECD Online Education Database (We choose Non-Citizen Students of reporting country).       http://stats.oecd.org/wbos/default.aspx?DatasetCode=RFOREIGN ",null,null,null,null,null,"¹For non-European Union or non-European Economic Area students. ²International students at U.S. public universities pay non-resident tuition and fees. Students holding nonimmigrant visas may not establish residency for purpose of fees. "]
[]
[null,null,null,null,null,null,"Source: OECD, Internationalisation and Trade in Higher Education (Paris: 2004), p. 26."]
[]
["Refugee burden sharing"]
[]
[null,"Population of concern to UNHCR, end-2006","Of which: Refugee population, end-2006","Asylum applications, 2006","2006 GDP, PPP (Constant 2005 International Dollars), billions","Total pop. of concern + applications/ GDP","Standardized score"]
["Australia",70368,68948,6573,683.45338265600003,{"$f":"(B103+D103)/E103","v":112.57680765438016},{"$f":"F103/F$128*Standard_mean","v":4.2633533505554819}]
["Austria",68383,25486,13349,286.825447424,284.95379588541039,10.791376534421559]
["Belgium",32970,16820,16973,346.29366579200001,144.22152332984939,5.4617583099195794]
["Canada",175420,151827,22868,1163.95671552,170.35685035024213,6.4515193125795207]
["Denmark ",37901,36659,1918,185.99518208000001,214.08619059214718,8.107576480324699]
["Finland",13028,11827,2331,168.20215808,91.312740426879543,3.458069969815786]
["France",186471,145996,69809,1906.6014924799999,134.41718209642508,5.0904618420375254]
["Germany",668226,605406,30100,2660.9393336319999,262.43589666767519,9.9386097605391868]
["Greece",18901,2289,12267,285.26290534399999,109.26061333636895,4.1377670201970016]
["Ireland",11341,7917,7486,170.400284672,110.4869046213139,4.1842074297925356]
["Italy",27761,26875,10348,1693.844504576,22.49852326884006,0.85203299471094673]
["Japan",4887,1844,1353,3955.4292121600001,1.577578478921237,5.9743872952249144E-2]
["Netherlands",118153,100574,14465,592.34595635200003,223.88605607563582,8.4787034487878064]
["New Zealand",5135,4906,494,105.41390233600001,53.399028735867553,2.0222542530820435]
["Norway",48292,43336,10411,225.58905139199999,260.22096213345651,9.8547288194779235]
["Portugal",333,333,128,228.69539225599999,2.0157817586633309,7.6338902246812446E-2]
["South Korea",710,96,278,1153.53780224,0.85649555487600837,3.2436016526841284E-2]
["Spain",5295,5275,5297,1237.220458496,8.5611258100887966,0.32421513069569591]
["Sweden",102889,79913,24317,307.983253504,413.02895060931576,15.641661876420494]
["Switzerland",61061,48523,17345,285.215588352,274.90082310380211,10.410664235995986]
["United Kingdom",314061,301556,46031,2036.467499008,176.82187423831084,6.6963537667526989]
["United States",967721,843498,41101,12898.400206848,78.212955391506426,2.961973006455664]
["EU",{"$f":"SUM(B$103:B$124*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":1605713},{"$f":"SUM(C$103:C$124*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":1366926},{"$f":"SUM(D$103:D$124*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":254819},{"$f":"SUM(E$103:E$124*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":12107.077533696001},153.67308872201664,{"$f":"F125/F$128*Standard_mean","v":5.8196949384514571}]
["Europe",{"$f":"SUM(B$103:B$124*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":1715066},{"$f":"SUM(C$103:C$124*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":1458785},{"$f":"SUM(D$103:D$124*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":282575},{"$f":"SUM(E$103:E$124*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":12617.882173440003},158.31824806582298,{"$f":"F126/F$128*Standard_mean","v":5.9956099964897049}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Refugee_burden_sharing\"))","v":132.0284742991245}]
[]
["Source:The UN Refugee Agency (UNHCR) statistical year book, 2006: http://www.unhcr.org/statistics.html (Statistical Annex; Table 1. Refugee, Asylum Seekers, Internally Displaced Persons, Returnees, Stateless persons, and Others of concern to UNHCR by country/territory of asylum, end 2006; Table 6.Asylum applications and refugee status determination by country of asylum, 2006); GDP data from World Development Indicators (2008)."]

{"sheet":"Migration 2007","index":51,"n_rows":125,"n_cols":11,"rows_kept":125,"cut":false,"hidden":false,"merged":[[124,0,124,5],[30,1,30,6],[30,7,30,12],[30,17,30,20],[57,0,57,5],[91,0,91,3],[91,6,91,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Migration"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2007}]
[null,"Immigrant flow","Foreign students","Refugee burden sharing","Composite"]
["Australia",{"$f":"H33","v":0.52125358562093349},{"$f":"K64","v":6.7324520729347608},{"$f":"G99","v":4.1758049983251553},{"$f":"SUMPRODUCT($B3:$D3,$B$27:$D$27)","v":2.1838436412588518}]
["Austria",{"$f":"H34","v":0.50821351375598955},4.3597636473227244,11.621167418712545,3.3085368147823111]
["Belgium",1.1560809418494968,2.639588641563301,6.4313828362175229,2.4336674756801724]
["Canada",0.90714315888208574,6.3504535999750003,6.3064955416971564,2.8035102016090372]
["Denmark",0.19022213039698438,5.6139583609189021,10.018566980459489,2.969451534987773]
["Finland",0.15567983449939116,5.9517340336921247,3.7869013779532841,1.7513322730690799]
["France",1.1920609528502359,6.5984081016609055,5.0400879104553606,2.7726184166928611]
["Germany",0.3771014519698408,6.3093195662014567,12.161469649768488,3.6238078086643126]
["Greece",0.41702197256715229,7.9691794765423127,3.2646770638956912,2.1193766164291339]
["Ireland",0.60279522985859535,2.9763463083782149,4.2311570833777985,1.6845002623403791]
["Italy",0.75510887575625452,5.5340576228094474,0.70620703147391284,1.4621708189577651]
["Japan",0,7.8515444961349257,3.0484740400192192E-2,1.1838286225002772]
["Netherlands",0.29656115546611583,3.8385467435367957,10.027870658228528,2.7741208942292004]
["New Zealand",0.21866011588089118,7.1411975561363414,2.3346913705540779,1.680246982853846]
["Norway",0.78506724862277399,4.4890511440442351,8.4923760934567696,2.8821266019027925]
["Portugal",0,6.5946762534158152,8.0132495157717393E-2,1.0052279370439157]
["Spain",3.0280756838952119,6.1005385512109029,0.33915114810731345,2.9511602068349858]
["Sweden",1.0171178483314087,4.1588258772986473,14.549130764415496,4.1947766358933123]
["Switzerland",0,3.0649267336708674,11.20403635910362,2.7005462818713539]
["United Kingdom",0,4.8721880034943821,6.8523949022081414,2.1013071809657857]
["United States",0.22456220219560566,6.3725475603241479,1.7732907020872513,1.456505705893216]
["EU",0.8286843795330272,5.5457499872677838,6.4047937499889045,2.651466094784416]
["Europe",0.81269181437177973,5.4610304734746968,6.5502125116529513,2.6574467526934518]
[]
["Weight",0.65,0.15,0.2]
[]
[]
[{"$f":"\"Immigrant flow, \"&CDI_year-2","v":"Immigrant flow, 2005"}]
[]
["Country name","Inflow","Weighted inflow","Population","Weighted inflow/population","Inflow, manual entry","Weighted inflow/ population with imputations","Score"]
["Australia",7765.9999616444111,3831.7799873936324,20232346,1.8938881271571929E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],F33*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536[Weighted inflow],Table_Query_from_CDI3212112233343536[Weighted inflow]/Table_Query_from_CDI3212112233343536[Inflow],\"\")))","v":1.8938881271571929E-4},{"$f":"G33/$G$57*Standard_mean","v":0.52125358562093349},null,{"$f":"Region&\" share of unweighted migrant inflow\"","v":"MNA share of unweighted migrant inflow"}]
["Austria",3197.0000145956874,1511.310720523994,8184691,1.8465091968945365E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],F34*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536[Weighted inflow],Table_Query_from_CDI3212112233343536[Weighted inflow]/Table_Query_from_CDI3212112233343536[Inflow],\"\")))","v":1.8465091968945365E-4},0.50821351375598955,null,8.3469056912041595E-2]
["Belgium",8324.9999582767487,4353.4861852935628,10364388,4.2004276425135396E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],F35*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536[Weighted inflow],Table_Query_from_CDI3212112233343536[Weighted inflow]/Table_Query_from_CDI3212112233343536[Inflow],\"\")))","v":4.2004276425135396E-4},1.1560809418494968]
["Canada",32902.999941259623,10674.400078781409,32386378,3.2959536502604305E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],F36*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536[Weighted inflow],Table_Query_from_CDI3212112233343536[Weighted inflow]/Table_Query_from_CDI3212112233343536[Inflow],\"\")))","v":3.2959536502604305E-4},0.90714315888208574]
["Denmark",701.00000372622162,375.45064205087994,5432335,6.9114044338370136E-5,null,{"$f":"IF(Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],F37*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536[Weighted inflow],Table_Query_from_CDI3212112233343536[Weighted inflow]/Table_Query_from_CDI3212112233343536[Inflow],\"\")))","v":6.9114044338370136E-5},0.19022213039698438]
["Finland",597.00000775046647,295.45708178183452,5223442,5.6563676170202424E-5,null,{"$f":"IF(Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],F38*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536[Weighted inflow],Table_Query_from_CDI3212112233343536[Weighted inflow]/Table_Query_from_CDI3212112233343536[Inflow],\"\")))","v":5.6563676170202424E-5},0.15567983449939116]
["France",55692.998806596734,27247.955882573984,62911523,4.3311550226774804E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],F39*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536[Weighted inflow],Table_Query_from_CDI3212112233343536[Weighted inflow]/Table_Query_from_CDI3212112233343536[Inflow],\"\")))","v":4.3311550226774804E-4},1.1920609528502359]
["Germany",25187.999932095408,11295.315925093617,82439417,1.3701353474022767E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],F40*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536[Weighted inflow],Table_Query_from_CDI3212112233343536[Weighted inflow]/Table_Query_from_CDI3212112233343536[Inflow],\"\")))","v":1.3701353474022767E-4},0.3771014519698408]
["Greece",3073.9998817443848,1616.4475687549025,10668354,1.515179913185204E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],F41*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536[Weighted inflow],Table_Query_from_CDI3212112233343536[Weighted inflow]/Table_Query_from_CDI3212112233343536[Inflow],\"\")))","v":1.515179913185204E-4},0.41702197256715229]
["Ireland",null,null,4199185,null,{"$f":"63927-41537","v":22390},{"$f":"IF(Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],F42*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536[Weighted inflow],Table_Query_from_CDI3212112233343536[Weighted inflow]/Table_Query_from_CDI3212112233343536[Inflow],\"\")))","v":2.1901561167703883E-4},0.60279522985859535,null,"Manual entry is global total minus EU-27 for 2008, from Eurostat, http://j.mp/17Dcowk."]
["Italy",31285.999774932861,16197.390976901303,59037808,2.7435623925775333E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],F43*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536[Weighted inflow],Table_Query_from_CDI3212112233343536[Weighted inflow]/Table_Query_from_CDI3212112233343536[Inflow],\"\")))","v":2.7435623925775333E-4},0.75510887575625452]
["Japan",null,null,127715356,null,null,{"$f":"IF(Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],F44*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536[Weighted inflow],Table_Query_from_CDI3212112233343536[Weighted inflow]/Table_Query_from_CDI3212112233343536[Inflow],\"\")))","v":0},0]
["Netherlands",3651.9999065203592,1756.2368098158047,16299097,1.0775055880800051E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],F45*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536[Weighted inflow],Table_Query_from_CDI3212112233343536[Weighted inflow]/Table_Query_from_CDI3212112233343536[Inflow],\"\")))","v":1.0775055880800051E-4},0.29656115546611583]
["New Zealand",732.00001672375947,321.61728039930944,4048224,7.9446512939824822E-5,null,{"$f":"IF(Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],F46*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536[Weighted inflow],Table_Query_from_CDI3212112233343536[Weighted inflow]/Table_Query_from_CDI3212112233343536[Inflow],\"\")))","v":7.9446512939824822E-5},0.21866011588089118]
["Norway",2175.0000384636223,1310.1241374764659,4593041,2.8524111530388389E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],F47*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536[Weighted inflow],Table_Query_from_CDI3212112233343536[Weighted inflow]/Table_Query_from_CDI3212112233343536[Inflow],\"\")))","v":2.8524111530388389E-4},0.78506724862277399]
["Portugal",null,null,10566212,null,null,{"$f":"IF(Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],F48*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536[Weighted inflow],Table_Query_from_CDI3212112233343536[Weighted inflow]/Table_Query_from_CDI3212112233343536[Inflow],\"\")))","v":0},0]
["Spain",91433.997041662224,48083.583451036859,43704367,1.1002008895595458E-3,null,{"$f":"IF(Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],F49*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536[Weighted inflow],Table_Query_from_CDI3212112233343536[Weighted inflow]/Table_Query_from_CDI3212112233343536[Inflow],\"\")))","v":1.1002008895595458E-3},3.0280756838952119]
["Sweden",5860.9999164473265,3326.6311253422068,9001774,3.6955283762314043E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],F50*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536[Weighted inflow],Table_Query_from_CDI3212112233343536[Weighted inflow]/Table_Query_from_CDI3212112233343536[Inflow],\"\")))","v":3.6955283762314043E-4},1.0171178483314087]
["Switzerland",10.999999940395355,null,7489370,null,null,{"$f":"IF(Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],F51*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536[Weighted inflow],Table_Query_from_CDI3212112233343536[Weighted inflow]/Table_Query_from_CDI3212112233343536[Inflow],\"\")))","v":0},0]
["United Kingdom",null,null,60487347,null,null,{"$f":"IF(Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],F52*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536[Weighted inflow],Table_Query_from_CDI3212112233343536[Weighted inflow]/Table_Query_from_CDI3212112233343536[Inflow],\"\")))","v":0},0]
["United States",55808.000307530165,24130.776931637782,295753151,8.1590937746721701E-5,null,{"$f":"IF(Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536[[#This Row],[Weighted inflow/population]],F53*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536[Weighted inflow],Table_Query_from_CDI3212112233343536[Weighted inflow]/Table_Query_from_CDI3212112233343536[Inflow],\"\")))","v":8.1590937746721701E-5},0.22456220219560566]
["EU",null,{"$f":"SUM(D$33:D$53*$G$33:$G$53*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A54&\"_countries\"))","v":116978.953440489},{"$f":"SUM(D$33:D$53*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A54&\"_countries\"))","v":388519940},null,null,{"$f":"C54/D54","v":3.010886736997051E-4},0.8286843795330272]
["Europe",null,{"$f":"SUM(D$33:D$53*$G$33:$G$53*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A55&\"_countries\"))","v":118289.07757796547},{"$f":"SUM(D$33:D$53*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A55&\"_countries\"))","v":400602351},null,null,{"$f":"C55/D55","v":2.9527804138614619E-4},0.81269181437177973]
[]
["Benchmark year average",null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Migrant_inflow\"))","v":1.816666762014821E-3}]
["Source: OECD International Migration Database, http://stats.oecd.org/Index.aspx?DatasetCode=MIG#. Poverty weights from aid component."]
[]
[]
["Foreign students"]
[]
["Country (data year)","Total foreign students","Students from non-CDI countries","Non-CDI students as percent of total","Standardized score",null,"Tuition for foreign students relative to nationals","Score","Standardized score",null,"Overall foreign students score"]
["Australia (2003)",188160,156586,{"$f":"C64/B64","v":0.83219600340136057},{"$f":"D64/$D$88*Standard_mean","v":6.7324520729347608},null,"higher",1,{"$f":"H64/$H$88*Standard_mean","v":3},null,{"$f":"E64*$E$90+I64*$I$90","v":6.7324520729347608}]
["Austria (2004)",33707,18165,0.53890883199335449,4.3597636473227244,null,"higher¹",1,3,null,4.3597636473227244]
["Belgium (2004)",37091,12102,0.32627861206222536,2.639588641563301,null,"higher¹",1,3,null,2.639588641563301]
["Canada (2004)",112816,88558,0.78497730818323641,6.3504535999750003,null,"higher",1,3,null,6.3504535999750003]
["Denmark (2004)",17160,11908,0.69393939393939397,5.6139583609189021,null,"none",3,9,null,5.6139583609189021]
["Finland (2004)",7915,5823,0.73569172457359444,5.9517340336921247,null,"none",3,9,null,5.9517340336921247]
["France (2003)",221567,180716,0.8156268758434243,6.5984081016609055,null,"same",2,6,null,6.5984081016609055]
["Germany (2004)",260314,203017,0.77989274491575555,6.3093195662014567,null,"none",3,9,null,6.3093195662014567]
["Greece (2003)",12456,12270,0.98506743737957614,7.9691794765423127,null,"same",2,6,null,7.9691794765423127]
["Ireland (2003)",10201,3753,0.36790510734241744,2.9763463083782149,null,"higher¹",1,3,null,2.9763463083782149]
["Italy (2004)",40641,27801,0.68406289215324423,5.5340576228094474,null,"same",2,6,null,5.5340576228094474]
["Japan (2004)",117903,114428,0.97052661933962669,7.8515444961349257,null,"same",2,6,null,7.8515444961349257]
["Netherlands (2004)",21259,10087,0.47448139611458678,3.8385467435367957,null,"higher",1,3,null,3.8385467435367957]
["New Zealand (2004)",68904,60823,0.88272088703123186,7.1411975561363414,null,"higher",1,3,null,7.1411975561363414]
["Norway (2004)",9683,5373,0.55489001342559119,4.4890511440442351,null,"none",3,9,null,4.4890511440442351]
["Portugal (2004)",16155,13169,0.81516558341070877,6.5946762534158152,null,"same",2,6,null,6.5946762534158152]
["Spain (2004)",41734,31471,0.75408539799683716,6.1005385512109029,null,"same",2,6,null,6.1005385512109029]
["Sweden (2004)",36458,18742,0.51407098579187005,4.1588258772986473,null,"none",3,9,null,4.1588258772986473]
["Switzerland (2004)",35705,13527,0.37885450217056432,3.0649267336708674,null,"higher¹",1,3,null,3.0649267336708674]
["United Kingdom (2004)",364271,219382,0.60224942419242822,4.8721880034943821,null,"higher",1,3,null,4.8721880034943821]
["United States (2003)",586316,461846,0.78770833475463742,6.3725475603241479,null,"higher²",1,3,null,6.3725475603241479]
["EU",{"$f":"SUM(B$64:B$84*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A85&\"_countries\"))","v":1120929},{"$f":"SUM(C$64:C$84*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A85&\"_countries\"))","v":768406},0.6855081811604482,{"$f":"D85/$D$88*Standard_mean","v":5.5457499872677838},null,null,{"$f":"SUM(Foreign_tuition_support*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A85&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A85&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.9610175266056125},{"$f":"H85/$H$88*Standard_mean","v":5.8830525798168374},null,5.5457499872677838]
["Europe",{"$f":"SUM(B$64:B$84*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A86&\"_countries\"))","v":1166317},{"$f":"SUM(C$64:C$84*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A86&\"_countries\"))","v":787306},0.67503603222794484,{"$f":"D86/$D$88*Standard_mean","v":5.4610304734746968},null,null,{"$f":"SUM(Foreign_tuition_support*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A86&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A86&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.9473977628650232},{"$f":"H86/$H$88*Standard_mean","v":5.8421932885950687},null,5.4610304734746968]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Foreign_students\"))","v":0.61804821956838374},null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Foreign_tuition_support\"))","v":1.6666666666666667}]
[]
["Weight",null,null,null,1,null,null,null,0]
[]
["Source: OECD Education at a Glance 2006, and OECD Online Education Database.       http://stats.oecd.org/wbos/default.aspx?DatasetCode=RFOREIGN ",null,null,null,null,null,"¹For non-European Union or non-European Economic Area students. ²International students at U.S. public universities pay non-resident tuition and fees. Students holding nonimmigrant visas may not establish residency for purpose of fees. "]
[]
[null,null,null,null,null,null,"Source: OECD, Internationalisation and Trade in Higher Education (Paris: 2004), p. 26."]
[]
["Refugee burden sharing"]
[]
[null,"Population of concern to UNHCR, end-2005","Of which: Refugee population, end-2005","Asylum applications, 2005","2005 GDP, PPP (Constant 2005 International Dollars), billions","Total pop. of concern + applications/ GDP","Standardized score"]
["Australia",66786,64964,6353,663.30184908800004,{"$f":"(B99+D99)/E99","v":110.26503257990568},{"$f":"F99/F$123*Standard_mean","v":4.1758049983251553}]
["Austria",62440,21230,22461,276.672151552,306.86500077346244,11.621167418712545]
["Belgium",34432,15282,22850,337.29989836800002,169.82513269987513,6.4313828362175229]
["Canada",167723,147171,20786,1131.999920128,166.52739690890127,6.3064955416971564]
["Denmark ",45329,44374,2260,179.888488448,264.54722261873059,10.018566980459489]
["Finland",12535,11809,3574,161.09682688000001,99.995762250484859,3.7869013779532841]
["France",149851,137316,97784,1860.699815936,133.08702343017674,5.0400879104553606]
["Germany",781116,700016,42908,2565.9973304320001,321.13205661880829,12.161469649768488]
["Greece",14257,2390,9050,270.36380364799999,86.206066365098692,3.2646770638956912]
["Ireland",9527,7113,8551,161.80563148799999,111.72664284766084,4.2311570833777985]
["Italy",21561,20675,9346,1657.3995417599999,18.647887380962903,0.70620703147391284]
["Japan",2474,1941,657,3889.582309376,0.80497075288845132,3.0484740400192192E-2]
["Netherlands",139353,118189,12347,572.900573184,264.792892694974,10.027870658228528]
["New Zealand",5703,5307,746,104.608096256,61.649147922717361,2.3346913705540779]
["Norway",43975,43034,5402,220.19014655999999,224.24709175869128,8.4923760934567696]
["Portugal",363,363,114,225.43020851200001,2.1159542154910818,8.0132495157717393E-2]
["Spain",5392,5374,5254,1188.763795456,8.9555217282810009,0.33915114810731345]
["Sweden",95916,74915,17530,295.29394380799999,384.17990744084659,14.549130764415496]
["Switzerland",62486,48030,18844,274.90248294399998,295.85036529687375,11.20403635910362]
["United Kingdom",307063.7269456638,293458.7269456638,52080,1984.8527872,180.94224884672786,6.8523949022081414]
["United States",549083,379340,39240,12564.299776,46.824973177080615,1.7732907020872513]
["EU",{"$f":"SUM(B$99:B$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A120&\"_countries\"))","v":1679135.7269456638},{"$f":"SUM(C$99:C$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A120&\"_countries\"))","v":1452504.7269456638},{"$f":"SUM(D$99:D$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A120&\"_countries\"))","v":306109},{"$f":"SUM(E$99:E$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A120&\"_countries\"))","v":11738.464796671997},169.12302940232064,{"$f":"F120/F$123*Standard_mean","v":6.4047937499889045}]
["Europe",{"$f":"SUM(B$99:B$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":1785596.7269456638},{"$f":"SUM(C$99:C$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":1543568.7269456638},{"$f":"SUM(D$99:D$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":330355},{"$f":"SUM(E$99:E$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":12233.557426175998},172.96291284971508,{"$f":"F121/F$123*Standard_mean","v":6.5502125116529513}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Refugee_burden_sharing\"))","v":132.0284742991245}]
[]
["Source:The UN Refugee Agency (UNHCR) statistical year book, 2005: http://www.unhcr.org/statistics.html; GDP data from World Development Indicators (2007)."]

{"sheet":"Migration 2006","index":52,"n_rows":127,"n_cols":11,"rows_kept":127,"cut":false,"hidden":false,"merged":[[30,1,30,6],[30,7,30,12],[30,17,30,20],[58,0,58,5],[92,6,92,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Migration"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2006}]
[null,"Immigrant flow","Foreign students","Refugee burden sharing","Composite"]
["Australia",{"$f":"H33","v":0.36177859715270322},{"$f":"K65","v":6.7324520729347608},{"$f":"G100","v":4.4003662495360532},{"$f":"SUMPRODUCT($B3:$D3,$B$27:$D$27)","v":2.1250971489966819}]
["Austria",{"$f":"H34","v":0.54910830875380146},4.2287664200186965,11.383504502535038,3.2679362641997827]
["Belgium",1.2952047537676976,3.9647800770227306,6.4955624578012516,2.7357125930626633]
["Canada",0.9267802872521278,5.0971363115998045,6.701232707432732,2.7072241749404]
["Denmark",0.28249649788359837,5.9411375617876905,14.964286678471401,4.0676506935867724]
["Finland",0.21178714255108616,5.8149848617464244,3.6740235623974344,1.7447140843996567]
["France",1.3521017002739599,6.5984081016609055,5.5848950258834655,2.9856063256039027]
["Germany",0.42848651502645319,6.177556514326068,15.209537689359575,4.2470572497880195]
["Greece",3.458412952359393E-2,7.9691794765423127,2.4832461491616447,1.7145058355040117]
["Ireland",0.65558536639324694,2.9763463083782149,5.1131471891748443,1.8952118722473117]
["Italy",1.1769837437319102,5.249523395466503,0.5519247604565054,1.6628528948370183]
["Japan",0,7.7920276159528701,3.080296630679507E-2,1.1749647356542896]
["Netherlands",0.42891543034406759,3.869842168728745,11.13288341762706,3.0858480385583675]
["New Zealand",0.22931405424180001,7.1136857001014135,2.6036500384720735,1.7368369979667966]
["Norway",0.66930608792597002,4.1396545486783678,9.3363177632024446,2.9232606920941251]
["Portugal",0,6.3693664578359845,8.295441554633784E-2,0.97199585178466519]
["Spain",2.7615203416217189,3.8149116650652255,0.36905847916579271,2.4410366676470598]
["Sweden",1.0315078351308564,2.8920193923997211,16.486268764574323,4.4015367546098796]
["Switzerland",0,2.9626575789794303,13.293488811662751,3.1030963991794649]
["United Kingdom",0,4.2992450202192165,7.3348767020745331,2.111862093447789]
["United States",0.17682238925561483,6.3725475603241479,2.2665577434260324,1.5241282357499784]
["EU",0.89921158934343648,5.3236574930127016,7.4066431435765043,2.86436478574044]
["Europe",0.87976234195890524,5.2389601843573228,7.5724455801915038,2.8721786659651878]
[]
["Weight",0.65,0.15,0.2]
[]
[]
[{"$f":"\"Immigrant flow, \"&CDI_year-2","v":"Immigrant flow, 2004"}]
[]
["Country name","Inflow","Weighted inflow","Population","Weighted inflow/population","Inflow, manual entry","Weighted inflow/ population with imputations","Score"]
["Australia",5687.9999458324164,2628.2772379372968,19995075,1.3144623053113315E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],F33*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637[Weighted inflow],Table_Query_from_CDI321211223334353637[Weighted inflow]/Table_Query_from_CDI321211223334353637[Inflow],\"\")))","v":1.3144623053113315E-4},{"$f":"G33/$G$57*Standard_mean","v":0.36177859715270322},null,{"$f":"Region&\" share of unweighted migrant inflow\"","v":"MNA share of unweighted migrant inflow"}]
["Austria",3367.0000165002421,1630.9415564504859,8174762,1.9950936265184061E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],F34*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637[Weighted inflow],Table_Query_from_CDI321211223334353637[Weighted inflow]/Table_Query_from_CDI321211223334353637[Inflow],\"\")))","v":1.9950936265184061E-4},0.54910830875380146,null,8.7666640624007378E-2]
["Belgium",9226.9999384880066,4869.8064331479245,10348276,4.7059108523467334E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],F35*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637[Weighted inflow],Table_Query_from_CDI321211223334353637[Weighted inflow]/Table_Query_from_CDI321211223334353637[Inflow],\"\")))","v":4.7059108523467334E-4},1.2952047537676976]
["Canada",33011.000439524651,10820.744809086424,32134763,3.3673018870829772E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],F36*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637[Weighted inflow],Table_Query_from_CDI321211223334353637[Weighted inflow]/Table_Query_from_CDI321211223334353637[Inflow],\"\")))","v":3.3673018870829772E-4},0.9267802872521278]
["Denmark",1005.0000251503661,555.63271816966744,5413392,1.0264039961814468E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],F37*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637[Weighted inflow],Table_Query_from_CDI321211223334353637[Weighted inflow]/Table_Query_from_CDI321211223334353637[Inflow],\"\")))","v":1.0264039961814468E-4},0.28249649788359837]
["Finland",737.00000031385571,401.25321770766362,5214512,7.6949332498930608E-5,null,{"$f":"IF(Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],F38*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637[Weighted inflow],Table_Query_from_CDI321211223334353637[Weighted inflow]/Table_Query_from_CDI321211223334353637[Inflow],\"\")))","v":7.6949332498930608E-5},0.21178714255108616]
["France",62173.000875394791,30720.758796692899,62534159,4.9126364355028579E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],F39*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637[Weighted inflow],Table_Query_from_CDI321211223334353637[Weighted inflow]/Table_Query_from_CDI321211223334353637[Inflow],\"\")))","v":4.9126364355028579E-4},1.3521017002739599]
["Germany",27718.000134453177,12841.892615125844,82487209,1.5568344196402432E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],F40*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637[Weighted inflow],Table_Query_from_CDI321211223334353637[Weighted inflow]/Table_Query_from_CDI321211223334353637[Inflow],\"\")))","v":1.5568344196402432E-4},0.42848651502645319]
["Greece",null,null,10647529,null,{"$f":"Table_Query_from_CDI3212112233343536[[#This Row],[Inflow]]","v":3073.9998817443848},{"$f":"IF(Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],F41*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637[Weighted inflow],Table_Query_from_CDI321211223334353637[Weighted inflow]/Table_Query_from_CDI321211223334353637[Inflow],\"\")))","v":1.2565567719745713E-5},3.458412952359393E-2]
["Ireland",null,null,4091162,null,{"$f":"63927-41537","v":22390},{"$f":"IF(Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],F42*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637[Weighted inflow],Table_Query_from_CDI321211223334353637[Weighted inflow]/Table_Query_from_CDI321211223334353637[Inflow],\"\")))","v":2.3819602895798399E-4},0.65558536639324694,null,"Manual entry is global total minus EU-27 for 2008, from Eurostat, http://j.mp/17Dcowk."]
["Italy",48037.00065612793,25109.161330364535,58716002,4.2763744933390621E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],F43*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637[Weighted inflow],Table_Query_from_CDI321211223334353637[Weighted inflow]/Table_Query_from_CDI321211223334353637[Inflow],\"\")))","v":4.2763744933390621E-4},1.1769837437319102]
["Japan",null,null,127693749,null,null,{"$f":"IF(Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],F44*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637[Weighted inflow],Table_Query_from_CDI321211223334353637[Weighted inflow]/Table_Query_from_CDI321211223334353637[Inflow],\"\")))","v":0},0]
["Netherlands",5143.000140087679,2534.9344217457055,16266338,1.5583928120427017E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],F45*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637[Weighted inflow],Table_Query_from_CDI321211223334353637[Weighted inflow]/Table_Query_from_CDI321211223334353637[Inflow],\"\")))","v":1.5583928120427017E-4},0.42891543034406759]
["New Zealand",709.99999647028744,333.95014657151728,4008166,8.331744408078838E-5,null,{"$f":"IF(Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],F46*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637[Weighted inflow],Table_Query_from_CDI321211223334353637[Weighted inflow]/Table_Query_from_CDI321211223334353637[Inflow],\"\")))","v":8.331744408078838E-5},0.22931405424180001]
["Norway",1933.9999657822773,1112.4471033087179,4574560,2.4318122470985584E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],F47*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637[Weighted inflow],Table_Query_from_CDI321211223334353637[Weighted inflow]/Table_Query_from_CDI321211223334353637[Inflow],\"\")))","v":2.4318122470985584E-4},0.66930608792597002]
["Portugal",null,null,10524145,null,null,{"$f":"IF(Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],F48*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637[Weighted inflow],Table_Query_from_CDI321211223334353637[Weighted inflow]/Table_Query_from_CDI321211223334353637[Inflow],\"\")))","v":0},0]
["Spain",81536.997247720137,43144.312594700743,43000157,1.003352443450398E-3,null,{"$f":"IF(Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],F49*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637[Weighted inflow],Table_Query_from_CDI321211223334353637[Weighted inflow]/Table_Query_from_CDI321211223334353637[Inflow],\"\")))","v":1.003352443450398E-3},2.7615203416217189]
["Sweden",5938.9998901169747,3367.9337735953177,8986400,3.7478119976801813E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],F50*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637[Weighted inflow],Table_Query_from_CDI321211223334353637[Weighted inflow]/Table_Query_from_CDI321211223334353637[Inflow],\"\")))","v":3.7478119976801813E-4},1.0315078351308564]
["Switzerland",12.000000104308128,null,7450867,null,null,{"$f":"IF(Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],F51*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637[Weighted inflow],Table_Query_from_CDI321211223334353637[Weighted inflow]/Table_Query_from_CDI321211223334353637[Inflow],\"\")))","v":0},0]
["United Kingdom",null,null,60126953,null,null,{"$f":"IF(Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],F52*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637[Weighted inflow],Table_Query_from_CDI321211223334353637[Weighted inflow]/Table_Query_from_CDI321211223334353637[Inflow],\"\")))","v":0},0]
["United States",43489.999543875456,18826.861663785796,293045739,6.4245471468144425E-5,null,{"$f":"IF(Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637[[#This Row],[Weighted inflow/population]],F53*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637[Weighted inflow],Table_Query_from_CDI321211223334353637[Weighted inflow]/Table_Query_from_CDI321211223334353637[Inflow],\"\")))","v":6.4245471468144425E-5},0.17682238925561483]
["EU",null,{"$f":"SUM(D$33:D$53*$G$33:$G$53*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A54&\"_countries\"))","v":126284.91824662204},{"$f":"SUM(D$33:D$53*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A54&\"_countries\"))","v":386530996},null,null,{"$f":"C54/D54","v":3.2671356127574833E-4},0.89921158934343648]
["Europe",null,{"$f":"SUM(D$33:D$53*$G$33:$G$53*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A55&\"_countries\"))","v":127397.36534993075},{"$f":"SUM(D$33:D$53*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A55&\"_countries\"))","v":398556423},null,null,{"$f":"C55/D55","v":3.1964700102181203E-4},0.87976234195890524]
[]
["Benchmark year average",null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Migrant_inflow\"))","v":1.816666762014821E-3}]
[]
["Source: OECD International Migration Database, http://stats.oecd.org/Index.aspx?DatasetCode=MIG#. Poverty weights from aid component."]
[]
[]
["Foreign students"]
[]
[null,"Total foreign students","Students from non-CDI countries","Non-CDI students as percent of total","Standardized score",null,"Tuition for foreign students relative to nationals","Score","Standardized score",null,"Overall foreign students score"]
["Australia (2003)",188160,156586,{"$f":"C65/B65","v":0.83219600340136057},{"$f":"D65/$D$89*Standard_mean","v":6.7324520729347608},null,"higher",1,{"$f":"H65/$H$89*Standard_mean","v":3},null,{"$f":"E65*$E$91+I65*$I$91","v":6.7324520729347608}]
["Austria (2003)",31101,16257,0.52271631137262464,4.2287664200186965,null,"higher¹",1,3,null,4.2287664200186965]
["Belgium (2003)",41856,20513,0.49008505351681958,3.9647800770227306,null,"higher¹",1,3,null,3.9647800770227306]
["Canada (2000)",40033,25223,0.63005520445632357,5.0971363115998045,null,"higher",1,3,null,5.0971363115998045]
["Denmark (2003)",18120,13307,0.73438189845474611,5.9411375617876905,null,"none",3,9,null,5.9411375617876905]
["Finland (2003)",7361,5291,0.71878820812389621,5.8149848617464244,null,"none",3,9,null,5.8149848617464244]
["France (2003)",221567,180716,0.8156268758434243,6.5984081016609055,null,"same",2,6,null,6.5984081016609055]
["Germany (2003)",240619.02741369299,183738.02741369299,0.76360556099245935,6.177556514326068,null,"none",3,9,null,6.177556514326068]
["Greece (2003)",12456,12270,0.98506743737957614,7.9691794765423127,null,"same",2,6,null,7.9691794765423127]
["Ireland (2003)",10201,3753,0.36790510734241744,2.9763463083782149,null,"higher¹",1,3,null,2.9763463083782149]
["Italy (2003)",36137,23449,0.64889171763012976,5.249523395466503,null,"same",2,6,null,5.249523395466503]
["Japan (2003)",86505,83319,0.96316975897346979,7.7920276159528701,null,"same",2,6,null,7.7920276159528701]
["Netherlands (2003)",20531,9821,0.47834981247869074,3.869842168728745,null,"higher",1,3,null,3.869842168728745]
["New Zealand (2003)",26359,23178,0.87932015630334992,7.1136857001014135,null,"higher",1,3,null,7.1136857001014135]
["Norway (2003)",8247,4220,0.51170122468776524,4.1396545486783678,null,"none",3,9,null,4.1396545486783678]
["Portugal (2003)",15483,12190,0.78731511980882263,6.3693664578359845,null,"same",2,6,null,6.3693664578359845]
["Spain (2003)",53639,25294,0.47155987248084419,3.8149116650652255,null,"same",2,6,null,3.8149116650652255]
["Sweden (2003)",25523,9124,0.35748148728597734,2.8920193923997211,null,"none",3,9,null,2.8920193923997211]
["Switzerland (2003)",32847,12029,0.36621304837580299,2.9626575789794303,null,"higher¹",1,3,null,2.9626575789794303]
["United Kingdom (2003)",255233,135638,0.53142814604694533,4.2992450202192165,null,"higher",1,3,null,4.2992450202192165]
["United States (2003)",586316,461846,0.78770833475463742,6.3725475603241479,null,"higher²",1,3,null,6.3725475603241479]
["EU",{"$f":"SUM(B$65:B$85*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A86&\"_countries\"))","v":989827.02741369302},{"$f":"SUM(C$65:C$85*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A86&\"_countries\"))","v":651361.02741369302},0.65805540702967702,{"$f":"D86/$D$89*Standard_mean","v":5.3236574930127016},null,null,{"$f":"SUM(Foreign_tuition_support*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A86&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A86&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.9610175266056125},{"$f":"H86/$H$89*Standard_mean","v":5.8830525798168374},null,5.3236574930127016]
["Europe",{"$f":"SUM(B$65:B$85*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A87&\"_countries\"))","v":1030921.027413693},{"$f":"SUM(C$65:C$85*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A87&\"_countries\"))","v":667610.02741369302},0.64758600286633905,{"$f":"D87/$D$89*Standard_mean","v":5.2389601843573228},null,null,{"$f":"SUM(Foreign_tuition_support*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A87&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A87&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.9473977628650232},{"$f":"H87/$H$89*Standard_mean","v":5.8421932885950687},null,5.2389601843573228]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Foreign_students\"))","v":0.61804821956838374},null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Foreign_tuition_support\"))","v":1.6666666666666667}]
[]
["Weight",null,null,null,1,null,null,null,0]
[]
["Source: 2005 OECD Education at a Glance, and OECD Online Education Database.",null,null,null,null,null,"¹For non-European Union or non-European Economic Area students. ²International students at U.S. public universities pay non-resident tuition and fees. Students holding nonimmigrant visas may not establish residency for purpose of fees. "]
[]
[null,null,null,null,null,null,"Source: OECD, Internationalisation and Trade in Higher Education (Paris: 2004), p. 26."]
[]
["Refugee burden sharing"]
[]
[null,"Population of concern to UNHCR, end-2004","Of which: Refugee population, end-2004","Asylum applications, 2004","2004 GDP, PPP (Constant 2005 International Dollars), billions","Total pop. of concern + applications/ GDP","Standardized score"]
["Australia",68498,63476,6194,642.81745817599995,{"$f":"(B100+D100)/E100","v":116.19472845672112},{"$f":"F100/F$124*Standard_mean","v":4.4003662495360532}]
["Austria",56581,17795,24634,270.18588979200001,300.58934632938303,11.383504502535038]
["Belgium",36485,13529,20373,331.49517823999997,171.51984020363409,6.4955624578012516]
["Canada",168688,141398,25750,1098.825793536,176.95070605714696,6.701232707432732]
["Denmark",66150,65310,3235,175.59493017599999,395.14238782665848,14.964286678471401]
["Finland",11325,11325,3861,156.53226086399999,97.015145096473503,3.6740235623974344]
["France",152160,139852,117321,1827.3239040000001,147.47303387763267,5.5848950258834655]
["Germany",973392,876622,50152,2548.5485015039999,401.61841118423524,15.209537689359575]
["Greece",12864,2489,4469,264.33603174400002,65.57184007659761,2.4832461491616447]
["Ireland",10897,7201,9842,153.60378470399999,135.01620445072234,5.1131471891748443]
["Italy",16560,15674,7372,1642.1072404480001,14.573956810196432,0.5519247604565054]
["Japan",2463,1967,660,3839.5633991680002,0.81337372907469818,3.080296630679507E-2]
["Netherlands",155257,126805,9782,561.41152255999998,293.9715224358647,11.13288341762706]
["New Zealand",5921,5175,1041,101.263704064,68.751188437664936,2.6036500384720735]
["Norway",44969,44046,7945,214.63343104,246.53195796948668,9.3363177632024446]
["Portugal",377,377,113,223.69638809599999,2.1904689841917118,8.295441554633784E-2]
["Spain",5649,5635,5535,1147.636547584,9.7452455862829677,0.36905847916579271]
["Sweden",101451,73408,23161,286.24630579199999,435.33138237441199,16.486268764574323]
["Switzerland",66336,47678,27629,267.68839475200002,351.02380918326287,13.293488811662751]
["United Kingdom",298854,289054,75200,1931.2739614720001,193.68251602941891,7.3348767020745331]
["United States",684564,420854,44972,12189.400301567999,59.850032155081102,2.2665577434260324]
["EU",{"$f":"SUM(B$100:B$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":1898002},{"$f":"SUM(C$100:C$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":1645076},{"$f":"SUM(D$100:D$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":355050},{"$f":"SUM(E$100:E$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":11519.992446975999},195.57755878489544,{"$f":"F121/F$124*Standard_mean","v":7.4066431435765043}]
["Europe",{"$f":"SUM(B$100:B$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":2009307},{"$f":"SUM(C$100:C$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":1736800},{"$f":"SUM(D$100:D$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":390624},{"$f":"SUM(E$100:E$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":12002.314272767997},199.95568733316657,{"$f":"F122/F$124*Standard_mean","v":7.5724455801915038}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Refugee_burden_sharing\"))","v":132.0284742991245}]
[]
["Source:The UN Refugee Agency (UNHCR) statistical year book, 2004: http://www.unhcr.org/statistics.html"]
["GDP data from World Development Indicators (WDI 2006)."]

{"sheet":"Migration 2005","index":53,"n_rows":126,"n_cols":11,"rows_kept":126,"cut":false,"hidden":false,"merged":[[30,1,30,6],[30,7,30,12],[30,17,30,20],[58,0,58,5],[92,6,92,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Migration"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2005}]
[null,"Immigrant flow","Foreign students","Refugee burden sharing","Composite"]
["Australia",{"$f":"H33","v":0.50458496779973727},{"$f":"K65","v":6.3598112378850411},{"$f":"G99","v":4.1106708465891071},{"$f":"SUMPRODUCT($B3:$D3,$B$27:$D$27)","v":2.1040860840704072}]
["Austria",{"$f":"H34","v":0.59817372739206442},3.9109333312601278,11.611856323367117,3.2978241871672846]
["Belgium",1.3783259549410261,3.762531589882359,6.6513755364567828,2.7905667164853774]
["Canada",0.88694733730372333,5.0971363115998045,7.3427595604551135,2.8096381280784137]
["Denmark",0.58174876415188748,5.4270656333485503,16.873700982106591,4.5669367381223278]
["Finland",0.17193580089623633,5.6017475944583559,3.5429242141092345,1.6606052525731538]
["France",1.4124297238886376,6.327444923942779,5.5240802162482892,2.972012102368689]
["Germany",0.57516216074082904,5.8936480835144778,17.767815899898697,4.8114657969884504]
["Greece",3.7415967811390262E-2,7.6431995565183586,2.4202007278354882,1.6548404581222551]
["Ireland",0.72356785014446701,2.0661149945383652,6.8424498366096262,2.1487263190965837]
["Italy",1.1107575447090401,4.7804197298654252,0.46268103723034337,1.5315915709867585]
["Japan",0,7.714958886020499,3.3801766872164803E-2,1.1640041862775077]
["Netherlands",0.57971700552465233,3.9998822119368196,13.721225102741206,3.7210434059297883]
["New Zealand",0.37780823985966017,6.5902414581396709,3.1752792091947906,1.869167416468688]
["Norway",0.81102106323478607,4.6503211508761018,11.38527103066391,3.5017660698668083]
["Portugal",0,6.2437917116929036,8.6999757340691916E-2,0.9539687082220738]
["Spain",1.6015822945191975,3.3035180138911628,0.40262216446155086,1.617080626413463]
["Sweden",1.6013284261663949,3.787258927959098,24.655917369795102,6.5401357901610417]
["Switzerland",0,2.7459033333866372,16.466500605626869,3.7051856211333698]
["United Kingdom",0,3.6163039124162175,7.9888414650368187,2.1402138798697963]
["United States",0.13341986759191832,6.20633485155901,2.8771445596883281,1.5931020536062641]
["EU",0.82710424186496712,4.8780043963021704,8.4732153137559987,2.9639614794087539]
["Europe",0.81146589976306327,4.8053460439737181,8.7027279835023759,2.9888003381425241]
[]
["Weight",0.65,0.15,0.2]
[]
[]
[{"$f":"\"Immigrant flow, \"&CDI_year-2","v":"Immigrant flow, 2003"}]
[]
["Country name","Inflow","Weighted inflow","Population","Weighted inflow/population","Inflow, manual entry","Weighted inflow/ population with imputations","Score"]
["Australia",6956.0000216588378,3623.8501418183441,19766540,1.8333254792282029E-4,null,{"$f":"IF(Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],F33*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435363738[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435363738[Weighted inflow],Table_Query_from_CDI32121122333435363738[Weighted inflow]/Table_Query_from_CDI32121122333435363738[Inflow],\"\")))","v":1.8333254792282029E-4},{"$f":"G33/$G$57*Standard_mean","v":0.50458496779973727},null,{"$f":"Region&\" share of unweighted migrant inflow\"","v":"MNA share of unweighted migrant inflow"}]
["Austria",3532.9999520909041,1774.0428057056024,8162656,2.1733646569273559E-4,null,{"$f":"IF(Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],F34*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435363738[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435363738[Weighted inflow],Table_Query_from_CDI32121122333435363738[Weighted inflow]/Table_Query_from_CDI32121122333435363738[Inflow],\"\")))","v":2.1733646569273559E-4},0.59817372739206442,null,8.9567161566781656E-2]
["Belgium",9686.0002279281616,5173.5918422334917,10330824,5.0079178991273992E-4,null,{"$f":"IF(Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],F35*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435363738[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435363738[Weighted inflow],Table_Query_from_CDI32121122333435363738[Weighted inflow]/Table_Query_from_CDI32121122333435363738[Inflow],\"\")))","v":5.0079178991273992E-4},1.3783259549410261]
["Canada",30324.000056833029,10276.570572550123,31889309,3.2225754946744447E-4,null,{"$f":"IF(Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],F36*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435363738[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435363738[Weighted inflow],Table_Query_from_CDI32121122333435363738[Weighted inflow]/Table_Query_from_CDI32121122333435363738[Inflow],\"\")))","v":3.2225754946744447E-4},0.88694733730372333]
["Denmark",1769.000036874786,1140.1520916843199,5394138,2.1136872873558663E-4,null,{"$f":"IF(Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],F37*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435363738[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435363738[Weighted inflow],Table_Query_from_CDI32121122333435363738[Weighted inflow]/Table_Query_from_CDI32121122333435363738[Inflow],\"\")))","v":2.1136872873558663E-4},0.58174876415188748]
["Finland",610.00000673811883,325.11923727431497,5204405,6.2470010937718128E-5,null,{"$f":"IF(Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],F38*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435363738[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435363738[Weighted inflow],Table_Query_from_CDI32121122333435363738[Weighted inflow]/Table_Query_from_CDI32121122333435363738[Inflow],\"\")))","v":6.2470010937718128E-5},0.17193580089623633]
["France",63825.000981101766,31905.289654724591,62171390,5.1318282661405178E-4,null,{"$f":"IF(Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],F39*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435363738[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435363738[Weighted inflow],Table_Query_from_CDI32121122333435363738[Weighted inflow]/Table_Query_from_CDI32121122333435363738[Inflow],\"\")))","v":5.1318282661405178E-4},1.4124297238886376]
["Germany",34271.000130102038,17241.437929990243,82504552,2.0897559603729797E-4,null,{"$f":"IF(Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],F40*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435363738[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435363738[Weighted inflow],Table_Query_from_CDI32121122333435363738[Weighted inflow]/Table_Query_from_CDI32121122333435363738[Inflow],\"\")))","v":2.0897559603729797E-4},0.57516216074082904]
["Greece",null,null,10625945,null,{"$f":"Table_Query_from_CDI3212112233343536[[#This Row],[Inflow]]","v":3073.9998817443848},{"$f":"IF(Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],F41*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435363738[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435363738[Weighted inflow],Table_Query_from_CDI32121122333435363738[Weighted inflow]/Table_Query_from_CDI32121122333435363738[Inflow],\"\")))","v":1.3594469018313823E-5},3.7415967811390262E-2]
["Ireland",null,null,4002170,null,{"$f":"63927-41537","v":22390},{"$f":"IF(Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],F42*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435363738[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435363738[Weighted inflow],Table_Query_from_CDI32121122333435363738[Weighted inflow]/Table_Query_from_CDI32121122333435363738[Inflow],\"\")))","v":2.6289633268399481E-4},0.72356785014446701,null,"Manual entry is global total minus EU-27 for 2008, from Eurostat, http://j.mp/17Dcowk."]
["Italy",44534.999370574951,23542.974983964868,58336021,4.0357526242602095E-4,null,{"$f":"IF(Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],F43*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435363738[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435363738[Weighted inflow],Table_Query_from_CDI32121122333435363738[Weighted inflow]/Table_Query_from_CDI32121122333435363738[Inflow],\"\")))","v":4.0357526242602095E-4},1.1107575447090401]
["Japan",null,null,127552251,null,null,{"$f":"IF(Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],F44*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435363738[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435363738[Weighted inflow],Table_Query_from_CDI32121122333435363738[Weighted inflow]/Table_Query_from_CDI32121122333435363738[Inflow],\"\")))","v":0},0]
["Netherlands",6749.0001553669572,3415.7128359664716,16216609,2.1063052306227967E-4,null,{"$f":"IF(Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],F45*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435363738[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435363738[Weighted inflow],Table_Query_from_CDI32121122333435363738[Weighted inflow]/Table_Query_from_CDI32121122333435363738[Inflow],\"\")))","v":2.1063052306227967E-4},0.57971700552465233]
["New Zealand",1037.0000243419781,543.62909700450064,3960281,1.3727033435367354E-4,null,{"$f":"IF(Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],F46*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435363738[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435363738[Weighted inflow],Table_Query_from_CDI32121122333435363738[Weighted inflow]/Table_Query_from_CDI32121122333435363738[Inflow],\"\")))","v":1.3727033435367354E-4},0.37780823985966017]
["Norway",2211.0000191023573,1342.3442814836085,4555400,2.9467100177451124E-4,null,{"$f":"IF(Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],F47*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435363738[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435363738[Weighted inflow],Table_Query_from_CDI32121122333435363738[Weighted inflow]/Table_Query_from_CDI32121122333435363738[Inflow],\"\")))","v":2.9467100177451124E-4},0.81102106323478607]
["Portugal",null,null,10479955,null,null,{"$f":"IF(Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],F48*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435363738[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435363738[Weighted inflow],Table_Query_from_CDI32121122333435363738[Weighted inflow]/Table_Query_from_CDI32121122333435363738[Inflow],\"\")))","v":0},0]
["Spain",46003.001544275321,24626.955943354471,42321028,5.8190826421689165E-4,null,{"$f":"IF(Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],F49*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435363738[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435363738[Weighted inflow],Table_Query_from_CDI32121122333435363738[Weighted inflow]/Table_Query_from_CDI32121122333435363738[Inflow],\"\")))","v":5.8190826421689165E-4},1.6015822945191975]
["Sweden",8100.9999753441662,5219.0677833372392,8970306,5.818160253771988E-4,null,{"$f":"IF(Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],F50*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435363738[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435363738[Weighted inflow],Table_Query_from_CDI32121122333435363738[Weighted inflow]/Table_Query_from_CDI32121122333435363738[Inflow],\"\")))","v":5.818160253771988E-4},1.6013284261663949]
["Switzerland",16.000000759959221,null,7408319,null,null,{"$f":"IF(Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],F51*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435363738[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435363738[Weighted inflow],Table_Query_from_CDI32121122333435363738[Weighted inflow]/Table_Query_from_CDI32121122333435363738[Inflow],\"\")))","v":0},0]
["United Kingdom",null,null,59823619,null,null,{"$f":"IF(Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],F52*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435363738[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435363738[Weighted inflow],Table_Query_from_CDI32121122333435363738[Weighted inflow]/Table_Query_from_CDI32121122333435363738[Inflow],\"\")))","v":0},0]
["United States",31443.00021789968,14073.830855439959,290326418,4.847588776933128E-5,null,{"$f":"IF(Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI32121122333435363738[[#This Row],[Weighted inflow/population]],F53*Migrant_inflow_regional_share/Table_Query_from_CDI32121122333435363738[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI32121122333435363738[Weighted inflow],Table_Query_from_CDI32121122333435363738[Weighted inflow]/Table_Query_from_CDI32121122333435363738[Inflow],\"\")))","v":4.847588776933128E-5},0.13341986759191832]
["EU",null,{"$f":"SUM(D$33:D$53*$G$33:$G$53*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A54&\"_countries\"))","v":115560.95500410633},{"$f":"SUM(D$33:D$53*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A54&\"_countries\"))","v":384543618},null,null,{"$f":"C54/D54","v":3.0051455698351063E-4},0.82710424186496712]
["Europe",null,{"$f":"SUM(D$33:D$53*$G$33:$G$53*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A55&\"_countries\"))","v":116903.29928558992},{"$f":"SUM(D$33:D$53*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A55&\"_countries\"))","v":396507337},null,null,{"$f":"C55/D55","v":2.9483262572160151E-4},0.81146589976306327]
[]
["Benchmark year average",null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Migrant_inflow\"))","v":1.816666762014821E-3}]
[]
["Source: OECD International Migration Database, http://stats.oecd.org/Index.aspx?DatasetCode=MIG#. Poverty weights from aid component."]
[]
[]
["Foreign students"]
[]
[null,"Total foreign students","Students from non-CDI countries","Non-CDI students as percent of total","Standardized score",null,"Tuition for foreign students relative to nationals","Score","Standardized score",null,"Overall foreign students score"]
["Australia (2001)",110789,87095,{"$f":"C65/B65","v":0.78613400247316967},{"$f":"D65/$D$89*Standard_mean","v":6.3598112378850411},null,"higher",1,{"$f":"H65/$H$89*Standard_mean","v":3},null,{"$f":"E65*$E$91+I65*$I$91","v":6.3598112378850411}]
["Austria (2001)",31682,15316,0.48342907644719402,3.9109333312601278,null,"higher¹",1,3,null,3.9109333312601278]
["Belgium (2001)",38150,17743,0.46508519003931847,3.762531589882359,null,"higher¹",1,3,null,3.762531589882359]
["Canada (2000)",40033,25223,0.63005520445632357,5.0971363115998045,null,"higher",1,3,null,5.0971363115998045]
["Denmark (2001)",12547,8417,0.67083765043436683,5.4270656333485503,null,"none",3,9,null,5.4270656333485503]
["Finland (2001)",6288,4354,0.69243002544529264,5.6017475944583559,null,"none",3,9,null,5.6017475944583559]
["France (2001)",147402,115288,0.78213321393196833,6.327444923942779,null,"same",2,6,null,6.327444923942779]
["Germany (2001)",199132,145070,0.728511740955748,5.8936480835144778,null,"none",3,9,null,5.8936480835144778]
["Greece (2001)",20787,19639,0.94477317554240636,7.6431995565183586,null,"same",2,6,null,7.6431995565183586]
["Ireland (2001)",8207,2096,0.25539173875959548,2.0661149945383652,null,"higher¹",1,3,null,2.0661149945383652]
["Italy (2001)",29228,17271,0.59090598056657995,4.7804197298654252,null,"same",2,6,null,4.7804197298654252]
["Japan (2001)",63637,60687,0.95364332070965008,7.714958886020499,null,"same",2,6,null,7.714958886020499]
["Netherlands (2001)",16589,8202,0.49442401591415996,3.9998822119368196,null,"higher",1,3,null,3.9998822119368196]
["New Zealand (2001)",11069,9017,0.81461739994579452,6.5902414581396709,null,"higher",1,3,null,6.5902414581396709]
["Norway (2001)",8834,5078,0.5748245415440344,4.6503211508761018,null,"none",3,9,null,4.6503211508761018]
["Portugal (2002)",3843,2966,0.77179287015352593,6.2437917116929036,null,"same",2,6,null,6.2437917116929036]
["Spain (2001)",39944,16311,0.4083466853595033,3.3035180138911628,null,"same",2,6,null,3.3035180138911628]
["Sweden (2001)",26304,12314,0.46814172749391725,3.787258927959098,null,"none",3,9,null,3.787258927959098]
["Switzerland (2001)",27765,9424,0.33942013326130022,2.7459033333866372,null,"higher¹",1,3,null,2.7459033333866372]
["United Kingdom (2001)",225722,100900,0.44701003889740476,3.6163039124162175,null,"higher",1,3,null,3.6163039124162175]
["United States (2001)",475169,364532,0.76716284101025112,6.20633485155901,null,"higher²",1,3,null,6.20633485155901]
["EU",{"$f":"SUM(B$65:B$85*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A86&\"_countries\"))","v":805825},{"$f":"SUM(C$65:C$85*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A86&\"_countries\"))","v":485887},0.60296838643626094,{"$f":"D86/$D$89*Standard_mean","v":4.8780043963021704},null,null,{"$f":"SUM(Foreign_tuition_support*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A86&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A86&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.9610175266056125},{"$f":"H86/$H$89*Standard_mean","v":5.8830525798168374},null,4.8780043963021704]
["Europe",{"$f":"SUM(B$65:B$85*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A87&\"_countries\"))","v":842424},{"$f":"SUM(C$65:C$85*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A87&\"_countries\"))","v":500389},0.59398711337758658,{"$f":"D87/$D$89*Standard_mean","v":4.8053460439737181},null,null,{"$f":"SUM(Foreign_tuition_support*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A87&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A87&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.9473977628650232},{"$f":"H87/$H$89*Standard_mean","v":5.8421932885950687},null,4.8053460439737181]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Foreign_students\"))","v":0.61804821956838374},null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Foreign_tuition_support\"))","v":1.6666666666666667}]
[]
["Weight",null,null,null,1,null,null,null,0]
[]
[null,null,null,null,null,null,"¹For non-European Union or non-European Economic Area students. ²International students at U.S. public universities pay non-resident tuition and fees. Students holding nonimmigrant visas may not establish residency for purpose of fees. "]
[]
[null,null,null,null,null,null,"Source: OECD, Internationalisation and Trade in Higher Education (Paris: 2004), p. 26."]
["Refugee burden sharing"]
[]
[null,"Population of concern to UNHCR, end-2003","Of which: Refugee population, end-2003","Asylum applications, 2003","2003 GDP, PPP (Constant 2005 International Dollars), billions","Total pop. of concern + applications/ GDP","Standardized score"]
["Australia",59018,55997,7978,617.21798246399999,{"$f":"(B99+D99)/E99","v":108.54512004421004},{"$f":"F99/F$123*Standard_mean","v":4.1106708465891071}]
["Austria",48394,16109,32359,263.36582041600002,306.61913483096038,11.611856323367117]
["Belgium",35199,12595,21177,320.98533376,175.63419281378197,6.6513755364567828]
["Canada",174669,133094,31937,1065.579905024,193.89066838243971,7.3427595604551135]
["Denmark",71889,69858,4593,171.65295616,445.56179928943436,16.873700982106591]
["Finland",10843,10843,3221,150.33129369599999,93.553375709253373,3.5429242141092345]
["France",153738,130838,106194,1781.977317376,145.86717657144789,5.5240802162482892]
["Germany",1114134,960395,67848,2519.2961146880002,469.17152497827016,17.767815899898697]
["Greece",8008,2771,8178,253.27396454399999,63.907081918750038,2.4202007278354882]
["Ireland",13362,5971,13194,146.978373632,180.67964247917254,6.8424498366096262]
["Italy",12440,12386,7281,1614.1713408000001,12.217414286531731,0.46268103723034337]
["Japan",2694,2266,654,3751.0119424,0.89255914174932172,3.3801766872164803E-2]
["Netherlands",185558,140886,13402,549.13014169600001,362.31848316595381,13.721225102741206]
["New Zealand",6835,5807,1348,97.596227584000005,83.845453892743762,3.1752792091947906]
["Norway",46109,46109,15959,206.45565235199999,300.63599273211537,11.38527103066391]
["Portugal",418,418,88,220.25961472,2.2972890452171222,8.6999757340691916E-2]
["Spain",5898,5898,5918,1111.412310016,10.631518018573949,0.40262216446155086]
["Sweden",147443,112167,31348,274.61666406400002,651.05663055586592,24.655917369795102]
["Switzerland",74677,50144,38965,261.36050073600001,434.80939040130505,16.466500605626869]
["United Kingdom",301022,276522,94869,1876.697284608,210.95091000927874,7.9888414650368187]
["United States",787410,452548,107514,11779.500408832,75.973001310735256,2.8771445596883281]
["EU",{"$f":"SUM(B$99:B$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A120&\"_countries\"))","v":2108346},{"$f":"SUM(C$99:C$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A120&\"_countries\"))","v":1757657},{"$f":"SUM(D$99:D$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A120&\"_countries\"))","v":409670},{"$f":"SUM(E$99:E$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A120&\"_countries\"))","v":11254.148530176},223.7411380566364,{"$f":"F120/F$123*Standard_mean","v":8.4732153137559987}]
["Europe",{"$f":"SUM(B$99:B$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":2229132},{"$f":"SUM(C$99:C$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":1853910},{"$f":"SUM(D$99:D$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":464594},{"$f":"SUM(E$99:E$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":11721.964683263999},229.80157958042301,{"$f":"F121/F$123*Standard_mean","v":8.7027279835023759}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Refugee_burden_sharing\"))","v":132.0284742991245}]
[]
["Source: U.N. High Commissioner for Refugees, http://www.unhcr.ch/cgi-bin/texis/vtx/statistics."]
["Note: Asylum applications for Italy are for 2002."]

{"sheet":"Migration 2004","index":54,"n_rows":126,"n_cols":11,"rows_kept":126,"cut":false,"hidden":false,"merged":[[30,1,30,6],[30,7,30,12],[30,17,30,20],[58,0,58,5],[92,6,92,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Migration"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2004}]
[null,"Immigrant flow","Foreign students","Refugee burden sharing","Composite"]
["Australia",{"$f":"H33","v":0.28323311911174698},{"$f":"K65","v":6.3598112378850411},{"$f":"G99","v":4.6660302344213296},{"$f":"SUMPRODUCT($B3:$D3,$B$27:$D$27)","v":2.0712792599896579}]
["Austria",{"$f":"H34","v":0.53875564444179436},3.9109333312601278,12.035119451181544,3.343855058812494]
["Belgium",1.4059459302365584,3.762531589882359,6.5092809559583156,2.7801007843277801]
["Canada",1.0261155032944445,5.0971363115998045,8.045842505613729,3.0407140250041054]
["Denmark",0.89383503208045623,5.4270656333485503,17.64340696009662,4.9237340078739038]
["Finland",0.21627284229598231,5.6017475944583559,4.0644591828687417,1.7937313232348902]
["France",1.2814018394986206,6.327444923942779,4.7421385474736297,2.7304556437602461]
["Germany",0.74638943036274452,5.8936480835144778,16.794907076751755,4.7281817576133065]
["Greece",3.4226256480475899E-2,7.6431995565183586,1.6142093548175251,1.4915688711535682]
["Ireland",0.67210309636366561,2.0661149945383652,7.8575867766193062,2.3183016171409987]
["Italy",0.55663310756961193,4.7804197298654252,0.37173591938363904,1.1532216632767893]
["Japan",0,7.714958886020499,3.5356922312486411E-2,1.164315217365572]
["Netherlands",0.61947933677060096,3.9998822119368196,15.582151945393679,4.1190742897701496]
["New Zealand",0.61914592363654186,6.5902414581396709,3.5092189066405357,2.0928248504128102]
["Norway",1.4383330033787525,4.6503211508761018,12.579757537362493,4.1484161323001034]
["Portugal",0,6.2437917116929036,0.12045141412679619,0.96065903957929466]
["Spain",1.6306898953733016,3.3035180138911628,0.45977764791045495,1.6474316636584114]
["Sweden",1.8521664786919503,3.787258927959098,24.726296450329919,6.7172563404096159]
["Switzerland",0,2.7459033333866372,19.153035416889676,4.242492583385931]
["United Kingdom",0,3.6163039124162175,6.9901468794555965,1.940474962753552]
["United States",0.20000837603576671,6.20633485155901,3.3279742987248189,1.7265505319020638]
["EU",0.77190413602229213,4.8780043963021704,8.1080765632041327,2.8550536605006425]
["Europe",0.76516334921179585,4.8053460439737181,8.4363305209483812,2.9054241877734013]
[]
["Weight",0.65,0.15,0.2]
[]
[]
[{"$f":"\"Immigrant flow, \"&CDI_year-2","v":"Immigrant flow, 2002"}]
[]
["Country name","Inflow","Weighted inflow","Population","Weighted inflow/population","Inflow, manual entry","Weighted inflow/ population with imputations","Score"]
["Australia",4377.0000986987725,2010.3021552845194,19534938,1.0290803867841911E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],F33*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536373839[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536373839[Weighted inflow],Table_Query_from_CDI3212112233343536373839[Weighted inflow]/Table_Query_from_CDI3212112233343536373839[Inflow],\"\")))","v":1.0290803867841911E-4},{"$f":"G33/$G$57*Standard_mean","v":0.28323311911174698},null,{"$f":"Region&\" share of unweighted migrant inflow\"","v":"MNA share of unweighted migrant inflow"}]
["Austria",3208.9999460149556,1595.0149170858283,8148312,1.9574789442105655E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],F34*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536373839[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536373839[Weighted inflow],Table_Query_from_CDI3212112233343536373839[Weighted inflow]/Table_Query_from_CDI3212112233343536373839[Inflow],\"\")))","v":1.9574789442105655E-4},0.53875564444179436,null,8.325744874159384E-2]
["Belgium",9698.9998519420624,5267.6331955066917,10311970,5.108270481301528E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],F35*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536373839[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536373839[Weighted inflow],Table_Query_from_CDI3212112233343536373839[Weighted inflow]/Table_Query_from_CDI3212112233343536373839[Inflow],\"\")))","v":5.108270481301528E-4},1.4059459302365584]
["Canada",34382.999982684851,11796.446284343054,31640962,3.7282198576462538E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],F36*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536373839[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536373839[Weighted inflow],Table_Query_from_CDI3212112233343536373839[Weighted inflow]/Table_Query_from_CDI3212112233343536373839[Inflow],\"\")))","v":3.7282198576462538E-4},1.0261155032944445]
["Denmark",3035.9999298816547,1745.4857216737312,5374693,3.2476007870100323E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],F37*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536373839[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536373839[Weighted inflow],Table_Query_from_CDI3212112233343536373839[Weighted inflow]/Table_Query_from_CDI3212112233343536373839[Inflow],\"\")))","v":3.2476007870100323E-4},0.89383503208045623]
["Finland",749.00001159403473,408.06452211916798,5193039,7.857913682511685E-5,null,{"$f":"IF(Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],F38*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536373839[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536373839[Weighted inflow],Table_Query_from_CDI3212112233343536373839[Weighted inflow]/Table_Query_from_CDI3212112233343536373839[Inflow],\"\")))","v":7.857913682511685E-5},0.21627284229598231]
["France",56470.998835633509,28786.095463235415,61828990,4.6557602612035896E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],F39*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536373839[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536373839[Weighted inflow],Table_Query_from_CDI3212112233343536373839[Weighted inflow]/Table_Query_from_CDI3212112233343536373839[Inflow],\"\")))","v":4.6557602612035896E-4},1.2814018394986206]
["Germany",43337.00003195554,22361.746989163414,82458415,2.7118817393183476E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],F40*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536373839[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536373839[Weighted inflow],Table_Query_from_CDI3212112233343536373839[Weighted inflow]/Table_Query_from_CDI3212112233343536373839[Inflow],\"\")))","v":2.7118817393183476E-4},0.74638943036274452]
["Greece",null,null,10603863,null,{"$f":"Table_Query_from_CDI3212112233343536[[#This Row],[Inflow]]","v":3073.9998817443848},{"$f":"IF(Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],F41*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536373839[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536373839[Weighted inflow],Table_Query_from_CDI3212112233343536373839[Weighted inflow]/Table_Query_from_CDI3212112233343536373839[Inflow],\"\")))","v":1.2435540507254987E-5},3.4226256480475899E-2]
["Ireland",null,null,3933126,null,{"$f":"63927-41537","v":22390},{"$f":"IF(Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],F42*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536373839[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536373839[Weighted inflow],Table_Query_from_CDI3212112233343536373839[Weighted inflow]/Table_Query_from_CDI3212112233343536373839[Inflow],\"\")))","v":2.4419747116222315E-4},0.67210309636366561,null,"Manual entry is global total minus EU-27 for 2008, from Eurostat, http://j.mp/17Dcowk."]
["Italy",22164.000034332275,11745.628309282974,58076703,2.0224337303174691E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],F43*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536373839[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536373839[Weighted inflow],Table_Query_from_CDI3212112233343536373839[Weighted inflow]/Table_Query_from_CDI3212112233343536373839[Inflow],\"\")))","v":2.0224337303174691E-4},0.55663310756961193]
["Japan",null,null,127371380,null,null,{"$f":"IF(Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],F44*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536373839[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536373839[Weighted inflow],Table_Query_from_CDI3212112233343536373839[Weighted inflow]/Table_Query_from_CDI3212112233343536373839[Inflow],\"\")))","v":0},0]
["Netherlands",7126.0001918999478,3633.9814160712035,16145467,2.2507750417322732E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],F45*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536373839[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536373839[Weighted inflow],Table_Query_from_CDI3212112233343536373839[Weighted inflow]/Table_Query_from_CDI3212112233343536373839[Inflow],\"\")))","v":2.2507750417322732E-4},0.61947933677060096]
["New Zealand",1647.9999965522438,876.98248721371738,3898456,2.2495636406149444E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],F46*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536373839[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536373839[Weighted inflow],Table_Query_from_CDI3212112233343536373839[Weighted inflow]/Table_Query_from_CDI3212112233343536373839[Inflow],\"\")))","v":2.2495636406149444E-4},0.61914592363654186]
["Norway",4046.9999616034329,2370.2742395340738,4535591,5.2259435198942624E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],F47*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536373839[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536373839[Weighted inflow],Table_Query_from_CDI3212112233343536373839[Weighted inflow]/Table_Query_from_CDI3212112233343536373839[Inflow],\"\")))","v":5.2259435198942624E-4},1.4383330033787525]
["Portugal",null,null,10433867,null,null,{"$f":"IF(Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],F48*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536373839[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536373839[Weighted inflow],Table_Query_from_CDI3212112233343536373839[Weighted inflow]/Table_Query_from_CDI3212112233343536373839[Inflow],\"\")))","v":0},0]
["Spain",45438.000784139149,24670.806161112247,41639614,5.9248402641562056E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],F49*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536373839[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536373839[Weighted inflow],Table_Query_from_CDI3212112233343536373839[Weighted inflow]/Table_Query_from_CDI3212112233343536373839[Inflow],\"\")))","v":5.9248402641562056E-4},1.6306898953733016]
["Sweden",10217.000263859518,6025.74659275671,8954175,6.7295385591153967E-4,null,{"$f":"IF(Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],F50*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536373839[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536373839[Weighted inflow],Table_Query_from_CDI3212112233343536373839[Weighted inflow]/Table_Query_from_CDI3212112233343536373839[Inflow],\"\")))","v":6.7295385591153967E-4},1.8521664786919503]
["Switzerland",13.000000268220901,null,7361757,null,null,{"$f":"IF(Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],F51*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536373839[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536373839[Weighted inflow],Table_Query_from_CDI3212112233343536373839[Weighted inflow]/Table_Query_from_CDI3212112233343536373839[Inflow],\"\")))","v":0},0]
["United Kingdom",null,null,59601520,null,null,{"$f":"IF(Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],F52*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536373839[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536373839[Weighted inflow],Table_Query_from_CDI3212112233343536373839[Weighted inflow]/Table_Query_from_CDI3212112233343536373839[Inflow],\"\")))","v":0},0]
["United States",46480.000028386712,20914.628053344331,287803914,7.2669713773747808E-5,null,{"$f":"IF(Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI3212112233343536373839[[#This Row],[Weighted inflow/population]],F53*Migrant_inflow_regional_share/Table_Query_from_CDI3212112233343536373839[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI3212112233343536373839[Weighted inflow],Table_Query_from_CDI3212112233343536373839[Weighted inflow]/Table_Query_from_CDI3212112233343536373839[Inflow],\"\")))","v":7.2669713773747808E-5},0.20000837603576671]
["EU",null,{"$f":"SUM(D$33:D$53*$G$33:$G$53*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A54&\"_countries\"))","v":107332.52747883963},{"$f":"SUM(D$33:D$53*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A54&\"_countries\"))","v":382703754},null,null,{"$f":"C54/D54","v":2.8045851747469306E-4},0.77190413602229213]
["Europe",null,{"$f":"SUM(D$33:D$53*$G$33:$G$53*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A55&\"_countries\"))","v":109702.80171837371},{"$f":"SUM(D$33:D$53*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A55&\"_countries\"))","v":394601102},null,null,{"$f":"C55/D55","v":2.7800936480500176E-4},0.76516334921179585]
[]
["Benchmark year average",null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Migrant_inflow\"))","v":1.816666762014821E-3}]
[]
["Source: OECD International Migration Database, http://stats.oecd.org/Index.aspx?DatasetCode=MIG#. Poverty weights from aid component."]
[]
[]
["Foreign students"]
[]
[null,"Total foreign students","Students from non-CDI countries","Non-CDI students as percent of total","Standardized score",null,"Tuition for foreign students relative to nationals","Score","Standardized score",null,"Overall foreign students score"]
["Australia (2001)",110789,87095,{"$f":"C65/B65","v":0.78613400247316967},{"$f":"D65/$D$89*Standard_mean","v":6.3598112378850411},null,"higher",1,{"$f":"H65/$H$89*Standard_mean","v":3},null,{"$f":"E65*$E$91+I65*$I$91","v":6.3598112378850411}]
["Austria (2001)",31682,15316,0.48342907644719402,3.9109333312601278,null,"higher¹",1,3,null,3.9109333312601278]
["Belgium (2001)",38150,17743,0.46508519003931847,3.762531589882359,null,"higher¹",1,3,null,3.762531589882359]
["Canada (2000)",40033,25223,0.63005520445632357,5.0971363115998045,null,"higher",1,3,null,5.0971363115998045]
["Denmark (2001)",12547,8417,0.67083765043436683,5.4270656333485503,null,"none",3,9,null,5.4270656333485503]
["Finland (2001)",6288,4354,0.69243002544529264,5.6017475944583559,null,"none",3,9,null,5.6017475944583559]
["France (2001)",147402,115288,0.78213321393196833,6.327444923942779,null,"same",2,6,null,6.327444923942779]
["Germany (2001)",199132,145070,0.728511740955748,5.8936480835144778,null,"none",3,9,null,5.8936480835144778]
["Greece (2001)",20787,19639,0.94477317554240636,7.6431995565183586,null,"same",2,6,null,7.6431995565183586]
["Ireland (2001)",8207,2096,0.25539173875959548,2.0661149945383652,null,"higher¹",1,3,null,2.0661149945383652]
["Italy (2001)",29228,17271,0.59090598056657995,4.7804197298654252,null,"same",2,6,null,4.7804197298654252]
["Japan (2001)",63637,60687,0.95364332070965008,7.714958886020499,null,"same",2,6,null,7.714958886020499]
["Netherlands (2001)",16589,8202,0.49442401591415996,3.9998822119368196,null,"higher",1,3,null,3.9998822119368196]
["New Zealand (2001)",11069,9017,0.81461739994579452,6.5902414581396709,null,"higher",1,3,null,6.5902414581396709]
["Norway (2001)",8834,5078,0.5748245415440344,4.6503211508761018,null,"none",3,9,null,4.6503211508761018]
["Portugal (2002)",3843,2966,0.77179287015352593,6.2437917116929036,null,"same",2,6,null,6.2437917116929036]
["Spain (2001)",39944,16311,0.4083466853595033,3.3035180138911628,null,"same",2,6,null,3.3035180138911628]
["Sweden (2001)",26304,12314,0.46814172749391725,3.787258927959098,null,"none",3,9,null,3.787258927959098]
["Switzerland (2001)",27765,9424,0.33942013326130022,2.7459033333866372,null,"higher¹",1,3,null,2.7459033333866372]
["United Kingdom (2001)",225722,100900,0.44701003889740476,3.6163039124162175,null,"higher",1,3,null,3.6163039124162175]
["United States (2001)",475169,364532,0.76716284101025112,6.20633485155901,null,"higher²",1,3,null,6.20633485155901]
["EU",{"$f":"SUM(B$65:B$85*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A86&\"_countries\"))","v":805825},{"$f":"SUM(C$65:C$85*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A86&\"_countries\"))","v":485887},0.60296838643626094,{"$f":"D86/$D$89*Standard_mean","v":4.8780043963021704},null,null,{"$f":"SUM(Foreign_tuition_support*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A86&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A86&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.9610175266056125},{"$f":"H86/$H$89*Standard_mean","v":5.8830525798168374},null,4.8780043963021704]
["Europe",{"$f":"SUM(B$65:B$85*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A87&\"_countries\"))","v":842424},{"$f":"SUM(C$65:C$85*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A87&\"_countries\"))","v":500389},0.59398711337758658,{"$f":"D87/$D$89*Standard_mean","v":4.8053460439737181},null,null,{"$f":"SUM(Foreign_tuition_support*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A87&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A87&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.9473977628650232},{"$f":"H87/$H$89*Standard_mean","v":5.8421932885950687},null,4.8053460439737181]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Foreign_students\"))","v":0.61804821956838374},null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Foreign_tuition_support\"))","v":1.6666666666666667}]
[]
["Weight",null,null,null,1,null,null,null,0]
[]
[null,null,null,null,null,null,"¹ For non-European Union or non-European Economic Area students. ² International students at U.S. public universities pay non-resident tuition and fees. Students holding nonimmigrant visas may not establish residency for purpose of fees. "]
[]
[null,null,null,null,null,null,"Source: OECD, Internationalisation and Trade in Higher Education (Paris: 2004), p. 26."]
["Refugee burden sharing"]
[]
[null,"Population of concern to UNHCR, end-2002","Of which: Refugee population, end-2002","Asylum applications, 2002","2002 GDP, PPP (Constant 2005 International Dollars), billions","Total pop. of concern + applications/ GDP","Standardized score"]
["Australia",62437,55146,11287,598.36163686400005,{"$f":"(B99+D99)/E99","v":123.20977057684686},{"$f":"F99/F$123*Standard_mean","v":4.6660302344213296}]
["Austria",43624,14130,39354,261.10486118400001,317.79569182944317,12.035119451181544]
["Belgium",32425,12578,22305,318.41596211199999,171.8820866799046,6.5092809559583156]
["Canada",182711,129950,39498,1045.9056701439999,212.45606209344513,8.045842505613729]
["Denmark",73597,73597,6068,170.99661312000001,465.88642047602212,17.64340696009662]
["Finland",12373,12373,3443,147.36565862399999,107.32486895304524,4.0644591828687417]
["France",136770,102182,84379,1766.091259904,125.21946346760193,4.7421385474736297]
["Germany",1030000,980000,91471,2528.79044608,443.48119146782062,16.794907076751755]
["Greece",4526,2788,5664,239.06539929600001,42.624319663186391,1.6142093548175251]
["Ireland",12347,5380,16931,141.10896947200001,207.48503875800452,7.8575867766193062]
["Italy",8571,8571,7281,1614.923431936,9.8159452556808411,0.37173591938363904]
["Japan",2973,2657,471,3688.8507842560002,0.93362410176605071,3.5356922312486411E-2]
["Netherlands",206521,148362,18667,547.293396992,411.45754952949244,15.582151945393679]
["New Zealand",6584,5264,2083,93.532110848000002,92.663363645078334,3.5092189066405357]
["Norway",50432,50432,17480,204.44507340800001,332.1772389421763,12.579757537362493]
["Portugal",462,462,245,222.28487372800001,3.1806032868665821,0.12045141412679619]
["Spain",6780,6780,6309,1078.1048831999999,12.140748274091484,0.45977764791045495]
["Sweden",142193,142193,33016,268.34885017599998,652.91503908098343,24.726296450329919]
["Switzerland",92516,64419,39639,261.30540134400002,505.74920885780796,19.153035416889676]
["United Kingdom",200036,159236,133635,1807.7341450240001,184.57968552426169,6.9901468794555965]
["United States",878488,485171,130899,11486.299684864,87.87747383346732,3.3279742987248189]
["EU",{"$f":"SUM(B$99:B$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A120&\"_countries\"))","v":1910225},{"$f":"SUM(C$99:C$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A120&\"_countries\"))","v":1668632},{"$f":"SUM(D$99:D$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A120&\"_countries\"))","v":468768},{"$f":"SUM(E$99:E$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A120&\"_countries\"))","v":11111.628750848},214.09939562806611,{"$f":"F120/F$123*Standard_mean","v":8.1080765632041327}]
["Europe",{"$f":"SUM(B$99:B$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":2053173},{"$f":"SUM(C$99:C$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":1783483},{"$f":"SUM(D$99:D$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":525887},{"$f":"SUM(E$99:E$119*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":11577.3792256},222.76716947279058,{"$f":"F121/F$123*Standard_mean","v":8.4363305209483812}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Refugee_burden_sharing\"))","v":132.0284742991245}]
[]
["Source: U.N. High Commissioner for Refugees, http://www.unhcr.ch/cgi-bin/texis/vtx/statistics."]
["Note: Asylum applications for Italy are for 2002."]

{"sheet":"Migration 2003","index":55,"n_rows":148,"n_cols":11,"rows_kept":148,"cut":false,"hidden":false,"merged":[[30,1,30,6],[30,7,30,12],[30,17,30,20],[114,6,114,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Migration"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2003}]
[null,"Immigrant flow","Foreign students","Refugee burden sharing","Composite"]
["Australia",{"$f":"H33","v":0.31932559181951542},{"$f":"K87","v":6.3598112378850411},{"$f":"G121","v":5.1548339675256027},{"$f":"SUMPRODUCT($B3:$D3,$B$27:$D$27)","v":2.1925001138705618}]
["Austria",{"$f":"H34","v":0.4981497029482751},3.9109333312601278,5.2169500710515324,1.9538273208157044]
["Belgium",1.2162627918465028,3.762531589882359,7.4163355492159022,2.8382176630257612]
["Canada",1.0072988958102644,5.0971363115998045,5.9247667831772617,2.604268085652095]
["Denmark",1.1855681564158205,5.4270656333485503,18.109413506130792,5.2065618478987243]
["Finland",0.20748454368054089,5.6017475944583559,4.3049231692879166,1.8361117264186884]
["France",1.0318161996223094,6.327444923942779,3.0794917736458736,2.2356956230750926]
["Germany",0.82241878723834494,5.8936480835144778,15.331516890716214,4.4849228023753387]
["Greece",3.3156226723837029E-2,7.6431995565183586,1.5943491961006273,1.4869013200683734]
["Ireland",0.65985626463761493,2.0661149945383652,4.9269988168806087,1.7242235845713263]
["Italy",0.68020011215299458,4.7804197298654252,0.8685198571135494,1.3328970038019703]
["Japan",0,7.714958886020499,4.0874973908581184E-2,1.165418827684791]
["Netherlands",0.64791820198500738,3.9998822119368196,13.150384441374239,3.6512060513556257]
["New Zealand",0.57828548546492287,6.5902414581396709,3.0372208554410891,1.9718659553613684]
["Norway",0.85116003555305364,4.6503211508761018,11.004725685688605,3.4517473328786212]
["Portugal",0,6.2437917116929036,0.10471978490821642,0.95751271373557878]
["Spain",1.7200573567181376,3.3035180138911628,0.52783623959218895,1.7191322318689015]
["Sweden",1.6136006381580912,3.787258927959098,25.096075875425491,6.6361444290817229]
["Switzerland",0,2.7459033333866372,13.079366429426301,3.0277587858932562]
["United Kingdom",0.12799515001746212,3.6163039124162175,5.3580720943971807,1.6972568532532191]
["United States",0.21062799254441728,6.20633485155901,2.0137723733117836,1.4706128975500796]
["EU",0.78874989474305046,4.8780043963021704,7.0807532417281962,2.6605387393739477]
["Europe",0.77478498990501277,4.8053460439737181,7.2865633533362733,2.6817248207015707]
[]
["Weight",0.65,0.15,0.2]
[]
[]
[{"$f":"\"Immigrant flow, \"&CDI_year-2","v":"Immigrant flow, 2001"}]
[]
["Country name","Inflow","Weighted inflow","Population","Weighted inflow/population","Inflow, manual entry","Weighted inflow/ population with imputations","Score"]
["Australia",4867.9999636951834,2238.5512969624178,19294257,1.160216377838451E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],F33*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637383940[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637383940[Weighted inflow],Table_Query_from_CDI321211223334353637383940[Weighted inflow]/Table_Query_from_CDI321211223334353637383940[Inflow],\"\")))","v":1.160216377838451E-4},{"$f":"G33/$G$57*Standard_mean","v":0.31932559181951542},null,{"$f":"Region&\" share of unweighted migrant inflow\"","v":"MNA share of unweighted migrant inflow"}]
["Austria",2837.9999115131795,1471.790365308751,8131690,1.8099440157073757E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],F34*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637383940[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637383940[Weighted inflow],Table_Query_from_CDI321211223334353637383940[Weighted inflow]/Table_Query_from_CDI321211223334353637383940[Inflow],\"\")))","v":1.8099440157073757E-4},0.4981497029482751,null,8.2150835099480318E-2]
["Belgium",8185.0000023841858,4547.9839034777833,10291679,4.4190883756457848E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],F35*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637383940[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637383940[Weighted inflow],Table_Query_from_CDI321211223334353637383940[Weighted inflow]/Table_Query_from_CDI321211223334353637383940[Inflow],\"\")))","v":4.4190883756457848E-4},1.2162627918465028]
["Canada",35351.999506354332,11483.423657494643,31376736,3.6598528468654749E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],F36*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637383940[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637383940[Weighted inflow],Table_Query_from_CDI321211223334353637383940[Weighted inflow]/Table_Query_from_CDI321211223334353637383940[Inflow],\"\")))","v":3.6598528468654749E-4},1.0072988958102644]
["Denmark",4093.999985139817,2307.0566094281303,5355826,4.307564527727619E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],F37*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637383940[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637383940[Weighted inflow],Table_Query_from_CDI321211223334353637383940[Weighted inflow]/Table_Query_from_CDI321211223334353637383940[Inflow],\"\")))","v":4.307564527727619E-4},1.1855681564158205]
["Finland",750.00002281740308,390.52305829609759,5180309,7.5386054827250188E-5,null,{"$f":"IF(Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],F38*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637383940[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637383940[Weighted inflow],Table_Query_from_CDI321211223334353637383940[Weighted inflow]/Table_Query_from_CDI321211223334353637383940[Inflow],\"\")))","v":7.5386054827250188E-5},0.20748454368054089]
["France",44275.000288733281,23048.175025291341,61479303,3.7489323887245985E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],F39*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637383940[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637383940[Weighted inflow],Table_Query_from_CDI321211223334353637383940[Weighted inflow]/Table_Query_from_CDI321211223334353637383940[Inflow],\"\")))","v":3.7489323887245985E-4},1.0318161996223094]
["Germany",46208.999037742615,24598.415465862425,82320660,2.9881217504648802E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],F40*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637383940[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637383940[Weighted inflow],Table_Query_from_CDI321211223334353637383940[Weighted inflow]/Table_Query_from_CDI321211223334353637383940[Inflow],\"\")))","v":2.9881217504648802E-4},0.82241878723834494]
["Greece",null,null,10581515,null,{"$f":"Table_Query_from_CDI3212112233343536[[#This Row],[Inflow]]","v":3073.9998817443848},{"$f":"IF(Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],F41*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637383940[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637383940[Weighted inflow],Table_Query_from_CDI321211223334353637383940[Weighted inflow]/Table_Query_from_CDI321211223334353637383940[Inflow],\"\")))","v":1.2046763008604461E-5},3.3156226723837029E-2]
["Ireland",null,null,3872700,null,{"$f":"63927-41537","v":22390},{"$f":"IF(Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],F42*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637383940[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637383940[Weighted inflow],Table_Query_from_CDI321211223334353637383940[Weighted inflow]/Table_Query_from_CDI321211223334353637383940[Inflow],\"\")))","v":2.3974778873488213E-4},0.65985626463761493,null,"Manual entry is global total minus EU-27 for 2008, from Eurostat, http://j.mp/17Dcowk."]
["Italy",26296.999931335449,14317.044929779177,57931053,2.4713938705341976E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],F43*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637383940[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637383940[Weighted inflow],Table_Query_from_CDI321211223334353637383940[Weighted inflow]/Table_Query_from_CDI321211223334353637383940[Inflow],\"\")))","v":2.4713938705341976E-4},0.68020011215299458]
["Japan",null,null,127108598,null,null,{"$f":"IF(Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],F44*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637383940[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637383940[Weighted inflow],Table_Query_from_CDI321211223334353637383940[Weighted inflow]/Table_Query_from_CDI321211223334353637383940[Inflow],\"\")))","v":0},0]
["Netherlands",7154.0000759996474,3777.5830572980735,16046805,2.3541029241011364E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],F45*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637383940[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637383940[Weighted inflow],Table_Query_from_CDI321211223334353637383940[Weighted inflow]/Table_Query_from_CDI321211223334353637383940[Inflow],\"\")))","v":2.3541029241011364E-4},0.64791820198500738]
["New Zealand",1565.000022877939,806.37809738953524,3837878,2.1011040407994605E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],F46*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637383940[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637383940[Weighted inflow],Table_Query_from_CDI321211223334353637383940[Weighted inflow]/Table_Query_from_CDI321211223334353637383940[Inflow],\"\")))","v":2.1011040407994605E-4},0.57828548546492287]
["Norway",2537.0000170078129,1396.3458582990452,4515195,3.0925482914891719E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],F47*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637383940[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637383940[Weighted inflow],Table_Query_from_CDI321211223334353637383940[Weighted inflow]/Table_Query_from_CDI321211223334353637383940[Inflow],\"\")))","v":3.0925482914891719E-4},0.85116003555305364]
["Portugal",null,null,10386753,null,null,{"$f":"IF(Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],F48*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637383940[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637383940[Weighted inflow],Table_Query_from_CDI321211223334353637383940[Weighted inflow]/Table_Query_from_CDI321211223334353637383940[Inflow],\"\")))","v":0},0]
["Spain",46175.998392282054,25652.429037937123,41046894,6.2495420574178217E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],F49*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637383940[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637383940[Weighted inflow],Table_Query_from_CDI321211223334353637383940[Weighted inflow]/Table_Query_from_CDI321211223334353637383940[Inflow],\"\")))","v":6.2495420574178217E-4},1.7200573567181376]
["Sweden",9239.0001799212769,5241.2480345867925,8939915,5.8627492930154166E-4,null,{"$f":"IF(Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],F50*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637383940[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637383940[Weighted inflow],Table_Query_from_CDI321211223334353637383940[Weighted inflow]/Table_Query_from_CDI321211223334353637383940[Inflow],\"\")))","v":5.8627492930154166E-4},1.6136006381580912]
["Switzerland",23.000000044703484,null,7311237,null,null,{"$f":"IF(Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],F51*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637383940[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637383940[Weighted inflow],Table_Query_from_CDI321211223334353637383940[Weighted inflow]/Table_Query_from_CDI321211223334353637383940[Inflow],\"\")))","v":0},0]
["United Kingdom",7533.0000855028629,2761.2161541483151,59374727,4.6504906947164831E-5,null,{"$f":"IF(Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],F52*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637383940[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637383940[Weighted inflow],Table_Query_from_CDI321211223334353637383940[Weighted inflow]/Table_Query_from_CDI321211223334353637383940[Inflow],\"\")))","v":4.6504906947164831E-5},0.12799515001746212]
["United States",48168.000321835279,21816.771104515887,285081556,7.6528174641069682E-5,null,{"$f":"IF(Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],Table_Query_from_CDI321211223334353637383940[[#This Row],[Weighted inflow/population]],F53*Migrant_inflow_regional_share/Table_Query_from_CDI321211223334353637383940[[#This Row],[Population]]*AVERAGE(IF(Table_Query_from_CDI321211223334353637383940[Weighted inflow],Table_Query_from_CDI321211223334353637383940[Weighted inflow]/Table_Query_from_CDI321211223334353637383940[Inflow],\"\")))","v":7.6528174641069682E-5},0.21062799254441728]
["EU",null,{"$f":"SUM(D$33:D$53*$G$33:$G$53*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A54&\"_countries\"))","v":109169.4099063246},{"$f":"SUM(D$33:D$53*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A54&\"_countries\"))","v":380939829},null,null,{"$f":"C54/D54","v":2.8657914346447768E-4},0.78874989474305046]
["Europe",null,{"$f":"SUM(D$33:D$53*$G$33:$G$53*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A55&\"_countries\"))","v":110565.75576462364},{"$f":"SUM(D$33:D$53*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A55&\"_countries\"))","v":392766261},null,null,{"$f":"C55/D55","v":2.8150522777368504E-4},0.77478498990501277]
[]
["Benchmark year average",null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Migrant_inflow\"))","v":1.816666762014821E-3}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Foreign students"]
[]
[null,"Total foreign students","Students from non-CDI countries","Non-CDI students as percent of total","Standardized score",null,"Tuition for foreign students relative to nationals","Score","Standardized score",null,"Overall foreign students score"]
["Australia (2001)",110789,87095,{"$f":"C87/B87","v":0.78613400247316967},{"$f":"D87/$D$111*Standard_mean","v":6.3598112378850411},null,"higher",1,{"$f":"H87/$H$111*Standard_mean","v":3},null,{"$f":"E87*$E$113+I87*$I$113","v":6.3598112378850411}]
["Austria (2001)",31682,15316,0.48342907644719402,3.9109333312601278,null,"higher¹",1,3,null,3.9109333312601278]
["Belgium (2001)",38150,17743,0.46508519003931847,3.762531589882359,null,"higher¹",1,3,null,3.762531589882359]
["Canada (2000)",40033,25223,0.63005520445632357,5.0971363115998045,null,"higher",1,3,null,5.0971363115998045]
["Denmark (2001)",12547,8417,0.67083765043436683,5.4270656333485503,null,"none",3,9,null,5.4270656333485503]
["Finland (2001)",6288,4354,0.69243002544529264,5.6017475944583559,null,"none",3,9,null,5.6017475944583559]
["France (2001)",147402,115288,0.78213321393196833,6.327444923942779,null,"same",2,6,null,6.327444923942779]
["Germany (2001)",199132,145070,0.728511740955748,5.8936480835144778,null,"none",3,9,null,5.8936480835144778]
["Greece (2001)",20787,19639,0.94477317554240636,7.6431995565183586,null,"same",2,6,null,7.6431995565183586]
["Ireland (2001)",8207,2096,0.25539173875959548,2.0661149945383652,null,"higher¹",1,3,null,2.0661149945383652]
["Italy (2001)",29228,17271,0.59090598056657995,4.7804197298654252,null,"same",2,6,null,4.7804197298654252]
["Japan (2001)",63637,60687,0.95364332070965008,7.714958886020499,null,"same",2,6,null,7.714958886020499]
["Netherlands (2001)",16589,8202,0.49442401591415996,3.9998822119368196,null,"higher",1,3,null,3.9998822119368196]
["New Zealand (2001)",11069,9017,0.81461739994579452,6.5902414581396709,null,"higher",1,3,null,6.5902414581396709]
["Norway (2001)",8834,5078,0.5748245415440344,4.6503211508761018,null,"none",3,9,null,4.6503211508761018]
["Portugal (2002)",3843,2966,0.77179287015352593,6.2437917116929036,null,"same",2,6,null,6.2437917116929036]
["Spain (2001)",39944,16311,0.4083466853595033,3.3035180138911628,null,"same",2,6,null,3.3035180138911628]
["Sweden (2001)",26304,12314,0.46814172749391725,3.787258927959098,null,"none",3,9,null,3.787258927959098]
["Switzerland (2001)",27765,9424,0.33942013326130022,2.7459033333866372,null,"higher¹",1,3,null,2.7459033333866372]
["United Kingdom (2001)",225722,100900,0.44701003889740476,3.6163039124162175,null,"higher",1,3,null,3.6163039124162175]
["United States (2001)",475169,364532,0.76716284101025112,6.20633485155901,null,"higher²",1,3,null,6.20633485155901]
["EU",{"$f":"SUM(B$87:B$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A108&\"_countries\"))","v":805825},{"$f":"SUM(C$87:C$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A108&\"_countries\"))","v":485887},0.60296838643626094,{"$f":"D108/$D$111*Standard_mean","v":4.8780043963021704},null,null,{"$f":"SUM(Foreign_tuition_support*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A108&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A108&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.9610175266056125},{"$f":"H108/$H$111*Standard_mean","v":5.8830525798168374},null,4.8780043963021704]
["Europe",{"$f":"SUM(B$87:B$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A109&\"_countries\"))","v":842424},{"$f":"SUM(C$87:C$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A109&\"_countries\"))","v":500389},0.59398711337758658,{"$f":"D109/$D$111*Standard_mean","v":4.8053460439737181},null,null,{"$f":"SUM(Foreign_tuition_support*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A109&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A109&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.9473977628650232},{"$f":"H109/$H$111*Standard_mean","v":5.8421932885950687},null,4.8053460439737181]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Foreign_students\"))","v":0.61804821956838374},null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Foreign_tuition_support\"))","v":1.6666666666666667}]
[]
["Weight",null,null,null,1,null,null,null,0]
[]
[null,null,null,null,null,null,"¹For non-European Union or non-European Economic Area students. ²International students at U.S. public universities pay non-resident tuition and fees. Students holding nonimmigrant visas may not establish residency for purpose of fees. "]
[]
[null,null,null,null,null,null,"Source: OECD, Internationalisation and Trade in Higher Education (Paris: 2004), p. 26."]
["Refugee burden sharing"]
[]
[null,"Population of concern to UNHCR, end-2000","Of which: Refugee population, end-2000","Asylum applications, 2000","2001 GDP, PPP (Constant 2005 International Dollars), billions","Total pop. of concern + applications/ GDP","Standardized score"]
["Australia",57660,70860,20720,575.82826291200001,{"$f":"(B121+D121)/E121","v":136.1169727995416},{"$f":"F121/F$145*Standard_mean","v":5.1548339675256027}]
["Austria",17090,27040,18280,256.75610521599998,137.75719167512861,5.2169500710515324]
["Belgium",18830,63830,42690,314.14442393600001,195.83349349066702,7.4163355492159022]
["Canada",124730,154910,34250,1016.186994688,156.44758379220514,5.9247667831772617]
["Denmark",71040,76240,10350,170.203725824,478.19164713328149,18.109413506130792]
["Finland",13280,14580,3170,144.71145062400001,113.67448760320707,4.3049231692879166]
["France",102510,102510,39780,1749.8375454720001,81.31612009823391,3.0794917736458736]
["Germany",906000,976270,117650,2528.5338071040001,404.8393567545038,15.331516890716214]
["Greece",6650,9030,3080,231.11694745599999,42.099898372240297,1.5943491961006273]
["Ireland",2540,14610,14800,133.281243136,130.10082733326766,4.9269988168806087]
["Italy",22870,22980,14000,1607.665844224,22.933870326639106,0.8685198571135494]
["Japan",3750,4030,220,3678.2006599679999,1.0793320884332991,4.0874973908581184E-2]
["Netherlands",146000,230470,43900,546.87606374400002,347.24503884831705,13.150384441374239]
["New Zealand",4920,7240,2230,89.152200703999995,80.199927130673743,3.0372208554410891]
["Norway",47690,47690,10840,201.419587584,290.58742847237068,11.004725685688605]
["Portugal",410,410,200,220.59897651200001,2.7651986860728592,0.10471978490821642]
["Spain",6700,6700,7930,1049.657278464,13.937882678628769,0.52783623959218895]
["Sweden",157220,168020,16300,261.84610611199997,662.67932174549856,25.096075875425491]
["Switzerland",57650,85120,32430,260.82190950400002,345.36975889526838,13.079366429426301]
["United Kingdom",169370,258470,80320,1764.79797248,141.48361676159487,5.3580720943971807]
["United States",508220,894550,91600,11280.100360192,53.175058806816359,2.0137723733117836]
["EU",{"$f":"SUM(B$121:B$141*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A142&\"_countries\"))","v":1640510},{"$f":"SUM(C$121:C$141*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A142&\"_countries\"))","v":1971160},{"$f":"SUM(D$121:D$141*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A142&\"_countries\"))","v":412450},{"$f":"SUM(E$121:E$141*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A142&\"_countries\"))","v":10980.027490303999},186.97220947879072,{"$f":"F142/F$145*Standard_mean","v":7.0807532417281962}]
["Europe",{"$f":"SUM(B$121:B$141*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A143&\"_countries\"))","v":1745850},{"$f":"SUM(C$121:C$141*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A143&\"_countries\"))","v":2103970},{"$f":"SUM(D$121:D$141*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A143&\"_countries\"))","v":455720},{"$f":"SUM(E$121:E$141*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A143&\"_countries\"))","v":11442.268987391999},192.40676848498009,{"$f":"F143/F$145*Standard_mean","v":7.2865633533362733}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Refugee_burden_sharing\"))","v":132.0284742991245}]
[]
["Source: U.N. High Commissioner for Refugees, http://www.unhcr.ch/cgi-bin/texis/vtx/statistics."]
["Note: Asylum applications for Italy are for 2002."]

{"sheet":"Environment 2013","index":56,"n_rows":414,"n_cols":56,"rows_kept":414,"cut":false,"hidden":false,"merged":[[74,0,74,7],[2,1,2,5],[2,6,2,7],[2,8,2,9],[39,3,41,3],[72,0,72,7],[268,5,268,6],[76,4,76,6],[78,1,78,3],[78,4,78,7],[78,10,79,10],[116,1,117,1],[116,4,116,14],[116,15,116,25],[151,0,151,9],[152,0,152,9],[192,0,192,6],[265,0,265,7],[353,1,353,6],[401,0,401,8],[270,1,270,4],[270,8,270,9],[305,0,305,4],[305,8,305,13],[306,0,306,4],[310,1,310,3]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Environment"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2013}]
[]
[null,"Global climate",null,null,null,null,"Sustainable fisheries",null,"Biodiversity and global ecosystems"]
[null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","% change in GHG emissions/ GDP","Gasoline taxes","Consumption of ozone-depleting substances","Kyoto Protocol ratification","Fishing subsidies","Ratification of UN Fisheries Agreement","Biodiversity treaties participation","Tropical wood imports","Overall score"]
["Australia",{"$f":"L81","v":-7.2651864195683373},{"$f":"C120","v":6.6245564381951247},{"$f":"G158","v":1.7603594492038621},{"$f":"O198","v":9.6274768283864933},{"$f":"C234","v":10},{"$f":"G273","v":10},{"$f":"J273","v":10},{"$f":"G356","v":4.6961886754929685},{"$f":"E313","v":-2.5179878076455644},{"$f":"SUMPRODUCT(B5:J5,$B$35:$J$35)","v":3.8206965541687743}]
["Austria",{"$f":"L82","v":7.6858004089194019},{"$f":"C121","v":2.2521151213141852},{"$f":"G159","v":4.835070483093534},10.478865835575968,10,10,10,5.7916642362271684,5.5869861273575285,{"$f":"SUMPRODUCT(B6:J6,$B$35:$J$35)","v":6.5863420196483995}]
["Belgium",7.2683325947748827,{"$f":"C122","v":6.6263708466217075},5.592344544188049,10.478865835575968,10,8.962100897071787,10,5.4380140860636415,5.5869861273575285,7.2093822285233138]
["Canada",-2.5123946615009096,3.5343458891880717,1.7197328180338665,9.7061406062304041,0,-20.565405110355698,10,3.4695499090050226,7.5455351786038305,2.6314789081797834]
["Czech Republic",5.0620727001808499,8.340004363450829,7.3269957927082165,10.478865835575968,10,8.5940167508572252,10,5.5403330378987476,5.5869861273575285,7.502942589330841]
["Denmark",5.5515555754097505,7.2918306593844298,4.5708311085438433,10.478865835575968,10,7.3699474913188343,10,6.2432737844901141,5.5869861273575285,7.0254777676308997]
["Finland",8.0660453606253064,10.190542578515704,5.3276191439537914,10.478865835575968,10,8.6273215101604617,10,5.4590008018294913,5.5869861273575285,7.7704794928766283]
["France",8.3535754069082042,4.9681167275272529,5.3021053535439222,10.478865835575968,10,8.5885433689367296,10,5.7833814649900113,5.5869861273575285,7.0587597437080607]
["Germany",6.7051844101249367,4.5440285453730969,6.1199024025166704,10.478865835575968,10,10,10,6.068732018759821,5.5869861273575285,7.0663523886711586]
["Greece",6.85004287980607,4.6601965530324492,7.5420851803985514,10.478865835575968,10,-8.1341507441784557,10,2.4522927245456136,5.5869861273575285,5.8624174221294032]
["Hungary",8.3141435072492023,7.8426054315638698,8.6500190988186745,10.478865835575968,10,10,10,5.6898621423441478,5.5869861273575285,8.0447218542951493]
["Ireland",7.2391519427436748,7.8085203404140104,5.355670500043086,10.478865835575968,10,4.750130786833255,10,2.7994604596893238,5.5869861273575285,6.7419039312992197]
["Italy",8.0765492551482883,3.8406772408201908,6.3911200826847825,10.478865835575968,10,5.9809534748111863,10,5.8339663629057128,5.5869861273575285,6.9025016548782174]
["Japan",7.6780576892328281,2.4403991248771972,3.1179008110382793,9.1833843595414724,10,9.5485820164745814,10,4.2695917885149157,-8.8265210277580373,3.8137789102020125]
["Luxembourg",4.3795597043865895,2.8674453202373229,3.6525597604214233,10.478865835575968,10,10,10,3.0339463278704737,5.5869861273575285,5.7569831843792674]
["Netherlands",5.3126769524391149,4.5876070712864241,6.4815771366725272,10.478865835575968,10,9.5660558024084672,10,5.8782570086068358,5.5869861273575285,6.9376211705104289]
["New Zealand",6.0110533144709279,2.1404163916182481,2.9795420887915407,9.5356847950117167,10,10,10,5.6476327383713052,5.6904726054565673,6.023383384583914]
["Norway",-16.261197434146442,6.3889788622420767,4.9678271198181543,10.005907223882542,10,-28.844189394368172,10,5.7262225271867742,5.5869861273575285,2.8327637047458811]
["Poland",6.213642802780921,8.1325194513325698,7.8795200230440887,10.478865835575968,10,9.0665823288912861,10,4.7274955889924408,5.5869861273575285,7.571558158889248]
["Portugal",8.5597552528108878,7.1422861131424487,7.6349212022107569,10.478865835575968,10,9.6621802045110528,10,5.047777583928216,5.5869861273575285,7.6987667730600808]
["Slovakia",8.3447353597182161,11.633716802798073,7.8071533566419236,10.478865835575968,10,10,10,6.1632550519979841,5.5869861273575285,8.5610268203487454]
["South Korea",6.4438795781264506,2.8540313142431071,6.4015517286935486,2.4714731021241763,10,-2.220463068311334,10,3.485671316232954,0.90031715145718394,4.326747841203515]
["Spain",8.302444691734479,6.5602575903328937,5.0307239594610111,10.478865835575968,10,-2.0887743189347656,10,5.642859054701109,5.5869861273575285,6.6968163465621871]
["Sweden",9.3087029108414807,9.7665379848100375,4.9188357308137611,10.478865835575968,10,8.0094531905001833,10,5.8787011438532168,5.5869861273575285,7.8018886821919358]
["Switzerland",8.5382832282916663,4.8327540413021435,3.2357032048577379,9.9988663318825459,10,10,0,4.8616083069672316,5.5869861273575285,6.1312727080901173]
["United Kingdom",6.764961703582169,6.5711587941071405,6.136033339184471,10.478865835575968,10,9.8813591511188932,10,5.8174008204314012,5.5869861273575285,7.3351875736338394]
["United States",2.0141461071948008,4.2413972939753126,0.68652406960101797,8.9530422480788587,0,8.2457556622544459,10,3.6101450419996297,6.8283962830418954,4.313976021932767]
["EU",7.3462811283640814,5.4411653461113012,5.9449620902778975,10.478865835575968,10,7.4532992631176676,10,5.7159366164133205,5.5869861273575285,7.0585371865738953]
["Europe",7.1324201687250195,5.4540732032226567,5.8461641095012791,10.46743374978058,10,7.1317198860973825,9.7053425060971392,5.6909628573170901,5.5869861273575285,6.9885664560700693]
[]
["Weight",0.1,0.15,0.15,0.1,0.1,0.05,0.05,0.15,0.15]
[]
["Greenhouse gas emissions/capita"]
[]
[]
[null,null,null,"GHG emissions/ capita (tons CO2 equivalent)"]
[]
["Country name","GHG emissions","Population"]
["Australia",511938.53125,21766711,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":23.519333318203195}]
["Austria",79350.3203125,8217280,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":9.6565189834714165}]
["Belgium",118903.1640625,10431477,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":11.398497457502902}]
["Canada",789058.25,34030589,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":23.186735028300568}]
["Czech Republic",125536.2890625,10190213,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":12.319299808796931}]
["Denmark",55084.37109375,5529888,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":9.9612091770665163}]
["Finland",42441.41796875,5259250,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":8.0698612860674057}]
["France",446869.84375,65102719,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":6.864073430635055}]
["Germany",925829.75,81471834,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":11.363801507156449}]
["Greece",112505.421875,10760136,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":10.45576207168757}]
["Hungary",62360.25390625,9976062,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":6.2509890081126205}]
["Ireland",53810.859375,4670976,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":11.520260299988696}]
["Italy",458201.90625,61016804,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":7.50943799432694}]
["Japan",1232294.25,127469543,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":9.6673622655099649}]
["Luxembourg",11803.716796875,503302,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":23.452552934172722}]
["Netherlands",197644.84375,16653734,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":11.867899640404968}]
["New Zealand",59294.734375,4290347,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":13.820498522613672}]
["Norway",25791.26953125,4691849,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":5.497037421973725}]
["Poland",377477.21875,38441588,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":9.8195011805963901}]
["Portugal",64666.6953125,10760305,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":6.0097455706413525}]
["Slovakia",37829.70703125,5477038,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":6.9069645000180753}]
["South Korea",719938.5,48754657,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":14.766558607929493}]
["Spain",321412.4375,46754784,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":6.874428881972805}]
["Sweden",26217.279296875,9088728,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":2.8845927941594249}]
["Switzerland",46598.73828125,7639961,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":6.0993424287440732}]
["United Kingdom",553148.5,62698362,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":8.8223756148525858}]
["United States",5797284,311050977,{"$f":"Table_Query_from_CDI_148[[#This Row],[GHG emissions]]/Table_Query_from_CDI_148[[#This Row],[Population]]*1000","v":18.637729596329159}]
["EU",{"$f":"SUM(B$43:B$69*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\"))","v":4071093.99609375},{"$f":"SUM(C$43:C$69*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\"))","v":463004480},{"$f":"B70/C70*1000","v":8.7927745236800963}]
["Europe",{"$f":"SUM(B$43:B$69*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\"))","v":4143484.00390625},{"$f":"SUM(C$43:C$69*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\"))","v":475336290},{"$f":"B71/C71*1000","v":8.7169527996826197}]
[]
["Note:   Primary data on emissions from South Korea are from WRI’s Earthtrends online database. Because the latest figures on net carbon emissions from land use and land use change, as well as on non-carbon emissions, are for 2000, they are assumed to have been constant since then. WRI’s figures on carbon from fossil fuel burning stop in 2002, so they are updated to 2007 using growth rates implied in gas, oil, and coal consumption figures from British Petroleum (2009)."]
[]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5888.php - Summary2 tables for each country; fuel use figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[null,null,null,null,"CO2 emission/energy conversion factors"]
[null,null,null,null,19.899999999999999,14.4,25.4]
["Fuel production (million tons oil equivalent)",null,null,null,"Equivalent CO2 emissions1 (in thousand tons)",null,null,null,null,null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)"]
["Country name","Oil production","Gas production","Coal production","oil","gas","coal","total","Population","Emissions/\ncapita (tons CO2 equivalent)",null,"Score"]
["Australia",21,40.5,230.80000305175781,{"$f":"B81*1000000*42/1000*Oil*1000/1000000*3.664","v":64309.7952},{"$f":"C81*1000000*42/1000*Gas*1000/1000000*3.664","v":89747.481600000014},{"$f":"D81*1000000*42/1000*Coal*1000/1000000*3.664","v":902140.71208857431},{"$f":"SUM(E81:G81)","v":1056197.9888885743},{"$f":"C43","v":21766711},{"$f":"H81/I81*1000","v":48.523545375714974},{"$f":"(J81+D43)","v":72.042878693918169},{"$f":"2*Standard_mean-K81/$K$111*Standard_mean","v":-7.2651864195683373}]
["Austria",0,0,0,0,0,0,{"$f":"SUM(E82:G82)","v":0},8217280,0,{"$f":"(J82+D44)","v":9.6565189834714165},7.6858004089194019]
["Belgium",0,0,0,0,0,0,0,10431477,0,11.398497457502902,7.2683325947748827]
["Canada",172.60000610351562,144.39999389648437,35.599998474121094,528565.28781123052,319988.5381546875,139151.67915571289,987705.50512163085,34030589,29.024049660781095,52.210784689081663,-2.5123946615009096]
["Czech Republic",0,0,21.600000381469727,0,0,84429.113811071773,84429.113811071773,10190213,8.2853139390777972,20.60461374787473,5.0620727001808499]
["Denmark",10.899999618530273,6.4000000953674316,0,33379.844911798093,14182.318291333007,0,47562.163203131102,5529888,8.600927035616472,18.562136212682987,5.5515555754097505]
["Finland",0,0,0,0,0,0,0,5259250,0,8.0698612860674057,8.0660453606253064]
["France",0,0,0.10000000149011612,0,0,390.87552582449916,390.87552582449916,65102719,6.0039815821594051E-3,6.8700774122172144,8.3535754069082042]
["Germany",0,9,44.599998474121094,0,19943.8848,174330.4759557129,194274.3607557129,81471834,2.3845585795418929,13.748360086698341,6.7051844101249367]
["Greece",0,0,7.4000000953674316,0,0,28924.788852767946,28924.788852767946,10760136,2.6881434261395905,13.143905497827159,6.85004287980607]
["Hungary",0,0,2,0,0,7817.5104000000001,7817.5104000000001,9976062,0.78362688603980213,7.0346158941524228,8.3141435072492023]
["Ireland",0,0,0,0,0,0,0,4670976,0,11.520260299988696,7.2391519427436748]
["Italy",5.3000001907348633,6.9000000953674316,0,16230.567944100951,15290.311891333009,0,31520.87983543396,61016804,0.51659342622130711,8.0260314205482466,8.0765492551482883]
["Japan",0,0,0.69999998807907104,0,0,2736.128593404007,2736.128593404007,127469543,2.1464959621013208E-2,9.6888272251309786,7.6780576892328281]
["Luxembourg",0,0,0,0,0,0,0,503302,0,23.452552934172722,4.3795597043865895]
["Netherlands",0,57.799999237060547,0,0,128084.05846933594,0,128084.05846933594,16653734,7.6910114253857991,19.558911065790767,5.3126769524391149]
["New Zealand",0,0,3.0999999046325684,0,0,12117.140747232057,12117.140747232057,4290347,2.8242798886038956,16.644778411217569,6.0110533144709279]
["Norway",93.400001525878906,91.300003051757813,0,286025.47475280764,202319.63812265627,0,488345.11287546391,4691849,104.0837232561116,109.58076067808533,-16.261197434146442]
["Poland",0,3.9000000953674316,56.599998474121094,0,8642.3502913330067,221235.5383557129,229877.88864704591,38441588,5.9799269646989064,15.799428145295296,6.213642802780921]
["Portugal",0,0,0,0,0,0,0,10760305,0,6.0097455706413525,8.5597552528108878]
["Slovakia",0,0,0,0,0,0,0,5477038,0,6.9069645000180753,8.3447353597182161]
["South Korea",0,0,0.89999997615814209,0,0,3517.8795868080142,3517.8795868080142,48754657,7.2154739737129409E-2,14.838713347666623,6.4438795781264506]
["Spain",0,0,2.5,0,0,9771.8880000000008,9771.8880000000008,46754784,0.20900295464951782,7.0834318366223226,8.302444691734479]
["Sweden",0,0,0,0,0,0,0,9088728,0,2.8845927941594249,9.3087029108414807]
["Switzerland",0,0,0,0,0,0,0,7639961,0,6.0993424287440732,8.5382832282916663]
["United Kingdom",52,40.700000762939453,11.199999809265137,159243.30240000002,90190.680730664069,43778.057494464112,293212.0406251282,62698362,4.6765502522239446,13.49892586707653,6.764961703582169]
["United States",352.29998779296875,592.29998779296875,556.79998779296875,1078873.336377539,1312529.1915093749,2176394.8476457032,4567797.3755326178,311050977,14.685044295914937,33.322773892244093,2.0141461071948008]
["EU",{"$f":"SUM(B$81:B$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A108&\"_countries\"))","v":68.199999809265137},{"$f":"SUM(C$81:C$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A108&\"_countries\"))","v":124.70000028610229},{"$f":"SUM(D$81:D$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A108&\"_countries\"))","v":145.9999972358346},{"$f":"SUM(E$81:E$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A108&\"_countries\"))","v":208853.71525589906},{"$f":"SUM(F$81:F$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A108&\"_countries\"))","v":276333.60447399906},{"$f":"SUM(G$81:G$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A108&\"_countries\"))","v":570678.24839555414},{"$f":"SUM(H$81:H$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A108&\"_countries\"))","v":1055865.5681254524},{"$f":"SUM(I$81:I$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A108&\"_countries\"))","v":463004480},2.2804651223362944,11.07323964601639,{"$f":"2*Standard_mean-K108/$K$111*Standard_mean","v":7.3462811283640814}]
["Europe",{"$f":"SUM(B$81:B$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A109&\"_countries\"))","v":161.60000133514404},{"$f":"SUM(C$81:C$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A109&\"_countries\"))","v":216.00000333786011},{"$f":"SUM(D$81:D$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A109&\"_countries\"))","v":145.9999972358346},{"$f":"SUM(E$81:E$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A109&\"_countries\"))","v":494879.19000870665},{"$f":"SUM(F$81:F$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A109&\"_countries\"))","v":478653.24259665527},{"$f":"SUM(G$81:G$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A109&\"_countries\"))","v":570678.24839555414},{"$f":"SUM(H$81:H$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A109&\"_countries\"))","v":1544210.6810009163},{"$f":"SUM(I$81:I$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A109&\"_countries\"))","v":475336290},3.248669864867495,11.965622664550114,{"$f":"2*Standard_mean-K109/$K$111*Standard_mean","v":7.1324201687250195}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!GHG_emissions_capita\"))","v":20.863626069008113}]
["1Conversion factors were based on http://www.bp.com/extendedsectiongenericarticle.do?categoryId=9023800&contentId=7044894 and http://bioenergy.ornl.gov/papers/misc/energy_conv.html"]
["Source: fuel production figures from British Petroleum, BP Statistical Review of World Energy (London, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[{"$f":"\"Growth rate of greenhouse gas emissions/GDP, \"&CDI_year-12& \"-\" &CDI_year-2","v":"Growth rate of greenhouse gas emissions/GDP, 2001-2011"},null,null,null,null,null," "]
[]
[null,"Average annual growth rate of GHG emissions/PPP GDP, 1999-2009",null,null,"Emissions of CO2 CH4 N2O HFCs PFCs SF6 CO NOX NMVOC SO2, 2002 (thousand tons CO2 equivalent)",null,null,null,null,null,null,null,null,null,null,"PPP GDP (constant $)"]
[null,null,"Score",null,{"$f":"CDI_year-12","v":2001},{"$f":"E118+1","v":2002},{"$f":"F118+1","v":2003},2004,2005,2006,2007,2008,2009,2010,2011,{"$f":"E118","v":2001},{"$f":"F118","v":2002},2003,2004,2005,2006,2007,2008,2009,2010,2011]
[null,null,null,null,"12","11","10","9","8","7","6","5","4","3","2","12","11","10","9","8","7","6","5","4","3","2"]
[{"$f":"A5","v":"Australia"},{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E120:O120/P120:Z120))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E120:O120/P120:Z120)))/10)-1","v":-3.3436268633167177E-2},{"$f":"B120/$B$150*Standard_mean","v":6.6245564381951247},null,501337.96875,601951.5625,745620.75,476254.09375,552331.25,526017.9375,650552.5,520581.75,589402.4375,587797.6875,511938.53125,575828262912,598361636864,617217982464,642817458176,663301849088,683453382656,709297242112,736059588608,746115563520,763497938944,778047324160]
["Austria",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E121:O121/P121:Z121))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E121:O121/P121:Z121)))/10)-1","v":-1.1367149920394559E-2},{"$f":"B121/$B$150*Standard_mean","v":2.2521151213141852},null,67359.9609375,75001.484375,91041.8203125,85627.3984375,85597.0390625,88607.1640625,86824.875,87443.7265625,76415.9765625,81494.5390625,79350.3203125,256756105216,261104861184,263365820416,270185889792,276672151552,286825447424,297455058944,301727285248,290313961472,296268103680,304256679936]
["Belgium",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E122:O122/P122:Z122))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E122:O122/P122:Z122)))/10)-1","v":-3.3445426536511724E-2},{"$f":"B122/$B$150*Standard_mean","v":6.6263708466217075},null,144543.8125,142953.046875,144832.65625,145886.09375,141975.265625,137249.9375,132437.09375,135420.75,123146.890625,130425.1015625,118903.1640625,314144423936,318415962112,320985333760,331495178240,337299898368,346293665792,356278370304,359788347392,349799612416,358267256832,364658458624]
["Canada",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E123:O123/P123:Z123))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E123:O123/P123:Z123)))/10)-1","v":-1.7838981325913439E-2},{"$f":"B123/$B$150*Standard_mean","v":3.5343458891880717},null,661755.5,818928.8125,787753.375,851413.4375,800142.3125,799921.8125,800528.5,719853.5,679187.75,804044.25,789058.25,1016186994688,1045905670144,1065579905024,1098825793536,1131999920128,1163956715520,1189563990016,1197756776448,1164581797888,1202022383616,1231587901440]
["Czech Republic",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E124:O124/P124:Z124))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E124:O124/P124:Z124)))/10)-1","v":-4.2094686474450804E-2},{"$f":"B124/$B$150*Standard_mean","v":8.340004363450829},null,137793.765625,133906.78125,138839.765625,139766.5625,138573.84375,143573.4375,146897.953125,137373.515625,126623.0859375,131934.109375,125536.2890625,183647436800,187593998336,194659401728,203891572736,217659162624,232939716608,246298673152,253931274240,242486214656,248530403328,253220192256]
["Denmark",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E125:O125/P125:Z125))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E125:O125/P125:Z125)))/10)-1","v":-3.6804216407456458E-2},{"$f":"B125/$B$150*Standard_mean","v":7.2918306593844298},null,75854.9921875,76685.9375,80280.65625,74119.6875,70092.0390625,78921.9921875,71249.3359375,63938.8671875,65185.0546875,62305.75390625,55084.37109375,170203725824,170996613120,171652956160,175594930176,179888488448,185995182080,188939976704,187458961408,176836952064,179626098688,181609889792]
["Finland",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E126:O126/P126:Z126))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E126:O126/P126:Z126)))/10)-1","v":-5.1434948490802324E-2},{"$f":"B126/$B$150*Standard_mean","v":10.190542578515704},null,50852.828125,52504.875,59894.51171875,55006.7890625,38808.50390625,46151.39453125,52704.390625,40575.1640625,26776.419921875,49913.01953125,42441.41796875,144711450624,147365658624,150331293696,156532260864,161096826880,168202158080,177176117248,177696260096,162523463680,167926038528,172529139712]
["France",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E127:O127/P127:Z127))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E127:O127/P127:Z127)))/10)-1","v":-2.5075684244270868E-2},{"$f":"B127/$B$150*Standard_mean","v":4.9681167275272529},null,528790.75,518176.09375,522355.71875,519598.5,521025.28125,504539.46875,493794.875,488633.28125,474335.375,485308.125,446869.84375,1749837545472,1766091259904,1781977317376,1827323904000,1860699815936,1906601492480,1950175199232,1948602073088,1887278596096,1918665752576,1951239503872]
["Germany",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E128:O128/P128:Z128))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E128:O128/P128:Z128)))/10)-1","v":-2.2935174684883486E-2},{"$f":"B128/$B$150*Standard_mean","v":4.5440285453730969},null,1014676.4375,1040886.4375,1038860.1875,1026805.9375,1005300.9375,1007438.25,983492,982752.0625,919818.0625,952239.1875,925829.75,2528533807104,2528790446080,2519296114688,2548548501504,2565997330432,2660939333632,2747926577152,2777692241920,2635279368192,2744847433728,2827985616896]
["Greece",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E129:O129/P129:Z129))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E129:O129/P129:Z129)))/10)-1","v":-2.3521512011301704E-2},{"$f":"B129/$B$150*Standard_mean","v":4.6601965530324492},null,124558.203125,124081.6328125,128242.2734375,128503.5234375,132148.859375,128511.109375,132430.78125,127465.375,121020.296875,114677.9296875,112505.421875,231116947456,239065399296,253273964544,264336031744,270363803648,285262905344,295350173696,294718111744,285476847616,271365275648,252085485568]
["Hungary",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E130:O130/P130:Z130))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E130:O130/P130:Z130)))/10)-1","v":-3.9584153964148272E-2},{"$f":"B130/$B$150*Standard_mean","v":7.8426054315638698},null,78060.390625,76460.0859375,77392.2265625,77602.859375,74318.71875,74867.8203125,72455.1796875,68763.7265625,63390.87109375,63860.6953125,62360.25390625,144803479552,151328473088,157155262464,164694294528,171223482368,177896341504,178100387840,179692879872,167476232192,169583345664,172452298752]
["Ireland",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E131:O131/P131:Z131))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E131:O131/P131:Z131)))/10)-1","v":-3.9412115537922232E-2},{"$f":"B131/$B$150*Standard_mean","v":7.8085203404140104},null,68796.8984375,66859.375,66849.578125,65680,66878.2890625,66320.9765625,65041.06640625,64900.28515625,58821.4375,57380.28515625,53810.859375,133281243136,141108969472,146978373632,153603784704,161805631488,170400284672,179230965760,173904052224,161740308480,161045872640,162181120000]
["Italy",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E132:O132/P132:Z132))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E132:O132/P132:Z132)))/10)-1","v":-1.9385134258489756E-2},{"$f":"B132/$B$150*Standard_mean","v":3.8406772408201908},null,523951.84375,520016.21875,542955.3125,540626.4375,536162.0625,524500.75,537765.75,504507.125,450859.625,456973.03125,458201.90625,1607665844224,1614923431936,1614171340800,1642107240448,1657399541760,1693844504576,1722353057792,1702438633472,1608899756032,1638043353088,1645183238144]
["Japan",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E133:O133/P133:Z133))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E133:O133/P133:Z133)))/10)-1","v":-1.2317479890588956E-2},{"$f":"B133/$B$150*Standard_mean","v":2.4403991248771972},null,1231046.75,1261987.25,1256627.5,1253026.5,1262579,1250385.875,1282930.625,1203827.375,1132759.375,1181609.125,1232294.25,3678200659968,3688850784256,3751011942400,3839563399168,3889582309376,3955429212160,4042139631616,4000035373056,3778954133504,3946555113472,3918929330176]
["Luxembourg",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E134:O134/P134:Z134))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E134:O134/P134:Z134)))/10)-1","v":-1.4472919494742054E-2},{"$f":"B134/$B$150*Standard_mean","v":2.8674453202373229},null,9808.1328125,10585.92578125,10965.8779296875,12428.07421875,12710.70703125,12672.25390625,12085.7626953125,11915.2578125,11393.552734375,11956.8291015625,11803.716796875,27325216768,28442861568,28916574208,30180405248,31765782528,33333739520,35529781248,35268788224,33830645760,34816798720,35393564672]
["Netherlands",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E135:O135/P135:Z135))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E135:O135/P135:Z135)))/10)-1","v":-2.3155129532075103E-2},{"$f":"B135/$B$150*Standard_mean","v":4.5876070712864241},null,217117.625,216092.109375,217225.015625,218386.234375,212488.578125,208559.625,207064.265625,206338.90625,200708.46875,212169.1875,197644.84375,546876063744,547293396992,549130141696,561411522560,572900573184,592345956352,615569620992,626674827264,603691089920,613526470656,619615813632]
["New Zealand",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E136:O136/P136:Z136))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E136:O136/P136:Z136)))/10)-1","v":-1.0803370478413621E-2},{"$f":"B136/$B$150*Standard_mean","v":2.1404163916182481},null,49333.9140625,53275.46875,54216.31640625,52198.06640625,54995.515625,56837.43359375,56524.78515625,50502.140625,49625.0625,54033.40625,59294.734375,89152200704,93532110848,97596227584,101263704064,104608096256,105413902336,108554821632,106882113536,106378993664,106575642624,107614609408]
["Norway",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E137:O137/P137:Z137))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E137:O137/P137:Z137)))/10)-1","v":-3.2247232780426738E-2},{"$f":"B137/$B$150*Standard_mean","v":6.3889788622420767},null,36621.046875,32915.734375,31620.005859375,28690.21875,27469.943359375,32410.861328125,34324.48046875,29850.009765625,29554.287109375,30739.224609375,25791.26953125,201419587584,204445073408,206455652352,214633431040,220190146560,225589051392,231573929984,231655194624,227793190912,229334269952,232652668928]
["Poland",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E138:O138/P138:Z138))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E138:O138/P138:Z138)))/10)-1","v":-4.1047443338455225E-2},{"$f":"B138/$B$150*Standard_mean","v":8.1325194513325698},null,370727.71875,356930.59375,369405.78125,370262.21875,368595.125,380975.65625,386027.6875,375912.625,355486.875,376648.15625,377477.21875,457408086016,464010772480,481954791424,507714338816,526078607360,558840086528,596758888448,627352010752,637563305984,662416064512,691229687808]
["Portugal",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E139:O139/P139:Z139))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E139:O139/P139:Z139)))/10)-1","v":-3.6049416947685486E-2},{"$f":"B139/$B$150*Standard_mean","v":7.1422861131424487},null,83091.65625,87231.9609375,88096.3125,86189.234375,92558.6640625,80445.390625,76221.9609375,72220.7109375,68989.1328125,67897.1640625,64666.6953125,220598976512,222284873728,220259614720,223696388096,225430208512,228695392256,234104553472,234084499456,227276619776,230460047360,226614099968]
["Slovakia",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E140:O140/P140:Z140))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E140:O140/P140:Z140)))/10)-1","v":-5.8719113324744776E-2},{"$f":"B140/$B$150*Standard_mean","v":11.633716802798073},null,41847.4140625,40440.0546875,41306.9140625,41743.17578125,44493.4140625,42044.546875,40422.24609375,41895.13671875,36518.6796875,38981.2265625,37829.70703125,70967230464,74219577344,77763584000,81696710656,87133806592,94405476352,104312332288,110310785024,104870715392,109257351168,112916611072]
["South Korea",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E141:O141/P141:Z141))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E141:O141/P141:Z141)))/10)-1","v":-1.4405214688834822E-2},{"$f":"B141/$B$150*Standard_mean","v":2.8540313142431071},null,559624.9375,569544.3125,581002,604532.25,608298.5625,622614.4375,639065.875,651477.625,658267.125,702803.125,719938.5,915465502720,980921417728,1008414490624,1054993350656,1096741027840,1153537802240,1212435398656,1240301699072,1244264529920,1322905239552,1370980483072]
["Spain",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E142:O142/P142:Z142))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E142:O142/P142:Z142)))/10)-1","v":-3.3111731651712994E-2},{"$f":"B142/$B$150*Standard_mean","v":6.5602575903328937},null,355989.5,372273.96875,380082.53125,394262.65625,408289.4375,396824.34375,402358.125,369789.25,334205.28125,319745.875,321412.4375,1049657278464,1078104883200,1111412310016,1147636547584,1188763795456,1237220458496,1280265682944,1291681792000,1243311374336,1239334912000,1244513828864]
["Sweden",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E143:O143/P143:Z143))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E143:O143/P143:Z143)))/10)-1","v":-4.9294860829219633E-2},{"$f":"B143/$B$150*Standard_mean","v":9.7665379848100375},null,34000.67578125,34695.5859375,38209.95703125,40600.6015625,40177.671875,32826.875,34250.10546875,30580.908203125,26446.3828125,34786.78515625,26217.279296875,261846106112,268348850176,274616664064,286246305792,295293943808,307983253504,318190551040,316238725120,300339068928,320031817728,332463407104]
["Switzerland",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E144:O144/P144:Z144))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E144:O144/P144:Z144)))/10)-1","v":-2.4392465196813706E-2},{"$f":"B144/$B$150*Standard_mean","v":4.8327540413021435},null,53039.62890625,51420.12890625,49867.5703125,48958.6015625,50030.13671875,50989.29296875,49164.05859375,52066.6875,50257.296875,51682.78515625,46598.73828125,260821909504,261305401344,261360500736,267688394752,274902482944,285215588352,296184184832,302594359296,296733605888,305735630848,311627317248]
["United Kingdom",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E145:O145/P145:Z145))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E145:O145/P145:Z145)))/10)-1","v":-3.3166753536003846E-2},{"$f":"B145/$B$150*Standard_mean","v":6.5711587941071405},null,681218.6875,660096.375,666738.375,665591.6875,659338.5,655351.9375,644703.625,630194.1875,576566.25,594113.8125,553148.5,1764797972480,1807734145024,1876697284608,1931273961472,1984852787200,2036467499008,2110445715456,2090019192832,2006952968192,2043064483840,2058557587456]
["United States",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E146:O146/P146:Z146))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E146:O146/P146:Z146)))/10)-1","v":-2.1407697349165478E-2},{"$f":"B146/$B$150*Standard_mean","v":4.2413972939753126},null,6220157.5,6149104.5,6083950,6164473,6197431,6190316,6333982.5,6146158.5,5704016.5,5921547.5,5797284,11280100360192,11486299684864,11779500408832,12189400301568,12564299776000,12898400206848,13144400330752,13097199730688,12635200290816,13017000443904,13238288777216]
["EU",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E147:O147/P147:Z147))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E147:O147/P147:Z147)))/10)-1","v":-2.7463312885537938E-2},{"$f":"B147/$B$150*Standard_mean","v":5.4411653461113012},null,{"$f":"SUM(E$120:E$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":4609041.29296875},{"$f":"SUM(F$120:F$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":4605878.54296875},{"$f":"SUM(G$120:G$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":4703575.4716796875},{"$f":"SUM(H$120:H$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":4688687.671875},{"$f":"SUM(I$120:I$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":4649532.9375},{"$f":"SUM(J$120:J$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":4610382.9296875},{"$f":"SUM(K$120:K$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":4578227.0791015625},{"$f":"SUM(L$120:L$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":4440620.861328125},{"$f":"SUM(M$120:M$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":4116707.71875},{"$f":"SUM(N$120:N$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":4242810.8134765625},{"$f":"SUM(O$120:O$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":4071093.99609375},{"$f":"SUM(P$120:P$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":11864178939904},{"$f":"SUM(Q$120:Q$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":12017224433664},{"$f":"SUM(R$120:R$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":12194598144000},{"$f":"SUM(S$120:S$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":12508169768960},{"$f":"SUM(T$120:T$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":12772325638144},{"$f":"SUM(U$120:U$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":13204492894208},{"$f":"SUM(V$120:V$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":13634461683712},{"$f":"SUM(W$120:W$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":13689280741376},{"$f":"SUM(X$120:X$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":13125947101184},{"$f":"SUM(Y$120:Y$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":13407076880384},{"$f":"SUM(Z$120:Z$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":13608706224128}]
["Europe",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E148:O148/P148:Z148))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E148:O148/P148:Z148)))/10)-1","v":-2.752846299511591E-2},{"$f":"B148/$B$150*Standard_mean","v":5.4540732032226567},null,{"$f":"SUM(E$120:E$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":4698701.96875},{"$f":"SUM(F$120:F$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":4690214.40625},{"$f":"SUM(G$120:G$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":4785063.0478515625},{"$f":"SUM(H$120:H$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":4766336.4921875},{"$f":"SUM(I$120:I$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":4727033.017578125},{"$f":"SUM(J$120:J$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":4693783.083984375},{"$f":"SUM(K$120:K$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":4661715.6181640625},{"$f":"SUM(L$120:L$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":4522537.55859375},{"$f":"SUM(M$120:M$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":4196519.302734375},{"$f":"SUM(N$120:N$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":4325232.8232421875},{"$f":"SUM(O$120:O$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":4143484.00390625},{"$f":"SUM(P$120:P$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":12326420436992},{"$f":"SUM(Q$120:Q$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":12482974908416},{"$f":"SUM(R$120:R$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":12662414297088},{"$f":"SUM(S$120:S$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":12990491594752},{"$f":"SUM(T$120:T$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":13267418267648},{"$f":"SUM(U$120:U$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":13715297533952},{"$f":"SUM(V$120:V$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":14162219798528},{"$f":"SUM(W$120:W$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":14223530295296},{"$f":"SUM(X$120:X$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":13650473897984},{"$f":"SUM(Y$120:Y$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":13942146781184},{"$f":"SUM(Z$120:Z$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":14152986210304}]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!GHG_growth_minus_GDP_growth\"))","v":-2.5236609382919651E-2}]
[]
["Note: These \"least squares\" growth rates are computed by fitting a line to the graph of log of emissions/GDP over time; with a constant growth rate, this relationship is linear. Estimating growth rates this way reduces sensitivity to aberrations in the start and final year."]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5270.php - summary2 tables for each country."]
[]
[{"$f":"\"Gasoline taxes, \"&CDI_year-1","v":"Gasoline taxes, 2012"}]
[]
[null,"Grade",null,"Price (PPP $/ liter)","Taxes/price","Taxes (PPP $/ liter)","Score"]
["Australia","Premium unleaded (95 RON)",null,1.0149999999999999,0.33900000000000002,{"$f":"D158*E158","v":0.34408499999999997},{"$f":"F158/$F$188*Standard_mean","v":1.7603594492038621}]
["Austria","Premium unleaded (95 RON)",null,1.7090000000000001,0.55300000000000005,0.94507700000000017,4.835070483093534]
["Belgium","Premium unleaded (95 RON)",null,1.966,0.55600000000000005,1.0930960000000001,5.592344544188049]
["Canada","Premium unleaded (95 RON)",null,1.1279999999999999,0.29799999999999999,0.33614399999999994,1.7197328180338665]
["Czech Republic","Premium unleaded (95 RON)",null,2.6619999999999999,0.53800000000000003,1.432156,7.3269957927082165]
["Denmark","Premium unleaded (95 RON)",null,1.6040000000000001,0.55700000000000005,0.89342800000000011,4.5708311085438433]
["Finland","Premium unleaded (95 RON)",null,1.768,0.58899999999999997,1.0413520000000001,5.3276191439537914]
["France","Premium unleaded (95 RON)",null,1.8149999999999999,0.57099999999999995,1.036365,5.3021053535439222]
["Germany","Premium unleaded (95 RON)",null,2.0659999999999998,0.57899999999999996,1.1962139999999999,6.1199024025166704]
["Greece","Premium unleaded (95 RON)",null,2.4860000000000002,0.59299999999999997,1.4741980000000001,7.5420851803985514]
["Hungary","Premium unleaded (95 RON)",null,3.2389999999999999,0.52200000000000002,1.690758,8.6500190988186745]
["Ireland","Premium unleaded (95 RON)",null,1.9350000000000001,0.54100000000000004,1.0468350000000002,5.355670500043086]
["Italy","Premium unleaded (95 RON)",null,2.2589999999999999,0.55300000000000005,1.2492270000000001,6.3911200826847825]
["Japan","Regular unleaded",null,1.4139999999999999,0.43099999999999999,0.60943399999999992,3.1179008110382793]
["Luxembourg","Premium unleaded (95 RON)",null,1.46,0.48899999999999999,0.71394000000000002,3.6525597604214233]
["Netherlands","Premium unleaded (95 RON)",null,2.1080000000000001,0.60099999999999998,1.2669079999999999,6.4815771366725272]
["New Zealand","Premium unleaded (95 RON)",null,1.4379999999999999,0.40500000000000003,0.58238999999999996,2.9795420887915407]
["Norway","Premium unleaded (95 RON)",null,1.613,0.60199999999999998,0.97102599999999994,4.9678271198181543]
["Poland","Premium unleaded (95 RON)",null,3.0139999999999998,0.51100000000000001,1.540154,7.8795200230440887]
["Portugal","Premium unleaded (95 RON)",null,2.6459999999999999,0.56399999999999995,1.4923439999999999,7.6349212022107569]
["Slovakia","Premium unleaded (95 RON)",null,2.9289999999999998,0.52100000000000002,1.5260089999999999,7.8071533566419236]
["South Korea","Premium unleaded (95 RON)",null,2.738,0.45700000000000002,1.251266,6.4015517286935486]
["Spain","Premium unleaded (95 RON)",null,2.0150000000000001,0.48799999999999999,0.98332000000000008,5.0307239594610111]
["Sweden","Premium unleaded (95 RON)",null,1.675,0.57399999999999995,0.96144999999999992,4.9188357308137611]
["Switzerland","Premium unleaded (95 RON)",null,1.27,0.498,0.63246000000000002,3.2357032048577379]
["United Kingdom","Premium unleaded (95 RON)",null,1.9890000000000001,0.60299999999999998,1.1993670000000001,6.136033339184471]
["United States","Premium unleaded (95 RON)",null,0.99399999999999999,0.13500000000000001,0.13419,0.68652406960101797]
["EU",null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.1620196555643214},{"$f":"F185/$F$188*Standard_mean","v":5.9449620902778975}]
["Europe",null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.1427083136500906},{"$f":"F186/$F$188*Standard_mean","v":5.8461641095012791}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Gas_tax\"))/INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!USCPI\")*USCPI","v":0.977314605138216}]
[]
["U.S. Consumer Price Index",null,null,null,null,229.59399999999999]
[]
[]
["Source: OECD, IEA, Energy Prices and Taxes, First Quarter 2013 (Paris: 2013); pg. 364 for Japan and 366 for the rest; CPI from ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt."]
[]
["Consumption of selected Ozone-Depleting Substances (in ODP Metric Tons), 2009"]
[]
["Country name","CFCs","Halons","Other Fully Halogenated CFCs","Carbon Tetrachloride","Methyl Chloroform","HCFCs","HBFCs","Bromochloromethane","Methyl Bromide","Total","Total x CCl4","Population","Total/capita (grams/person)","Score"]
["Australia",-30.100000381469727,0,0,0,0,56.909999847412109,0,0,20,46.80999755859375,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":46.80999755859375},21766711,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":2.1505314954838033},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":9.6274768283864933}]
["Austria",-1053,-252.89999389648437,-42.599998474121094,-1963,-0.20000000298023224,-34.080001831054687,0,0,-6.5,-3352.280029296875,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":-1389.280029296875},502554798,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":-2.7644349130199233},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.478865835575968}]
["Belgium",-1053,-252.89999389648437,-42.599998474121094,-1963,-0.20000000298023224,-34.080001831054687,0,0,-6.5,-3352.280029296875,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":-1389.280029296875},502554798,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":-2.7644349130199233},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.478865835575968}]
["Canada",0,0,0,0.20000000298023224,0,47.029998779296875,0,0,10.699999809265137,57.930000305175781,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":57.730000302195549},34030589,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":1.6964149607341663},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":9.7061406062304041}]
["Czech Republic",-1053,-252.89999389648437,-42.599998474121094,-1963,-0.20000000298023224,-34.080001831054687,0,0,-6.5,-3352.280029296875,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":-1389.280029296875},502554798,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":-2.7644349130199233},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.478865835575968}]
["Denmark",-1053,-252.89999389648437,-42.599998474121094,-1963,-0.20000000298023224,-34.080001831054687,0,0,-6.5,-3352.280029296875,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":-1389.280029296875},502554798,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":-2.7644349130199233},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.478865835575968}]
["Finland",-1053,-252.89999389648437,-42.599998474121094,-1963,-0.20000000298023224,-34.080001831054687,0,0,-6.5,-3352.280029296875,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":-1389.280029296875},502554798,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":-2.7644349130199233},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.478865835575968}]
["France",-1053,-252.89999389648437,-42.599998474121094,-1963,-0.20000000298023224,-34.080001831054687,0,0,-6.5,-3352.280029296875,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":-1389.280029296875},502554798,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":-2.7644349130199233},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.478865835575968}]
["Germany",-1053,-252.89999389648437,-42.599998474121094,-1963,-0.20000000298023224,-34.080001831054687,0,0,-6.5,-3352.280029296875,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":-1389.280029296875},502554798,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":-2.7644349130199233},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.478865835575968}]
["Greece",-1053,-252.89999389648437,-42.599998474121094,-1963,-0.20000000298023224,-34.080001831054687,0,0,-6.5,-3352.280029296875,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":-1389.280029296875},502554798,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":-2.7644349130199233},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.478865835575968}]
["Hungary",-1053,-252.89999389648437,-42.599998474121094,-1963,-0.20000000298023224,-34.080001831054687,0,0,-6.5,-3352.280029296875,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":-1389.280029296875},502554798,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":-2.7644349130199233},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.478865835575968}]
["Ireland",-1053,-252.89999389648437,-42.599998474121094,-1963,-0.20000000298023224,-34.080001831054687,0,0,-6.5,-3352.280029296875,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":-1389.280029296875},502554798,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":-2.7644349130199233},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.478865835575968}]
["Italy",-1053,-252.89999389648437,-42.599998474121094,-1963,-0.20000000298023224,-34.080001831054687,0,0,-6.5,-3352.280029296875,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":-1389.280029296875},502554798,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":-2.7644349130199233},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.478865835575968}]
["Japan",-5,0,0,17.799999237060547,0,470.6199951171875,0,0,135.30000305175781,618.719970703125,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":600.91997146606445},127469543,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":4.7142239418404799},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":9.1833843595414724}]
["Luxembourg",-1053,-252.89999389648437,-42.599998474121094,-1963,-0.20000000298023224,-34.080001831054687,0,0,-6.5,-3352.280029296875,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":-1389.280029296875},502554798,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":-2.7644349130199233},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.478865835575968}]
["Netherlands",-1053,-252.89999389648437,-42.599998474121094,-1963,-0.20000000298023224,-34.080001831054687,0,0,-6.5,-3352.280029296875,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":-1389.280029296875},502554798,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":-2.7644349130199233},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.478865835575968}]
["New Zealand",0,0,0,0,0,11.5,0,0,0,11.5,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":11.5},4290347,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":2.6804358715040997},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":9.5356847950117167}]
["Norway",-0.10000000149011612,0,0,0,0,-5.9999998658895493E-2,0,0,0,-0.15999999642372131,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":-0.15999999642372131},4691849,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":-3.4101693473878064E-2},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.005907223882542}]
["Poland",-1053,-252.89999389648437,-42.599998474121094,-1963,-0.20000000298023224,-34.080001831054687,0,0,-6.5,-3352.280029296875,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":-1389.280029296875},502554798,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":-2.7644349130199233},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.478865835575968}]
["Portugal",-1053,-252.89999389648437,-42.599998474121094,-1963,-0.20000000298023224,-34.080001831054687,0,0,-6.5,-3352.280029296875,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":-1389.280029296875},502554798,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":-2.7644349130199233},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.478865835575968}]
["Slovakia",-1053,-252.89999389648437,-42.599998474121094,-1963,-0.20000000298023224,-34.080001831054687,0,0,-6.5,-3352.280029296875,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":-1389.280029296875},502554798,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":-2.7644349130199233},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.478865835575968}]
["South Korea",0,0,0,0.40000000596046448,10,2108.93994140625,0,0,0,2119.33984375,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":2118.9398437440395},48754657,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":43.461280914027135},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":2.4714731021241763}]
["Spain",-1053,-252.89999389648437,-42.599998474121094,-1963,-0.20000000298023224,-34.080001831054687,0,0,-6.5,-3352.280029296875,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":-1389.280029296875},502554798,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":-2.7644349130199233},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.478865835575968}]
["Sweden",-1053,-252.89999389648437,-42.599998474121094,-1963,-0.20000000298023224,-34.080001831054687,0,0,-6.5,-3352.280029296875,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":-1389.280029296875},502554798,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":-2.7644349130199233},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.478865835575968}]
["Switzerland",0,0,0,1.2999999523162842,0,5.000000074505806E-2,0,0,0,1.3499999046325684,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":4.999995231628418E-2},7639961,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":6.5445297844169857E-3},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":9.9988663318825459}]
["United Kingdom",-1053,-252.89999389648437,-42.599998474121094,-1963,-0.20000000298023224,-34.080001831054687,0,0,-6.5,-3352.280029296875,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":-1389.280029296875},502554798,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":-2.7644349130199233},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.478865835575968}]
["United States",-1374.5999755859375,-12.899999618530273,-2.0999999046325684,-252.30000305175781,-117.09999847412109,2338.580078125,0,0,1048.0999755859375,1627.6800537109375,{"$f":"Table_Query_from_CDI847[[#This Row],[Total]]-Table_Query_from_CDI847[[#This Row],[Carbon Tetrachloride]]","v":1879.9800567626953},311050977,{"$f":"Table_Query_from_CDI847[Total x CCl4]/Table_Query_from_CDI847[[#This Row],[Population]]*1000000","v":6.0439612660747093},{"$f":"10-Table_Query_from_CDI847[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":8.9530422480788587}]
["EU",{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI847[],COLUMN(),FALSE)","v":-1053},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI847[],COLUMN(),FALSE)","v":-252.89999389648437},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI847[],COLUMN(),FALSE)","v":-42.599998474121094},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI847[],COLUMN(),FALSE)","v":-1963},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI847[],COLUMN(),FALSE)","v":-0.20000000298023224},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI847[],COLUMN(),FALSE)","v":-34.080001831054687},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI847[],COLUMN(),FALSE)","v":0},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI847[],COLUMN(),FALSE)","v":0},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI847[],COLUMN(),FALSE)","v":-6.5},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI847[],COLUMN(),FALSE)","v":-3352.280029296875},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI847[],COLUMN(),FALSE)","v":-1389.280029296875},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI847[],COLUMN(),FALSE)","v":502554798},{"$f":"L225/M225*1000000","v":-2.7644349130199233},{"$f":"10-N225/$N$228*Standard_mean","v":10.478865835575968}]
["Europe",{"$f":"B225+VLOOKUP(\"Norway\",Table_Query_from_CDI847[],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI847[],COLUMN(),FALSE)","v":-1053.1000000014901},{"$f":"C225+VLOOKUP(\"Norway\",Table_Query_from_CDI847[],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI847[],COLUMN(),FALSE)","v":-252.89999389648437},{"$f":"D225+VLOOKUP(\"Norway\",Table_Query_from_CDI847[],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI847[],COLUMN(),FALSE)","v":-42.599998474121094},{"$f":"E225+VLOOKUP(\"Norway\",Table_Query_from_CDI847[],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI847[],COLUMN(),FALSE)","v":-1961.7000000476837},{"$f":"F225+VLOOKUP(\"Norway\",Table_Query_from_CDI847[],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI847[],COLUMN(),FALSE)","v":-0.20000000298023224},{"$f":"G225+VLOOKUP(\"Norway\",Table_Query_from_CDI847[],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI847[],COLUMN(),FALSE)","v":-34.090001828968525},{"$f":"H225+VLOOKUP(\"Norway\",Table_Query_from_CDI847[],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI847[],COLUMN(),FALSE)","v":0},{"$f":"I225+VLOOKUP(\"Norway\",Table_Query_from_CDI847[],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI847[],COLUMN(),FALSE)","v":0},{"$f":"J225+VLOOKUP(\"Norway\",Table_Query_from_CDI847[],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI847[],COLUMN(),FALSE)","v":-6.5},{"$f":"K225+VLOOKUP(\"Norway\",Table_Query_from_CDI847[],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI847[],COLUMN(),FALSE)","v":-3351.0900293886662},{"$f":"L225+VLOOKUP(\"Norway\",Table_Query_from_CDI847[],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI847[],COLUMN(),FALSE)","v":-1389.3900293409824},{"$f":"M225+VLOOKUP(\"Norway\",Table_Query_from_CDI847[],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI847[],COLUMN(),FALSE)","v":514886608},{"$f":"L226/M226*1000000","v":-2.698438855766438},{"$f":"10-N226/$N$228*Standard_mean","v":10.46743374978058}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&\"2003\"&\"'!ODS_consumption\"))","v":28.864399040860008}]
["(Benchmark year = 2003)"]
[]
["Ratification of Kyoto Protocol"]
[]
[null,"Ratified?","Score"]
["Australia",1,{"$f":"B234/$B$264*2*Standard_mean","v":10}]
["Austria",1,10]
["Belgium",1,10]
["Canada",0,0]
["Czech Republic",1,10]
["Denmark",1,10]
["Finland",1,10]
["France",1,10]
["Germany",1,10]
["Greece",1,10]
["Hungary",1,10]
["Ireland",1,10]
["Italy",1,10]
["Japan",1,10]
["Luxembourg",1,10]
["Netherlands",1,10]
["New Zealand",1,10]
["Norway",1,10]
["Poland",1,10]
["Portugal",1,10]
["Slovakia",1,10]
["South Korea",1,10]
["Spain",1,10]
["Sweden",1,10]
["Switzerland",1,10]
["United Kingdom",1,10]
["United States",0,0]
["EU",{"$f":"SUM(B$234:B$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"B261/$B$264*2*Standard_mean","v":10}]
["Europe",{"$f":"SUM(B$234:B$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"B262/$B$264*2*Standard_mean","v":10}]
[]
["Max",{"$f":"'Environment 2003'!B222","v":1}]
[]
["Source: United Nations Framework Convention on Climate Change, Kyoto Protocol: Status of Ratification (http://unfccc.int/kyoto_protocol/status_of_ratification/items/2613.php)"]
[]
[]
["Sustainable fisheries"]
[]
[null,"Fishing subsidies/capita",null,null,null,null,null,null,"Ratification of UN Fisheries Agreement"]
[null,"Direct Payments to Fisheries,  20071 (USD million)","Cost Reducing Transfers to Fisheries, 20071 (USD million)","Total Fishing subsidies, 20071 (USD million)","Population, 20071","Fishing subsides/ person ($)","Score",null,null,"Score"]
["Australia",0,0,{"$f":"SUM(B273:C273)","v":0},20749625,{"$f":"D273/E273*1000000","v":0},{"$f":"2*Standard_mean-F273/$F$303*Standard_mean","v":10},null,1,{"$f":"I273/$I$303*2*Standard_mean","v":10}]
["Austria",0,0,0,8199783,0,10,null,1,10]
["Belgium",3,null,3,10392226,0.28867732476179792,8.962100897071787,null,1,10]
["Canada",267,13,280,32935961,8.5013459907849658,-20.565405110355698,null,1,10]
["Czech Republic",4,null,4,10228744,0.39105485482870628,8.5940167508572252,null,1,10]
["Denmark",4,null,4,5468120,0.73151284170793618,7.3699474913188343,null,1,10]
["Finland",0,2,2,5238460,0.38179159523982237,8.6273215101604617,null,1,10]
["France",25,null,25,63681742,0.39257720054203288,8.5885433689367296,null,1,10]
["Germany",0,0,0,82400996,0,10,null,1,10]
["Greece",22,32,54,10706290,5.0437639929424662,-8.1341507441784557,null,1,10]
["Hungary",0,0,0,10034228,0,10,null,1,10]
["Ireland",6,null,6,4109086,1.4601787356117639,4.750130786833255,null,1,10]
["Italy",65,null,65,58147733,1.11784237572942,5.9809534748111863,null,1,10]
["Japan",13,3,16,127433494,0.12555568789473825,9.5485820164745814,null,1,10]
["Luxembourg",0,0,0,480222,0,10,null,1,10]
["Netherlands",2,null,2,16570613,0.12069559526856367,9.5660558024084672,null,1,10]
["New Zealand",0,0,0,4132341,0,10,null,1,10]
["Norway",1,49,50,4627926,10.803975690190379,-28.844189394368172,null,1,10]
["Poland",9,1,10,38518241,0.25961725510778128,9.0665823288912861,null,1,10]
["Portugal",1,null,1,10642836,9.3959918202253606E-2,9.6621802045110528,null,1,10]
["Slovakia",0,0,0,5447502,0,10,null,1,10]
["South Korea",142,22,164,48250148,3.3989533047649929,-2.220463068311334,null,1,10]
["Spain",75,61,136,40448191,3.3623258948712933,-2.0887743189347656,null,1,10]
["Sweden",5,null,5,9031088,0.5536431490867989,8.0094531905001833,null,1,10]
["Switzerland",0,0,0,7554661,0,10,null,0,0]
["United Kingdom",2,null,2,60609153,3.2998316277411101E-2,9.8813591511188932,null,1,10]
["United States",145,2,147,301279593,0.48791887474436407,8.2457556622544459,null,1,10]
["EU",{"$f":"SUM(B$273:B$299*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A300&\"_countries\"))","v":223},{"$f":"SUM(C$273:C$299*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A300&\"_countries\"))","v":96},{"$f":"SUM(D$273:D$299*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A300&\"_countries\"))","v":319},{"$f":"SUM(E$273:E$299*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A300&\"_countries\"))","v":450355254},0.70832969564955939,{"$f":"2*Standard_mean-F300/$F$303*Standard_mean","v":7.4532992631176676},null,{"$f":"SUM(I$273:I$299*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A300&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A300&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"I300/$I$303*2*Standard_mean","v":10}]
["Europe",{"$f":"SUM(B$273:B$299*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A301&\"_countries\"))","v":224},{"$f":"SUM(C$273:C$299*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A301&\"_countries\"))","v":145},{"$f":"SUM(D$273:D$299*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A301&\"_countries\"))","v":369},{"$f":"SUM(E$273:E$299*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A301&\"_countries\"))","v":462537841},0.79777256538022367,{"$f":"2*Standard_mean-F301/$F$303*Standard_mean","v":7.1317198860973825},null,{"$f":"SUM(I$273:I$299*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A301&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A301&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.97053425060971388},{"$f":"I301/$I$303*2*Standard_mean","v":9.7053425060971392}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Fishing_subsides_person\"))","v":1.3906810592058325},null,"Max:",{"$f":"MAX(I273:I299)","v":1}]
[]
["1UK data is for 2006 "]
["Souce: Review of Fisheries in OECD Countries 2009: Policies and Summary Statistics population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) ",null,null,null,null,null,null,null,"Source: http://www.un.org/Depts/los/reference_files/chronological_lists_of_ratifications.htm (Agreement for the implementation of the provisions of the Convention relating to the conservation and management of straddling fish stocks and highly migratory fish stocks)"]
[]
[]
["Tropical timber"]
[]
[]
["Country name","Imports","Population","Imports/capita with Europe averaged out","Score"]
["Australia",451319271,21766711,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":20.734380632884776},{"$f":"2*Standard_mean-D313/$D$343*Standard_mean","v":-2.5179878076455644},21766711]
["Austria",3603486903,492982057,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":7.3095700986131424},5.5869861273575285,8217280]
["Belgium",3603486903,492982057,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":7.3095700986131424},5.5869861273575285,10431477]
["Canada",138351165,34030589,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":4.0654942822176841},7.5455351786038305,34030589]
["Czech Republic",3603486903,492982057,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":7.3095700986131424},5.5869861273575285,10190213]
["Denmark",3603486903,492982057,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":7.3095700986131424},5.5869861273575285,5529888]
["Finland",3603486903,492982057,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":7.3095700986131424},5.5869861273575285,5259250]
["France",3603486903,492982057,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":7.3095700986131424},5.5869861273575285,65102719]
["Germany",3603486903,492982057,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":7.3095700986131424},5.5869861273575285,81471834]
["Greece",3603486903,492982057,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":7.3095700986131424},5.5869861273575285,10760136]
["Hungary",3603486903,492982057,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":7.3095700986131424},5.5869861273575285,9976062]
["Ireland",3603486903,492982057,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":7.3095700986131424},5.5869861273575285,4670976]
["Italy",3603486903,492982057,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":7.3095700986131424},5.5869861273575285,61016804]
["Japan",3974962585,127469543,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":31.183626232973943},-8.8265210277580373,127469543]
["Luxembourg",3603486903,492982057,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":7.3095700986131424},5.5869861273575285,503302]
["Netherlands",3603486903,492982057,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":7.3095700986131424},5.5869861273575285,16653734]
["New Zealand",30625177,4290347,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":7.1381585219097659},5.6904726054565673,4290347]
["Norway",3603486903,492982057,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":7.3095700986131424},5.5869861273575285,4691849]
["Poland",3603486903,492982057,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":7.3095700986131424},5.5869861273575285,38441588]
["Portugal",3603486903,492982057,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":7.3095700986131424},5.5869861273575285,10760305]
["Slovakia",3603486903,492982057,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":7.3095700986131424},5.5869861273575285,5477038]
["South Korea",734850348,48754657,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":15.072413451703701},0.90031715145718394,48754657]
["Spain",3603486903,492982057,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":7.3095700986131424},5.5869861273575285,46754784]
["Sweden",3603486903,492982057,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":7.3095700986131424},5.5869861273575285,9088728]
["Switzerland",3603486903,492982057,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":7.3095700986131424},5.5869861273575285,7639961]
["United Kingdom",3603486903,492982057,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":7.3095700986131424},5.5869861273575285,62698362]
["United States",1634056356,311050977,{"$f":"Table_Query_from_CDI_249[[#This Row],[Imports]]/Table_Query_from_CDI_249[[#This Row],[Population]]","v":5.2533394100221713},6.8283962830418954,311050977]
["EU",null,null,{"$f":"D314","v":7.3095700986131424},5.5869861273575285]
["Europe",null,null,{"$f":"D340","v":7.3095700986131424},5.5869861273575285]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Tropical_timber_imports\"))","v":8.2818344894939564}]
[]
["Source: U.N. Statistics Division, COMTRADE database; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Completeness of required reporting to multilateral treaties relating to biodiversity"]
["(Convention on Biological Diversity, Convention on International Trade in Endangered Species of Wild Fauna and Flora, Convention on Migratory Species, Ramsar Convention on Wetlands)"]
[]
["Last treaty reporting data year",null,{"$f":"CDI_year-1","v":2012}]
["Treaty reporting discount rate",null,{"$f":"1-0.5^(1/3)","v":0.20629947401590021}]
[]
[null,"Weighted average",null,null,null,null,null,null,"CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar"]
[null,"CBD","CITES","CMS","Ramsar","Average, four treaties","Score",null,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"R355+1","v":2011},{"$f":"S355+1","v":2012},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AD355+1","v":2011},{"$f":"AE355+1","v":2012},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AP355+1","v":2011},{"$f":"AQ355+1","v":2012},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"BB355+1","v":2011},{"$f":"BC355+1","v":2012}]
["Australia",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I356:$AAB356)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I356:$AAB356)))","v":1.6433597194751468},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I356:$AAB356)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I356:$AAB356)))","v":0.79727529770936456},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I356:$AAB356)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I356:$AAB356)))","v":1.0666666666666667},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I356:$AAB356)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I356:$AAB356)))","v":1.5999999999999999},{"$f":"AVERAGE(B356:E356)","v":1.2768254209627945},{"$f":"F356/$F$386*Standard_mean","v":4.6961886754929685},null,1,null,null,null,1,null,null,null,2,null,null,null,2,1,1,1,1,1,1,1,1,1,1,0,null,2,null,null,1,null,null,1,null,null,1,null,null,2,null,null,1,null,null,1,null,null,2]
["Austria",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I357:$AAB357)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I357:$AAB357)))","v":1},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I357:$AAB357)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I357:$AAB357)))","v":1.965343860014017},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I357:$AAB357)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I357:$AAB357)))","v":1.3333333333333333},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I357:$AAB357)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I357:$AAB357)))","v":2},{"$f":"AVERAGE(B357:E357)","v":1.5746692983368376},{"$f":"F357/$F$386*Standard_mean","v":5.7916642362271684},null,1,null,null,null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,1.5,2,2,2,2,2,null,0,null,null,0,null,null,1,null,null,2,null,null,2,null,null,2,null,null,2,null,null,2]
["Belgium",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I358:$AAB358)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I358:$AAB358)))","v":1},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I358:$AAB358)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I358:$AAB358)))","v":1.3140678575150755},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I358:$AAB358)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I358:$AAB358)))","v":1.5999999999999999},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I358:$AAB358)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I358:$AAB358)))","v":2},{"$f":"AVERAGE(B358:E358)","v":1.4785169643787688},{"$f":"F358/$F$386*Standard_mean","v":5.4380140860636415},null,1,null,null,null,1,null,null,null,1,null,null,null,2,2,1,2,1,2,2,2,2,2,1,0,null,2,null,null,1,null,null,1,null,null,2,null,null,2,null,null,2,null,null,2,null,null,2]
["Canada",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I359:$AAB359)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I359:$AAB359)))","v":1},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I359:$AAB359)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I359:$AAB359)))","v":0.77328069992991555},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I359:$AAB359)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I359:$AAB359)))","v":0},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I359:$AAB359)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I359:$AAB359)))","v":2},{"$f":"AVERAGE(B359:E359)","v":0.94332017498247889},{"$f":"F359/$F$386*Standard_mean","v":3.4695499090050226},null,1,null,null,null,1,null,null,null,1,null,null,null,1,1,1,2,2,2,1.5,1,1,1,0,0,null,0,null,null,0,null,null,0,null,null,0,null,null,2,null,null,2,null,null,2,null,null,2]
["Czech Republic",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I360:$AAB360)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I360:$AAB360)))","v":1},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I360:$AAB360)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I360:$AAB360)))","v":1.8253439988942259},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I360:$AAB360)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I360:$AAB360)))","v":1.2},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I360:$AAB360)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I360:$AAB360)))","v":2},{"$f":"AVERAGE(B360:E360)","v":1.5063359997235566},{"$f":"F360/$F$386*Standard_mean","v":5.5403330378987476},null,1,null,null,null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,2,2,2,2,1,2,null,2,null,null,2,null,null,1,null,null,1,null,null,2,null,null,2,null,null,2,null,null,2]
["Denmark",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I361:$AAB361)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I361:$AAB361)))","v":1},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I361:$AAB361)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I361:$AAB361)))","v":1.9231548067908717},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I361:$AAB361)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I361:$AAB361)))","v":1.8666666666666667},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I361:$AAB361)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I361:$AAB361)))","v":2},1.6974553683643845,{"$f":"F361/$F$386*Standard_mean","v":6.2432737844901141},null,1,null,null,null,1,null,null,null,1,null,null,null,2,2,2,2,1.5,2,2,2,1.5,2,2,2,null,2,null,null,1,null,null,2,null,null,2,null,null,2,null,null,2,null,null,2,null,null,2]
["Finland",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I362:$AAB362)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I362:$AAB362)))","v":1},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I362:$AAB362)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I362:$AAB362)))","v":1.4702251223758562},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I362:$AAB362)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I362:$AAB362)))","v":1.4666666666666666},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I362:$AAB362)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I362:$AAB362)))","v":2},1.4842229472606308,{"$f":"F362/$F$386*Standard_mean","v":5.4590008018294913},null,1,null,null,null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,1.5,2,1.5,2,2,0,null,0,null,null,1,null,null,1,null,null,2,null,null,2,null,null,2,null,null,2,null,null,2]
["France",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I363:$AAB363)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I363:$AAB363)))","v":1},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I363:$AAB363)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I363:$AAB363)))","v":1.9563359997235565},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I363:$AAB363)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I363:$AAB363)))","v":1.3333333333333333},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I363:$AAB363)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I363:$AAB363)))","v":2},1.5724173332642224,{"$f":"F363/$F$386*Standard_mean","v":5.7833814649900113},null,1,null,null,null,1,null,null,null,1,null,null,null,2,2,2,2,1,2,2,2,2,2,2,2,null,0,null,null,0,null,null,1,null,null,2,null,null,2,null,null,2,null,null,2,null,null,2]
["Germany",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I364:$AAB364)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I364:$AAB364)))","v":1},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I364:$AAB364)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I364:$AAB364)))","v":2},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I364:$AAB364)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I364:$AAB364)))","v":1.5999999999999999},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I364:$AAB364)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I364:$AAB364)))","v":2},1.65,{"$f":"F364/$F$386*Standard_mean","v":6.068732018759821},null,1,null,null,null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,null,2,null,null,2,null,null,2,null,null,2]
["Greece",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I365:$AAB365)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I365:$AAB365)))","v":0.3566402805248533},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I365:$AAB365)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I365:$AAB365)))","v":1.9103306669431102},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I365:$AAB365)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I365:$AAB365)))","v":0},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I365:$AAB365)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I365:$AAB365)))","v":0.40000000000000013},0.66674273686699093,{"$f":"F365/$F$386*Standard_mean","v":2.4522927245456136},null,1,null,null,null,1,null,null,null,0,null,null,null,2,2,2,1,2,2,2,2,1.5,2,2,2,null,0,null,null,0,null,null,0,null,null,0,null,null,2,null,null,0,null,null,1,null,null,0]
["Hungary",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I366:$AAB366)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I366:$AAB366)))","v":1},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I366:$AAB366)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I366:$AAB366)))","v":1.5879631566176078},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I366:$AAB366)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I366:$AAB366)))","v":1.5999999999999999},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I366:$AAB366)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I366:$AAB366)))","v":2},1.5469907891544019,{"$f":"F366/$F$386*Standard_mean","v":5.6898621423441478},null,1,null,null,null,1,null,null,null,1,null,null,null,1,2,2,2,2,2,2,2,2,2,1,1,null,2,null,null,1,null,null,1,null,null,2,null,null,2,null,null,2,null,null,2,null,null,2]
["Ireland",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I367:$AAB367)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I367:$AAB367)))","v":1},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I367:$AAB367)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I367:$AAB367)))","v":1.6445303857271483},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I367:$AAB367)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I367:$AAB367)))","v":0.26666666666666683},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I367:$AAB367)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I367:$AAB367)))","v":0.13333333333333344},0.7611325964317871,{"$f":"F367/$F$386*Standard_mean","v":2.7994604596893238},null,1,null,null,null,1,null,null,null,1,null,null,null,0,2,2,2,1.5,2,1,1,1.5,2,1.5,2,null,2,null,null,1,null,null,0,null,null,0,null,null,2,null,null,0,null,null,0,null,null,0]
["Italy",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I368:$AAB368)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I368:$AAB368)))","v":0.74468252612779651},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I368:$AAB368)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I368:$AAB368)))","v":2},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I368:$AAB368)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I368:$AAB368)))","v":1.5999999999999999},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I368:$AAB368)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I368:$AAB368)))","v":2},1.586170631531949,{"$f":"F368/$F$386*Standard_mean","v":5.8339663629057128},null,1,null,null,null,0,null,null,null,1,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,null,2,null,null,2,null,null,2,null,null,2]
["Japan",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I369:$AAB369)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I369:$AAB369)))","v":1.6433597194751468},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I369:$AAB369)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I369:$AAB369)))","v":1},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I369:$AAB369)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I369:$AAB369)))","v":0},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I369:$AAB369)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I369:$AAB369)))","v":2},1.1608399298687866,{"$f":"F369/$F$386*Standard_mean","v":4.2695917885149157},null,1,null,null,null,1,null,null,null,2,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,0,null,null,0,null,null,0,null,null,0,null,null,2,null,null,2,null,null,2,null,null,2]
["Luxembourg",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I370:$AAB370)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I370:$AAB370)))","v":0.6433597194751467},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I370:$AAB370)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I370:$AAB370)))","v":1.7228505259895748},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I370:$AAB370)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I370:$AAB370)))","v":0},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I370:$AAB370)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I370:$AAB370)))","v":0.93333333333333357},0.82488589469951379,{"$f":"F370/$F$386*Standard_mean","v":3.0339463278704737},null,0,null,null,null,0,null,null,null,1,null,null,null,2,1,2,2,1,2,1,2,1.5,2,1.5,2,null,0,null,null,0,null,null,0,null,null,0,null,null,2,null,null,2,null,null,2,null,null,0]
["Netherlands",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I371:$AAB371)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I371:$AAB371)))","v":1},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I371:$AAB371)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I371:$AAB371)))","v":1.9261837898828036},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I371:$AAB371)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I371:$AAB371)))","v":1.4666666666666666},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I371:$AAB371)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I371:$AAB371)))","v":2},1.5982126141373676,{"$f":"F371/$F$386*Standard_mean","v":5.8782570086068358},null,1,null,null,null,1,null,null,null,1,null,null,null,1,2,2,2,1.5,2,1.5,2,2,2,2,2,null,0,null,null,1,null,null,1,null,null,2,null,null,2,null,null,2,null,null,2,null,null,2]
["New Zealand",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I372:$AAB372)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I372:$AAB372)))","v":1},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I372:$AAB372)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I372:$AAB372)))","v":1.5420369128224971},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I372:$AAB372)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I372:$AAB372)))","v":1.5999999999999999},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I372:$AAB372)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I372:$AAB372)))","v":2},1.5355092282056242,{"$f":"F372/$F$386*Standard_mean","v":5.6476327383713052},null,1,null,null,null,1,null,null,null,1,null,null,null,2,2,2,1,2,2,2,1,1,1,1.5,2,null,2,null,null,1,null,null,1,null,null,2,null,null,2,null,null,2,null,null,2,null,null,2]
["Norway",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I373:$AAB373)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I373:$AAB373)))","v":1},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I373:$AAB373)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I373:$AAB373)))","v":1.4941732632021199},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I373:$AAB373)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I373:$AAB373)))","v":1.7333333333333332},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I373:$AAB373)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I373:$AAB373)))","v":2},1.5568766491338633,{"$f":"F373/$F$386*Standard_mean","v":5.7262225271867742},null,1,null,null,null,1,null,null,null,1,null,null,null,0,0,1,1,1,1,1,1,1,2,2,2,null,2,null,null,0,null,null,2,null,null,2,null,null,2,null,null,2,null,null,2,null,null,2]
["Poland",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I374:$AAB374)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I374:$AAB374)))","v":1},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I374:$AAB374)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I374:$AAB374)))","v":1.8080159289012347},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I374:$AAB374)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I374:$AAB374)))","v":1.4},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I374:$AAB374)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I374:$AAB374)))","v":0.93333333333333357},1.2853373155586421,{"$f":"F374/$F$386*Standard_mean","v":4.7274955889924408},null,1,null,null,null,1,null,null,null,1,null,null,null,1,2,2,2,2,2,2,2,2,2,1,2,null,1,null,null,0,null,null,1,null,null,2,null,null,2,null,null,2,null,null,2,null,null,0]
["Portugal",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I375:$AAB375)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I375:$AAB375)))","v":1},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I375:$AAB375)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I375:$AAB375)))","v":1.9563359997235565},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I375:$AAB375)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I375:$AAB375)))","v":0.53333333333333344},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I375:$AAB375)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I375:$AAB375)))","v":2},1.3724173332642224,{"$f":"F375/$F$386*Standard_mean","v":5.047777583928216},null,1,null,null,null,1,null,null,null,1,null,null,null,2,1,2,2,1.5,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,0,null,null,2,null,null,2,null,null,2,null,null,2]
["Slovakia",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I376:$AAB376)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I376:$AAB376)))","v":1.1013228066526497},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I376:$AAB376)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I376:$AAB376)))","v":1.8681416137199649},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I376:$AAB376)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I376:$AAB376)))","v":1.7333333333333332},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I376:$AAB376)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I376:$AAB376)))","v":2},1.6756994384264869,{"$f":"F376/$F$386*Standard_mean","v":6.1632550519979841},null,2,null,null,null,1,null,null,null,1,null,null,null,2,2,2,2,1.5,2,2,2,1,2,2,2,null,2,null,null,2,null,null,1,null,null,2,null,null,2,null,null,2,null,null,2,null,null,2]
["South Korea",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I377:$AAB377)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I377:$AAB377)))","v":1},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I377:$AAB377)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I377:$AAB377)))","v":0.79081340484676421},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I377:$AAB377)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I377:$AAB377)))","v":0},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I377:$AAB377)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I377:$AAB377)))","v":2},0.94770335121169103,{"$f":"F377/$F$386*Standard_mean","v":3.485671316232954},null,1,null,null,null,1,null,null,null,1,null,null,null,1,1,2,1,1,1,1.5,2,1,0,1,0,null,0,null,null,0,null,null,0,null,null,0,null,null,2,null,null,2,null,null,2,null,null,2]
["Spain",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I378:$AAB378)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I378:$AAB378)))","v":1},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I378:$AAB378)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I378:$AAB378)))","v":1.8035119987560044},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I378:$AAB378)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I378:$AAB378)))","v":1.3333333333333335},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I378:$AAB378)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I378:$AAB378)))","v":2},1.5342113330223346,{"$f":"F378/$F$386*Standard_mean","v":5.642859054701109},null,1,null,null,null,1,null,null,null,1,null,null,null,2,2,2,2,1.5,2,2,2,2,2,1,2,null,2,null,null,1,null,null,2,null,null,1,null,null,2,null,null,2,null,null,2,null,null,2]
["Sweden",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I379:$AAB379)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I379:$AAB379)))","v":1.1013228066526497},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I379:$AAB379)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I379:$AAB379)))","v":1.8253439988942259},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I379:$AAB379)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I379:$AAB379)))","v":1.4666666666666666},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I379:$AAB379)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I379:$AAB379)))","v":2},1.5983333680533856,{"$f":"F379/$F$386*Standard_mean","v":5.8787011438532168},null,2,null,null,null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,2,2,2,2,1,2,null,0,null,null,1,null,null,1,null,null,2,null,null,2,null,null,2,null,null,2,null,null,2]
["Switzerland",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I380:$AAB380)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I380:$AAB380)))","v":0.74468252612779651},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I380:$AAB380)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I380:$AAB380)))","v":1.2091865951532359},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I380:$AAB380)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I380:$AAB380)))","v":1.3333333333333335},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I380:$AAB380)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I380:$AAB380)))","v":2},1.3218006136535916,{"$f":"F380/$F$386*Standard_mean","v":4.8616083069672316},null,1,null,null,null,0,null,null,null,1,null,null,null,1,2,2,1,0.5,1,0.5,1,0.5,2,0.5,2,null,2,null,null,1,null,null,0,null,null,2,null,null,2,null,null,2,null,null,2,null,null,2]
["United Kingdom",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I381:$AAB381)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I381:$AAB381)))","v":1},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I381:$AAB381)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I381:$AAB381)))","v":1.7266668055468759},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I381:$AAB381)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I381:$AAB381)))","v":1.5999999999999999},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I381:$AAB381)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I381:$AAB381)))","v":2},1.5816667013867189,{"$f":"F381/$F$386*Standard_mean","v":5.8174008204314012},null,1,null,null,null,1,null,null,null,1,null,null,null,2,2,2,2,1,2,2,2,1.5,2,1,2,null,2,null,null,1,null,null,1,null,null,2,null,null,2,null,null,2,null,null,2,null,null,2]
["United States",{"$f":"SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I382:$AAB382)/SUM(($I$354:$AAB$354=B$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I382:$AAB382)))","v":0},{"$f":"SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I382:$AAB382)/SUM(($I$354:$AAB$354=C$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I382:$AAB382)))","v":1.9261837898828036},{"$f":"SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I382:$AAB382)/SUM(($I$354:$AAB$354=D$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I382:$AAB382)))","v":0},{"$f":"SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*$I382:$AAB382)/SUM(($I$354:$AAB$354=E$355)*($I$355:$AAB$355<=MEA_treaty_last_year)*$I$386:$AAB$386*NOT(ISBLANK($I382:$AAB382)))","v":2},0.9815459474707009,{"$f":"F382/$F$386*Standard_mean","v":3.6101450419996297},null,0,null,null,null,0,null,null,null,0,null,null,null,1,1,2,2,2,2,1.5,2,2,2,2,2,null,0,null,null,0,null,null,0,null,null,0,null,null,2,null,null,2,null,null,2,null,null,2]
["EU",{"$f":"SUM(B$356:B$382*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A383&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A383&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.9630918088616468},{"$f":"SUM(C$356:C$382*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A383&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A383&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.8737860967434983},{"$f":"SUM(D$356:D$382*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A383&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A383&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.4582865090171815},{"$f":"SUM(E$356:E$382*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A383&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A383&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.9211558235610136},1.5540800595458351,{"$f":"F383/$F$386*Standard_mean","v":5.7159366164133205}]
["Europe",{"$f":"SUM(B$356:B$382*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A384&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A384&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.95737265834246121},{"$f":"SUM(C$356:C$382*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A384&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A384&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.8468343268802123},{"$f":"SUM(D$356:D$382*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A384&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A384&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.4599437364053771},{"$f":"SUM(E$356:E$382*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A384&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A384&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.9250095085790591},1.5472900575517774,{"$f":"F384/$F$386*Standard_mean","v":5.6909628573170901}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!MEA_participation_raw_score\"))","v":1.3594273028529495},null,"Weight:",{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-I355)","v":7.8745065618429644E-2},9.9212565748012557E-2,0.12500000000000011,0.15749013123685926,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-S355)","v":0.79370052598409979},1,7.8745065618429644E-2,9.9212565748012557E-2,0.12500000000000011,0.15749013123685926,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-AE355)","v":0.79370052598409979},1,7.8745065618429644E-2,9.9212565748012557E-2,0.12500000000000011,0.15749013123685926,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-AQ355)","v":0.79370052598409979},1,7.8745065618429644E-2,9.9212565748012557E-2,0.12500000000000011,0.15749013123685926,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-BC355)","v":0.79370052598409979},1]
[]
["Coding"]
["Full report:",null,2,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Report has errors or is late:",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["No report/not a member:",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Sources:"]
["CBD Data:"]
["http://www.cbd.int/reports/search"]
["http://www.cbd.int/reports/national.shtml "]
[]
["CITES data:"]
["http://www.cites.org/cms/public/common/resources/annual_reports.pdf"]
["http://www.cites.org/eng/resources/reports/biennial.php"]
["http://web.archive.org/web/20050308175220/http://www.cites.org/common/resources/annual_reports.pdf"]
["A score of 2 indicates the country submitted a full report of all of their trading of wild plants and animals on time, while a score of 1 refers to a full report received past the original deadline for a given year or a full report sent to the wrong party (i.e., the report was sent to the World Conservation Monitoring Center instead of the CITES Secretariat).  Some years, states must submit both an annual report and a biennial report.  The score for that year is the average of the two scores from the submission of the two reports."]
[]
["CMS Data:"]
["http://www.cms.int/bodies/COP/cop7/cop7_national_reports.htm"]
["http://www.cms.int/bodies/COP/cop8/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop9/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop10/national_report/NRs_not_coded.html"]
[]
["Ramsar data:"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop8/main/ramsar/1-31-121-279_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop9/main/ramsar/1-31-121-278_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop10/main/ramsar/1-31-121-277_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop11/main/ramsar/1-31-121-515_4000_0__"]

{"sheet":"Environment 2012","index":57,"n_rows":414,"n_cols":52,"rows_kept":414,"cut":false,"hidden":false,"merged":[[74,0,74,7],[2,1,2,5],[2,6,2,7],[2,8,2,9],[39,3,41,3],[72,0,72,7],[268,5,268,6],[76,4,76,6],[78,1,78,3],[78,4,78,7],[78,10,79,10],[116,1,117,1],[116,4,116,14],[116,15,116,25],[151,0,151,9],[152,0,152,9],[192,0,192,6],[265,0,265,7],[353,1,353,6],[401,0,401,8],[270,1,270,4],[270,8,270,9],[305,0,305,4],[305,8,305,13],[306,0,306,4],[310,1,310,3]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Environment"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2012}]
[]
[null,"Global climate",null,null,null,null,"Sustainable fisheries",null,"Biodiversity and global ecosystems"]
[null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","% change in GHG emissions/ GDP","Gasoline taxes","Consumption of ozone-depleting substances","Kyoto Protocol ratification","Fishing subsidies","Ratification of UN Fisheries Agreement","Biodiversity treaties participation","Tropical wood imports","Overall score"]
["Australia",{"$f":"L81","v":-8.7292209973017947},{"$f":"C120","v":5.4592304974821593},{"$f":"G158","v":1.7525333149727553},{"$f":"O198","v":10.051526529045791},{"$f":"C234","v":10},{"$f":"G273","v":10},{"$f":"J273","v":10},{"$f":"G356","v":4.8000698550613494},{"$f":"E313","v":-0.4589128695706215},{"$f":"SUMPRODUCT(B5:J5,$B$35:$J$35)","v":3.865168672866246}]
["Austria",{"$f":"L82","v":7.6223629282529997},{"$f":"C121","v":-0.13581101846022151},{"$f":"G159","v":4.6203673224513402},{"$f":"O199","v":10.362418752688553},{"$f":"C235","v":10},{"$f":"G274","v":10},{"$f":"J274","v":10},{"$f":"G357","v":5.782673487924999},5.6863228527781366,{"$f":"SUMPRODUCT(B6:J6,$B$35:$J$35)","v":6.1915110647982932}]
["Belgium",7.0013338417296413,{"$f":"C122","v":5.8155955916850459},5.3712814510323783,10.362418752688553,10,8.962100897071787,10,{"$f":"G358","v":5.7789191425317785},5.6863228527781366,7.0822981599995094]
["Canada",-2.4762150132575389,2.4574179290483569,1.6961886456585034,9.6659670153745783,0,-20.565405110355698,10,3.6701600214643815,7.400174266758146,2.4742960741333269]
["Czech Republic",5.1237691180673126,7.617327617900842,6.9954074056309494,10.362418752688553,10,8.5940167508572252,10,5.4950225057379072,5.6863228527781366,7.3474316819256229]
["Denmark",4.9670628314942347,5.1567253208266646,4.450184488998933,10.362418752688553,10,7.3699474913188343,10,6.2233380446571633,5.6863228527781366,6.6289311390733552]
["Finland",7.7237722298169711,9.918982924356909,5.0749366888837404,10.362418752688553,10,8.6273215101604617,10,5.840417313540085,5.6863228527781366,7.7180841406924063]
["France",8.2042962841114573,4.4143303495160549,5.1583831963574873,10.362418752688553,10,8.5885433689367296,10,5.7720538319498012,5.6863228527781366,6.9407622067170598]
["Germany",6.6411610214067318,3.9768957312670521,5.9260597335111633,10.362418752688553,10,10,10,6.068732018759821,5.6863228527781366,6.9490595278569547]
["Greece",6.6755196917624824,3.4765161481925726,7.2460602441002786,10.362418752688553,10,-8.1341507441784557,10,2.4290300529305981,5.6863228527781366,5.6227757019364182]
["Hungary",8.2930185884107654,7.1391682460736048,8.0412563741442327,10.362418752688553,10,10,10,5.842395827695027,5.6863228527781366,7.8719152292135819]
["Ireland",7.0254120114217473,6.5179864029632109,5.000367469439114,10.362418752688553,10,4.750130786833255,10,2.7072419427890244,5.6863228527781366,6.4630774159481152]
["Italy",8.0757026362734088,3.0607409219586383,5.6310726742375694,10.362418752688553,10,5.9809534748111863,10,5.8339663629057128,5.6863228527781366,6.6746752344187641]
["Japan",7.7766918849532862,2.6309089957311249,3.0608889124413166,9.1818048053931136,10,9.5485820164745814,10,4.2695917885149157,-4.381731237537652,4.5102275387308239]
["Luxembourg",4.240696307794777,1.099619695235456,3.5238655928307101,10.362418752688553,10,10,10,2.9620461923125547,5.6863228527781366,5.4510896560218614]
["Netherlands",4.8987937549372784,4.1700125013512181,6.1826133575527926,10.362418752688553,10,9.5660558024084672,10,5.6531994971424595,5.6863228527781366,6.7582462722066978]
["New Zealand",6.2370446128586714,1.7505819719050739,2.9819854876648249,9.5315278504255811,10,10,10,5.5288246180739264,6.1889938836871163,6.0444151405280664]
["Norway",-17.913767893748457,6.6161646000722119,4.4639181757733972,9.9407314042057191,10,-28.844189394368172,10,5.5949972702222972,5.6863228527781366,2.6146973161542237]
["Poland",6.2512922648203775,8.4229260108762478,7.2847547760389819,10.362418752688553,10,9.0665823288912861,10,4.6776896826805157,5.6863228527781366,7.5254542165515392]
["Portugal",8.4843502491829117,6.0041689113035277,7.2156685874358715,10.362418752688553,10,9.6621802045110528,10,5.0364499508880058,5.6863228527781366,7.4591774557735304]
["Slovakia",8.2922507886390679,10.466747272365751,7.617757515813758,10.362418752688553,10,10,10,6.1290473888521877,5.6863228527781366,8.350448208604238]
["South Korea",6.5189102763395379,2.9761908581957148,6.2047021389429036,2.4714225764646089,10,-2.220463068311334,10,3.6908298907260928,0.23542412448687422,4.2540821837175855]
["Spain",8.2855850839989333,4.8713861554761202,4.7398451754550539,10.362418752688553,10,-2.0887743189347656,10,5.5918847060201626,5.6863228527781366,6.3937775011814306]
["Sweden",9.0812589918661502,7.1562410624155337,4.7059026035789984,10.362418752688553,10,8.0094531905001833,10,5.8333906116923764,5.6863228527781366,7.3521190035502366]
["Switzerland",8.3752922548448439,4.0457779352907401,3.0166069109784011,9.9772774738530234,10,10,0,4.5534959462285842,5.6863228527781366,5.9305875196611648]
["United Kingdom",6.3713104030430356,5.7308351683962,6.3606290922073665,10.362418752688553,10,9.8813591511188932,10,5.6435369456719977,5.6863228527781366,7.1806394819871588]
["United States",1.9523158482811915,4.1833321985741891,0.67676266386719419,8.1550566484974674,0,8.2457556622544459,10,3.5909951030262697,6.6032719238352566,4.1811793161860251]
["EU",7.2158050929671411,4.677120663758525,5.7355138725961883,10.362418752688553,10,7.4532992631176676,10,5.6731398228687668,5.6863228527781366,6.8963019295216954]
["Europe",6.9865859147385487,4.69750325081516,5.6311387996840843,10.352865976480867,10,7.1317198860973825,9.7069764386637782,5.6388134576507918,5.6863228527781366,6.8239467594992256]
[]
["Weight",0.1,0.15,0.15,0.1,0.1,0.05,0.05,0.15,0.15]
[]
["Greenhouse gas emissions/capita"]
[]
[]
[null,null,null,"GHG emissions/ capita (tons CO2 equivalent)"]
[]
["Country name","GHG emissions","Population"]
["Australia",587797.6875,21515754,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":27.31940918733315}]
["Austria",81494.5390625,8214160,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":9.9212261585481656}]
["Belgium",130425.1015625,10423493,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":12.512609886388374}]
["Canada",804044.25,33759742,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":23.816658610720427}]
["Czech Republic",131934.109375,10201707,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":12.932552304727043}]
["Denmark",62305.75390625,5515575,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":11.296329740099626}]
["Finland",49913.01953125,5255068,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":9.4980730089981709}]
["France",485308.125,64768389,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":7.4929781718053849}]
["Germany",952239.1875,81644454,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":11.663243990828819}]
["Greece",114677.9296875,10749943,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":10.667770953529706}]
["Hungary",63860.6953125,9992339,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":6.3909656500344916}]
["Ireland",57380.28515625,4622917,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":12.412138300611929}]
["Italy",456973.03125,60748965,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":7.5223179728247223}]
["Japan",1181609.125,127579145,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":9.2617733486143052}]
["Luxembourg",11956.8291015625,497538,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":24.031991730405515}]
["Netherlands",212169.1875,16573840,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":12.801450207073316}]
["New Zealand",54033.40625,4252277,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":12.706934719915941}]
["Norway",30739.224609375,4676305,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":6.5734002827820257}]
["Poland",376648.15625,38463689,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":9.7923045355841971}]
["Portugal",67897.1640625,10735765,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":6.3243899305266087}]
["Slovakia",38981.2265625,5470306,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":7.1259681930955967}]
["South Korea",702803.125,48636068,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":14.45024554616545}]
["Spain",319745.875,46505963,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":6.8753737020777317}]
["Sweden",34786.78515625,9074055,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":3.8336537695936381}]
["Switzerland",51682.78515625,7623438,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":6.7794589732677037}]
["United Kingdom",594113.8125,62348447,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":9.5289272000632188}]
["United States",5921547.5,308282053,{"$f":"Table_Query_from_CDI_1[[#This Row],[GHG emissions]]/Table_Query_from_CDI_1[[#This Row],[Population]]*1000","v":19.208213525164243}]
["EU",{"$f":"SUM(B$43:B$69*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\"))","v":4242810.8134765625},{"$f":"SUM(C$43:C$69*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\"))","v":461806613},{"$f":"B70/C70*1000","v":9.1874189196085894}]
["Europe",{"$f":"SUM(B$43:B$69*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\"))","v":4325232.8232421875},{"$f":"SUM(C$43:C$69*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A71&\"_countries\"))","v":474106356},{"$f":"B71/C71*1000","v":9.1229167643603315}]
[]
["Note:   Primary data on emissions from South Korea are from WRI’s Earthtrends online database. Because the latest figures on net carbon emissions from land use and land use change, as well as on non-carbon emissions, are for 2000, they are assumed to have been constant since then. WRI’s figures on carbon from fossil fuel burning stop in 2002, so they are updated to 2007 using growth rates implied in gas, oil, and coal consumption figures from British Petroleum (2009)."]
[]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5888.php - Summary2 tables for each country; fuel use figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[null,null,null,null,"CO2 emission/energy conversion factors"]
[null,null,null,null,19.899999999999999,14.4,25.4]
[null,"Fuel production (million tons oil equivalent)",null,null,"Equivalent CO2 emissions1 (in thousand tons)",null,null,null,null,null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)"]
["Country name","Oil production","Gas production","Coal production","oil","gas","coal","total","Population","Emissions/\ncapita (tons CO2 equivalent)",null,"Score"]
["Australia",23.842592239379883,45.316581726074219,235.43643188476562,{"$f":"B81*1000000*42/1000*Oil*1000/1000000*3.664","v":73014.867807220464},{"$f":"C81*1000000*42/1000*Gas*1000/1000000*3.664","v":100420.96505273438},{"$f":"D81*1000000*42/1000*Coal*1000/1000000*3.664","v":920263.37739902351},{"$f":"SUM(E81:G81)","v":1093699.2102589784},{"$f":"C43","v":21515754},{"$f":"H81/I81*1000","v":50.832483502970824},{"$f":"(J81+D43)","v":78.151892690303981},{"$f":"2*Standard_mean-K81/$K$111*Standard_mean","v":-8.7292209973017947}]
["Austria",0,0,0,0,0,0,{"$f":"SUM(E82:G82)","v":0},8214160,0,{"$f":"(J82+D44)","v":9.9212261585481656},7.6223629282529997]
["Belgium",0,0,0,0,0,0,0,10423493,0,12.512609886388374,7.0013338417296413]
["Canada",162.77630615234375,143.84637451171875,34.854713439941406,498481.47200332029,318761.72468437505,136238.54240288088,953481.73909057619,33759742,28.243158347909652,52.05981695863008,-2.4762150132575389]
["Czech Republic",0,0,19.351882934570313,0,0,75641.773050292977,75641.773050292977,10201707,7.4146192446316066,20.347171549358649,5.1237691180673126]
["Denmark",12.156576156616211,7.3552951812744141,0,37227.948712628175,16299.239973925782,0,53527.188686553956,5515575,9.7047340824037303,21.001063822503355,4.9670628314942347]
["Finland",0,0,0,0,0,0,0,5255068,0,9.4980730089981709,7.7237722298169711]
["France",0,0,0,0,0,0,0,64768389,0,7.4929781718053849,8.2042962841114573]
["Germany",0,9.5649118423461914,43.7105712890625,0,21195.722211767581,170853.92282109376,192049.64503286133,81644454,2.3522681042469995,14.015512095075819,6.6411610214067318]
["Greece",0,0,8.8127326965332031,0,0,34446.81475378418,34446.81475378418,10749943,3.2043718514399733,13.872142804969679,6.6755196917624824]
["Hungary",0,0,1.870769739151001,0,0,7312.380945909119,7312.380945909119,9992339,0.73179872559458992,7.1227643756290817,8.2930185884107654]
["Ireland",0,0,0,0,0,0,0,4622917,0,12.412138300611929,7.0254120114217473]
["Italy",5.1061902046203613,6.8491501808166504,0,15637.049824351503,15177.629131567384,0,30814.678955918887,60748965,0.50724615564921782,8.0295641284739396,8.0757026362734088]
["Japan",0,0,0.5052725076675415,0,0,1974.9865417625426,1974.9865417625426,127579145,1.5480481090875336E-2,9.277253829705181,7.7766918849532862]
["Luxembourg",0,0,0,0,0,0,0,497538,0,24.031991730405515,4.240696307794777]
["Netherlands",0,63.457244873046875,0,0,140620.44238593749,0,140620.44238593749,16573840,8.4844817125022018,21.285931919575518,4.8987937549372784]
["New Zealand",0,0,3.2580466270446777,0,0,12734.906695303345,12734.906695303345,4252277,2.994844102419326,15.701778822335267,6.2370446128586714]
["Norway",98.561904907226563,95.716796875,0,301833.13900502928,212107.19670000003,0,513940.33570502931,4676305,109.90308281966837,116.4764831024504,-17.913767893748457]
["Poland",0,3.695270299911499,55.471569061279297,0,8188.6716851440433,216824.7840204346,225013.45570557864,38463689,5.8500227501729913,15.642327285757188,6.2512922648203775]
["Portugal",0,0,0,0,0,0,0,10735765,0,6.3243899305266087,8.4843502491829117]
["Slovakia",0,0,0,0,0,0,0,5470306,0,7.1259681930955967,8.2922507886390679]
["South Korea",0,0,0.93800842761993408,0,0,3666.4453191032412,3666.4453191032412,48636068,7.5385315258282001E-2,14.525630861423732,6.5189102763395379]
["Spain",0,0,3.3124771118164062,0,0,12947.662135693359,12947.662135693359,46505963,0.27840864483750949,7.1537823469152411,8.2855850839989333]
["Sweden",0,0,0,0,0,0,0,9074055,0,3.8336537695936381,9.0812589918661502]
["Switzerland",0,0,0,0,0,0,0,7623438,0,6.7794589732677037,8.3752922548448439]
["United Kingdom",62.972999572753906,51.408000946044922,11.04457950592041,192846.70026921385,113919.47207402343,43170.557575579835,349936.72991881712,62348447,5.6125973742187538,15.141524574281974,6.3713104030430356]
["United States",339.10610961914062,556.78460693359375,552.22344970703125,1038468.7838416994,1233827.5621218751,2158506.2806042973,4430802.6265678722,308282053,14.372561047424554,33.580774572588794,1.9523158482811915]
["EU",{"$f":"SUM(B$81:B$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A108&\"_countries\"))","v":80.235765933990479},{"$f":"SUM(C$81:C$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A108&\"_countries\"))","v":142.32987332344055},{"$f":"SUM(D$81:D$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A108&\"_countries\"))","v":143.57458233833313},{"$f":"SUM(E$81:E$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A108&\"_countries\"))","v":245711.69880619354},{"$f":"SUM(F$81:F$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A108&\"_countries\"))","v":315401.17746236571},{"$f":"SUM(G$81:G$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A108&\"_countries\"))","v":561197.89530278777},{"$f":"SUM(H$81:H$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A108&\"_countries\"))","v":1122310.771571347},{"$f":"SUM(I$81:I$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A108&\"_countries\"))","v":461806613},2.4302613691054855,11.617680288714075,{"$f":"2*Standard_mean-K108/$K$111*Standard_mean","v":7.2158050929671411}]
["Europe",{"$f":"SUM(B$81:B$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A109&\"_countries\"))","v":178.79767084121704},{"$f":"SUM(C$81:C$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A109&\"_countries\"))","v":238.04667019844055},{"$f":"SUM(D$81:D$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A109&\"_countries\"))","v":143.57458233833313},{"$f":"SUM(E$81:E$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A109&\"_countries\"))","v":547544.83781122277},{"$f":"SUM(F$81:F$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A109&\"_countries\"))","v":527508.3741623658},{"$f":"SUM(G$81:G$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A109&\"_countries\"))","v":561197.89530278777},{"$f":"SUM(H$81:H$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A109&\"_countries\"))","v":1636251.1072763761},{"$f":"SUM(I$81:I$107*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A109&\"_countries\"))","v":474106356},3.4512321688350789,12.57414893319541,{"$f":"2*Standard_mean-K109/$K$111*Standard_mean","v":6.9865859147385487}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!GHG_emissions_capita\"))","v":20.863626069008113}]
["1Conversion factors were based on http://www.bp.com/extendedsectiongenericarticle.do?categoryId=9023800&contentId=7044894 and http://bioenergy.ornl.gov/papers/misc/energy_conv.html"]
["Source: fuel production figures from British Petroleum, BP Statistical Review of World Energy (London, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[{"$f":"\"Growth rate of greenhouse gas emissions/GDP, \"&CDI_year-12& \"-\" &CDI_year-2","v":"Growth rate of greenhouse gas emissions/GDP, 2000-2010"},null,null,null,null,null," "]
[]
[null,"Average annual growth rate of GHG emissions/PPP GDP, 1999-2009",null,null,"Emissions of CO2 CH4 N2O HFCs PFCs SF6 CO NOX NMVOC SO2, 2002 (thousand tons CO2 equivalent)",null,null,null,null,null,null,null,null,null,null,"PPP GDP (constant $)"]
[null,null,"Score",null,{"$f":"CDI_year-12","v":2000},{"$f":"E118+1","v":2001},{"$f":"F118+1","v":2002},2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"E118","v":2000},{"$f":"F118","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,2010]
[null,null,null,null,"12","11","10","9","8","7","6","5","4","3","2","12","11","10","9","8","7","6","5","4","3","2"]
[{"$f":"A5","v":"Australia"},{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E120:O120/P120:Z120))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E120:O120/P120:Z120)))/10)-1","v":-2.7554493519255874E-2},{"$f":"B120/$B$150*Standard_mean","v":5.4592304974821593},null,556351.25,501337.96875,601951.5625,745620.75,476254.09375,552331.25,526017.9375,650552.5,520581.75,589402.4375,587797.6875,575828262912,598361636864,617217982464,642817458176,663301849088,683453382656,709297242112,736059588608,746115563520,763497938944,778047324160]
["Austria",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E121:O121/P121:Z121))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E121:O121/P121:Z121)))/10)-1","v":6.8548192455542001E-4},{"$f":"B121/$B$150*Standard_mean","v":-0.13581101846022151},null,65262.33984375,67359.9609375,75001.484375,91041.8203125,85627.3984375,85597.0390625,88607.1640625,86824.875,87443.7265625,76415.9765625,81494.5390625,256756105216,261104861184,263365820416,270185889792,276672151552,286825447424,297455058944,301727285248,290313961472,296268103680,304256679936]
["Belgium",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E122:O122/P122:Z122))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E122:O122/P122:Z122)))/10)-1","v":-2.9353182855276994E-2},{"$f":"B122/$B$150*Standard_mean","v":5.8155955916850459},null,145309.9375,144543.8125,142953.046875,144832.65625,145886.09375,141975.265625,137249.9375,132437.09375,135420.75,123146.890625,130425.1015625,314144423936,318415962112,320985333760,331495178240,337299898368,346293665792,356278370304,359788347392,349799612416,358267256832,364658458624]
["Canada",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E123:O123/P123:Z123))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E123:O123/P123:Z123)))/10)-1","v":-1.2403379273195347E-2},{"$f":"B123/$B$150*Standard_mean","v":2.4574179290483569},null,665388.1875,661755.5,818928.8125,787753.375,851413.4375,800142.3125,799921.8125,800528.5,719853.5,679187.75,804044.25,1016186994688,1045905670144,1065579905024,1098825793536,1131999920128,1163956715520,1189563990016,1197756776448,1164581797888,1202022383616,1231587901440]
["Czech Republic",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E124:O124/P124:Z124))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E124:O124/P124:Z124)))/10)-1","v":-3.8447104326937875E-2},{"$f":"B124/$B$150*Standard_mean","v":7.617327617900842},null,138361.8125,137793.765625,133906.78125,138839.765625,139766.5625,138573.84375,143573.4375,146897.953125,137373.515625,126623.0859375,131934.109375,183647436800,187593998336,194659401728,203891572736,217659162624,232939716608,246298673152,253931274240,242486214656,248530403328,253220192256]
["Denmark",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E125:O125/P125:Z125))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E125:O125/P125:Z125)))/10)-1","v":-2.6027652523342715E-2},{"$f":"B125/$B$150*Standard_mean","v":5.1567253208266646},null,72867.359375,75854.9921875,76685.9375,80280.65625,74119.6875,70092.0390625,78921.9921875,71249.3359375,63938.8671875,65185.0546875,62305.75390625,170203725824,170996613120,171652956160,175594930176,179888488448,185995182080,188939976704,187458961408,176836952064,179626098688,181609889792]
["Finland",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E126:O126/P126:Z126))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E126:O126/P126:Z126)))/10)-1","v":-5.0064299507569077E-2},{"$f":"B126/$B$150*Standard_mean","v":9.918982924356909},null,48878.15234375,50852.828125,52504.875,59894.51171875,55006.7890625,38808.50390625,46151.39453125,52704.390625,40575.1640625,26776.419921875,49913.01953125,144711450624,147365658624,150331293696,156532260864,161096826880,168202158080,177176117248,177696260096,162523463680,167926038528,172529139712]
["France",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E127:O127/P127:Z127))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E127:O127/P127:Z127)))/10)-1","v":-2.2280546143580771E-2},{"$f":"B127/$B$150*Standard_mean","v":4.4143303495160549},null,536564.0625,528790.75,518176.09375,522355.71875,519598.5,521025.28125,504539.46875,493794.875,488633.28125,474335.375,485308.125,1749837545472,1766091259904,1781977317376,1827323904000,1860699815936,1906601492480,1950175199232,1948602073088,1887278596096,1918665752576,1951239503872]
["Germany",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E128:O128/P128:Z128))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E128:O128/P128:Z128)))/10)-1","v":-2.0072672825317439E-2},{"$f":"B128/$B$150*Standard_mean","v":3.9768957312670521},null,1005793.5,1014676.4375,1040886.4375,1038860.1875,1026805.9375,1005300.9375,1007438.25,983492,982752.0625,919818.0625,952239.1875,2528533807104,2528790446080,2519296114688,2548548501504,2565997330432,2660939333632,2747926577152,2777692241920,2635279368192,2744847433728,2827985616896]
["Greece",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E129:O129/P129:Z129))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E129:O129/P129:Z129)))/10)-1","v":-1.7547096009069674E-2},{"$f":"B129/$B$150*Standard_mean","v":3.4765161481925726},null,123508.5703125,124558.203125,124081.6328125,128242.2734375,128503.5234375,132148.859375,128511.109375,132430.78125,127465.375,121020.296875,114677.9296875,231116947456,239065399296,253273964544,264336031744,270363803648,285262905344,295350173696,294718111744,285476847616,271365275648,252085485568]
["Hungary",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E130:O130/P130:Z130))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E130:O130/P130:Z130)))/10)-1","v":-3.6033680069020635E-2},{"$f":"B130/$B$150*Standard_mean","v":7.1391682460736048},null,77757.234375,78060.390625,76460.0859375,77392.2265625,77602.859375,74318.71875,74867.8203125,72455.1796875,68763.7265625,63390.87109375,63860.6953125,144803479552,151328473088,157155262464,164694294528,171223482368,177896341504,178100387840,179692879872,167476232192,169583345664,172452298752]
["Ireland",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E131:O131/P131:Z131))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E131:O131/P131:Z131)))/10)-1","v":-3.2898375362952814E-2},{"$f":"B131/$B$150*Standard_mean","v":6.5179864029632109},null,66949.328125,68796.8984375,66859.375,66849.578125,65680,66878.2890625,66320.9765625,65041.06640625,64900.28515625,58821.4375,57380.28515625,133281243136,141108969472,146978373632,153603784704,161805631488,170400284672,179230965760,173904052224,161740308480,161045872640,162181120000]
["Italy",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E132:O132/P132:Z132))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E132:O132/P132:Z132)))/10)-1","v":-1.5448544613957504E-2},{"$f":"B132/$B$150*Standard_mean","v":3.0607409219586383},null,525466.625,523951.84375,520016.21875,542955.3125,540626.4375,536162.0625,524500.75,537765.75,504507.125,450859.625,456973.03125,1607665844224,1614923431936,1614171340800,1642107240448,1657399541760,1693844504576,1722353057792,1702438633472,1608899756032,1638043353088,1645183238144]
["Japan",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E133:O133/P133:Z133))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E133:O133/P133:Z133)))/10)-1","v":-1.3279044529455164E-2},{"$f":"B133/$B$150*Standard_mean","v":2.6309089957311249},null,1256109.5,1231046.75,1261987.25,1256627.5,1253026.5,1262579,1250385.875,1282930.625,1203827.375,1132759.375,1181609.125,3678200659968,3688850784256,3751011942400,3839563399168,3889582309376,3955429212160,4042139631616,4000035373056,3778954133504,3946555113472,3918929330176]
["Luxembourg",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E134:O134/P134:Z134))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E134:O134/P134:Z134)))/10)-1","v":-5.5501345436844707E-3},{"$f":"B134/$B$150*Standard_mean","v":1.099619695235456},null,9374.6201171875,9808.1328125,10585.92578125,10965.8779296875,12428.07421875,12710.70703125,12672.25390625,12085.7626953125,11915.2578125,11393.552734375,11956.8291015625,27325216768,28442861568,28916574208,30180405248,31765782528,33333739520,35529781248,35268788224,33830645760,34816798720,35393564672]
["Netherlands",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E135:O135/P135:Z135))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E135:O135/P135:Z135)))/10)-1","v":-2.1047395323698481E-2},{"$f":"B135/$B$150*Standard_mean","v":4.1700125013512181},null,215930.953125,217117.625,216092.109375,217225.015625,218386.234375,212488.578125,208559.625,207064.265625,206338.90625,200708.46875,212169.1875,546876063744,547293396992,549130141696,561411522560,572900573184,592345956352,615569620992,626674827264,603691089920,613526470656,619615813632]
["New Zealand",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E136:O136/P136:Z136))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E136:O136/P136:Z136)))/10)-1","v":-8.8357506835499144E-3},{"$f":"B136/$B$150*Standard_mean","v":1.7505819719050739},null,45505.51953125,49333.9140625,53275.46875,54216.31640625,52198.06640625,54995.515625,56837.43359375,56524.78515625,50502.140625,49625.0625,54033.40625,89152200704,93532110848,97596227584,101263704064,104608096256,105413902336,108554821632,106882113536,106378993664,106575642624,107614609408]
["Norway",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E137:O137/P137:Z137))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E137:O137/P137:Z137)))/10)-1","v":-3.3393912325024644E-2},{"$f":"B137/$B$150*Standard_mean","v":6.6161646000722119},null,39021.41796875,36621.046875,32915.734375,31620.005859375,28690.21875,27469.943359375,32410.861328125,34324.48046875,29850.009765625,29554.287109375,30739.224609375,201419587584,204445073408,206455652352,214633431040,220190146560,225589051392,231573929984,231655194624,227793190912,229334269952,232652668928]
["Poland",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E138:O138/P138:Z138))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E138:O138/P138:Z138)))/10)-1","v":-4.25132187195435E-2},{"$f":"B138/$B$150*Standard_mean","v":8.4229260108762478},null,377083.3125,370727.71875,356930.59375,369405.78125,370262.21875,368595.125,380975.65625,386027.6875,375912.625,355486.875,376648.15625,457408086016,464010772480,481954791424,507714338816,526078607360,558840086528,596758888448,627352010752,637563305984,662416064512,691229687808]
["Portugal",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E139:O139/P139:Z139))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E139:O139/P139:Z139)))/10)-1","v":-3.0304973096727417E-2},{"$f":"B139/$B$150*Standard_mean","v":6.0041689113035277},null,86564.1015625,83091.65625,87231.9609375,88096.3125,86189.234375,92558.6640625,80445.390625,76221.9609375,72220.7109375,68989.1328125,67897.1640625,220598976512,222284873728,220259614720,223696388096,225430208512,228695392256,234104553472,234084499456,227276619776,230460047360,226614099968]
["Slovakia",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E140:O140/P140:Z140))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E140:O140/P140:Z140)))/10)-1","v":-5.2829042484486832E-2},{"$f":"B140/$B$150*Standard_mean","v":10.466747272365751},null,38584.76171875,41847.4140625,40440.0546875,41306.9140625,41743.17578125,44493.4140625,42044.546875,40422.24609375,41895.13671875,36518.6796875,38981.2265625,70967230464,74219577344,77763584000,81696710656,87133806592,94405476352,104312332288,110310785024,104870715392,109257351168,112916611072]
["South Korea",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E141:O141/P141:Z141))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E141:O141/P141:Z141)))/10)-1","v":-1.5021793227460334E-2},{"$f":"B141/$B$150*Standard_mean","v":2.9761908581957148},null,538383.0625,559624.9375,569544.3125,581002,604532.25,608298.5625,622614.4375,639065.875,651477.625,658267.125,702803.125,915465502720,980921417728,1008414490624,1054993350656,1096741027840,1153537802240,1212435398656,1240301699072,1244264529920,1322905239552,1370980483072]
["Spain",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E142:O142/P142:Z142))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E142:O142/P142:Z142)))/10)-1","v":-2.458745391182271E-2},{"$f":"B142/$B$150*Standard_mean","v":4.8713861554761202},null,355512.875,355989.5,372273.96875,380082.53125,394262.65625,408289.4375,396824.34375,402358.125,369789.25,334205.28125,319745.875,1049657278464,1078104883200,1111412310016,1147636547584,1188763795456,1237220458496,1280265682944,1291681792000,1243311374336,1239334912000,1244513828864]
["Sweden",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E143:O143/P143:Z143))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E143:O143/P143:Z143)))/10)-1","v":-3.6119852068438152E-2},{"$f":"B143/$B$150*Standard_mean","v":7.1562410624155337},null,33360.28125,34000.67578125,34695.5859375,38209.95703125,40600.6015625,40177.671875,32826.875,34250.10546875,30580.908203125,26446.3828125,34786.78515625,261846106112,268348850176,274616664064,286246305792,295293943808,307983253504,318190551040,316238725120,300339068928,320031817728,332463407104]
["Switzerland",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E144:O144/P144:Z144))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E144:O144/P144:Z144)))/10)-1","v":-2.0420343480593517E-2},{"$f":"B144/$B$150*Standard_mean","v":4.0457779352907401},null,50509.51953125,53039.62890625,51420.12890625,49867.5703125,48958.6015625,50030.13671875,50989.29296875,49164.05859375,52066.6875,50257.296875,51682.78515625,260821909504,261305401344,261360500736,267688394752,274902482944,285215588352,296184184832,302594359296,296733605888,305735630848,311627317248]
["United Kingdom",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E145:O145/P145:Z145))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E145:O145/P145:Z145)))/10)-1","v":-2.8925369716542693E-2},{"$f":"B145/$B$150*Standard_mean","v":5.7308351683962},null,677913.5,681218.6875,660096.375,666738.375,665591.6875,659338.5,655351.9375,644703.625,630194.1875,576566.25,594113.8125,1764797972480,1807734145024,1876697284608,1931273961472,1984852787200,2036467499008,2110445715456,2090019192832,2006952968192,2043064483840,2058557587456]
["United States",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E146:O146/P146:Z146))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E146:O146/P146:Z146)))/10)-1","v":-2.1114624122881454E-2},{"$f":"B146/$B$150*Standard_mean","v":4.1833321985741891},null,6394662.5,6220157.5,6149104.5,6083950,6164473,6197431,6190316,6333982.5,6146158.5,5704016.5,5921547.5,11280100360192,11486299684864,11779500408832,12189400301568,12564299776000,12898400206848,13144400330752,13097199730688,12635200290816,13017000443904,13238288777216]
["EU",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E147:O147/P147:Z147))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E147:O147/P147:Z147)))/10)-1","v":-2.3606933445611156E-2},{"$f":"B147/$B$150*Standard_mean","v":4.677120663758525},null,{"$f":"SUM(E$120:E$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":4601043.3271484375},{"$f":"SUM(F$120:F$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":4609041.29296875},{"$f":"SUM(G$120:G$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":4605878.54296875},{"$f":"SUM(H$120:H$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":4703575.4716796875},{"$f":"SUM(I$120:I$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":4688687.671875},{"$f":"SUM(J$120:J$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":4649532.9375},{"$f":"SUM(K$120:K$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":4610382.9296875},{"$f":"SUM(L$120:L$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":4578227.0791015625},{"$f":"SUM(M$120:M$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":4440620.861328125},{"$f":"SUM(N$120:N$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":4116707.71875},{"$f":"SUM(O$120:O$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":4242810.8134765625},{"$f":"SUM(P$120:P$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":11864178939904},{"$f":"SUM(Q$120:Q$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":12017224433664},{"$f":"SUM(R$120:R$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":12194598144000},{"$f":"SUM(S$120:S$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":12508169768960},{"$f":"SUM(T$120:T$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":12772325638144},{"$f":"SUM(U$120:U$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":13204492894208},{"$f":"SUM(V$120:V$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":13634461683712},{"$f":"SUM(W$120:W$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":13689280741376},{"$f":"SUM(X$120:X$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":13125947101184},{"$f":"SUM(Y$120:Y$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":13407076880384},{"$f":"SUM(Z$120:Z$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A147&\"_countries\"))","v":13608706224128}]
["Europe",{"$f":"EXP((AVERAGE($P$118:$Z$118*LN(E148:O148/P148:Z148))-AVERAGE($P$118:$Z$118)*AVERAGE(LN(E148:O148/P148:Z148)))/10)-1","v":-2.3709810923163488E-2},{"$f":"B148/$B$150*Standard_mean","v":4.69750325081516},null,{"$f":"SUM(E$120:E$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":4690574.2646484375},{"$f":"SUM(F$120:F$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":4698701.96875},{"$f":"SUM(G$120:G$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":4690214.40625},{"$f":"SUM(H$120:H$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":4785063.0478515625},{"$f":"SUM(I$120:I$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":4766336.4921875},{"$f":"SUM(J$120:J$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":4727033.017578125},{"$f":"SUM(K$120:K$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":4693783.083984375},{"$f":"SUM(L$120:L$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":4661715.6181640625},{"$f":"SUM(M$120:M$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":4522537.55859375},{"$f":"SUM(N$120:N$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":4196519.302734375},{"$f":"SUM(O$120:O$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":4325232.8232421875},{"$f":"SUM(P$120:P$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":12326420436992},{"$f":"SUM(Q$120:Q$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":12482974908416},{"$f":"SUM(R$120:R$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":12662414297088},{"$f":"SUM(S$120:S$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":12990491594752},{"$f":"SUM(T$120:T$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":13267418267648},{"$f":"SUM(U$120:U$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":13715297533952},{"$f":"SUM(V$120:V$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":14162219798528},{"$f":"SUM(W$120:W$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":14223530295296},{"$f":"SUM(X$120:X$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":13650473897984},{"$f":"SUM(Y$120:Y$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":13942146781184},{"$f":"SUM(Z$120:Z$146*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A148&\"_countries\"))","v":14152986210304}]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!GHG_growth_minus_GDP_growth\"))","v":-2.5236609382919651E-2}]
[]
["Note: These \"least squares\" growth rates are computed by fitting a line to the graph of log of emissions/GDP over time; with a constant growth rate, this relationship is linear. Estimating growth rates this way reduces sensitivity to aberrations in the start and final year."]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5270.php - summary2 tables for each country."]
[]
[{"$f":"\"Gasoline taxes, \"&CDI_year-1","v":"Gasoline taxes, 2011"}]
[]
[null,"Grade",null,"Price (PPP $/ liter)","Taxes/price","Taxes (PPP $/ liter)","Score"]
["Australia","Premium unleaded (95 RON)",null,0.99,0.33900000000000002,{"$f":"D158*E158","v":0.33561000000000002},{"$f":"F158/$F$188*Standard_mean","v":1.7525333149727553}]
["Austria","Premium unleaded (95 RON)",null,1.6,0.55300000000000005,0.88480000000000014,4.6203673224513402]
["Belgium","Premium unleaded (95 RON)",null,1.85,0.55600000000000005,1.0286000000000002,5.3712814510323783]
["Canada","Premium unleaded (95 RON)",null,1.0900000000000001,0.29799999999999999,0.32482,1.6961886456585034]
["Czech Republic","Premium unleaded (95 RON)",null,2.4900000000000002,0.53800000000000003,1.3396200000000003,6.9954074056309494]
["Denmark","Premium unleaded (95 RON)",null,1.53,0.55700000000000005,0.85221000000000013,4.450184488998933]
["Finland","Premium unleaded (95 RON)",null,1.65,0.58899999999999997,0.97184999999999988,5.0749366888837404]
["France","Premium unleaded (95 RON)",null,1.73,0.57099999999999995,0.98782999999999987,5.1583831963574873]
["Germany","Premium unleaded (95 RON)",null,1.96,0.57899999999999996,1.1348399999999998,5.9260597335111633]
["Greece","Premium unleaded (95 RON)",null,2.34,0.59299999999999997,1.3876199999999999,7.2460602441002786]
["Hungary","Premium unleaded (95 RON)",null,2.95,0.52200000000000002,1.5399,8.0412563741442327]
["Ireland","Premium unleaded (95 RON)",null,1.77,0.54100000000000004,0.95757000000000003,5.000367469439114]
["Italy","Premium unleaded (95 RON)",null,1.95,0.55300000000000005,1.0783500000000001,5.6310726742375694]
["Japan","Regular unleaded",null,1.36,0.43099999999999999,0.58616000000000001,3.0608889124413166]
["Luxembourg","Premium unleaded (95 RON)",null,1.38,0.48899999999999999,0.67481999999999998,3.5238655928307101]
["Netherlands","Premium unleaded (95 RON)",null,1.97,0.60099999999999998,1.18397,6.1826133575527926]
["New Zealand","Premium unleaded (95 RON)",null,1.41,0.40500000000000003,0.57105000000000006,2.9819854876648249]
["Norway","Premium unleaded (95 RON)",null,1.42,0.60199999999999998,0.85483999999999993,4.4639181757733972]
["Poland","Premium unleaded (95 RON)",null,2.73,0.51100000000000001,1.39503,7.2847547760389819]
["Portugal","Premium unleaded (95 RON)",null,2.4500000000000002,0.56399999999999995,1.3817999999999999,7.2156685874358715]
["Slovakia","Premium unleaded (95 RON)",null,2.8,0.52100000000000002,1.4587999999999999,7.617757515813758]
["South Korea","Premium unleaded (95 RON)",null,2.6,0.45700000000000002,1.1882000000000001,6.2047021389429036]
["Spain","Premium unleaded (95 RON)",null,1.86,0.48799999999999999,0.90768000000000004,4.7398451754550539]
["Sweden","Premium unleaded (95 RON)",null,1.57,0.57399999999999995,0.90117999999999998,4.7059026035789984]
["Switzerland","Premium unleaded (95 RON)",null,1.1599999999999999,0.498,0.57767999999999997,3.0166069109784011]
["United Kingdom","Premium unleaded (95 RON)",null,2.02,0.60299999999999998,1.2180599999999999,6.3606290922073665]
["United States","Premium unleaded (95 RON)",null,0.96,0.13500000000000001,0.12959999999999999,0.67676266386719419]
["EU",null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.0983504817492906},{"$f":"F185/$F$188*Standard_mean","v":5.7355138725961883}]
["Europe",null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.0783626630181096},{"$f":"F186/$F$188*Standard_mean","v":5.6311387996840843}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Gas_tax\"))/INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!USCPI\")*USCPI","v":0.95749962962962953}]
[]
["U.S. Consumer Price Index",null,null,null,null,224.93899999999999]
[]
[]
["Source: OECD, IEA, Energy Prices and Taxes, First Quarter 2012 (Paris: 2012); pg. 322 (for Japan) and 324 (for the rest) and 393 (for Japan) and 395 (for the rest); CPI from ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt."]
[]
["Consumption of selected Ozone-Depleting Substances (in ODP Metric Tons), 2009"]
[]
["Country name","CFCs","Halons","Other Fully Halogenated CFCs","Carbon Tetrachloride","Methyl Chloroform","HCFCs","HBFCs","Bromochloromethane","Methyl Bromide","Total","Total x CCl4","Population","Total/capita (grams/person)","Score"]
["Australia",-23.9,-56,0,0,0,53,0,0,20.5,-6.4000000000000057,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":-6.4000000000000057},21515754,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":-0.29745645911363394},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.051526529045791}]
["Austria",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},501481718,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":-2.0921998994986288},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.362418752688553}]
["Belgium",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},501481718,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":-2.0921998994986288},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.362418752688553}]
["Canada",0,0,0,0.1,0,51,0,0,14.1,65.2,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":65.100000000000009},33759742,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":1.9283322722075307},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":9.6659670153745783}]
["Czech Republic",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},501481718,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":-2.0921998994986288},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.362418752688553}]
["Denmark",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},501481718,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":-2.0921998994986288},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.362418752688553}]
["Finland",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},501481718,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":-2.0921998994986288},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.362418752688553}]
["France",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},501481718,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":-2.0921998994986288},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.362418752688553}]
["Germany",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},501481718,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":-2.0921998994986288},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.362418752688553}]
["Greece",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},501481718,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":-2.0921998994986288},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.362418752688553}]
["Hungary",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},501481718,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":-2.0921998994986288},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.362418752688553}]
["Ireland",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},501481718,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":-2.0921998994986288},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.362418752688553}]
["Italy",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},501481718,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":-2.0921998994986288},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.362418752688553}]
["Japan",0,0,0,19.8,0,453.4,0,0,149.19999999999999,622.4,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":602.6},127579145,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":4.7233425180894573},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":9.1818048053931136}]
["Luxembourg",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},501481718,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":-2.0921998994986288},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.362418752688553}]
["Netherlands",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},501481718,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":-2.0921998994986288},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.362418752688553}]
["New Zealand",0,0,0,0.1,0,11.5,0,0,0,11.6,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":11.5},4252277,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":2.7044334129690988},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":9.5315278504255811}]
["Norway",-0.3,2,-0.1,0,0,0,0,0,0,1.5999999999999999,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":1.5999999999999999},4676305,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":0.34215047991950909},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":9.9407314042057191}]
["Poland",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},501481718,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":-2.0921998994986288},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.362418752688553}]
["Portugal",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},501481718,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":-2.0921998994986288},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.362418752688553}]
["Slovakia",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},501481718,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":-2.0921998994986288},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.362418752688553}]
["South Korea",0,0,0,0.1,66.7,2047.1,0,0,0,2113.9,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":2113.8000000000002},48636068,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":43.461572592587046},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":2.4714225764646089}]
["Spain",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},501481718,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":-2.0921998994986288},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.362418752688553}]
["Sweden",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},501481718,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":-2.0921998994986288},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.362418752688553}]
["Switzerland",0,0,0,0.6,0,1,0,0,0,1.6,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":1},7623438,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":0.13117441238454355},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":9.9772774738530234}]
["United Kingdom",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},501481718,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":-2.0921998994986288},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":10.362418752688553}]
["United States",-661.8,-19.7,-3,-953.9,-96.6,2431.1,0,0,1633.4,2329.5,{"$f":"Table_Query_from_CDI8[[#This Row],[Total]]-Table_Query_from_CDI8[[#This Row],[Carbon Tetrachloride]]","v":3283.4},308282053,{"$f":"Table_Query_from_CDI8[Total x CCl4]/Table_Query_from_CDI8[[#This Row],[Population]]*1000000","v":10.650636221110155},{"$f":"10-Table_Query_from_CDI8[[#This Row],[Total/capita (grams/person)]]/$N$228*Standard_mean","v":8.1550566484974674}]
["EU",{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI8[],COLUMN(),FALSE)","v":-870.6},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI8[],COLUMN(),FALSE)","v":-87.1},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI8[],COLUMN(),FALSE)","v":0},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI8[],COLUMN(),FALSE)","v":-710.4},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI8[],COLUMN(),FALSE)","v":-0.2},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI8[],COLUMN(),FALSE)","v":-27.7},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI8[],COLUMN(),FALSE)","v":-0.5},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI8[],COLUMN(),FALSE)","v":0},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI8[],COLUMN(),FALSE)","v":-63.1},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI8[],COLUMN(),FALSE)","v":-1759.6},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI8[],COLUMN(),FALSE)","v":-1049.1999999999998},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI8[],COLUMN(),FALSE)","v":501481718},{"$f":"L225/M225*1000000","v":-2.0921998994986288},{"$f":"10-N225/$N$228*Standard_mean","v":10.362418752688553}]
["Europe",{"$f":"B225+VLOOKUP(\"Norway\",Table_Query_from_CDI8[],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI8[],COLUMN(),FALSE)","v":-870.9},{"$f":"C225+VLOOKUP(\"Norway\",Table_Query_from_CDI8[],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI8[],COLUMN(),FALSE)","v":-85.1},{"$f":"D225+VLOOKUP(\"Norway\",Table_Query_from_CDI8[],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI8[],COLUMN(),FALSE)","v":-0.1},{"$f":"E225+VLOOKUP(\"Norway\",Table_Query_from_CDI8[],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI8[],COLUMN(),FALSE)","v":-709.8},{"$f":"F225+VLOOKUP(\"Norway\",Table_Query_from_CDI8[],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI8[],COLUMN(),FALSE)","v":-0.2},{"$f":"G225+VLOOKUP(\"Norway\",Table_Query_from_CDI8[],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI8[],COLUMN(),FALSE)","v":-26.7},{"$f":"H225+VLOOKUP(\"Norway\",Table_Query_from_CDI8[],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI8[],COLUMN(),FALSE)","v":-0.5},{"$f":"I225+VLOOKUP(\"Norway\",Table_Query_from_CDI8[],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI8[],COLUMN(),FALSE)","v":0},{"$f":"J225+VLOOKUP(\"Norway\",Table_Query_from_CDI8[],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI8[],COLUMN(),FALSE)","v":-63.1},{"$f":"K225+VLOOKUP(\"Norway\",Table_Query_from_CDI8[],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI8[],COLUMN(),FALSE)","v":-1756.4},{"$f":"L225+VLOOKUP(\"Norway\",Table_Query_from_CDI8[],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI8[],COLUMN(),FALSE)","v":-1046.5999999999999},{"$f":"M225+VLOOKUP(\"Norway\",Table_Query_from_CDI8[],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI8[],COLUMN(),FALSE)","v":513781461},{"$f":"L226/M226*1000000","v":-2.0370528706172992},{"$f":"10-N226/$N$228*Standard_mean","v":10.352865976480867}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&\"2003\"&\"'!ODS_consumption\"))","v":28.864399040860008}]
["(Benchmark year = 2003)"]
[]
["Ratification of Kyoto Protocol"]
[]
[null,"Ratified?","Score"]
["Australia",1,{"$f":"B234/$B$264*2*Standard_mean","v":10}]
["Austria",1,10]
["Belgium",1,10]
["Canada",0,0]
["Czech Republic",1,10]
["Denmark",1,10]
["Finland",1,10]
["France",1,10]
["Germany",1,10]
["Greece",1,10]
["Hungary",1,10]
["Ireland",1,10]
["Italy",1,10]
["Japan",1,10]
["Luxembourg",1,10]
["Netherlands",1,10]
["New Zealand",1,10]
["Norway",1,10]
["Poland",1,10]
["Portugal",1,10]
["Slovakia",1,10]
["South Korea",1,10]
["Spain",1,10]
["Sweden",1,10]
["Switzerland",1,10]
["United Kingdom",1,10]
["United States",0,0]
["EU",{"$f":"SUM(B$234:B$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"B261/$B$264*2*Standard_mean","v":10}]
["Europe",{"$f":"SUM(B$234:B$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"B262/$B$264*2*Standard_mean","v":10}]
[]
["Max",{"$f":"'Environment 2003'!B222","v":1}]
[]
["Source: United Nations Framework Convention on Climate Change, Kyoto Protocol: Status of Ratification, Bonn, http://unfccc.int/files/kyoto_protocol/status_of_ratification/application/pdf/kp_ratification.pdf"]
[]
[]
["Sustainable fisheries"]
[]
[null,"Fishing subsidies/capita",null,null,null,null,null,null,"Ratification of UN Fisheries Agreement"]
[null,"Direct Payments to Fisheries,  20071 (USD million)","Cost Reducing Transfers to Fisheries, 20071 (USD million)","Total Fishing subsidies, 20071 (USD million)","Population, 20071","Fishing subsides/ person ($)","Score",null,null,"Score"]
["Australia",0,0,{"$f":"SUM(B273:C273)","v":0},20749625,{"$f":"D273/E273*1000000","v":0},{"$f":"2*Standard_mean-F273/$F$303*Standard_mean","v":10},null,1,{"$f":"I273/$I$303*2*Standard_mean","v":10}]
["Austria",0,0,0,8199783,0,10,null,1,10]
["Belgium",3,null,3,10392226,0.28867732476179792,8.962100897071787,null,1,10]
["Canada",267,13,280,32935961,8.5013459907849658,-20.565405110355698,null,1,10]
["Czech Republic",4,null,4,10228744,0.39105485482870628,8.5940167508572252,null,1,10]
["Denmark",4,null,4,5468120,0.73151284170793618,7.3699474913188343,null,1,10]
["Finland",0,2,2,5238460,0.38179159523982237,8.6273215101604617,null,1,10]
["France",25,null,25,63681742,0.39257720054203288,8.5885433689367296,null,1,10]
["Germany",0,0,0,82400996,0,10,null,1,10]
["Greece",22,32,54,10706290,5.0437639929424662,-8.1341507441784557,null,1,10]
["Hungary",0,0,0,10034228,0,10,null,1,10]
["Ireland",6,null,6,4109086,1.4601787356117639,4.750130786833255,null,1,10]
["Italy",65,null,65,58147733,1.11784237572942,5.9809534748111863,null,1,10]
["Japan",13,3,16,127433494,0.12555568789473825,9.5485820164745814,null,1,10]
["Luxembourg",0,0,0,480222,0,10,null,1,10]
["Netherlands",2,null,2,16570613,0.12069559526856367,9.5660558024084672,null,1,10]
["New Zealand",0,0,0,4132341,0,10,null,1,10]
["Norway",1,49,50,4627926,10.803975690190379,-28.844189394368172,null,1,10]
["Poland",9,1,10,38518241,0.25961725510778128,9.0665823288912861,null,1,10]
["Portugal",1,null,1,10642836,9.3959918202253606E-2,9.6621802045110528,null,1,10]
["Slovakia",0,0,0,5447502,0,10,null,1,10]
["South Korea",142,22,164,48250148,3.3989533047649929,-2.220463068311334,null,1,10]
["Spain",75,61,136,40448191,3.3623258948712933,{"$f":"2*Standard_mean-F295/$F$303*Standard_mean","v":-2.0887743189347656},null,1,10]
["Sweden",5,null,5,9031088,0.5536431490867989,8.0094531905001833,null,1,10]
["Switzerland",0,0,0,7554661,0,10,null,0,0]
["United Kingdom",2,null,2,60609153,3.2998316277411101E-2,9.8813591511188932,null,1,10]
["United States",145,2,147,301279593,0.48791887474436407,8.2457556622544459,null,1,10]
["EU",{"$f":"SUM(B$273:B$299*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A300&\"_countries\"))","v":223},{"$f":"SUM(C$273:C$299*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A300&\"_countries\"))","v":96},{"$f":"SUM(D$273:D$299*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A300&\"_countries\"))","v":319},{"$f":"SUM(E$273:E$299*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A300&\"_countries\"))","v":450355254},0.70832969564955939,{"$f":"2*Standard_mean-F300/$F$303*Standard_mean","v":7.4532992631176676},null,{"$f":"SUM(I$273:I$299*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A300&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A300&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"I300/$I$303*2*Standard_mean","v":10}]
["Europe",{"$f":"SUM(B$273:B$299*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A301&\"_countries\"))","v":224},{"$f":"SUM(C$273:C$299*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A301&\"_countries\"))","v":145},{"$f":"SUM(D$273:D$299*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A301&\"_countries\"))","v":369},{"$f":"SUM(E$273:E$299*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A301&\"_countries\"))","v":462537841},0.79777256538022367,{"$f":"2*Standard_mean-F301/$F$303*Standard_mean","v":7.1317198860973825},null,{"$f":"SUM(I$273:I$299*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A301&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A301&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.9706976438663778},{"$f":"I301/$I$303*2*Standard_mean","v":9.7069764386637782}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Fishing_subsides_person\"))","v":1.3906810592058325},null,"Max:",{"$f":"MAX(I273:I299)","v":1}]
[]
["1UK data is for 2006 "]
["Souce: Review of Fisheries in OECD Countries 2009: Policies and Summary Statistics population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) ",null,null,null,null,null,null,null,"Source: http://www.un.org/Depts/los/reference_files/chronological_lists_of_ratifications.htm (Agreement for the implementation of the provisions of the Convention relating to the conservation and management of straddling fish stocks and highly migratory fish stocks)"]
[]
[]
["Tropical timber"]
[]
[]
["Country name","Imports","Population","Imports/capita with Europe averaged out","Score"]
["Australia",372734556,21515754,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":17.323797065164438},{"$f":"2*Standard_mean-D313/$D$343*Standard_mean","v":-0.4589128695706215},21515754]
["Austria",3514085253,491822183,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":7.145032034880785},5.6863228527781366,8214160]
["Belgium",3514085253,491822183,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":7.145032034880785},5.6863228527781366,10423493]
["Canada",145378405,33759742,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":4.3062652848472602},7.400174266758146,33759742]
["Czech Republic",3514085253,491822183,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":7.145032034880785},5.6863228527781366,10201707]
["Denmark",3514085253,491822183,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":7.145032034880785},5.6863228527781366,5515575]
["Finland",3514085253,491822183,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":7.145032034880785},5.6863228527781366,5255068]
["France",3514085253,491822183,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":7.145032034880785},5.6863228527781366,64768389]
["Germany",3514085253,491822183,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":7.145032034880785},5.6863228527781366,81644454]
["Greece",3514085253,491822183,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":7.145032034880785},5.6863228527781366,10749943]
["Hungary",3514085253,491822183,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":7.145032034880785},5.6863228527781366,9992339]
["Ireland",3514085253,491822183,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":7.145032034880785},5.6863228527781366,4622917]
["Italy",3514085253,491822183,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":7.145032034880785},5.6863228527781366,60748965]
["Japan",3039116850,127579145,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":23.821423556334384},-4.381731237537652,127579145]
["Luxembourg",3514085253,491822183,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":7.145032034880785},5.6863228527781366,497538]
["Netherlands",3514085253,491822183,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":7.145032034880785},5.6863228527781366,16573840]
["New Zealand",26842177,4252277,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":6.3124243787504906},6.1889938836871163,4252277]
["Norway",3514085253,491822183,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":7.145032034880785},5.6863228527781366,4676305]
["Poland",3514085253,491822183,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":7.145032034880785},5.6863228527781366,38463689]
["Portugal",3514085253,491822183,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":7.145032034880785},5.6863228527781366,10735765]
["Slovakia",3514085253,491822183,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":7.145032034880785},5.6863228527781366,5470306]
["South Korea",786626158,48636068,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":16.173720252221049},0.23542412448687422,48636068]
["Spain",3514085253,491822183,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":7.145032034880785},5.6863228527781366,46505963]
["Sweden",3514085253,491822183,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":7.145032034880785},5.6863228527781366,9074055]
["Switzerland",3514085253,491822183,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":7.145032034880785},5.6863228527781366,7623438]
["United Kingdom",3514085253,491822183,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":7.145032034880785},5.6863228527781366,62348447]
["United States",1734465102,308282053,{"$f":"Table_Query_from_CDI_2[[#This Row],[Imports]]/Table_Query_from_CDI_2[[#This Row],[Population]]","v":5.6262279465227252},6.6032719238352566,308282053]
["EU",null,null,{"$f":"D314","v":7.145032034880785},5.6863228527781366]
["Europe",null,null,{"$f":"D340","v":7.145032034880785},5.6863228527781366]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Tropical_timber_imports\"))","v":8.2818344894939564}]
[]
["Source: U.N. Statistics Division, COMTRADE database; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Completeness of required reporting to multilateral treaties relating to biodiversity"]
["(Convention on Biological Diversity, Convention on International Trade in Endangered Species of Wild Fauna and Flora, Convention on Migratory Species, Ramsar Convention on Wetlands)"]
[]
["Last treaty reporting data year",null,{"$f":"CDI_year-1","v":2011}]
["Treaty reporting discount rate",null,{"$f":"1-0.5^(1/3)","v":0.20629947401590021}]
[]
[null,"Weighted average",null,null,null,null,null,null,"CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar"]
[null,"CBD","CITES","CMS","Ramsar","Average, four treaties","Score",null,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"R355+1","v":2011},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AC355+1","v":2011},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AN355+1","v":2011},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AY355+1","v":2011}]
["Australia",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I356:$ZY356)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I356:$ZY356)))","v":1.6433597194751466},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I356:$ZY356)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I356:$ZY356)))","v":0.91025042711562676},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I356:$ZY356)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I356:$ZY356)))","v":1.0666666666666667},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I356:$ZY356)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I356:$ZY356)))","v":1.5999999999999999},{"$f":"AVERAGE(B356:E356)","v":1.3050692033143598},{"$f":"F356/$F$386*Standard_mean","v":4.8000698550613494},null,1,null,null,null,1,null,null,null,2,null,null,2,1,1,1,1,1,1,1,1,1,0.5,null,2,null,null,1,null,null,1,null,null,1,null,2,null,null,1,null,null,1,null,null,2]
["Austria",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I357:$ZY357)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I357:$ZY357)))","v":1},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I357:$ZY357)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I357:$ZY357)))","v":1.9555660450419781},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I357:$ZY357)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I357:$ZY357)))","v":1.333333333333333},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I357:$ZY357)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I357:$ZY357)))","v":2},{"$f":"AVERAGE(B357:E357)","v":1.5722248445938278},{"$f":"F357/$F$386*Standard_mean","v":5.782673487924999},null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,1.5,2,2,2,2,null,0,null,null,0,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Belgium",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I358:$ZY358)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I358:$ZY358)))","v":1},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I358:$ZY358)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I358:$ZY358)))","v":1.6848163706698045},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I358:$ZY358)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I358:$ZY358)))","v":1.5999999999999999},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I358:$ZY358)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I358:$ZY358)))","v":2},{"$f":"AVERAGE(B358:E358)","v":1.5712040926674511},{"$f":"F358/$F$386*Standard_mean","v":5.7789191425317785},null,1,null,null,null,1,null,null,null,1,null,null,2,2,1,2,1,2,2,2,2,2,1,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Canada",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I359:$ZY359)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I359:$ZY359)))","v":1},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I359:$ZY359)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I359:$ZY359)))","v":0.99145259121443818},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I359:$ZY359)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I359:$ZY359)))","v":0},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I359:$ZY359)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I359:$ZY359)))","v":2},{"$f":"AVERAGE(B359:E359)","v":0.99786314780360952},{"$f":"F359/$F$386*Standard_mean","v":3.6701600214643815},null,1,null,null,null,1,null,null,null,1,null,null,1,1,1,2,2,2,1.5,1,1,1,0,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Czech Republic",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I360:$ZY360)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I360:$ZY360)))","v":1},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I360:$ZY360)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I360:$ZY360)))","v":1.7760668992732318},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I360:$ZY360)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I360:$ZY360)))","v":1.2},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I360:$ZY360)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I360:$ZY360)))","v":2},{"$f":"AVERAGE(B360:E360)","v":1.4940167248183081},{"$f":"F360/$F$386*Standard_mean","v":5.4950225057379072},null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,1,null,2,null,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2,null,null,2]
["Denmark",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I361:$ZY361)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I361:$ZY361)))","v":1},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I361:$ZY361)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I361:$ZY361)))","v":1.9014738555656827},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I361:$ZY361)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I361:$ZY361)))","v":1.8666666666666665},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I361:$ZY361)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I361:$ZY361)))","v":2},1.6920351305580872,{"$f":"F361/$F$386*Standard_mean","v":6.2233380446571633},null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1.5,2,2,2,1.5,2,2,null,2,null,null,1,null,null,2,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Finland",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I362:$ZY362)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I362:$ZY362)))","v":1},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I362:$ZY362)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I362:$ZY362)))","v":1.8850315381985072},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I362:$ZY362)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I362:$ZY362)))","v":1.4666666666666663},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I362:$ZY362)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I362:$ZY362)))","v":2},1.5879245512162934,{"$f":"F362/$F$386*Standard_mean","v":5.840417313540085},null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,1.5,2,1.5,2,2,null,0,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["France",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I363:$ZY363)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I363:$ZY363)))","v":1},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I363:$ZY363)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I363:$ZY363)))","v":1.944016724818308},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I363:$ZY363)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I363:$ZY363)))","v":1.333333333333333},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I363:$ZY363)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I363:$ZY363)))","v":2},1.5693375145379103,{"$f":"F363/$F$386*Standard_mean","v":5.7720538319498012},null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,2,2,2,2,2,null,0,null,null,0,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Germany",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I364:$ZY364)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I364:$ZY364)))","v":1},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I364:$ZY364)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I364:$ZY364)))","v":2},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I364:$ZY364)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I364:$ZY364)))","v":1.5999999999999999},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I364:$ZY364)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I364:$ZY364)))","v":2},1.65,{"$f":"F364/$F$386*Standard_mean","v":6.068732018759821},null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Greece",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I365:$ZY365)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I365:$ZY365)))","v":0.35664028052485325},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I365:$ZY365)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I365:$ZY365)))","v":1.8850315381985072},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I365:$ZY365)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I365:$ZY365)))","v":0},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I365:$ZY365)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I365:$ZY365)))","v":0.40000000000000008},0.66041795468084008,{"$f":"F365/$F$386*Standard_mean","v":2.4290300529305981},null,1,null,null,null,1,null,null,null,0,null,null,2,2,2,1,2,2,2,2,1.5,2,2,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,0,null,null,1,null,null,0]
["Hungary",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I366:$ZY366)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I366:$ZY366)))","v":1},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I366:$ZY366)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I366:$ZY366)))","v":1.7538499217942212},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I366:$ZY366)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I366:$ZY366)))","v":1.5999999999999999},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I366:$ZY366)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I366:$ZY366)))","v":2},1.5884624804485552,{"$f":"F366/$F$386*Standard_mean","v":5.842395827695027},null,1,null,null,null,1,null,null,null,1,null,null,1,2,2,2,2,2,2,2,2,2,1,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Ireland",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I367:$ZY367)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I367:$ZY367)))","v":1},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I367:$ZY367)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I367:$ZY367)))","v":1.5442388899648503},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I367:$ZY367)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I367:$ZY367)))","v":0.26666666666666677},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I367:$ZY367)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I367:$ZY367)))","v":0.13333333333333341},0.73605972249121254,{"$f":"F367/$F$386*Standard_mean","v":2.7072419427890244},null,1,null,null,null,1,null,null,null,1,null,null,0,2,2,2,1.5,2,1,1,1.5,2,1.5,null,2,null,null,1,null,null,0,null,null,0,null,2,null,null,0,null,null,0,null,null,0]
["Italy",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I368:$ZY368)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I368:$ZY368)))","v":0.7446825261277964},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I368:$ZY368)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I368:$ZY368)))","v":2},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I368:$ZY368)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I368:$ZY368)))","v":1.5999999999999999},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I368:$ZY368)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I368:$ZY368)))","v":2},1.586170631531949,{"$f":"F368/$F$386*Standard_mean","v":5.8339663629057128},null,1,null,null,null,0,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Japan",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I369:$ZY369)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I369:$ZY369)))","v":1.6433597194751466},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I369:$ZY369)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I369:$ZY369)))","v":1},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I369:$ZY369)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I369:$ZY369)))","v":0},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I369:$ZY369)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I369:$ZY369)))","v":2},1.1608399298687866,{"$f":"F369/$F$386*Standard_mean","v":4.2695917885149157},null,1,null,null,null,1,null,null,null,2,null,null,1,1,1,1,1,1,1,1,1,1,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Luxembourg",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I370:$ZY370)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I370:$ZY370)))","v":0.6433597194751467},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I370:$ZY370)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I370:$ZY370)))","v":1.6446561201045637},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I370:$ZY370)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I370:$ZY370)))","v":0},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I370:$ZY370)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I370:$ZY370)))","v":0.93333333333333346},0.80533729322826098,{"$f":"F370/$F$386*Standard_mean","v":2.9620461923125547},null,0,null,null,null,0,null,null,null,1,null,null,2,1,2,2,1,2,1,2,1.5,2,1.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,0]
["Netherlands",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I371:$ZY371)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I371:$ZY371)))","v":1},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I371:$ZY371)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I371:$ZY371)))","v":1.6814243292453535},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I371:$ZY371)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I371:$ZY371)))","v":1.4666666666666663},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I371:$ZY371)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I371:$ZY371)))","v":2},1.5370227489780048,{"$f":"F371/$F$386*Standard_mean","v":5.6531994971424595},null,1,null,null,null,1,null,null,null,1,null,null,1,2,2,2,1.5,2,1.5,2,2,2,1,null,0,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["New Zealand",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I372:$ZY372)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I372:$ZY372)))","v":1},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I372:$ZY372)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I372:$ZY372)))","v":1.4128281107961822},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I372:$ZY372)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I372:$ZY372)))","v":1.5999999999999999},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I372:$ZY372)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I372:$ZY372)))","v":2},1.5032070276990455,{"$f":"F372/$F$386*Standard_mean","v":5.5288246180739264},null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,1,2,2,2,1,1,1,1.5,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Norway",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I373:$ZY373)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I373:$ZY373)))","v":1},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I373:$ZY373)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I373:$ZY373)))","v":1.3514603054889971},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I373:$ZY373)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I373:$ZY373)))","v":1.7333333333333332},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I373:$ZY373)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I373:$ZY373)))","v":2},1.5211984097055826,{"$f":"F373/$F$386*Standard_mean","v":5.5949972702222972},null,1,null,null,null,1,null,null,null,1,null,null,0,0,1,1,1,1,1,1,1,2,2,null,2,null,null,0,null,null,2,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Poland",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I374:$ZY374)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I374:$ZY374)))","v":1},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I374:$ZY374)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I374:$ZY374)))","v":1.7538499217942212},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I374:$ZY374)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I374:$ZY374)))","v":1.3999999999999997},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I374:$ZY374)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I374:$ZY374)))","v":0.93333333333333346},1.2717958137818886,{"$f":"F374/$F$386*Standard_mean","v":4.6776896826805157},null,1,null,null,null,1,null,null,null,1,null,null,1,2,2,2,2,2,2,2,2,2,1,null,1,null,null,0,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,0]
["Portugal",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I375:$ZY375)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I375:$ZY375)))","v":1},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I375:$ZY375)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I375:$ZY375)))","v":1.944016724818308},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I375:$ZY375)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I375:$ZY375)))","v":0.53333333333333344},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I375:$ZY375)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I375:$ZY375)))","v":2},1.3693375145379103,{"$f":"F375/$F$386*Standard_mean","v":5.0364499508880058},null,1,null,null,null,1,null,null,null,1,null,null,2,1,2,2,1.5,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Slovakia",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I376:$ZY376)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I376:$ZY376)))","v":1.1013228066526497},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I376:$ZY376)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I376:$ZY376)))","v":1.8309393487222116},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I376:$ZY376)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I376:$ZY376)))","v":1.7333333333333332},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I376:$ZY376)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I376:$ZY376)))","v":2},1.6663988721770486,{"$f":"F376/$F$386*Standard_mean","v":6.1290473888521877},null,2,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1.5,2,2,2,1,2,2,null,2,null,null,2,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["South Korea",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I377:$ZY377)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I377:$ZY377)))","v":1},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I377:$ZY377)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I377:$ZY377)))","v":1.0139319389110548},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I377:$ZY377)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I377:$ZY377)))","v":0},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I377:$ZY377)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I377:$ZY377)))","v":2},1.0034829847277638,{"$f":"F377/$F$386*Standard_mean","v":3.6908298907260928},null,1,null,null,null,1,null,null,null,1,null,null,1,1,2,1,1,1,1.5,2,1,0,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Spain",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I378:$ZY378)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I378:$ZY378)))","v":1},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I378:$ZY378)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I378:$ZY378)))","v":1.7480752616823858},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I378:$ZY378)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I378:$ZY378)))","v":1.3333333333333333},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I378:$ZY378)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I378:$ZY378)))","v":2},1.5203521487539298,{"$f":"F378/$F$386*Standard_mean","v":5.5918847060201626},null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1.5,2,2,2,2,2,1,null,2,null,null,1,null,null,2,null,null,1,null,2,null,null,2,null,null,2,null,null,2]
["Sweden",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I379:$ZY379)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I379:$ZY379)))","v":1.1013228066526497},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I379:$ZY379)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I379:$ZY379)))","v":1.7760668992732318},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I379:$ZY379)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I379:$ZY379)))","v":1.4666666666666663},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I379:$ZY379)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I379:$ZY379)))","v":2},1.5860140931481368,{"$f":"F379/$F$386*Standard_mean","v":5.8333906116923764},null,2,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,1,null,0,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Switzerland",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I380:$ZY380)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I380:$ZY380)))","v":0.7446825261277964},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I380:$ZY380)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I380:$ZY380)))","v":0.87410151072556108},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I380:$ZY380)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I380:$ZY380)))","v":1.3333333333333333},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I380:$ZY380)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I380:$ZY380)))","v":2},1.2380293425466726,{"$f":"F380/$F$386*Standard_mean","v":4.5534959462285842},null,1,null,null,null,0,null,null,null,1,null,null,1,2,2,1,0.5,1,0.5,1,0.5,2,0,null,2,null,null,1,null,null,0,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["United Kingdom",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I381:$ZY381)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I381:$ZY381)))","v":1},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I381:$ZY381)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I381:$ZY381)))","v":1.537582566884685},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I381:$ZY381)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I381:$ZY381)))","v":1.5999999999999999},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I381:$ZY381)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I381:$ZY381)))","v":2},1.5343956417211713,{"$f":"F381/$F$386*Standard_mean","v":5.6435369456719977},null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,2,2,1.5,2,0.5,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["United States",{"$f":"SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I382:$ZY382)/SUM(($I$354:$ZY$354=B$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I382:$ZY382)))","v":0},{"$f":"SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I382:$ZY382)/SUM(($I$354:$ZY$354=C$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I382:$ZY382)))","v":1.9053574299721214},{"$f":"SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I382:$ZY382)/SUM(($I$354:$ZY$354=D$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I382:$ZY382)))","v":0},{"$f":"SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*$I382:$ZY382)/SUM(($I$354:$ZY$354=E$355)*($I$355:$ZY$355<=MEA_treaty_last_year)*$I$386:$ZY$386*NOT(ISBLANK($I382:$ZY382)))","v":2},0.97633935749303036,{"$f":"F382/$F$386*Standard_mean","v":3.5909951030262697},null,0,null,null,null,0,null,null,null,0,null,null,1,1,2,2,2,2,1.5,2,2,2,2,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["EU",{"$f":"SUM(B$356:B$382*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A383&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A383&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.96182238726970215},{"$f":"SUM(C$356:C$382*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A383&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A383&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.8330430919836358},{"$f":"SUM(D$356:D$382*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A383&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A383&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.4556327232459332},{"$f":"SUM(E$356:E$382*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A383&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A383&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.9192787319888471},1.5424442336220294,{"$f":"F383/$F$386*Standard_mean","v":5.6731398228687668}]
["Europe",{"$f":"SUM(B$356:B$382*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A384&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A384&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.95620139633984136},{"$f":"SUM(C$356:C$382*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A384&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A384&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.7955876040306473},{"$f":"SUM(D$356:D$382*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A384&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A384&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.457444259167072},{"$f":"SUM(E$356:E$382*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A384&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A384&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.923212316482545},1.5331113940050263,{"$f":"F384/$F$386*Standard_mean","v":5.6388134576507918}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!MEA_participation_raw_score\"))","v":1.3594273028529495},null,"Weight:",{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-I355)","v":9.9212565748012557E-2},0.12500000000000011,0.15749013123685926,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-S355)","v":1},9.9212565748012557E-2,0.12500000000000011,0.15749013123685926,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-AD355)","v":1},9.9212565748012557E-2,0.12500000000000011,0.15749013123685926,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-AO355)","v":1},9.9212565748012557E-2,0.12500000000000011,0.15749013123685926,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-AZ355)","v":1}]
[]
["Coding"]
["Full report:",null,2,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Report has errors or is late:",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["No report/not a member:",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Sources:"]
["CBD Data:"]
["http://www.cbd.int/reports/search"]
["http://www.cbd.int/reports/national.shtml"]
[]
["CITES data:"]
["http://www.cites.org/cms/public/common/resources/annual_reports.pdf"]
["http://www.cites.org/eng/resources/reports/biennial.php"]
["http://web.archive.org/web/20050308175220/http://www.cites.org/common/resources/annual_reports.pdf"]
["A score of 2 indicates the country submitted a full report of all of their trading of wild plants and animals on time, while a score of 1 refers to a full report received past the original deadline for a given year or a full report sent to the wrong party (i.e., the report was sent to the World Conservation Monitoring Center instead of the CITES Secretariat).  Some years, states must submit both an annual report and a biennial report.  The score for that year is the average of the two scores from the submission of the two reports."]
[]
["CMS Data:"]
["http://www.cms.int/bodies/COP/cop7/cop7_national_reports.htm"]
["http://www.cms.int/bodies/COP/cop8/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop9/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop10/national_report/NRs_not_coded.html"]
[]
["Ramsar data:"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop8/main/ramsar/1-31-121-279_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop9/main/ramsar/1-31-121-278_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop10/main/ramsar/1-31-121-277_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop11/main/ramsar/1-31-121-515_4000_0__"]

{"sheet":"Environment 2011","index":58,"n_rows":362,"n_cols":48,"rows_kept":362,"cut":false,"hidden":false,"merged":[[2,1,2,5],[2,6,2,7],[2,8,2,9],[33,1,37,1],[35,2,37,2],[35,3,35,8],[35,9,37,9],[35,10,37,10],[35,11,37,11],[35,12,37,12],[36,3,36,4],[36,5,36,6],[36,7,36,8],[231,0,231,7],[64,0,64,7],[66,0,66,7],[68,1,68,3],[68,4,68,7],[101,1,102,1],[101,4,101,14],[101,15,101,25],[131,0,131,9],[132,0,132,9],[167,0,167,6],[198,0,198,6],[309,1,309,6],[351,0,351,8],[234,5,234,6],[236,1,236,4],[266,0,266,4],[266,8,266,13],[267,0,267,4],[271,1,271,5]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Environment"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2011}]
[]
[null,"Global climate",null,null,null,null,"Sustainable fisheries",null,"Biodiversity and global ecosystems"]
[null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","% change in GHG emissions/ GDP","Gasoline taxes","Consumption of ozone-depleting substances","Kyoto Protocol ratification","Fishing subsidies","Ratification of UN Fisheries Agreement","Biodiversity treaties participation","Tropical wood imports","Overall score"]
["Australia ",{"$f":"M71","v":-8.4537755006695932},{"$f":"C105","v":4.838174567580924},{"$f":"G138","v":1.7878137608097986},{"$f":"O171","v":9.5339995815621474},{"$f":"C205","v":10},{"$f":"G239","v":10},{"$f":"J239","v":10},{"$f":"G312","v":4.5586307303821627},{"$f":"F274","v":0.61596932198261634},{"$f":"SUMPRODUCT(B5:J5,$B$30:$J$30)","v":3.878110665202581}]
["Austria ",7.7694787749977632,-1.9242546258976541,4.3363466131907789,{"$f":"O172","v":10.135624971455433},10,10,10,5.0703090601328737,5.8783907548987955,5.7946291449940386]
["Belgium ",7.1661811860675959,5.9845440252180619,5.3653805181818779,10.135624971455433,10,8.962100897071787,10,5.5402708731837667,5.8783907548987955,7.093573586328267]
["Canada ",-1.4943936493089378,3.3280776588263312,1.5813605678940845,8.58160890755933,10,-20.565405110355698,10,3.933214142814065,7.6050343679034089,3.6476042809229376]
["Denmark ",4.7077444103481279,5.4126095654933195,4.2467916287879257,10.135624971455433,10,7.3699474913188343,10,6.0570818722656856,5.8783907548987955,6.5920653859631564]
["Finland ",8.7777763794726056,12.867044351708545,5.2235361964197171,10.135624971455433,10,8.6273215101604617,10,5.249453558773391,5.8783907548987955,8.205469939870893]
["France ",8.2342264088251369,5.068570047709466,5.105118919900745,10.135624971455433,10,8.5885433689367296,10,5.0566251161518307,5.8783907548987955,6.9327180322740194]
["Germany ",6.7273788502047509,3.5226082923743758,5.9037015895391542,10.135624971455433,10,10,10,5.6483869438673668,5.8783907548987955,6.8292635192679718]
["Greece ",6.594591906073104,5.8512640367596376,6.4700176836899121,10.135624971455433,10,-8.1341507441784557,10,2.8188714729129676,5.8783907548987955,5.9190957427831279]
["Ireland ",6.9221266239451733,8.8058641443847545,4.7037240529666944,10.135624971455433,10,4.750130786833255,10,3.139324565631135,5.8783907548987955,6.8223772265639298]
["Italy ",8.0912108708754715,3.0431847414825404,5.4863134144130985,10.135624971455433,10,5.9809534748111863,10,5.4136212880132586,5.8783907548987955,6.5949577877948036]
["Japan ",7.8690728357102042,2.8217208182132709,3.0075607285256263,9.070428622177074,10,9.5485820164745814,10,4.2695917885149157,-2.0138335387978117,4.8841352160808569]
["Netherlands ",5.265583992729125,4.8916099884003792,6.0805868239954837,10.135624971455433,10,9.5660558024084672,10,5.2735362198312119,5.8783907548987955,6.8370422546077601]
["New Zealand ",6.1061270446369873,2.2324817487947408,2.7593870331016355,9.313422749165376,10,10,10,5.085350928738281,5.5673285201658054,5.8886372140003056]
["Norway ",-19.188763153866727,8.9682314887715204,4.6872405490705891,10.189557736423357,10,-28.844189394368172,10,5.142695412714156,5.8783907548987955,2.8593537193555134]
["Portugal ",8.4559704071952222,5.8607025624856739,6.9455075166667433,10.135624971455433,10,9.6621802045110528,10,5.5820564597673989,5.8783907548987955,7.4822671421634093]
["South Korea",6.7260323882500668,3.5807363951134303,6.2638446026051131,-5.1880220327562565,10,-2.220463068311334,10,3.6945263397357788,1.3753571739310786,3.7799475588416245]
["Spain ",8.1865513697445351,4.5812391440126188,4.6311858622918773,10.135624971455433,10,-2.0887743189347656,10,6.140653045432952,5.8783907548987955,6.412499239168695]
["Sweden ",9.3004238000334585,8.2648649394905309,4.8817782156404927,10.135624971455433,10,8.0094531905001833,10,5.4788380843267861,5.8783907548987955,7.5196583358273887]
["Switzerland ",8.4161627225840583,3.8106906795611293,3.045655937529955,9.781319560577403,10,10,0,4.0848391268435824,5.8783907548987955,5.8426847031411651]
["United Kingdom ",6.3421439537352633,6.8780358228651011,6.1174269165266795,10.135624971455433,10,9.8813591511188932,10,5.4984852866001335,5.8783907548987955,7.2976956672086208]
["United States",2.1850641985877992,4.8963179474857768,0.69915912996181073,7.4742030643852218,0,8.2457556622544459,10,3.5658843530806132,7.0198765245809529,4.305400202676398]
["EU",7.3667403971886465,4.7754745591415748,5.9964365966466584,10.135624971455433,10,7.1565007641770464,10,4.2963928517555408,5.8783907548987955,6.7500657894396454]
["Europe",7.0831173445024298,4.8085204570204461,5.904720886755543,10.130859937932987,10,6.7917035969448891,9.7383840246367672,4.3002434985193219,5.8783907548987955,6.6816834489017403]
[]
["Weight",0.1,0.15,0.15,0.1,0.1,0.05,0.05,0.15,0.15]
[]
["Greenhouse gas emissions/capita, 2009"]
[null,null,null,"CO2 emission/energy conversion factors"]
[null,"Total Emissions of CO2 CH4 N2O HFCs PFCs SF6  including emissions/removals from land use, land-use change, forestry (LULUCF) (thousand tons CO2 equivalent), 2009",null,"Oil",19.899999999999999,"Gas",14.4,"Coal",25.4]
[]
[null,null,"Of which: emissions of CO2 from fossil fuel burning only, 2009","Fuel use (million tons oil equivalent)",null,null,null,null,null,"Emissions of CO2 from fossil fuel burning, 2009","Greenhouse gas emissions, 2009","Population, 2009","GHG emissions/ capita, 2009 (tons CO2 equivalent)"]
[null,null,null,"Oil",null,"Gas",null,"Coal"]
[null,null,null,2008,2009,2008,2009,2008,2009]
["Australia",null,null,null,null,null,null,null,null,null,{"$f":"O105","v":589402.4375},21262641,{"$f":"K39/L39*1000","v":27.720095424646448}]
["Austria ",null,null,null,null,null,null,null,null,null,76415.9765625,8210281,9.3073521554865177]
["Belgium ",null,null,null,null,null,null,null,null,null,123146.890625,10414336,11.82474721624115]
["Canada",null,null,null,null,null,null,null,null,null,679187.75,33487208,20.282005893115961]
["Denmark ",null,null,null,null,null,null,null,null,null,65185.0546875,5500510,11.85072923919782]
["Finland ",null,null,null,null,null,null,null,null,null,26776.419921875,5250275,5.1000033182785662]
["France ",null,null,null,null,null,null,null,null,null,474335.375,64420073,7.363161091108978]
["Germany ",null,null,null,null,null,null,null,null,null,919818.0625,81837700,11.239539509297058]
["Greece",null,null,null,null,null,null,null,null,null,121020.296875,10737428,11.270883201731365]
["Ireland ",null,null,null,null,null,null,null,null,null,58821.4375,4579996,12.843119841152699]
["Italy ",null,null,null,null,null,null,null,null,null,450859.625,60461585,7.4569600681159782]
["Japan",null,null,null,null,null,null,null,null,null,1132759.375,127704286,8.8701750777573736]
["Netherlands ",null,null,null,null,null,null,null,null,null,200708.46875,16490410,12.171223683947215]
["New Zealand ",null,null,null,null,null,null,null,null,null,49625.0625,4213418,11.777863601475097]
["Norway ",null,null,null,null,null,null,null,null,null,29554.287109375,4660539,6.3413882191255126]
["Portugal ",null,null,null,null,null,null,null,null,null,68989.1328125,10707924,6.4428112127523498]
["South Korea",null,null,null,null,null,null,null,null,null,658267.125,48508972,13.570007729704106]
["Spain ",null,null,null,null,null,null,null,null,null,334205.28125,46295240,7.2189987836762484]
["Sweden ",null,null,null,null,null,null,null,null,null,26446.3828125,9059651,2.9191392485759109]
["Switzerland ",null,null,null,null,null,null,null,null,null,50257.296875,7604467,6.6089177420324132]
["United Kingdom ",null,null,null,null,null,null,null,null,null,576566.25,61996848,9.299928441523349]
["United States",null,null,null,null,null,null,null,null,null,5704016.5,307006550,18.579461903988694]
["EU",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K$39:K$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\"))","v":3523294.654296875},{"$f":"SUM(L$39:L$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\"))","v":395962257},8.8980568021584823]
["Europe",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K$39:K$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\"))","v":3603106.23828125},{"$f":"SUM(L$39:L$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\"))","v":408227263},8.8262263813606445]
[]
[]
["Note:   Primary data on emissions from South Korea are from WRI’s Earthtrends online database. Because the latest figures on net carbon emissions from land use and land use change, as well as on non-carbon emissions, are for 2000, they are assumed to have been constant since then. WRI’s figures on carbon from fossil fuel burning stop in 2002, so they are updated to 2007 using growth rates implied in gas, oil, and coal consumption figures from British Petroleum (2009)."]
[]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5888.php - Summary2 tables for each country; fuel use figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[null,"Fuel production (million tons oil equivalent)",null,null,"Equivalent CO2 emissions1 (in thousand tons)"]
[null,"oil","gas","coal","oil","gas","coal","total","Population, 2009","Emissions/\ncapita (tons CO2 equivalent)",null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","Score"]
["Australia",23.647994842660019,38.101489200000003,227.95580934711154,{"$f":"B71*1000000*42/1000*Oil*1000/1000000*3.664","v":72418.938343910573},{"$f":"C71*1000000*42/1000*Gas*1000/1000000*3.664","v":84432.412368138263},{"$f":"D71*1000000*42/1000*Coal*1000/1000000*3.664","v":891023.45515573095},{"$f":"SUM(E71:G71)","v":1047874.8058677798},{"$f":"L39","v":21262641},{"$f":"H71/I71*1000","v":49.282438896832232},null,{"$f":"(J71+M39)","v":77.002534321478677},{"$f":"2*Standard_mean-L71/$L$96*Standard_mean","v":-8.4537755006695932}]
["Austria",0,0,0,0,0,0,0,8210281,0,null,9.3073521554865177,7.7694787749977632]
["Belgium",0,0,0,0,0,0,0,10414336,0,null,11.82474721624115,7.1661811860675959]
["Canada",155.73077963767801,145.25091269999999,32.792482827305797,476905.45451597148,321874.16333151748,128177.78777214226,926957.40561963117,33487208,27.680940304716689,null,47.96294619783265,-1.4943936493089378]
["Denmark",12.89043,7.5849409116000004,0,39475.281587616009,16808.131972861935,0,56283.413560477944,5500510,10.23239909762512,null,22.083128336822938,4.7077444103481279]
["Finland",0,0,0,0,0,0,0,5250275,0,null,5.1000033182785662,8.7777763794726056]
["France",0,0,8.1199997663497905E-2,0,0,317.39091310718533,317.39091310718533,64420073,4.9268946514106765E-3,null,7.3680879857603889,8.2342264088251369]
["Germany",0,10.959732000000001,44.374839380085469,0,24286.625827430402,173450.38417607386,197737.01000350426,81837700,2.4162092776740334,null,13.655748786971092,6.7273788502047509]
["Greece",0,0,8.0733511899411692,0,0,31556.753445108734,31556.753445108734,10737428,2.9389490150815201,null,14.209832216812885,6.594591906073104]
["Ireland",0,0,0,0,0,0,0,4579996,0,null,12.843119841152699,6.9221266239451733]
["Italy",4.5722699999999996,7.5388500000000001,0,14001.987966624001,16705.99510272,0,30707.983069344002,60461585,0.50789245881238476,null,7.9648525269283628,8.0912108708754715]
["Japan",0,0,0.70564971977865698,0,0,2758.2120115633684,2758.2120115633684,127704286,2.1598429449449869E-2,null,8.8917735072068229,7.8690728357102042]
["Netherlands",0,56.438258335721798,0,0,125066.45806225284,0,125066.45806225284,16490410,7.5841933622179702,null,19.755417046165185,5.265583992729125]
["New Zealand",0,3.5812553740326698,2.7883039945870638,0,7936.0160687876114,10898.797738022957,18834.813806810569,4213418,4.4701982587083853,null,16.248061860183483,6.1061270446369873]
["Norway",108.32278306837004,93.122990999999999,0,331724.57117242407,206359.3560817152,0,538083.92725413921,4660539,115.45529975269795,null,121.79668797182347,-19.188763153866727]
["Portugal",0,0,0,0,0,0,0,10707924,0,null,6.4428112127523498,8.4559704071952222]
["South Korea",0,0,1.1338019117712974,0,0,4431.7541184060001,4431.7541184060001,48508972,9.1359473014723969E-2,null,13.661367202718829,6.7260323882500668]
["Spain",0,0,4.1219916879999996,0,0,16111.856444826779,16111.856444826779,46295240,0.34802403972474877,null,7.5670228234009969,8.1865513697445351]
["Sweden",0,0,0,0,0,0,0,9059651,0,null,2.9191392485759109,9.3004238000334585]
["Switzerland",0,0,0,0,0,0,0,7604467,0,null,6.6089177420324132,8.4161627225840583]
["United Kingdom",68.004000000000005,53.683169399999997,10.870744333637754,208253.49108479999,118961.21624583166,42491.078441977101,369705.78577260877,61996848,5.9632997111822323,null,15.263228152705581,6.3421439537352633]
["United States",325.33283874005468,541.79088638886503,539.92802213305208,996289.91577178775,1200601.6693143793,2110446.4641382825,4307338.0492244493,307006550,14.03011775880498,null,32.609579662793678,2.1850641985877992]
["EU",{"$f":"SUM(B$71:B$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":85.466700000000003},{"$f":"SUM(C$71:C$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":136.20495064732179},{"$f":"SUM(D$71:D$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":67.522126589327897},{"$f":"SUM(E$71:E$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":261730.76063904},{"$f":"SUM(F$71:F$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":301828.42721109686},{"$f":"SUM(G$71:G$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":263927.46342109371},{"$f":"SUM(H$71:H$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":827486.65127123054},{"$f":"SUM(I$71:I$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":395962257},2.0898119369776968,null,10.987868739136179,{"$f":"2*Standard_mean-L93/$L$96*Standard_mean","v":7.3667403971886465}]
["Europe",{"$f":"SUM(B$71:B$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":193.78948306837003},{"$f":"SUM(C$71:C$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":229.32794164732178},{"$f":"SUM(D$71:D$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":67.522126589327897},{"$f":"SUM(E$71:E$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":593455.33181146404},{"$f":"SUM(F$71:F$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":508187.78329281206},{"$f":"SUM(G$71:G$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":263927.46342109371},{"$f":"SUM(H$71:H$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":1365570.5785253698},{"$f":"SUM(I$71:I$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":408227263},3.3451234209347005,null,12.171349802295346,{"$f":"2*Standard_mean-L94/$L$96*Standard_mean","v":7.0831173445024298}]
[]
["Average",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!GHG_emissions_capita\"))","v":20.863626069008113}]
["1Conversion factors were based on http://www.bp.com/extendedsectiongenericarticle.do?categoryId=9023800&contentId=7044894 and http://bioenergy.ornl.gov/papers/misc/energy_conv.html"]
["Source: fuel production figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
["Growth rate of greenhouse gas emissions/GDP, 1999-2009",null,null,null,null,null," "]
[]
[null,"Average annual growth rate of GHG emissions/PPP GDP, 1999-2009",null,null,"Emissions of CO2 CH4 N2O HFCs PFCs SF6 CO NOX NMVOC SO2, 2002 (thousand tons CO2 equivalent)",null,null,null,null,null,null,null,null,null,null,"PPP GDP (constant $)"]
[null,null,"Score",null,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009]
[null,null,null,null,"12","11","10","9","8","7","6","5","4","3","2","12","11","10","9","8","7","6","5","4","3","2"]
["Australia ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E105:O105/P105:Z105))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E105:O105/P105:Z105)))/10)-1","v":-2.4419824337683194E-2},{"$f":"B105/$B$130*Standard_mean","v":4.838174567580924},null,489057.25,556351.25,501337.96875,601951.5625,745620.75,476254.09375,552331.25,526017.9375,650552.5,520581.75,589402.4375,544165658624,565095170048,575828262912,598361636864,617217982464,642817458176,663301849088,683453382656,709297242112,736059588608,746115563520]
["Austria ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E106:O106/P106:Z106))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E106:O106/P106:Z106)))/10)-1","v":9.7123324694110558E-3},{"$f":"B106/$B$130*Standard_mean","v":-1.9242546258976541},null,61880.69140625,65262.33984375,67359.9609375,75001.484375,91041.8203125,85627.3984375,85597.0390625,88607.1640625,86824.875,87443.7265625,76415.9765625,245566996480,254573379584,256756105216,261104861184,263365820416,270185889792,276672151552,286825447424,297455058944,301727285248,290313961472]
["Belgium ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E107:O107/P107:Z107))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E107:O107/P107:Z107)))/10)-1","v":-3.0205919979862772E-2},{"$f":"B107/$B$130*Standard_mean","v":5.9845440252180619},null,144524.578125,145309.9375,144543.8125,142953.046875,144832.65625,145886.09375,141975.265625,137249.9375,132437.09375,135420.75,123146.890625,300596428800,311627382784,314144423936,318415962112,320985333760,331495178240,337299898368,346293665792,356278370304,359788347392,349799612416]
["Canada ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E108:O108/P108:Z108))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E108:O108/P108:Z108)))/10)-1","v":-1.6797879174364372E-2},{"$f":"B108/$B$130*Standard_mean","v":3.3280776588263312},null,709416.6875,665388.1875,661755.5,818928.8125,787753.375,851413.4375,800142.3125,799921.8125,800528.5,719853.5,679187.75,948728233984,998377914368,1016186994688,1045905670144,1065579905024,1098825793536,1131999920128,1163956715520,1189563990016,1197756776448,1164581797888]
["Denmark ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E109:O109/P109:Z109))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E109:O109/P109:Z109)))/10)-1","v":-2.7319182669321873E-2},{"$f":"B109/$B$130*Standard_mean","v":5.4126095654933195},null,78284.265625,72867.359375,75854.9921875,76685.9375,80280.65625,74119.6875,70092.0390625,78921.9921875,71249.3359375,63938.8671875,65185.0546875,163251863552,169012461568,170203725824,170996613120,171652956160,175594930176,179888488448,185995182080,188939976704,187458961408,176836952064]
["Finland ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E110:O110/P110:Z110))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E110:O110/P110:Z110)))/10)-1","v":-6.4944114443354239E-2},{"$f":"B110/$B$130*Standard_mean","v":12.867044351708545},null,51310.796875,48878.15234375,50852.828125,52504.875,59894.51171875,55006.7890625,38808.50390625,46151.39453125,52704.390625,40575.1640625,26776.419921875,134329057280,141480394752,144711450624,147365658624,150331293696,156532260864,161096826880,168202158080,177176117248,177696260096,162523463680]
["France ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E111:O111/P111:Z111))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E111:O111/P111:Z111)))/10)-1","v":-2.5582704484802044E-2},{"$f":"B111/$B$130*Standard_mean","v":5.068570047709466},null,528512.6875,536564.0625,528790.75,518176.09375,522355.71875,519598.5,521025.28125,504539.46875,493794.875,488633.28125,474335.375,1657306218496,1718294151168,1749837545472,1766091259904,1781977317376,1827323904000,1860699815936,1906601492480,1950175199232,1948602073088,1887278596096]
["Germany ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E112:O112/P112:Z112))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E112:O112/P112:Z112)))/10)-1","v":-1.7779737896737147E-2},{"$f":"B112/$B$130*Standard_mean","v":3.5226082923743758},null,1006533.5,1005793.5,1014676.4375,1040886.4375,1038860.1875,1026805.9375,1005300.9375,1007438.25,983492,982752.0625,919818.0625,2416912891904,2490813644800,2528533807104,2528790446080,2519296114688,2548548501504,2565997330432,2660939333632,2747926577152,2777692241920,2635279368192]
["Greece ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E113:O113/P113:Z113))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E113:O113/P113:Z113)))/10)-1","v":-2.9533212978405721E-2},{"$f":"B113/$B$130*Standard_mean","v":5.8512640367596376},null,119476.2578125,123508.5703125,124558.203125,124081.6328125,128242.2734375,128503.5234375,132148.859375,128511.109375,132430.78125,127465.375,121020.296875,212301971456,221807591424,231116947456,239065399296,253273964544,264336031744,270363803648,285262905344,295350173696,294718111744,285476847616]
["Ireland ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E114:O114/P114:Z114))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E114:O114/P114:Z114)))/10)-1","v":-4.444603073817921E-2},{"$f":"B114/$B$130*Standard_mean","v":8.8058641443847545},null,64141.29296875,66949.328125,68796.8984375,66859.375,66849.578125,65680,66878.2890625,66320.9765625,65041.06640625,64900.28515625,58821.4375,116366712832,127185690624,133281243136,141108969472,146978373632,153603784704,161805631488,170400284672,179230965760,173904052224,161740308480]
["Italy ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E115:O115/P115:Z115))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E115:O115/P115:Z115)))/10)-1","v":-1.5359932920171238E-2},{"$f":"B115/$B$130*Standard_mean","v":3.0431847414825404},null,520221.46875,525466.625,523951.84375,520016.21875,542955.3125,540626.4375,536162.0625,524500.75,537765.75,504507.125,450859.625,1522637602816,1578268622848,1607665844224,1614923431936,1614171340800,1642107240448,1657399541760,1693844504576,1722353057792,1702438633472,1608899756032]
["Japan ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E116:O116/P116:Z116))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E116:O116/P116:Z116)))/10)-1","v":-1.4242133215380148E-2},{"$f":"B116/$B$130*Standard_mean","v":2.8217208182132709},null,1238167.375,1256109.5,1231046.75,1261987.25,1256627.5,1253026.5,1262579,1250385.875,1282930.625,1203827.375,1132759.375,3584257949696,3665172365312,3678200659968,3688850784256,3751011942400,3839563399168,3889582309376,3955429212160,4042139631616,4000035373056,3778954133504]
["Netherlands ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E117:O117/P117:Z117))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E117:O117/P117:Z117)))/10)-1","v":-2.4689530106169699E-2},{"$f":"B117/$B$130*Standard_mean","v":4.8916099884003792},null,216271.65625,215930.953125,217117.625,216092.109375,217225.015625,218386.234375,212488.578125,208559.625,207064.265625,206338.90625,200708.46875,516199383040,536543002624,546876063744,547293396992,549130141696,561411522560,572900573184,592345956352,615569620992,626674827264,603691089920]
["New Zealand ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E118:O118/P118:Z118))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E118:O118/P118:Z118)))/10)-1","v":-1.1268053969766045E-2},{"$f":"B118/$B$130*Standard_mean","v":2.2324817487947408},null,42801.609375,45505.51953125,49333.9140625,53275.46875,54216.31640625,52198.06640625,54995.515625,56837.43359375,56524.78515625,50502.140625,49625.0625,83866148864,86064029696,89152200704,93532110848,97596227584,101263704064,104608096256,105413902336,108554821632,106882113536,106378993664]
["Norway ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E119:O119/P119:Z119))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E119:O119/P119:Z119)))/10)-1","v":-4.5265550987545367E-2},{"$f":"B119/$B$130*Standard_mean","v":8.9682314887715204},null,39623.265625,39021.41796875,36621.046875,32915.734375,31620.005859375,28690.21875,27469.943359375,32410.861328125,34324.48046875,29850.009765625,29554.287109375,191266422784,197489360896,201419587584,204445073408,206455652352,214633431040,220190146560,225589051392,231573929984,231655194624,227793190912]
["Portugal ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E120:O120/P120:Z120))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E120:O120/P120:Z120)))/10)-1","v":-2.9580852255785439E-2},{"$f":"B120/$B$130*Standard_mean","v":5.8607025624856739},null,87598.390625,86564.1015625,83091.65625,87231.9609375,88096.3125,86189.234375,92558.6640625,80445.390625,76221.9609375,72220.7109375,68989.1328125,208175497216,216326635520,220598976512,222284873728,220259614720,223696388096,225430208512,228695392256,234104553472,234084499456,227276619776]
["South Korea",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E121:O121/P121:Z121))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E121:O121/P121:Z121)))/10)-1","v":-1.8073129141336297E-2},{"$f":"B121/$B$130*Standard_mean","v":3.5807363951134303},null,500823.8125,538383.0625,559624.9375,569544.3125,581002,604532.25,608298.5625,622614.4375,639065.875,651477.625,658267.125,811605426176,880479830016,915465502720,980921417728,1008414490624,1054993350656,1096741027840,1153537802240,1212435398656,1240301699072,1244264529920]
["Spain ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E122:O122/P122:Z122))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E122:O122/P122:Z122)))/10)-1","v":-2.3122988553437529E-2},{"$f":"B122/$B$130*Standard_mean","v":4.5812391440126188},null,341772.5,355512.875,355989.5,372273.96875,380082.53125,394262.65625,408289.4375,396824.34375,402358.125,369789.25,334205.28125,963832381440,1012504133632,1049657278464,1078104883200,1111412310016,1147636547584,1188763795456,1237220458496,1280265682944,1291681792000,1243311374336]
["Sweden ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E123:O123/P123:Z123))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E123:O123/P123:Z123)))/10)-1","v":-4.1715433616102082E-2},{"$f":"B123/$B$130*Standard_mean","v":8.2648649394905309},null,36393.73828125,33360.28125,34000.67578125,34695.5859375,38209.95703125,40600.6015625,40177.671875,32826.875,34250.10546875,30580.908203125,26446.3828125,247560142848,258582003712,261846106112,268348850176,274616664064,286246305792,295293943808,307983253504,318190551040,316238725120,300339068928]
["Switzerland ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E124:O124/P124:Z124))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E124:O124/P124:Z124)))/10)-1","v":-1.9233782431843371E-2},{"$f":"B124/$B$130*Standard_mean","v":3.8106906795611293},null,49054.203125,50509.51953125,53039.62890625,51420.12890625,49867.5703125,48958.6015625,50030.13671875,50989.29296875,49164.05859375,52066.6875,50257.296875,248496537600,257619312640,260821909504,261305401344,261360500736,267688394752,274902482944,285215588352,296184184832,302594359296,296733605888]
["United Kingdom ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E125:O125/P125:Z125))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E125:O125/P125:Z125)))/10)-1","v":-3.4715660676674975E-2},{"$f":"B125/$B$130*Standard_mean","v":6.8780358228651011},null,675251,677913.5,681218.6875,660096.375,666738.375,665591.6875,659338.5,655351.9375,644703.625,630194.1875,576566.25,1645605945344,1715305054208,1764797972480,1807734145024,1876697284608,1931273961472,1984852787200,2036467499008,2110445715456,2090019192832,2006952968192]
["United States",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E126:O126/P126:Z126))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E126:O126/P126:Z126)))/10)-1","v":-2.4713292691055488E-2},{"$f":"B126/$B$130*Standard_mean","v":4.8963179474857768},null,6251294.5,6394662.5,6220157.5,6149104.5,6083950,6164473,6197431,6190316,6333982.5,6146158.5,5704016.5,10711100030976,11158099591168,11280100360192,11486299684864,11779500408832,12189400301568,12564299776000,12898400206848,13144400330752,13097199730688,12635200290816]
["EU",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E127:O127/P127:Z127))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E127:O127/P127:Z127)))/10)-1","v":-2.4103357213425269E-2},{"$f":"B127/$B$130*Standard_mean","v":4.7754745591415748},null,{"$f":"SUM(E$105:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3932172.82421875},{"$f":"SUM(F$105:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3959881.5859375},{"$f":"SUM(G$105:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3970803.87109375},{"$f":"SUM(H$105:H$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3987555.1015625},{"$f":"SUM(I$105:I$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":4065664.90625},{"$f":"SUM(J$105:J$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":4046884.78125},{"$f":"SUM(K$105:K$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":4010841.12890625},{"$f":"SUM(L$105:L$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3956249.21484375},{"$f":"SUM(M$105:M$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3920338.25},{"$f":"SUM(N$105:N$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3804760.599609375},{"$f":"SUM(O$105:O$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3523294.654296875},{"$f":"SUM(P$105:P$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":10350643093504},{"$f":"SUM(Q$105:Q$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":10752324149248},{"$f":"SUM(R$105:R$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":10980027490304},{"$f":"SUM(S$105:S$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":11111628750848},{"$f":"SUM(T$105:T$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":11254148530176},{"$f":"SUM(U$105:U$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":11519992446976},{"$f":"SUM(V$105:V$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":11738464796672},{"$f":"SUM(W$105:W$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":12107077533696},{"$f":"SUM(X$105:X$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":12473461620736},{"$f":"SUM(Y$105:Y$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":12482725003264},{"$f":"SUM(Z$105:Z$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":11939719987200}]
["Europe",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E128:O128/P128:Z128))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E128:O128/P128:Z128)))/10)-1","v":-2.4270150496720655E-2},{"$f":"B128/$B$130*Standard_mean","v":4.8085204570204461},null,{"$f":"SUM(E$105:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4020850.29296875},{"$f":"SUM(F$105:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4049412.5234375},{"$f":"SUM(G$105:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4060464.546875},{"$f":"SUM(H$105:H$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4071890.96484375},{"$f":"SUM(I$105:I$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4147152.482421875},{"$f":"SUM(J$105:J$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4124533.6015625},{"$f":"SUM(K$105:K$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4088341.208984375},{"$f":"SUM(L$105:L$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4039649.369140625},{"$f":"SUM(M$105:M$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4003826.7890625},{"$f":"SUM(N$105:N$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":3886677.296875},{"$f":"SUM(O$105:O$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":3603106.23828125},{"$f":"SUM(P$105:P$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":10790406053888},{"$f":"SUM(Q$105:Q$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":11207432822784},{"$f":"SUM(R$105:R$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":11442268987392},{"$f":"SUM(S$105:S$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":11577379225600},{"$f":"SUM(T$105:T$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":11721964683264},{"$f":"SUM(U$105:U$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":12002314272768},{"$f":"SUM(V$105:V$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":12233557426176},{"$f":"SUM(W$105:W$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":12617882173440},{"$f":"SUM(X$105:X$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":13001219735552},{"$f":"SUM(Y$105:Y$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":13016974557184},{"$f":"SUM(Z$105:Z$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":12464246784000}]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!GHG_growth_minus_GDP_growth\"))","v":-2.5236609382919651E-2}]
[]
["Note: These \"least squares\" growth rates are computed by fitting a line to the graph of log of emissions/GDP over time; with a constant growth rate, this relationship is linear. Estimating growth rates this way reduces sensitivity to aberrations in the start and final year."]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5270.php - summary2 tables for each country."]
[]
["Gasoline taxes, 2010"]
[]
[null,"Grade",null,"Price (PPP $/ liter)","Taxes/price","Taxes (PPP $/ liter)","Score"]
["Australia","Premium unleaded (95 RON)",null,0.89700000000000002,0.37,{"$f":"D138*E138","v":0.33189000000000002},{"$f":"F138/$F$163*Standard_mean","v":1.7878137608097986}]
["Austria","Premium unleaded (95 RON)",null,1.4,0.57499999999999996,0.80499999999999994,4.3363466131907789]
["Belgium","Premium unleaded (95 RON)",null,1.6739999999999999,0.59499999999999997,0.99602999999999986,5.3653805181818779]
["Canada","Premium unleaded (95 RON)",null,0.92900000000000005,0.316,0.29356399999999999,1.5813605678940845]
["Denmark","Premium unleaded (95 RON)",null,1.325,0.59499999999999997,0.78837499999999994,4.2467916287879257]
["Finland","Premium unleaded (95 RON)",null,1.5589999999999999,0.622,0.96969799999999995,5.2235361964197171]
["France","Premium unleaded (95 RON)",null,1.5409999999999999,0.61499999999999999,0.94771499999999997,5.105118919900745]
["Germany","Premium unleaded (95 RON)",null,1.762,0.622,1.0959639999999999,5.9037015895391542]
["Greece","Premium unleaded (95 RON)",null,1.9530000000000001,0.61499999999999999,1.201095,6.4700176836899121]
["Ireland","Premium unleaded (95 RON)",null,1.48,0.59,0.87319999999999998,4.7037240529666944]
["Italy","Premium unleaded (95 RON)",null,1.756,0.57999999999999996,1.0184799999999998,5.4863134144130985]
["Japan","Regular unleaded",null,1.1930000000000001,0.46800000000000003,0.55832400000000004,3.0075607285256263]
["Netherlands","Premium unleaded (95 RON)",null,1.7609999999999999,0.64100000000000001,1.1288009999999999,6.0805868239954837]
["New Zealand","Premium unleaded (95 RON)",null,1.2110000000000001,0.42299999999999999,0.51225300000000007,2.7593870331016355]
["Norway","Premium unleaded (95 RON)",null,1.39,0.626,0.87013999999999991,4.6872405490705891]
["Portugal","Premium unleaded (95 RON)",null,2.1669999999999998,0.59499999999999997,1.2893649999999999,6.9455075166667433]
["South Korea","Premium unleaded (95 RON)",null,2.3210000000000002,0.501,1.1628210000000001,6.2638446026051131]
["Spain","Premium unleaded (95 RON)",null,1.647,0.52200000000000002,0.859734,4.6311858622918773]
["Sweden","Premium unleaded (95 RON)",null,1.4570000000000001,0.622,0.906254,4.8817782156404927]
["Switzerland","Premium unleaded (95 RON)",null,1.079,0.52400000000000002,0.56539600000000001,3.045655937529955]
["United Kingdom","Premium unleaded (95 RON)",null,1.78,0.63800000000000001,1.13564,6.1174269165266795]
["United States","Premium unleaded (95 RON)",null,0.76800000000000002,0.16900000000000001,0.12979200000000002,0.69915912996181073]
["EU",null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.1131793398656964},{"$f":"F160/$F$163*Standard_mean","v":5.9964365966466584}]
["Europe",null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A161&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A161&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.0961532224797477},{"$f":"F161/$F$163*Standard_mean","v":5.904720886755543}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Gas_tax\"))/INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!USCPI\")*USCPI","v":0.92820070880780359}]
[]
["U.S. Consumer Price Index",null,null,null,null,218.05600000000001]
[]
[]
["Source: OECD, IEA, Energy Prices and Taxes, First Quarter 2011 (Paris: 2011); pg. 324 (for Japan) and 326 (for the rest) and 395 (for Japan) and 397 (for the rest); CPI from ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt."]
[]
["Country name","CFCs","Halons","Other Fully Halogenated CFCs","Carbon Tetrachloride","Methyl Chloroform","HCFCs","HBFCs","Bromochloromethane","Methyl Bromide","Total","Total x CCl4","Population","Total/capita (grams/person)","Score"]
["Australia",-46.4,0,0,0,0,83.6,0,0,20,57.199999999999996,{"$f":"Table_Query_from_CDI817[[#This Row],[Total]]-Table_Query_from_CDI817[[#This Row],[Carbon Tetrachloride]]","v":57.199999999999996},21262641,{"$f":"Table_Query_from_CDI817[Total x CCl4]/Table_Query_from_CDI817[[#This Row],[Population]]*1000000","v":2.6901644061995871},{"$f":"10-Table_Query_from_CDI817[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.5339995815621474}]
["Austria",-1062.9000000000001,-216.7,0,-1124.5999999999999,-0.2,890.7,-0.8,0,-1.9,-1516.3999999999996,{"$f":"Table_Query_from_CDI817[[#This Row],[Total]]-Table_Query_from_CDI817[[#This Row],[Carbon Tetrachloride]]","v":-391.79999999999973},500417232,{"$f":"Table_Query_from_CDI817[Total x CCl4]/Table_Query_from_CDI817[[#This Row],[Population]]*1000000","v":-0.78294665919897766},{"$f":"10-Table_Query_from_CDI817[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":10.135624971455433}]
["Belgium",-1062.9000000000001,-216.7,0,-1124.5999999999999,-0.2,890.7,-0.8,0,-1.9,-1516.3999999999996,{"$f":"Table_Query_from_CDI817[[#This Row],[Total]]-Table_Query_from_CDI817[[#This Row],[Carbon Tetrachloride]]","v":-391.79999999999973},500417232,{"$f":"Table_Query_from_CDI817[Total x CCl4]/Table_Query_from_CDI817[[#This Row],[Population]]*1000000","v":-0.78294665919897766},{"$f":"10-Table_Query_from_CDI817[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":10.135624971455433}]
["Canada",0,0,0,0.2,0,257.2,0,0,17,274.39999999999998,{"$f":"Table_Query_from_CDI817[[#This Row],[Total]]-Table_Query_from_CDI817[[#This Row],[Carbon Tetrachloride]]","v":274.2},33487208,{"$f":"Table_Query_from_CDI817[Total x CCl4]/Table_Query_from_CDI817[[#This Row],[Population]]*1000000","v":8.1882012976417737},{"$f":"10-Table_Query_from_CDI817[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":8.58160890755933}]
["Denmark",-1062.9000000000001,-216.7,0,-1124.5999999999999,-0.2,890.7,-0.8,0,-1.9,-1516.3999999999996,{"$f":"Table_Query_from_CDI817[[#This Row],[Total]]-Table_Query_from_CDI817[[#This Row],[Carbon Tetrachloride]]","v":-391.79999999999973},500417232,{"$f":"Table_Query_from_CDI817[Total x CCl4]/Table_Query_from_CDI817[[#This Row],[Population]]*1000000","v":-0.78294665919897766},{"$f":"10-Table_Query_from_CDI817[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":10.135624971455433}]
["Finland",-1062.9000000000001,-216.7,0,-1124.5999999999999,-0.2,890.7,-0.8,0,-1.9,-1516.3999999999996,{"$f":"Table_Query_from_CDI817[[#This Row],[Total]]-Table_Query_from_CDI817[[#This Row],[Carbon Tetrachloride]]","v":-391.79999999999973},500417232,{"$f":"Table_Query_from_CDI817[Total x CCl4]/Table_Query_from_CDI817[[#This Row],[Population]]*1000000","v":-0.78294665919897766},{"$f":"10-Table_Query_from_CDI817[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":10.135624971455433}]
["France",-1062.9000000000001,-216.7,0,-1124.5999999999999,-0.2,890.7,-0.8,0,-1.9,-1516.3999999999996,{"$f":"Table_Query_from_CDI817[[#This Row],[Total]]-Table_Query_from_CDI817[[#This Row],[Carbon Tetrachloride]]","v":-391.79999999999973},500417232,{"$f":"Table_Query_from_CDI817[Total x CCl4]/Table_Query_from_CDI817[[#This Row],[Population]]*1000000","v":-0.78294665919897766},{"$f":"10-Table_Query_from_CDI817[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":10.135624971455433}]
["Germany",-1062.9000000000001,-216.7,0,-1124.5999999999999,-0.2,890.7,-0.8,0,-1.9,-1516.3999999999996,{"$f":"Table_Query_from_CDI817[[#This Row],[Total]]-Table_Query_from_CDI817[[#This Row],[Carbon Tetrachloride]]","v":-391.79999999999973},500417232,{"$f":"Table_Query_from_CDI817[Total x CCl4]/Table_Query_from_CDI817[[#This Row],[Population]]*1000000","v":-0.78294665919897766},{"$f":"10-Table_Query_from_CDI817[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":10.135624971455433}]
["Greece",-1062.9000000000001,-216.7,0,-1124.5999999999999,-0.2,890.7,-0.8,0,-1.9,-1516.3999999999996,{"$f":"Table_Query_from_CDI817[[#This Row],[Total]]-Table_Query_from_CDI817[[#This Row],[Carbon Tetrachloride]]","v":-391.79999999999973},500417232,{"$f":"Table_Query_from_CDI817[Total x CCl4]/Table_Query_from_CDI817[[#This Row],[Population]]*1000000","v":-0.78294665919897766},{"$f":"10-Table_Query_from_CDI817[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":10.135624971455433}]
["Ireland",-1062.9000000000001,-216.7,0,-1124.5999999999999,-0.2,890.7,-0.8,0,-1.9,-1516.3999999999996,{"$f":"Table_Query_from_CDI817[[#This Row],[Total]]-Table_Query_from_CDI817[[#This Row],[Carbon Tetrachloride]]","v":-391.79999999999973},500417232,{"$f":"Table_Query_from_CDI817[Total x CCl4]/Table_Query_from_CDI817[[#This Row],[Population]]*1000000","v":-0.78294665919897766},{"$f":"10-Table_Query_from_CDI817[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":10.135624971455433}]
["Italy",-1062.9000000000001,-216.7,0,-1124.5999999999999,-0.2,890.7,-0.8,0,-1.9,-1516.3999999999996,{"$f":"Table_Query_from_CDI817[[#This Row],[Total]]-Table_Query_from_CDI817[[#This Row],[Carbon Tetrachloride]]","v":-391.79999999999973},500417232,{"$f":"Table_Query_from_CDI817[Total x CCl4]/Table_Query_from_CDI817[[#This Row],[Population]]*1000000","v":-0.78294665919897766},{"$f":"10-Table_Query_from_CDI817[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":10.135624971455433}]
["Japan",0,0,0,14.2,0.1,518,0,0,167.2,699.5,{"$f":"Table_Query_from_CDI817[[#This Row],[Total]]-Table_Query_from_CDI817[[#This Row],[Carbon Tetrachloride]]","v":685.3},127704286,{"$f":"Table_Query_from_CDI817[Total x CCl4]/Table_Query_from_CDI817[[#This Row],[Population]]*1000000","v":5.3663038372885934},{"$f":"10-Table_Query_from_CDI817[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.070428622177074}]
["Netherlands",-1062.9000000000001,-216.7,0,-1124.5999999999999,-0.2,890.7,-0.8,0,-1.9,-1516.3999999999996,{"$f":"Table_Query_from_CDI817[[#This Row],[Total]]-Table_Query_from_CDI817[[#This Row],[Carbon Tetrachloride]]","v":-391.79999999999973},500417232,{"$f":"Table_Query_from_CDI817[Total x CCl4]/Table_Query_from_CDI817[[#This Row],[Population]]*1000000","v":-0.78294665919897766},{"$f":"10-Table_Query_from_CDI817[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":10.135624971455433}]
["New Zealand",0,0,0,0,0,17.5,0,0,-0.8,16.7,{"$f":"Table_Query_from_CDI817[[#This Row],[Total]]-Table_Query_from_CDI817[[#This Row],[Carbon Tetrachloride]]","v":16.7},4213418,{"$f":"Table_Query_from_CDI817[Total x CCl4]/Table_Query_from_CDI817[[#This Row],[Population]]*1000000","v":3.9635279480934478},{"$f":"10-Table_Query_from_CDI817[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.313422749165376}]
["Norway",-20.7,0,0,0,0,15.8,0,0,-0.2,-5.0999999999999988,{"$f":"Table_Query_from_CDI817[[#This Row],[Total]]-Table_Query_from_CDI817[[#This Row],[Carbon Tetrachloride]]","v":-5.0999999999999988},4660539,{"$f":"Table_Query_from_CDI817[Total x CCl4]/Table_Query_from_CDI817[[#This Row],[Population]]*1000000","v":-1.0942940290811856},{"$f":"10-Table_Query_from_CDI817[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":10.189557736423357}]
["Portugal",-1062.9000000000001,-216.7,0,-1124.5999999999999,-0.2,890.7,-0.8,0,-1.9,-1516.3999999999996,{"$f":"Table_Query_from_CDI817[[#This Row],[Total]]-Table_Query_from_CDI817[[#This Row],[Carbon Tetrachloride]]","v":-391.79999999999973},500417232,{"$f":"Table_Query_from_CDI817[Total x CCl4]/Table_Query_from_CDI817[[#This Row],[Population]]*1000000","v":-0.78294665919897766},{"$f":"10-Table_Query_from_CDI817[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":10.135624971455433}]
["South Korea",1181.3,1121.5999999999999,0,19.100000000000001,181.4,1768.9,0,0,0,4272.2999999999993,{"$f":"Table_Query_from_CDI817[[#This Row],[Total]]-Table_Query_from_CDI817[[#This Row],[Carbon Tetrachloride]]","v":4253.1999999999989},48508972,{"$f":"Table_Query_from_CDI817[Total x CCl4]/Table_Query_from_CDI817[[#This Row],[Population]]*1000000","v":87.678625718970068},{"$f":"10-Table_Query_from_CDI817[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":-5.1880220327562565}]
["Spain",-1062.9000000000001,-216.7,0,-1124.5999999999999,-0.2,890.7,-0.8,0,-1.9,-1516.3999999999996,{"$f":"Table_Query_from_CDI817[[#This Row],[Total]]-Table_Query_from_CDI817[[#This Row],[Carbon Tetrachloride]]","v":-391.79999999999973},500417232,{"$f":"Table_Query_from_CDI817[Total x CCl4]/Table_Query_from_CDI817[[#This Row],[Population]]*1000000","v":-0.78294665919897766},{"$f":"10-Table_Query_from_CDI817[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":10.135624971455433}]
["Sweden",-1062.9000000000001,-216.7,0,-1124.5999999999999,-0.2,890.7,-0.8,0,-1.9,-1516.3999999999996,{"$f":"Table_Query_from_CDI817[[#This Row],[Total]]-Table_Query_from_CDI817[[#This Row],[Carbon Tetrachloride]]","v":-391.79999999999973},500417232,{"$f":"Table_Query_from_CDI817[Total x CCl4]/Table_Query_from_CDI817[[#This Row],[Population]]*1000000","v":-0.78294665919897766},{"$f":"10-Table_Query_from_CDI817[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":10.135624971455433}]
["Switzerland",0,0,0,2.4,0,9.6,0,0,0,12,{"$f":"Table_Query_from_CDI817[[#This Row],[Total]]-Table_Query_from_CDI817[[#This Row],[Carbon Tetrachloride]]","v":9.6},7604467,{"$f":"Table_Query_from_CDI817[Total x CCl4]/Table_Query_from_CDI817[[#This Row],[Population]]*1000000","v":1.2624158931848872},{"$f":"10-Table_Query_from_CDI817[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.781319560577403}]
["United Kingdom",-1062.9000000000001,-216.7,0,-1124.5999999999999,-0.2,890.7,-0.8,0,-1.9,-1516.3999999999996,{"$f":"Table_Query_from_CDI817[[#This Row],[Total]]-Table_Query_from_CDI817[[#This Row],[Carbon Tetrachloride]]","v":-391.79999999999973},500417232,{"$f":"Table_Query_from_CDI817[Total x CCl4]/Table_Query_from_CDI817[[#This Row],[Population]]*1000000","v":-0.78294665919897766},{"$f":"10-Table_Query_from_CDI817[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":10.135624971455433}]
["United States",-223.6,-12.5,-1.9,-193.2,-44.8,3396,0,0,1363.3,4283.3,{"$f":"Table_Query_from_CDI817[[#This Row],[Total]]-Table_Query_from_CDI817[[#This Row],[Carbon Tetrachloride]]","v":4476.5},307006550,{"$f":"Table_Query_from_CDI817[Total x CCl4]/Table_Query_from_CDI817[[#This Row],[Population]]*1000000","v":14.58112212915327},{"$f":"10-Table_Query_from_CDI817[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":7.4742030643852218}]
["EU",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI817[[Country name]:[Population]],COLUMN(),FALSE)","v":-391.79999999999973},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI817[[Country name]:[Population]],COLUMN(),FALSE)","v":500417232},{"$f":"L193/M193*1000000","v":-0.78294665919897766},{"$f":"10-N193/$N$196*Standard_mean","v":10.135624971455433}]
["Europe",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI817[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Norway\",Table_Query_from_CDI817[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI817[[Country name]:[Population]],COLUMN(),FALSE)","v":-387.29999999999973},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI817[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Norway\",Table_Query_from_CDI817[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI817[[Country name]:[Population]],COLUMN(),FALSE)","v":512682238},{"$f":"L194/M194*1000000","v":-0.75543869339198699},{"$f":"10-N194/$N$196*Standard_mean","v":10.130859937932987}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&\"2003\"&\"'!ODS_consumption\"))","v":28.864399040860008}]
["(Benchmark year = 2003)"]
[]
["Source: United Nations Environment Programme Ozone Secretariat, Nairobi (http://ozone.unep.org/Data_Reporting/Data_Access/); population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Ratification of Kyoto Protocol, as of March 2010"]
[]
[null,"Ratified?","Score"]
["Australia",1,{"$f":"B205/$B$230*2*Standard_mean","v":10}]
["Austria",1,10]
["Belgium",1,10]
["Canada",1,10]
["Denmark",1,10]
["Finland",1,10]
["France",1,10]
["Germany",1,10]
["Greece",1,10]
["Ireland",1,10]
["Italy",1,10]
["Japan",1,10]
["Netherlands",1,10]
["New Zealand",1,10]
["Norway",1,10]
["Portugal",1,10]
["South Korea",1,10]
["Spain",1,10]
["Sweden",1,10]
["Switzerland",1,10]
["United Kingdom",1,10]
["United States",0,0]
["EU",{"$f":"SUM(B$205:B$226*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A227&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A227&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"B227/$B$230*2*Standard_mean","v":10}]
["Europe",{"$f":"SUM(B$205:B$226*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A228&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A228&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"B228/$B$230*2*Standard_mean","v":10}]
[]
["Max",{"$f":"'Environment 2003'!B222","v":1}]
[]
["Source: United Nations Framework Convention on Climate Change, Kyoto Protocol: Status of Ratification, Bonn, http://unfccc.int/files/kyoto_protocol/status_of_ratification/application/pdf/kp_ratification.pdf"]
[]
[]
["Sustainable fisheries"]
[]
[null,"Fishing subsidies/capita",null,null,null,null,null,null,"Ratification of UN Fisheries Agreement,  as of June 2010"]
[null,"Direct Payments to Fisheries,  20071 (USD million)","Cost Reducing Transfers to Fisheries, 20071 (USD million)","Total Fishing subsidies, 20071 (USD million)","Population, 20071","Fishing subsides/ person ($)","Score",null,null,"Score"]
["Australia ",0,0,{"$f":"SUM(B239:C239)","v":0},20749625,{"$f":"D239/E239*1000000","v":0},{"$f":"2*Standard_mean-F239/$F$264*Standard_mean","v":10},null,1,{"$f":"I239/$I$264*2*Standard_mean","v":10}]
["Austria ",0,0,0,8199783,0,10,null,1,10]
["Belgium ",3,null,3,10392226,0.28867732476179792,8.962100897071787,null,1,10]
["Canada ",267,13,280,32935961,8.5013459907849658,-20.565405110355698,null,1,10]
["Denmark ",4,null,4,5468120,0.73151284170793618,7.3699474913188343,null,1,10]
["Finland ",0,2,2,5238460,0.38179159523982237,8.6273215101604617,null,1,10]
["France ",25,null,25,63681742,0.39257720054203288,8.5885433689367296,null,1,10]
["Germany ",0,0,0,82400996,0,10,null,1,10]
["Greece ",22,32,54,10706290,5.0437639929424662,-8.1341507441784557,null,1,10]
["Ireland ",6,null,6,4109086,1.4601787356117639,4.750130786833255,null,1,10]
["Italy ",65,null,65,58147733,1.11784237572942,5.9809534748111863,null,1,10]
["Japan ",13,3,16,127433494,0.12555568789473825,9.5485820164745814,null,1,10]
["Netherlands ",2,null,2,16570613,0.12069559526856367,9.5660558024084672,null,1,10]
["New Zealand ",0,0,0,4132341,0,10,null,1,10]
["Norway ",1,49,50,4627926,10.803975690190379,-28.844189394368172,null,1,10]
["Portugal ",1,null,1,10642836,9.3959918202253606E-2,9.6621802045110528,null,1,10]
["South Korea",142,22,164,48250148,3.3989533047649929,-2.220463068311334,null,1,10]
["Spain ",75,61,136,40448191,3.3623258948712933,-2.0887743189347656,null,1,10]
["Sweden ",5,null,5,9031088,0.5536431490867989,8.0094531905001833,null,1,10]
["Switzerland ",0,0,0,7554661,0,10,null,0,0]
["United Kingdom ",2,null,2,60609153,3.2998316277411101E-2,9.8813591511188932,null,1,10]
["United States",145,2,147,301279593,0.48791887474436407,8.2457556622544459,null,1,10]
["EU",{"$f":"SUM(B$239:B$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\"))","v":210},{"$f":"SUM(C$239:C$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\"))","v":95},{"$f":"SUM(D$239:D$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\"))","v":305},{"$f":"SUM(E$239:E$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\"))","v":385646317},0.79088010582504797,{"$f":"2*Standard_mean-F261/$F$264*Standard_mean","v":7.1565007641770464},null,{"$f":"SUM(I$239:I$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"I261/$I$264*2*Standard_mean","v":10}]
["Europe",{"$f":"SUM(B$239:B$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\"))","v":211},{"$f":"SUM(C$239:C$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\"))","v":144},{"$f":"SUM(D$239:D$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\"))","v":355},{"$f":"SUM(E$239:E$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\"))","v":397828904},0.89234340800938883,{"$f":"2*Standard_mean-F262/$F$264*Standard_mean","v":6.7917035969448891},null,{"$f":"SUM(I$239:I$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.9738384024636767},{"$f":"I262/$I$264*2*Standard_mean","v":9.7383840246367672}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Fishing_subsides_person\"))","v":1.3906810592058325},null,"Max:",{"$f":"MAX(I239:I260)","v":1}]
[]
["1UK data is for 2006 "]
["Souce: Review of Fisheries in OECD Countries 2009: Policies and Summary Statistics population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) ",null,null,null,null,null,null,null,"Source: http://www.un.org/Depts/los/reference_files/chronological_lists_of_ratifications.htm (Agreement for the implementation of the provisions of the Convention relating to the conservation and management of straddling fish stocks and highly migratory fish stocks)"]
[]
[]
["Tropical timber"]
[]
[null,{"$f":"\"Gross timber imports from tropical countries, \"&CDI_year-2","v":"Gross timber imports from tropical countries, 2009"}]
["Country","Imports of wood and cork ($)","Population","Imports/capita","Imports/capita with Europe averaged out","Score"]
["Australia",330493687,21262641,{"$f":"B274/C274","v":15.543397783934743},{"$f":"D274","v":15.543397783934743},{"$f":"2*Standard_mean-E274/$E$299*Standard_mean","v":0.61596932198261634},null,21262641]
["Austria",3349756477,490670420,{"$f":"B275/C275","v":6.8268971196592609},{"$f":"D275","v":6.8268971196592609},{"$f":"2*Standard_mean-E275/$E$299*Standard_mean","v":5.8783907548987955},null,8210281]
["Belgium",3349756477,490670420,6.8268971196592609,6.8268971196592609,5.8783907548987955,null,10414336]
["Canada",132841805,33487208,3.9669417946100491,3.9669417946100491,7.6050343679034089,null,33487208]
["Denmark",3349756477,490670420,6.8268971196592609,6.8268971196592609,5.8783907548987955,null,5500510]
["Finland",3349756477,490670420,6.8268971196592609,6.8268971196592609,5.8783907548987955,null,5250275]
["France",3349756477,490670420,6.8268971196592609,6.8268971196592609,5.8783907548987955,null,64420073]
["Germany",3349756477,490670420,6.8268971196592609,6.8268971196592609,5.8783907548987955,null,81837700]
["Greece",3349756477,490670420,6.8268971196592609,6.8268971196592609,5.8783907548987955,null,10737428]
["Ireland",3349756477,490670420,6.8268971196592609,6.8268971196592609,5.8783907548987955,null,4579996]
["Italy",3349756477,490670420,6.8268971196592609,6.8268971196592609,5.8783907548987955,null,60461585]
["Japan",2541227966,127704286,19.899316190530989,19.899316190530989,-2.0138335387978117,null,127704286]
["Netherlands",3349756477,490670420,6.8268971196592609,6.8268971196592609,5.8783907548987955,null,16490410]
["New Zealand",30935464,4213418,7.342130308457409,7.342130308457409,5.5673285201658054,null,4213418]
["Norway",3349756477,490670420,6.8268971196592609,6.8268971196592609,5.8783907548987955,null,4660539]
["Portugal",3349756477,490670420,6.8268971196592609,6.8268971196592609,5.8783907548987955,null,10707924]
["South Korea",692978455,48508972,14.285572883300846,14.285572883300846,1.3753571739310786,null,48508972]
["Spain",3349756477,490670420,6.8268971196592609,6.8268971196592609,5.8783907548987955,null,46295240]
["Sweden",3349756477,490670420,6.8268971196592609,6.8268971196592609,5.8783907548987955,null,9059651]
["Switzerland",3349756477,490670420,6.8268971196592609,6.8268971196592609,5.8783907548987955,null,7604467]
["United Kingdom",3349756477,490670420,6.8268971196592609,6.8268971196592609,5.8783907548987955,null,61996848]
["United States",1515438940,307006550,4.9361778763352113,4.9361778763352113,7.0198765245809529,null,307006550]
["EU",null,null,null,{"$f":"E275","v":6.8268971196592609},5.8783907548987955]
["Europe",null,null,null,{"$f":"E296","v":6.8268971196592609},5.8783907548987955]
[]
["Benchmark year average",null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Tropical_timber_imports\"))","v":8.2818344894939564}]
[]
["Source: U.N. Statistics Division, COMTRADE database; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Completeness of required reporting to multilateral treaties relating to biodiversity"]
["(Convention on Biological Diversity, Convention on International Trade in Endangered Species of Wild Fauna and Flora, Convention on Migratory Species, Ramsar Convention on Wetlands)"]
[]
["Last treaty reporting data year",null,{"$f":"CDI_year-1","v":2010}]
["Treaty reporting discount rate",null,{"$f":"1-0.5^(1/3)","v":0.20629947401590021}]
[]
[null,"Weighted average, 2001-2008",null,null,null,null,null,null,"CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar"]
[null,"CBD","CITES","CMS","Ramsar","Average, four treaties","Score",null,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010]
["Australia",{"$f":"SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I312:$AV312)/SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I312:$AV312)))","v":1.6433597194751466},{"$f":"SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I312:$AV312)/SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I312:$AV312)))","v":1.0286276576153635},{"$f":"SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I312:$AV312)/SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I312:$AV312)))","v":1.142857142857143},{"$f":"SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I312:$AV312)/SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I312:$AV312)))","v":1.142857142857143},{"$f":"AVERAGE(B312:E312)","v":1.239425415701199},{"$f":"F312/$F$337*Standard_mean","v":4.5586307303821627},null,1,null,null,null,1,null,null,null,2,null,2,1,1,1,1,1,1,1,1,1,null,2,null,null,1,null,null,1,null,null,null,2,null,null,1,null,null,1]
["Austria",{"$f":"SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I313:$AV313)/SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I313:$AV313)))","v":1},{"$f":"SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I313:$AV313)/SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I313:$AV313)))","v":1.9427446847692733},{"$f":"SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I313:$AV313)/SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I313:$AV313)))","v":0.5714285714285714},{"$f":"SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I313:$AV313)/SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I313:$AV313)))","v":2},1.3785433140494612,{"$f":"F313/$F$337*Standard_mean","v":5.0703090601328737},null,1,null,null,null,1,null,null,null,1,null,2,2,2,2,2,2,1.5,2,2,2,null,0,null,null,0,null,null,1,null,null,null,2,null,null,2,null,null,2]
["Belgium",{"$f":"SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I314:$AV314)/SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I314:$AV314)))","v":1},{"$f":"SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I314:$AV314)/SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I314:$AV314)))","v":1.8824192493084277},{"$f":"SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I314:$AV314)/SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I314:$AV314)))","v":1.142857142857143},{"$f":"SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I314:$AV314)/SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I314:$AV314)))","v":2},1.5063190980413927,{"$f":"F314/$F$337*Standard_mean","v":5.5402708731837667},null,1,null,null,null,1,null,null,null,1,null,2,2,1,2,1,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,null,2,null,null,2,null,null,2]
["Canada",{"$f":"SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I315:$AV315)/SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I315:$AV315)))","v":1},{"$f":"SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I315:$AV315)/SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I315:$AV315)))","v":1.2775349549670394},{"$f":"SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I315:$AV315)/SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I315:$AV315)))","v":0},{"$f":"SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I315:$AV315)/SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I315:$AV315)))","v":2},1.06938373874176,{"$f":"F315/$F$337*Standard_mean","v":3.933214142814065},null,1,null,null,null,1,null,null,null,1,null,1,1,1,2,2,2,1.5,1,1,1,null,0,null,null,0,null,null,0,null,null,null,2,null,null,2,null,null,2]
["Denmark",{"$f":"SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I316:$AV316)/SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I316:$AV316)))","v":1},{"$f":"SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I316:$AV316)/SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I316:$AV316)))","v":1.8730442639331943},{"$f":"SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I316:$AV316)/SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I316:$AV316)))","v":1.7142857142857144},{"$f":"SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I316:$AV316)/SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I316:$AV316)))","v":2},1.6468324945547272,{"$f":"F316/$F$337*Standard_mean","v":6.0570818722656856},null,1,null,null,null,1,null,null,null,1,null,2,2,2,2,1.5,2,2,2,1.5,2,null,2,null,null,1,null,null,2,null,null,null,2,null,null,2,null,null,2]
["Finland",{"$f":"SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I317:$AV317)/SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I317:$AV317)))","v":1},{"$f":"SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I317:$AV317)/SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I317:$AV317)))","v":1.8518575371412471},{"$f":"SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I317:$AV317)/SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I317:$AV317)))","v":0.8571428571428571},{"$f":"SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I317:$AV317)/SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I317:$AV317)))","v":2},1.4272500985710259,{"$f":"F317/$F$337*Standard_mean","v":5.249453558773391},null,1,null,null,null,1,null,null,null,1,null,2,2,2,2,2,2,1.5,2,1.5,2,null,0,null,null,1,null,null,1,null,null,null,2,null,null,2,null,null,2]
["France",{"$f":"SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I318:$AV318)/SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I318:$AV318)))","v":1},{"$f":"SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I318:$AV318)/SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I318:$AV318)))","v":1.9278628231224411},{"$f":"SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I318:$AV318)/SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I318:$AV318)))","v":0.5714285714285714},{"$f":"SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I318:$AV318)/SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I318:$AV318)))","v":2},1.3748228486377532,{"$f":"F318/$F$337*Standard_mean","v":5.0566251161518307},null,1,null,null,null,1,null,null,null,1,null,2,2,2,2,1,2,2,2,2,2,null,0,null,null,0,null,null,1,null,null,null,2,null,null,2,null,null,2]
["Germany",{"$f":"SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I319:$AV319)/SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I319:$AV319)))","v":1},{"$f":"SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I319:$AV319)/SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I319:$AV319)))","v":2},{"$f":"SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I319:$AV319)/SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I319:$AV319)))","v":1.142857142857143},{"$f":"SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I319:$AV319)/SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I319:$AV319)))","v":2},1.5357142857142858,{"$f":"F319/$F$337*Standard_mean","v":5.6483869438673668},null,1,null,null,null,1,null,null,null,1,null,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,null,2,null,null,2,null,null,2]
["Greece",{"$f":"SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I320:$AV320)/SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I320:$AV320)))","v":0.3566402805248533},{"$f":"SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I320:$AV320)/SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I320:$AV320)))","v":1.8518575371412471},{"$f":"SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I320:$AV320)/SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I320:$AV320)))","v":0},{"$f":"SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I320:$AV320)/SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I320:$AV320)))","v":0.85714285714285721},0.76641016870223944,{"$f":"F320/$F$337*Standard_mean","v":2.8188714729129676},null,1,null,null,null,1,null,null,null,0,null,2,2,2,1,2,2,2,2,1.5,2,null,0,null,null,0,null,null,0,null,null,null,2,null,null,0,null,null,1]
["Ireland",{"$f":"SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I321:$AV321)/SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I321:$AV321)))","v":1},{"$f":"SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I321:$AV321)/SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I321:$AV321)))","v":1.557003964485896},{"$f":"SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I321:$AV321)/SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I321:$AV321)))","v":0.57142857142857162},{"$f":"SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I321:$AV321)/SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I321:$AV321)))","v":0.28571428571428581},0.85353670540718829,{"$f":"F321/$F$337*Standard_mean","v":3.139324565631135},null,1,null,null,null,1,null,null,null,1,null,0,2,2,2,1.5,2,1,1,1.5,2,null,2,null,null,1,null,null,0,null,null,null,2,null,null,0,null,null,0]
["Italy",{"$f":"SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I322:$AV322)/SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I322:$AV322)))","v":0.74468252612779651},{"$f":"SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I322:$AV322)/SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I322:$AV322)))","v":2},{"$f":"SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I322:$AV322)/SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I322:$AV322)))","v":1.142857142857143},{"$f":"SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I322:$AV322)/SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I322:$AV322)))","v":2},1.4718849172462349,{"$f":"F322/$F$337*Standard_mean","v":5.4136212880132586},null,1,null,null,null,0,null,null,null,1,null,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,null,2,null,null,2,null,null,2]
["Japan",{"$f":"SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I323:$AV323)/SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I323:$AV323)))","v":1.6433597194751466},{"$f":"SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I323:$AV323)/SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I323:$AV323)))","v":1},{"$f":"SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I323:$AV323)/SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I323:$AV323)))","v":0},{"$f":"SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I323:$AV323)/SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I323:$AV323)))","v":2},1.1608399298687866,{"$f":"F323/$F$337*Standard_mean","v":4.2695917885149157},null,1,null,null,null,1,null,null,null,2,null,1,1,1,1,1,1,1,1,1,1,null,0,null,null,0,null,null,0,null,null,null,2,null,null,2,null,null,2]
["Netherlands",{"$f":"SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I324:$AV324)/SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I324:$AV324)))","v":1},{"$f":"SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I324:$AV324)/SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I324:$AV324)))","v":1.8780484387151304},{"$f":"SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I324:$AV324)/SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I324:$AV324)))","v":0.8571428571428571},{"$f":"SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I324:$AV324)/SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I324:$AV324)))","v":2},1.4337978239644968,{"$f":"F324/$F$337*Standard_mean","v":5.2735362198312119},null,1,null,null,null,1,null,null,null,1,null,1,2,2,2,1.5,2,1.5,2,2,2,null,0,null,null,1,null,null,1,null,null,null,2,null,null,2,null,null,2]
["New Zealand",{"$f":"SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I325:$AV325)/SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I325:$AV325)))","v":1},{"$f":"SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I325:$AV325)/SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I325:$AV325)))","v":1.3876747748351954},{"$f":"SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I325:$AV325)/SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I325:$AV325)))","v":1.142857142857143},{"$f":"SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I325:$AV325)/SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I325:$AV325)))","v":2},1.3826329794230847,{"$f":"F325/$F$337*Standard_mean","v":5.085350928738281},null,1,null,null,null,1,null,null,null,1,null,2,2,2,1,2,2,2,1,1,1,null,2,null,null,1,null,null,1,null,null,null,2,null,null,2,null,null,2]
["Norway",{"$f":"SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I326:$AV326)/SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I326:$AV326)))","v":1},{"$f":"SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I326:$AV326)/SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I326:$AV326)))","v":1.1643250148687641},{"$f":"SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I326:$AV326)/SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I326:$AV326)))","v":1.4285714285714286},{"$f":"SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I326:$AV326)/SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I326:$AV326)))","v":2},1.3982241108600482,{"$f":"F326/$F$337*Standard_mean","v":5.142695412714156},null,1,null,null,null,1,null,null,null,1,null,0,0,1,1,1,1,1,1,1,2,null,2,null,null,0,null,null,2,null,null,null,2,null,null,2,null,null,2]
["Portugal",{"$f":"SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I327:$AV327)/SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I327:$AV327)))","v":1},{"$f":"SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I327:$AV327)/SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I327:$AV327)))","v":1.9278628231224411},{"$f":"SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I327:$AV327)/SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I327:$AV327)))","v":1.142857142857143},{"$f":"SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I327:$AV327)/SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I327:$AV327)))","v":2},1.517679991494896,{"$f":"F327/$F$337*Standard_mean","v":5.5820564597673989},null,1,null,null,null,1,null,null,null,1,null,2,1,2,2,1.5,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,null,2,null,null,2,null,null,2]
["South Korea",{"$f":"SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I328:$AV328)/SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I328:$AV328)))","v":1},{"$f":"SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I328:$AV328)/SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I328:$AV328)))","v":1.0179519818769518},{"$f":"SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I328:$AV328)/SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I328:$AV328)))","v":0},{"$f":"SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I328:$AV328)/SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I328:$AV328)))","v":2},1.0044879954692378,{"$f":"F328/$F$337*Standard_mean","v":3.6945263397357788},null,1,null,null,null,1,null,null,null,1,null,1,1,2,1,1,1,1.5,2,1,0,null,0,null,null,0,null,null,0,null,null,null,2,null,null,2,null,null,2]
["Spain",{"$f":"SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I329:$AV329)/SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I329:$AV329)))","v":1},{"$f":"SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I329:$AV329)/SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I329:$AV329)))","v":1.9639314115612205},{"$f":"SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I329:$AV329)/SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I329:$AV329)))","v":1.7142857142857144},{"$f":"SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I329:$AV329)/SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I329:$AV329)))","v":2},1.6695542814617337,{"$f":"F329/$F$337*Standard_mean","v":6.140653045432952},null,1,null,null,null,1,null,null,null,1,null,2,2,2,2,1.5,2,2,2,2,2,null,2,null,null,1,null,null,2,null,null,null,2,null,null,2,null,null,2]
["Sweden",{"$f":"SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I330:$AV330)/SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I330:$AV330)))","v":1.1013228066526497},{"$f":"SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I330:$AV330)/SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I330:$AV330)))","v":2},{"$f":"SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I330:$AV330)/SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I330:$AV330)))","v":0.8571428571428571},{"$f":"SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I330:$AV330)/SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I330:$AV330)))","v":2},1.4896164159488767,{"$f":"F330/$F$337*Standard_mean","v":5.4788380843267861},null,2,null,null,null,1,null,null,null,1,null,2,2,2,2,2,2,2,2,2,2,null,0,null,null,1,null,null,1,null,null,null,2,null,null,2,null,null,2]
["Switzerland",{"$f":"SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I331:$AV331)/SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I331:$AV331)))","v":0.74468252612779651},{"$f":"SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I331:$AV331)/SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I331:$AV331)))","v":1.1263223718781672},{"$f":"SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I331:$AV331)/SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I331:$AV331)))","v":0.57142857142857162},{"$f":"SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I331:$AV331)/SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I331:$AV331)))","v":2},1.1106083673586338,{"$f":"F331/$F$337*Standard_mean","v":4.0848391268435824},null,1,null,null,null,0,null,null,null,1,null,1,2,2,1,0.5,1,0.5,1,0.5,2,null,2,null,null,1,null,null,0,null,null,null,2,null,null,2,null,null,2]
["United Kingdom",{"$f":"SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I332:$AV332)/SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I332:$AV332)))","v":1},{"$f":"SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I332:$AV332)/SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I332:$AV332)))","v":1.8369756754944144},{"$f":"SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I332:$AV332)/SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I332:$AV332)))","v":1.142857142857143},{"$f":"SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I332:$AV332)/SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I332:$AV332)))","v":2},1.4949582045878893,{"$f":"F332/$F$337*Standard_mean","v":5.4984852866001335},null,1,null,null,null,1,null,null,null,1,null,2,2,2,2,1,2,2,2,1.5,2,null,2,null,null,1,null,null,1,null,null,null,2,null,null,2,null,null,2]
["United States",{"$f":"SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I333:$AV333)/SUM(($I$310:$AV$310=B$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I333:$AV333)))","v":0},{"$f":"SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I333:$AV333)/SUM(($I$310:$AV$310=C$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I333:$AV333)))","v":1.8780484387151304},{"$f":"SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I333:$AV333)/SUM(($I$310:$AV$310=D$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I333:$AV333)))","v":0},{"$f":"SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*$I333:$AV333)/SUM(($I$310:$AV$310=E$311)*($I$311:$AV$311<=MEA_treaty_last_year)*$I$337:$AV$337*NOT(ISBLANK($I333:$AV333)))","v":2},0.96951210967878265,{"$f":"F333/$F$337*Standard_mean","v":3.5658843530806132},null,0,null,null,null,0,null,null,null,0,null,1,1,2,2,2,2,1.5,2,2,2,null,0,null,null,0,null,null,0,null,null,null,2,null,null,2,null,null,2]
["EU",{"$f":"SUM(B$312:B$333*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A334&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A334&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.69528165993229796},{"$f":"SUM(C$312:C$333*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A334&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A334&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.8911351566584775},{"$f":"SUM(D$312:D$333*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A334&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A334&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.61815703977083192},{"$f":"SUM(E$312:E$333*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A334&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A334&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.4679331408053748},1.1681267492917455,{"$f":"F334/$F$337*Standard_mean","v":4.2963928517555408}]
["Europe",{"$f":"SUM(B$312:B$333*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.69995329640514814},{"$f":"SUM(C$312:C$333*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.8630663357001842},{"$f":"SUM(D$312:D$333*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.62592178997882908},{"$f":"SUM(E$312:E$333*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.4877533145582824},1.1691736841606108,{"$f":"F335/$F$337*Standard_mean","v":4.3002434985193219}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!MEA_participation_raw_score\"))","v":1.3594273028529495},{"$f":"AVERAGE(G312:G333)","v":4.8319203031688325},"Weight:",{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-I311)","v":0.12500000000000011},0.15749013123685926,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,0.12500000000000011,0.15749013123685926,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,0.12500000000000011,0.15749013123685926,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,0.12500000000000011,0.15749013123685926,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1]
[]
["Coding"]
["Full report:",null,2,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Report has errors or is late:",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["No report/not a member:",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Sources:"]
["CBD Data:"]
["http://www.cbd.int/reports/search"]
["http://www.cbd.int/reports/national.shtml"]
[]
["CITES data:"]
["http://www.cites.org/common/resources/annual_reports.pdf"]
["http://www.cites.org/eng/resources/reports/biennial.shtml"]
["A score of 2 indicates the country submitted a full report of all of their trading of wild plants and animals on time, while a score of 1 refers to a full report received past the original deadline for a given year or a full report sent to the wrong party (i.e., the report was sent to the World Conservation Monitoring Center instead of the CITES Secretariat).  Some years, states must submit both an annual report and a biennial report.  The score for that year is the average of the two scores from the submission of the two reports."]
[]
["CMS Data:"]
["http://www.cms.int/bodies/COP/cop7/cop7_national_reports.htm"]
["http://www.cms.int/bodies/COP/cop8/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop9/National_Reports.htm"]
[]
["Ramsar data:"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop8/main/ramsar/1-31-121-279_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop9/main/ramsar/1-31-121-278_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop10/main/ramsar/1-31-121-277_4000_0__"]

{"sheet":"Environment 2010","index":59,"n_rows":362,"n_cols":44,"rows_kept":362,"cut":false,"hidden":false,"merged":[[2,1,2,5],[2,6,2,7],[2,8,2,9],[33,1,37,1],[35,2,37,2],[35,3,35,8],[35,9,37,9],[35,10,37,10],[35,11,37,11],[35,12,37,12],[36,3,36,4],[36,5,36,6],[36,7,36,8],[231,0,231,7],[64,0,64,7],[66,0,66,7],[68,1,68,3],[68,4,68,7],[101,1,102,1],[101,4,101,14],[101,15,101,25],[131,0,131,9],[132,0,132,9],[167,0,167,6],[198,0,198,6],[309,1,309,6],[351,0,351,8],[234,5,234,6],[236,1,236,4],[266,0,266,4],[266,8,266,13],[267,0,267,4],[271,1,271,5]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Environment"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2010}]
[]
[null,"Global climate",null,null,null,null,"Sustainable fisheries",null,"Biodiversity and global ecosystems"]
[null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","% change in GHG emissions/ GDP","Gasoline taxes","Consumption of ozone-depleting substances","Kyoto Protocol ratification","Fishing subsidies","Ratification of UN Fisheries Agreement","Biodiversity treaties participation","Tropical wood imports","Overall score"]
["Australia ",{"$f":"M71","v":-7.4457936964511227},{"$f":"C105","v":5.0926564354946215},{"$f":"G138","v":2.1600732312854225},{"$f":"O171","v":9.4368063573034444},{"$f":"C205","v":10},{"$f":"G239","v":10},{"$f":"J239","v":10},{"$f":"G312","v":4.5664501269427591},{"$f":"F274","v":-0.41510526175665063},{"$f":"SUMPRODUCT(B5:J5,$B$30:$J$30)","v":3.9097124458801549}]
["Austria ",7.4461106619274275,-3.1642033162170575,5.0129193566276884,{"$f":"O172","v":9.3263438645794103},10,10,10,4.463097883805748,3.4172922707363895,5.1366113818935988]
["Belgium ",6.8806282802276186,5.8977442382874141,6.3554142460211471,9.3263438645794103,10,7.5751650156418773,10,4.9165823270034457,3.4172922707363895,6.5875104275700567]
["Canada ",-2.1941944988150581,3.8134714289563405,1.572466515864992,7.3416143271087675,10,-20.936898125642788,10,4.0090204103568841,6.5654188543880885,3.3619536579821774]
["Denmark ",4.4488998872597927,5.749268161826051,6.2205181449568023,9.3263438645794103,10,-1.8731457078257954,10,6.022405013289422,3.4172922707363895,5.9952896284139312]
["Finland ",8.145974130512073,9.7926096963711711,6.5345383974303957,9.3263438645794103,10,6.5636541609520274,10,5.2089897290001073,3.4172922707363895,7.3184290215874599]
["France ",8.1707489625215715,5.5498295727902338,6.1150672598809352,9.3263438645794103,10,8.8638907204296071,10,5.0369214715034882,3.4172922707363895,6.7107704049682368]
["Germany ",6.5099305457460472,3.4665325368003694,6.7765498212166655,9.3263438645794103,10,9.912757573507081,10,5.056814560661433,3.4172922707363895,6.3868436981201286]
["Greece ",6.3570133883164175,5.8650490626939966,4.238977751706372,9.3263438645794103,10,-4.1283990599210245,10,2.7784076431396816,3.4172922707363895,5.3068747815349973]
["Ireland ",6.5572233078312028,9.5979244169475422,5.3207691445384295,9.3263438645794103,10,{"$f":"G248","v":-7.7013918738941243},10,2.4267516547886778,3.4172922707363895,5.8176977465980109]
["Italy ",7.8573911969310171,2.4693992275482861,5.8549605518176264,9.3263438645794103,10,5.977861529857539,10,5.4136212880132568,3.4172922707363895,6.0905575833612531]
["Japan ",7.7373981141708548,2.2981205020391275,3.6021934739935495,8.6146190726070575,10,9.5488711551244645,10,4.2695917885149157,-4.855087802073994,4.4098679708050543]
["Netherlands ",5.0200194177416666,5.5689217444842463,7.0290077812814804,9.3263438645794103,10,6.5117844383175854,10,4.6486538246193199,3.4172922707363895,6.3598068933162022]
["New Zealand ",5.9607393529515562,0.7781051405505508,2.449022891715277,9.2777950224618131,10,10,10,5.1912409334919127,5.5878697693770816,5.6247892478115604]
["Norway ",-19.802342692764142,8.6024554229496033,6.6812607659798839,9.4181686253433323,10,2.9821059749715397,10,4.9144380333536928,3.4172922707363895,4.1530048659594314]
["Portugal ",8.3789500717339074,4.6027229037602497,6.00360468883345,9.3263438645794103,10,9.6610027578178492,10,4.9707804319131252,3.4172922707363895,6.6027395758087062]
["South Korea",6.7486394172485999,3.6990343477680883,4.0577730532395515,-4.3998095910943231,10,3.2760075405721265,10,3.9725711009553963,-0.56136287148719255,3.5738857042154102]
["Spain ",7.9582191506726883,2.8913643566834102,4.260347160037167,9.3263438645794103,10,-4.3288116635469933,10,6.1308012231087812,3.4172922707363895,5.5169864699327222]
["Sweden ",9.1897792816465866,7.6466089213703237,5.6989578483666019,9.3263438645794103,10,9.2025015469380218,10,5.478838084326787,3.4172922707363895,7.1479919606895166]
["Switzerland ",8.3541741564964802,3.2897989640923604,4.3165000300962584,9.7943665750979072,10,10,0,3.2546292717147147,3.4172922707363895,5.4565871536553976]
["United Kingdom ",5.9852308534995196,7.2126446982116112,5.7463833710315635,9.3263438645794103,10,9.8813591511188932,10,5.4539566052996991,3.4172922707363895,6.7997669711557274]
["United States",1.6582681356468818,4.9666652657569479,0.69503959532482851,6.2199495434322971,0,6.5906754384758601,10,3.5325743410746542,5.3989792920809991,3.8063443139673256]
["EU",7.1402342076528251,4.6307056763322176,5.1402760006595791,9.3263438645794103,10,6.6282668753362959,10,4.144306595924899,3.4172922707363895,6.0779582325380002]
["Europe",6.8551871537906308,4.6463791861212265,5.1358137433648086,9.3341176441597344,10,6.6498165715901845,9.7383840246367672,4.1295717321158225,3.4172922707363895,6.0376990494571219]
[]
["Weight",0.1,0.15,0.15,0.1,0.1,0.05,0.05,0.15,0.15]
[]
["Greenhouse gas emissions/capita, 2007"]
[null,null,null,"CO2 emission/energy conversion factors"]
[null,"Total Emissions of CO2 CH4 N2O HFCs PFCs SF6  including emissions/removals from land use, land-use change, forestry (LULUCF) (thousand tons CO2 equivalent), 2007",null,"Oil",19.899999999999999,"Gas",14.4,"Coal",25.4]
[]
[null,null,"Of which: emissions of CO2 from fossil fuel burning only, 2007","Fuel use (million tons oil equivalent)",null,null,null,null,null,"Emissions of CO2 from fossil fuel burning, 2008","Greenhouse gas emissions, 2008","Population, 2008","GHG emissions/ capita, 2008 (tons CO2 equivalent)"]
[null,null,null,"Oil",null,"Gas",null,"Coal"]
[null,null,null,2007,2008,2007,2008,2007,2008]
["Australia",null,null,null,null,null,null,null,null,null,{"$f":"O105","v":520581.75},21007310,{"$f":"K39/L39*1000","v":24.780981001375238}]
["Austria ",null,null,null,null,null,null,null,null,null,87443.7265625,8205533,10.656678434234559]
["Belgium ",null,null,null,null,null,null,null,null,null,135420.75,10403951,13.016281026313946]
["Canada",null,null,null,null,null,null,null,null,null,719853.5,33212696,21.674045973262754]
["Denmark ",null,null,null,null,null,null,null,null,null,63938.8671875,5484723,11.657629234420773]
["Finland ",null,null,null,null,null,null,null,null,null,40575.1640625,5244749,7.7363404926527464]
["France ",null,null,null,null,null,null,null,null,null,488633.28125,64057790,7.6280071674342809]
["Germany ",null,null,null,null,null,null,null,null,null,982752.0625,82065368,11.975234943197965]
["Greece",null,null,null,null,null,null,null,null,null,127465.375,10722816,11.887304137271403]
["Ireland ",null,null,null,null,null,null,null,null,null,64900.28515625,4517706,14.365761108901287]
["Italy ",null,null,null,null,null,null,null,null,null,504507.125,60091306,8.3956758237206568]
["Japan",null,null,null,null,null,null,null,null,null,1203827.375,127787736,9.4205235391289808]
["Netherlands ",null,null,null,null,null,null,null,null,null,206338.90625,16410055,12.573931424970848]
["New Zealand ",null,null,null,null,null,null,null,null,null,50502.140625,4173460,12.100784630738046]
["Norway ",null,null,null,null,null,null,null,null,null,29850.009765625,4644457,6.4270182209944027]
["Portugal ",null,null,null,null,null,null,null,null,null,72220.7109375,10676910,6.7641959085072365]
["South Korea",null,null,null,null,null,null,null,null,null,651477.625,48379392,13.466015137188993]
["Spain ",null,null,null,null,null,null,null,null,null,369789.25,45910365,8.0545918116747703]
["Sweden ",null,null,null,null,null,null,null,null,null,30580.908203125,9045389,3.3808284202177483]
["Switzerland ",null,null,null,null,null,null,null,null,null,52066.6875,7581520,6.8675789947134609]
["United Kingdom ",null,null,null,null,null,null,null,null,null,630194.1875,61642600,10.223355074250598]
["United States",null,null,null,null,null,null,null,null,null,6146158.5,304374846,20.192728081084596]
["EU",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K$39:K$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\"))","v":3804760.599609375},{"$f":"SUM(L$39:L$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\"))","v":394479261},9.6450206025136893]
["Europe",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K$39:K$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\"))","v":3886677.296875},{"$f":"SUM(L$39:L$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\"))","v":406705238},9.5564967788169959]
[]
["Benchmark year average"]
["Note:   Primary data on emissions from South Korea are from WRI’s Earthtrends online database. Because the latest figures on net carbon emissions from land use and land use change, as well as on non-carbon emissions, are for 2000, they are assumed to have been constant since then. WRI’s figures on carbon from fossil fuel burning stop in 2002, so they are updated to 2007 using growth rates implied in gas, oil, and coal consumption figures from British Petroleum (2009)."]
[]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5270.php - Summary2 tables for each country; fuel use figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[null,"Fuel production (million tons oil equivalent)",null,null,"Equivalent CO2 emissions1 (in thousand tons)"]
[null,"oil","gas","coal","oil","gas","coal","total","Population, 2008","Emissions/\ncapita (tons CO2 equivalent)",null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","Score"]
["Australia",23.809428655007338,34.430624999999999,219.88223448229749,{"$f":"B71*1000000*42/1000*Oil*1000/1000000*3.664","v":72913.308601549201},{"$f":"C71*1000000*42/1000*Gas*1000/1000000*3.664","v":76297.824288000003},{"$f":"D71*1000000*42/1000*Coal*1000/1000000*3.664","v":859465.82742029964},{"$f":"SUM(E71:G71)","v":1008676.9603098489},{"$f":"L39","v":21007310},{"$f":"H71/I71*1000","v":48.015522230587777},null,{"$f":"(J71+M39)","v":72.796503231963015},{"$f":"2*Standard_mean-L71/$L$96*Standard_mean","v":-7.4457936964511227}]
["Austria",0,0,0,0,0,0,0,8205533,0,null,10.656678434234559,7.4461106619274275]
["Belgium",0,0,0,0,0,0,0,10403951,0,null,13.016281026313946,6.8806282802276186]
["Canada",156.7437095064052,157.65038999999999,36.00895786380768,480007.42177358142,349351.24631500803,140750.20129673916,970108.86938532861,33212696,29.208976873943886,null,50.883022847206639,-2.1941944988150581]
["Denmark",14.035,9.0815386050000004,0,42980.379792,20124.573304985857,0,63104.953096985861,5484723,11.505586170347319,null,23.163215404768092,4.4488998872597927]
["Finland",0,0,0,0,0,0,0,5244749,0,null,7.7363404926527464,8.145974130512073]
["France",0,0,8.1199997663497933E-2,0,0,317.39091310718538,317.39091310718538,64057790,4.9547590247366533E-3,null,7.6329619264590178,8.1707489625215715]
["Germany",0,11.724048,47.686236366927631,0,25980.340300185599,186393.82436765745,212374.16466784306,82065368,2.5878658664863732,null,14.563100809684338,6.5099305457460472]
["Greece",0,0,9.0909002214670185,0,0,35534.103513340364,35534.103513340364,10722816,3.3138779508424245,null,15.201182088113828,6.3570133883164175]
["Ireland",0,0,0,0,0,0,0,4517706,0,null,14.365761108901287,6.5572233078312028]
["Italy",5.2359,7.5388500000000001,0,16034.26936608,16705.99510272,0,32740.2644688,60091306,0.54484195215860354,null,8.9405177758792611,7.8573911969310171]
["Japan",0,0,0.67649024882912645,0,0,2644.234777860142,2644.234777860142,127787736,2.0692398665394164E-2,null,9.4412159377943752,7.7373981141708548]
["Netherlands",0,60.769088564058499,0,0,134663.52241362006,0,134663.52241362006,16410055,8.2061591148609825,null,20.780090539831832,5.0200194177416666]
["New Zealand",0,3.4307824591573501,3.1308711536526683,0,7602.5700154772112,12237.808902369867,19840.378917847076,4173460,4.7539401163176542,null,16.854724747055698,5.9607393529515562]
["Norway",114.23027513629226,89.307900000000004,0,349815.50474545744,197905.16325888,0,547720.66800433747,4644457,117.92996856345908,null,124.35698678445348,-19.802342692764142]
["Portugal",0,0,0,0,0,0,0,10676910,0,null,6.7641959085072365,8.3789500717339074]
["South Korea",0,0,1.2503328029811382,0,0,4887.2448453830993,4887.2448453830993,48379392,0.10101914561851252,null,13.567034282807505,6.7486394172485999]
["Spain",0,0,5.4640000000000004,0,0,21357.438412799998,21357.438412799998,45910365,0.46519861937059304,null,8.5197904310453634,7.9582191506726883]
["Sweden",0,0,0,0,0,0,0,9045389,0,null,3.3808284202177483,9.1897792816465866]
["Switzerland",0,0,0,0,0,0,0,7581520,0,null,6.8675789947134609,8.3541741564964802]
["United Kingdom",72.188997004275194,62.646399000000002,10.894030596474588,221069.50538277859,138823.6183100928,42582.098742929149,402475.22243580059,61642600,6.5291733709447781,null,16.752528445195377,5.9852308534995196]
["US",305.09749218268968,532.97103474997698,596.88254872336938,934321.77325249405,1181056.9909767045,2333067.7661117231,4448446.5303409211,304374846,14.61502679607408,null,34.807754877158672,1.6582681356468818]
["EU",{"$f":"SUM(B$71:B$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":91.459897004275192},{"$f":"SUM(C$71:C$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":151.75992416905851},{"$f":"SUM(D$71:D$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":73.216367182532736},{"$f":"SUM(E$71:E$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":280084.15454085858},{"$f":"SUM(F$71:F$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":336298.04943160433},{"$f":"SUM(G$71:G$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":286184.85594983416},{"$f":"SUM(H$71:H$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":902567.05992229702},{"$f":"SUM(I$71:I$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":394479261},2.2879962247807422,null,11.933016827294431,{"$f":"2*Standard_mean-L93/$L$96*Standard_mean","v":7.1402342076528251}]
["Europe",{"$f":"SUM(B$71:B$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":205.69017214056746},{"$f":"SUM(C$71:C$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":241.06782416905853},{"$f":"SUM(D$71:D$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":73.216367182532736},{"$f":"SUM(E$71:E$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":629899.65928631602},{"$f":"SUM(F$71:F$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":534203.21269048436},{"$f":"SUM(G$71:G$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":286184.85594983416},{"$f":"SUM(H$71:H$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":1450287.7279266345},{"$f":"SUM(I$71:I$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":406705238},3.5659430772480842,null,13.12243985606508,{"$f":"2*Standard_mean-L94/$L$96*Standard_mean","v":6.8551871537906308}]
[]
["Average",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!GHG_emissions_capita\"))","v":20.863626069008113}]
["1Conversion factors were based on http://www.bp.com/extendedsectiongenericarticle.do?categoryId=9023800&contentId=7044894 and http://bioenergy.ornl.gov/papers/misc/energy_conv.html"]
["Source: fuel production figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
["Growth rate of greenhouse gas emissions/GDP, 1998-2008",null,null,null,null,null," "]
[]
[null,"Average annual growth rate of GHG emissions/PPP GDP, 1998-2008",null,null,"Emissions of CO2 CH4 N2O HFCs PFCs SF6 CO NOX NMVOC SO2, 2002 (thousand tons CO2 equivalent)",null,null,null,null,null,null,null,null,null,null,"PPP GDP (2005 $)"]
[null,null,"Score",null,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008]
[null,null,null,null,"12","11","10","9","8","7","6","5","4","3","2","12","11","10","9","8","7","6","5","4","3","2"]
["Australia ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E105:O105/P105:Z105))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E105:O105/P105:Z105)))/10)-1","v":-2.570427623679794E-2},{"$f":"B105/$B$130*Standard_mean","v":5.0926564354946215},null,526865,489057.25,556351.25,501337.96875,601951.5625,745620.75,476254.09375,552331.25,526017.9375,650552.5,520581.75,518478823424,544165658624,565095170048,575828262912,598361636864,617217982464,642817458176,663301849088,683453382656,709297242112,736059588608]
["Austria ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E106:O106/P106:Z106))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E106:O106/P106:Z106)))/10)-1","v":1.5970752619901774E-2},{"$f":"B106/$B$130*Standard_mean","v":-3.1642033162170575},null,66473.4140625,61880.69140625,65262.33984375,67359.9609375,75001.484375,91041.8203125,85627.3984375,85597.0390625,88607.1640625,86824.875,87443.7265625,237173129216,245566996480,254573379584,256756105216,261104861184,263365820416,270185889792,276672151552,286825447424,297455058944,301727285248]
["Belgium ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E107:O107/P107:Z107))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E107:O107/P107:Z107)))/10)-1","v":-2.9767813516404895E-2},{"$f":"B107/$B$130*Standard_mean","v":5.8977442382874141},null,150765.796875,144524.578125,145309.9375,144543.8125,142953.046875,144832.65625,145886.09375,141975.265625,137249.9375,132437.09375,135420.75,290319958016,300596428800,311627382784,314144423936,318415962112,320985333760,331495178240,337299898368,346293665792,356278370304,359788347392]
["Canada ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E108:O108/P108:Z108))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E108:O108/P108:Z108)))/10)-1","v":-1.9247817769099118E-2},{"$f":"B108/$B$130*Standard_mean","v":3.8134714289563405},null,799911.875,709416.6875,665388.1875,661755.5,818928.8125,787753.375,851413.4375,800142.3125,799921.8125,800528.5,719853.5,898997813248,948728233984,998377914368,1016186994688,1045905670144,1065579905024,1098825793536,1131999920128,1163956715520,1189563990016,1197756776448]
["Denmark ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E109:O109/P109:Z109))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E109:O109/P109:Z109)))/10)-1","v":-2.9018406967532107E-2},{"$f":"B109/$B$130*Standard_mean","v":5.749268161826051},null,79406.3984375,78284.265625,72867.359375,75854.9921875,76685.9375,80280.65625,74119.6875,70092.0390625,78921.9921875,71249.3359375,63938.8671875,159176228864,163251863552,169012461568,170203725824,170996613120,171652956160,175594930176,179888488448,185995182080,188939976704,187458961408]
["Finland ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E110:O110/P110:Z110))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E110:O110/P110:Z110)))/10)-1","v":-4.9426453149342131E-2},{"$f":"B110/$B$130*Standard_mean","v":9.7926096963711711},null,55044.19140625,51310.796875,48878.15234375,50852.828125,52504.875,59894.51171875,55006.7890625,38808.50390625,46151.39453125,52704.390625,40575.1640625,129276452864,134329057280,141480394752,144711450624,147365658624,150331293696,156532260864,161096826880,168202158080,177176117248,177696260096]
["France ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E111:O111/P111:Z111))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E111:O111/P111:Z111)))/10)-1","v":-2.8011776214056594E-2},{"$f":"B111/$B$130*Standard_mean","v":5.5498295727902338},null,545523.125,528512.6875,536564.0625,528790.75,518176.09375,522355.71875,519598.5,521025.28125,504539.46875,493794.875,488633.28125,1604487217152,1657306218496,1718294151168,1749837545472,1766091259904,1781977317376,1827323904000,1860699815936,1906601492480,1950175199232,1948602073088]
["Germany ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E112:O112/P112:Z112))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E112:O112/P112:Z112)))/10)-1","v":-1.7496705508882493E-2},{"$f":"B112/$B$130*Standard_mean","v":3.4665325368003694},null,1040311.3125,1006533.5,1005793.5,1014676.4375,1040886.4375,1038860.1875,1026805.9375,1005300.9375,1007438.25,983492,982752.0625,2372521164800,2416912891904,2490813644800,2528533807104,2528790446080,2519296114688,2548548501504,2565997330432,2660939333632,2747926577152,2777692241920]
["Greece ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E113:O113/P113:Z113))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E113:O113/P113:Z113)))/10)-1","v":-2.9602790441373483E-2},{"$f":"B113/$B$130*Standard_mean","v":5.8650490626939966},null,119849.15625,119476.2578125,123508.5703125,124558.203125,124081.6328125,128242.2734375,128503.5234375,132148.859375,128511.109375,132430.78125,127465.375,205282541568,212301971456,221807591424,231116947456,239065399296,253273964544,264336031744,270363803648,285262905344,295350173696,294718111744]
["Ireland ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E114:O114/P114:Z114))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E114:O114/P114:Z114)))/10)-1","v":-4.8443813879458397E-2},{"$f":"B114/$B$130*Standard_mean","v":9.5979244169475422},null,63055.79296875,64141.29296875,66949.328125,68796.8984375,66859.375,66849.578125,65680,66878.2890625,66320.9765625,65041.06640625,64900.28515625,105868853248,116366712832,127185690624,133281243136,141108969472,146978373632,153603784704,161805631488,170400284672,179230965760,173904052224]
["Italy ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E115:O115/P115:Z115))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E115:O115/P115:Z115)))/10)-1","v":-1.2463852743223924E-2},{"$f":"B115/$B$130*Standard_mean","v":2.4693992275482861},null,522893.84375,520221.46875,525466.625,523951.84375,520016.21875,542955.3125,540626.4375,536162.0625,524500.75,537765.75,504507.125,1500858810368,1522637602816,1578268622848,1607665844224,1614923431936,1614171340800,1642107240448,1657399541760,1693844504576,1722353057792,1702438633472]
["Japan ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E116:O116/P116:Z116))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E116:O116/P116:Z116)))/10)-1","v":-1.1599353884968133E-2},{"$f":"B116/$B$130*Standard_mean","v":2.2981205020391275},null,1217163.875,1238167.375,1256109.5,1231046.75,1261987.25,1256627.5,1253026.5,1262579,1250385.875,1282930.625,1203827.375,3591416840192,3584257949696,3665172365312,3678200659968,3688850784256,3751011942400,3839563399168,3889582309376,3955429212160,4042139631616,4000035373056]
["Netherlands ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E117:O117/P117:Z117))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E117:O117/P117:Z117)))/10)-1","v":-2.810814054991928E-2},{"$f":"B117/$B$130*Standard_mean","v":5.5689217444842463},null,228374.78125,216271.65625,215930.953125,217117.625,216092.109375,217225.015625,218386.234375,212488.578125,208559.625,207064.265625,206338.90625,493100662784,516199383040,536543002624,546876063744,547293396992,549130141696,561411522560,572900573184,592345956352,615569620992,626674827264]
["New Zealand ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E118:O118/P118:Z118))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E118:O118/P118:Z118)))/10)-1","v":-3.9273470981832093E-3},{"$f":"B118/$B$130*Standard_mean","v":0.7781051405505508},null,40567.18359375,42801.609375,45505.51953125,49333.9140625,53275.46875,54216.31640625,52198.06640625,54995.515625,56837.43359375,56524.78515625,50502.140625,79740076032,83866148864,86064029696,89152200704,93532110848,97596227584,101263704064,104608096256,105413902336,108554821632,106882113536]
["Norway ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E119:O119/P119:Z119))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E119:O119/P119:Z119)))/10)-1","v":-4.3419361448591598E-2},{"$f":"B119/$B$130*Standard_mean","v":8.6024554229496033},null,33590.83203125,39623.265625,39021.41796875,36621.046875,32915.734375,31620.005859375,28690.21875,27469.943359375,32410.861328125,34324.48046875,29850.009765625,187468726272,191266422784,197489360896,201419587584,204445073408,206455652352,214633431040,220190146560,225589051392,231573929984,231655194624]
["Portugal ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E120:O120/P120:Z120))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E120:O120/P120:Z120)))/10)-1","v":-2.3231424004003021E-2},{"$f":"B120/$B$130*Standard_mean","v":4.6027229037602497},null,80471.421875,87598.390625,86564.1015625,83091.65625,87231.9609375,88096.3125,86189.234375,92558.6640625,80445.390625,76221.9609375,72220.7109375,200028045312,208175497216,216326635520,220598976512,222284873728,220259614720,223696388096,225430208512,228695392256,234104553472,234084499456]
["South Korea",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E121:O121/P121:Z121))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E121:O121/P121:Z121)))/10)-1","v":-1.8670216985725241E-2},{"$f":"B121/$B$130*Standard_mean","v":3.6990343477680883},null,462501.1875,500823.8125,538383.0625,559624.9375,569544.3125,581002,604532.25,608298.5625,622614.4375,639065.875,651477.625,741284773888,811605426176,880479830016,915465502720,980921417728,1008414490624,1054993350656,1096741027840,1153537802240,1212435398656,1240301699072]
["Spain ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E122:O122/P122:Z122))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E122:O122/P122:Z122)))/10)-1","v":-1.4593646570663199E-2},{"$f":"B122/$B$130*Standard_mean","v":2.8913643566834102},null,314305.1875,341772.5,355512.875,355989.5,372273.96875,380082.53125,394262.65625,408289.4375,396824.34375,402358.125,369789.25,920162074624,963832381440,1012504133632,1049657278464,1078104883200,1111412310016,1147636547584,1188763795456,1237220458496,1280265682944,1291681792000]
["Sweden ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E123:O123/P123:Z123))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E123:O123/P123:Z123)))/10)-1","v":-3.8594896490514286E-2},{"$f":"B123/$B$130*Standard_mean","v":7.6466089213703237},null,39219.26171875,36393.73828125,33360.28125,34000.67578125,34695.5859375,38209.95703125,40600.6015625,40177.671875,32826.875,34250.10546875,30580.908203125,236537872384,247560142848,258582003712,261846106112,268348850176,274616664064,286246305792,295293943808,307983253504,318190551040,316238725120]
["Switzerland ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E124:O124/P124:Z124))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E124:O124/P124:Z124)))/10)-1","v":-1.6604674281026521E-2},{"$f":"B124/$B$130*Standard_mean","v":3.2897989640923604},null,47322.890625,49054.203125,50509.51953125,53039.62890625,51420.12890625,49867.5703125,48958.6015625,50030.13671875,50989.29296875,49164.05859375,52066.6875,245075050496,248496537600,257619312640,260821909504,261305401344,261360500736,267688394752,274902482944,285215588352,296184184832,302594359296]
["United Kingdom ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E125:O125/P125:Z125))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E125:O125/P125:Z125)))/10)-1","v":-3.6404539373310563E-2},{"$f":"B125/$B$130*Standard_mean","v":7.2126446982116112},null,706732.9375,675251,677913.5,681218.6875,660096.375,666738.375,665591.6875,659338.5,655351.9375,644703.625,630194.1875,1595093680128,1645605945344,1715305054208,1764797972480,1807734145024,1876697284608,1931273961472,1984852787200,2036467499008,2110445715456,2090019192832]
["United States",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E126:O126/P126:Z126))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E126:O126/P126:Z126)))/10)-1","v":-2.506835824952458E-2},{"$f":"B126/$B$130*Standard_mean","v":4.9666652657569479},null,6110564,6251294.5,6394662.5,6220157.5,6149104.5,6083950,6164473,6197431,6190316,6333982.5,6146158.5,10213800280064,10711100030976,11158099591168,11280100360192,11486299684864,11779500408832,12189400301568,12564299776000,12898400206848,13144400330752,13097199730688]
["EU",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E127:O127/P127:Z127))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E127:O127/P127:Z127)))/10)-1","v":-2.3372662064172989E-2},{"$f":"B127/$B$130*Standard_mean","v":4.6307056763322176},null,{"$f":"SUM(E$105:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":4012426.62109375},{"$f":"SUM(F$105:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3932172.82421875},{"$f":"SUM(G$105:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3959881.5859375},{"$f":"SUM(H$105:H$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3970803.87109375},{"$f":"SUM(I$105:I$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3987555.1015625},{"$f":"SUM(J$105:J$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":4065664.90625},{"$f":"SUM(K$105:K$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":4046884.78125},{"$f":"SUM(L$105:L$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":4010841.12890625},{"$f":"SUM(M$105:M$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3956249.21484375},{"$f":"SUM(N$105:N$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3920338.25},{"$f":"SUM(O$105:O$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3804760.599609375},{"$f":"SUM(P$105:P$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":10049886691328},{"$f":"SUM(Q$105:Q$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":10350643093504},{"$f":"SUM(R$105:R$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":10752324149248},{"$f":"SUM(S$105:S$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":10980027490304},{"$f":"SUM(T$105:T$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":11111628750848},{"$f":"SUM(U$105:U$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":11254148530176},{"$f":"SUM(V$105:V$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":11519992446976},{"$f":"SUM(W$105:W$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":11738464796672},{"$f":"SUM(X$105:X$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":12107077533696},{"$f":"SUM(Y$105:Y$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":12473461620736},{"$f":"SUM(Z$105:Z$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":12482725003264}]
["Europe",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E128:O128/P128:Z128))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E128:O128/P128:Z128)))/10)-1","v":-2.3451771313013903E-2},{"$f":"B128/$B$130*Standard_mean","v":4.6463791861212265},null,{"$f":"SUM(E$105:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4093340.34375},{"$f":"SUM(F$105:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4020850.29296875},{"$f":"SUM(G$105:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4049412.5234375},{"$f":"SUM(H$105:H$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4060464.546875},{"$f":"SUM(I$105:I$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4071890.96484375},{"$f":"SUM(J$105:J$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4147152.482421875},{"$f":"SUM(K$105:K$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4124533.6015625},{"$f":"SUM(L$105:L$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4088341.208984375},{"$f":"SUM(M$105:M$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4039649.369140625},{"$f":"SUM(N$105:N$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4003826.7890625},{"$f":"SUM(O$105:O$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":3886677.296875},{"$f":"SUM(P$105:P$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":10482430468096},{"$f":"SUM(Q$105:Q$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":10790406053888},{"$f":"SUM(R$105:R$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":11207432822784},{"$f":"SUM(S$105:S$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":11442268987392},{"$f":"SUM(T$105:T$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":11577379225600},{"$f":"SUM(U$105:U$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":11721964683264},{"$f":"SUM(V$105:V$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":12002314272768},{"$f":"SUM(W$105:W$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":12233557426176},{"$f":"SUM(X$105:X$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":12617882173440},{"$f":"SUM(Y$105:Y$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":13001219735552},{"$f":"SUM(Z$105:Z$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":13016974557184}]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!GHG_growth_minus_GDP_growth\"))","v":-2.5236609382919651E-2}]
[]
["Note: These \"least squares\" growth rates are computed by fitting a line to the graph of log of emissions/GDP over time; with a constant growth rate, this relationship is linear. Estimating growth rates this way reduces sensitivity to aberrations in the start and final year."]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5270.php - summary2 tables for each country."]
[]
["Gasoline taxes, 2009"]
[]
[null,"Grade",null,"Price (PPP $/ liter)","Taxes/price","Taxes (PPP $/ liter)","Score"]
["Australia","Premium unleaded (95 RON)",null,1.075,0.36699999999999999,{"$f":"D138*E138","v":0.39452499999999996},{"$f":"F138/$F$163*Standard_mean","v":2.1600732312854225}]
["Austria","Premium unleaded (95 RON)",null,1.4510000000000001,0.63100000000000001,0.91558100000000009,5.0129193566276884]
["Belgium","Premium unleaded (95 RON)",null,1.8280000000000001,0.63500000000000001,1.1607800000000001,6.3554142460211471]
["Canada","Premium unleaded (95 RON)",null,0.90600000000000003,0.317,0.28720200000000001,1.572466515864992]
["Denmark","Premium unleaded (95 RON)",null,1.778,0.63900000000000001,1.136142,6.2205181449568023]
["Finland","Premium unleaded (95 RON)",null,1.784,0.66900000000000004,1.1934960000000001,6.5345383974303957]
["France","Premium unleaded (95 RON)",null,1.677,0.66600000000000004,1.1168820000000002,6.1150672598809352]
["Germany","Premium unleaded (95 RON)",null,1.881,0.65800000000000003,1.237698,6.7765498212166655]
["Greece","Premium unleaded (95 RON)",null,1.395,0.55500000000000005,0.77422500000000005,4.238977751706372]
["Ireland","Premium unleaded (95 RON)",null,1.528,0.63600000000000001,0.97180800000000001,5.3207691445384295]
["Italy","Premium unleaded (95 RON)",null,1.7110000000000001,0.625,1.069375,5.8549605518176264]
["Japan","Regular unleaded",null,1.2849999999999999,0.51200000000000001,0.65791999999999995,3.6021934739935495]
["Netherlands","Premium unleaded (95 RON)",null,1.8660000000000001,0.68799999999999994,1.2838080000000001,7.0290077812814804]
["New Zealand","Premium unleaded (95 RON)",null,1.05,0.42599999999999999,0.44730000000000003,2.449022891715277]
["Norway","Premium unleaded (95 RON)",null,1.889,0.64600000000000002,1.220294,6.6812607659798839]
["Portugal","Premium unleaded (95 RON)",null,1.716,0.63900000000000001,1.0965240000000001,6.00360468883345]
["South Korea","Premium unleaded (95 RON)",null,1.401,0.52900000000000003,0.74112900000000004,4.0577730532395515]
["Spain","Premium unleaded (95 RON)",null,1.3919999999999999,0.55900000000000005,0.77812800000000004,4.260347160037167]
["Sweden","Premium unleaded (95 RON)",null,1.5940000000000001,0.65300000000000002,1.0408820000000001,5.6989578483666019]
["Switzerland","Premium unleaded (95 RON)",null,1.3879999999999999,0.56799999999999995,0.78838399999999986,4.3165000300962584]
["United Kingdom","Premium unleaded (95 RON)",null,1.548,0.67800000000000005,1.049544,5.7463833710315635]
["United States","Premium unleaded (95 RON)",null,0.65100000000000002,0.19500000000000001,0.126945,0.69503959532482851]
["EU",null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.93884196136878739},{"$f":"F160/$F$163*Standard_mean","v":5.1402760006595791}]
["Europe",null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A161&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A161&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.9380269556394808},{"$f":"F161/$F$163*Standard_mean","v":5.1358137433648086}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Gas_tax\"))/INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!USCPI\")*USCPI","v":0.9132213535307433}]
[]
["U.S. Consumer Price Index",null,null,null,null,214.53700000000001]
[]
[]
["Source: OECD, IEA, Energy Prices and Taxes, First Quarter 2010 (Paris: 2010); pg. 304 (for Japan) and 306 (for the rest) and 331 (for Japan) and 333 (for the rest); Data from Germany is 3Q2009; CPI from ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt."]
[]
["Country name","CFCs","Halons","Other Fully Halogenated CFCs","Carbon Tetrachloride","Methyl Chloroform","HCFCs","HBFCs","Bromochloromethane","Methyl Bromide","Total","Total x CCl4","Population","Total/capita (grams/person)","Score"]
["Australia",-42,0,0,0.1,0,85.7,0,0,24.6,68.400000000000006,{"$f":"Table_Query_from_CDI818[[#This Row],[Total]]-Table_Query_from_CDI818[[#This Row],[Carbon Tetrachloride]]","v":68.300000000000011},21007310,{"$f":"Table_Query_from_CDI818[Total x CCl4]/Table_Query_from_CDI818[[#This Row],[Population]]*1000000","v":3.2512492080137827},{"$f":"(2-Table_Query_from_CDI818[[#This Row],[Total/capita (grams/person)]]/$N$196)*Standard_mean","v":9.4368063573034444}]
["Austria",-552,0,0,-12215.8,0,2329.9,0.4,-2.2999999999999998,164.9,-10274.9,{"$f":"Table_Query_from_CDI818[[#This Row],[Total]]-Table_Query_from_CDI818[[#This Row],[Carbon Tetrachloride]]","v":1940.8999999999996},499082538,{"$f":"Table_Query_from_CDI818[Total x CCl4]/Table_Query_from_CDI818[[#This Row],[Population]]*1000000","v":3.8889359018207119},{"$f":"(2-Table_Query_from_CDI818[[#This Row],[Total/capita (grams/person)]]/$N$196)*Standard_mean","v":9.3263438645794103}]
["Belgium",-552,0,0,-12215.8,0,2329.9,0.4,-2.2999999999999998,164.9,-10274.9,{"$f":"Table_Query_from_CDI818[[#This Row],[Total]]-Table_Query_from_CDI818[[#This Row],[Carbon Tetrachloride]]","v":1940.8999999999996},499082538,{"$f":"Table_Query_from_CDI818[Total x CCl4]/Table_Query_from_CDI818[[#This Row],[Population]]*1000000","v":3.8889359018207119},{"$f":"(2-Table_Query_from_CDI818[[#This Row],[Total/capita (grams/person)]]/$N$196)*Standard_mean","v":9.3263438645794103}]
["Canada",0,0,0,0.2,0,489.9,0,0,19.8,509.9,{"$f":"Table_Query_from_CDI818[[#This Row],[Total]]-Table_Query_from_CDI818[[#This Row],[Carbon Tetrachloride]]","v":509.7},33212696,{"$f":"Table_Query_from_CDI818[Total x CCl4]/Table_Query_from_CDI818[[#This Row],[Population]]*1000000","v":15.346540973367533},{"$f":"(2-Table_Query_from_CDI818[[#This Row],[Total/capita (grams/person)]]/$N$196)*Standard_mean","v":7.3416143271087675}]
["Denmark",-552,0,0,-12215.8,0,2329.9,0.4,-2.2999999999999998,164.9,-10274.9,{"$f":"Table_Query_from_CDI818[[#This Row],[Total]]-Table_Query_from_CDI818[[#This Row],[Carbon Tetrachloride]]","v":1940.8999999999996},499082538,{"$f":"Table_Query_from_CDI818[Total x CCl4]/Table_Query_from_CDI818[[#This Row],[Population]]*1000000","v":3.8889359018207119},{"$f":"(2-Table_Query_from_CDI818[[#This Row],[Total/capita (grams/person)]]/$N$196)*Standard_mean","v":9.3263438645794103}]
["Finland",-552,0,0,-12215.8,0,2329.9,0.4,-2.2999999999999998,164.9,-10274.9,{"$f":"Table_Query_from_CDI818[[#This Row],[Total]]-Table_Query_from_CDI818[[#This Row],[Carbon Tetrachloride]]","v":1940.8999999999996},499082538,{"$f":"Table_Query_from_CDI818[Total x CCl4]/Table_Query_from_CDI818[[#This Row],[Population]]*1000000","v":3.8889359018207119},{"$f":"(2-Table_Query_from_CDI818[[#This Row],[Total/capita (grams/person)]]/$N$196)*Standard_mean","v":9.3263438645794103}]
["France",-552,0,0,-12215.8,0,2329.9,0.4,-2.2999999999999998,164.9,-10274.9,{"$f":"Table_Query_from_CDI818[[#This Row],[Total]]-Table_Query_from_CDI818[[#This Row],[Carbon Tetrachloride]]","v":1940.8999999999996},499082538,{"$f":"Table_Query_from_CDI818[Total x CCl4]/Table_Query_from_CDI818[[#This Row],[Population]]*1000000","v":3.8889359018207119},{"$f":"(2-Table_Query_from_CDI818[[#This Row],[Total/capita (grams/person)]]/$N$196)*Standard_mean","v":9.3263438645794103}]
["Germany",-552,0,0,-12215.8,0,2329.9,0.4,-2.2999999999999998,164.9,-10274.9,{"$f":"Table_Query_from_CDI818[[#This Row],[Total]]-Table_Query_from_CDI818[[#This Row],[Carbon Tetrachloride]]","v":1940.8999999999996},499082538,{"$f":"Table_Query_from_CDI818[Total x CCl4]/Table_Query_from_CDI818[[#This Row],[Population]]*1000000","v":3.8889359018207119},{"$f":"(2-Table_Query_from_CDI818[[#This Row],[Total/capita (grams/person)]]/$N$196)*Standard_mean","v":9.3263438645794103}]
["Greece",-552,0,0,-12215.8,0,2329.9,0.4,-2.2999999999999998,164.9,-10274.9,{"$f":"Table_Query_from_CDI818[[#This Row],[Total]]-Table_Query_from_CDI818[[#This Row],[Carbon Tetrachloride]]","v":1940.8999999999996},499082538,{"$f":"Table_Query_from_CDI818[Total x CCl4]/Table_Query_from_CDI818[[#This Row],[Population]]*1000000","v":3.8889359018207119},{"$f":"(2-Table_Query_from_CDI818[[#This Row],[Total/capita (grams/person)]]/$N$196)*Standard_mean","v":9.3263438645794103}]
["Ireland",-552,0,0,-12215.8,0,2329.9,0.4,-2.2999999999999998,164.9,-10274.9,{"$f":"Table_Query_from_CDI818[[#This Row],[Total]]-Table_Query_from_CDI818[[#This Row],[Carbon Tetrachloride]]","v":1940.8999999999996},499082538,{"$f":"Table_Query_from_CDI818[Total x CCl4]/Table_Query_from_CDI818[[#This Row],[Population]]*1000000","v":3.8889359018207119},{"$f":"(2-Table_Query_from_CDI818[[#This Row],[Total/capita (grams/person)]]/$N$196)*Standard_mean","v":9.3263438645794103}]
["Italy",-552,0,0,-12215.8,0,2329.9,0.4,-2.2999999999999998,164.9,-10274.9,{"$f":"Table_Query_from_CDI818[[#This Row],[Total]]-Table_Query_from_CDI818[[#This Row],[Carbon Tetrachloride]]","v":1940.8999999999996},499082538,{"$f":"Table_Query_from_CDI818[Total x CCl4]/Table_Query_from_CDI818[[#This Row],[Population]]*1000000","v":3.8889359018207119},{"$f":"(2-Table_Query_from_CDI818[[#This Row],[Total/capita (grams/person)]]/$N$196)*Standard_mean","v":9.3263438645794103}]
["Japan",-0.7,0,0,28,0,786.9,0,0,235.8,1050,{"$f":"Table_Query_from_CDI818[[#This Row],[Total]]-Table_Query_from_CDI818[[#This Row],[Carbon Tetrachloride]]","v":1022},127787736,{"$f":"Table_Query_from_CDI818[Total x CCl4]/Table_Query_from_CDI818[[#This Row],[Population]]*1000000","v":7.9976375823733195},{"$f":"(2-Table_Query_from_CDI818[[#This Row],[Total/capita (grams/person)]]/$N$196)*Standard_mean","v":8.6146190726070575}]
["Netherlands",-552,0,0,-12215.8,0,2329.9,0.4,-2.2999999999999998,164.9,-10274.9,{"$f":"Table_Query_from_CDI818[[#This Row],[Total]]-Table_Query_from_CDI818[[#This Row],[Carbon Tetrachloride]]","v":1940.8999999999996},499082538,{"$f":"Table_Query_from_CDI818[Total x CCl4]/Table_Query_from_CDI818[[#This Row],[Population]]*1000000","v":3.8889359018207119},{"$f":"(2-Table_Query_from_CDI818[[#This Row],[Total/capita (grams/person)]]/$N$196)*Standard_mean","v":9.3263438645794103}]
["New Zealand",0,0,0,0,0,17.8,0,0,-0.4,17.400000000000002,{"$f":"Table_Query_from_CDI818[[#This Row],[Total]]-Table_Query_from_CDI818[[#This Row],[Carbon Tetrachloride]]","v":17.400000000000002},4173460,{"$f":"Table_Query_from_CDI818[Total x CCl4]/Table_Query_from_CDI818[[#This Row],[Population]]*1000000","v":4.1692025321915152},{"$f":"(2-Table_Query_from_CDI818[[#This Row],[Total/capita (grams/person)]]/$N$196)*Standard_mean","v":9.2777950224618131}]
["Norway",-3.8,4.8,0,0,0,14.6,0,0,0,15.6,{"$f":"Table_Query_from_CDI818[[#This Row],[Total]]-Table_Query_from_CDI818[[#This Row],[Carbon Tetrachloride]]","v":15.6},4644457,{"$f":"Table_Query_from_CDI818[Total x CCl4]/Table_Query_from_CDI818[[#This Row],[Population]]*1000000","v":3.3588425945164309},{"$f":"(2-Table_Query_from_CDI818[[#This Row],[Total/capita (grams/person)]]/$N$196)*Standard_mean","v":9.4181686253433323}]
["Portugal",-552,0,0,-12215.8,0,2329.9,0.4,-2.2999999999999998,164.9,-10274.9,{"$f":"Table_Query_from_CDI818[[#This Row],[Total]]-Table_Query_from_CDI818[[#This Row],[Carbon Tetrachloride]]","v":1940.8999999999996},499082538,{"$f":"Table_Query_from_CDI818[Total x CCl4]/Table_Query_from_CDI818[[#This Row],[Population]]*1000000","v":3.8889359018207119},{"$f":"(2-Table_Query_from_CDI818[[#This Row],[Total/capita (grams/person)]]/$N$196)*Standard_mean","v":9.3263438645794103}]
["South Korea",1114.8,737,0,30.7,216.3,1953.6,0,0,0,4052.4,{"$f":"Table_Query_from_CDI818[[#This Row],[Total]]-Table_Query_from_CDI818[[#This Row],[Carbon Tetrachloride]]","v":4021.7000000000003},48379392,{"$f":"Table_Query_from_CDI818[Total x CCl4]/Table_Query_from_CDI818[[#This Row],[Population]]*1000000","v":83.128370029949949},{"$f":"(2-Table_Query_from_CDI818[[#This Row],[Total/capita (grams/person)]]/$N$196)*Standard_mean","v":-4.3998095910943231}]
["Spain",-552,0,0,-12215.8,0,2329.9,0.4,-2.2999999999999998,164.9,-10274.9,{"$f":"Table_Query_from_CDI818[[#This Row],[Total]]-Table_Query_from_CDI818[[#This Row],[Carbon Tetrachloride]]","v":1940.8999999999996},499082538,{"$f":"Table_Query_from_CDI818[Total x CCl4]/Table_Query_from_CDI818[[#This Row],[Population]]*1000000","v":3.8889359018207119},{"$f":"(2-Table_Query_from_CDI818[[#This Row],[Total/capita (grams/person)]]/$N$196)*Standard_mean","v":9.3263438645794103}]
["Sweden",-552,0,0,-12215.8,0,2329.9,0.4,-2.2999999999999998,164.9,-10274.9,{"$f":"Table_Query_from_CDI818[[#This Row],[Total]]-Table_Query_from_CDI818[[#This Row],[Carbon Tetrachloride]]","v":1940.8999999999996},499082538,{"$f":"Table_Query_from_CDI818[Total x CCl4]/Table_Query_from_CDI818[[#This Row],[Population]]*1000000","v":3.8889359018207119},{"$f":"(2-Table_Query_from_CDI818[[#This Row],[Total/capita (grams/person)]]/$N$196)*Standard_mean","v":9.3263438645794103}]
["Switzerland",0,0,0,1,0,9,0,0,0,10,{"$f":"Table_Query_from_CDI818[[#This Row],[Total]]-Table_Query_from_CDI818[[#This Row],[Carbon Tetrachloride]]","v":9},7581520,{"$f":"Table_Query_from_CDI818[Total x CCl4]/Table_Query_from_CDI818[[#This Row],[Population]]*1000000","v":1.1870970465025483},{"$f":"(2-Table_Query_from_CDI818[[#This Row],[Total/capita (grams/person)]]/$N$196)*Standard_mean","v":9.7943665750979072}]
["United Kingdom",-552,0,0,-12215.8,0,2329.9,0.4,-2.2999999999999998,164.9,-10274.9,{"$f":"Table_Query_from_CDI818[[#This Row],[Total]]-Table_Query_from_CDI818[[#This Row],[Carbon Tetrachloride]]","v":1940.8999999999996},499082538,{"$f":"Table_Query_from_CDI818[Total x CCl4]/Table_Query_from_CDI818[[#This Row],[Population]]*1000000","v":3.8889359018207119},{"$f":"(2-Table_Query_from_CDI818[[#This Row],[Total/capita (grams/person)]]/$N$196)*Standard_mean","v":9.3263438645794103}]
["United States",-569.20000000000005,-224.4,-6.2,-412.4,-26,5652.1,-1,0,1816.7,6229.6,{"$f":"Table_Query_from_CDI818[[#This Row],[Total]]-Table_Query_from_CDI818[[#This Row],[Carbon Tetrachloride]]","v":6642},304374846,{"$f":"Table_Query_from_CDI818[Total x CCl4]/Table_Query_from_CDI818[[#This Row],[Population]]*1000000","v":21.821776954591051},{"$f":"(2-Table_Query_from_CDI818[[#This Row],[Total/capita (grams/person)]]/$N$196)*Standard_mean","v":6.2199495434322971}]
["EU",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI818[[Country name]:[Population]],COLUMN(),FALSE)","v":1940.8999999999996},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI818[[Country name]:[Population]],COLUMN(),FALSE)","v":499082538},{"$f":"L193/M193*1000000","v":3.8889359018207119},{"$f":"(2-N193/$N$196)*Standard_mean","v":9.3263438645794103}]
["Europe",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI818[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Norway\",Table_Query_from_CDI818[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI818[[Country name]:[Population]],COLUMN(),FALSE)","v":1965.4999999999995},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI818[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Norway\",Table_Query_from_CDI818[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI818[[Country name]:[Population]],COLUMN(),FALSE)","v":511308515},{"$f":"L194/M194*1000000","v":3.8440588066482708},{"$f":"(2-N194/$N$196)*Standard_mean","v":9.3341176441597344}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&\"2003\"&\"'!ODS_consumption\"))","v":28.864399040860008}]
["(Benchmark year = 2003)"]
[]
["Source: United Nations Environment Programme Ozone Secretariat, Nairobi (http://ozone.unep.org/Data_Reporting/Data_Access/); population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Ratification of Kyoto Protocol, as of March 2010"]
[]
[null,"Ratified?","Score"]
["Australia",1,{"$f":"B205/$B$230*2*Standard_mean","v":10}]
["Austria",1,10]
["Belgium",1,10]
["Canada",1,10]
["Denmark",1,10]
["Finland",1,10]
["France",1,10]
["Germany",1,10]
["Greece",1,10]
["Ireland",1,10]
["Italy",1,10]
["Japan",1,10]
["Netherlands",1,10]
["New Zealand",1,10]
["Norway",1,10]
["Portugal",1,10]
["South Korea",1,10]
["Spain",1,10]
["Sweden",1,10]
["Switzerland",1,10]
["United Kingdom",1,10]
["United States",0,0]
["EU",{"$f":"SUM(B$205:B$226*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A227&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A227&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"B227/$B$230*2*Standard_mean","v":10}]
["Europe",{"$f":"SUM(B$205:B$226*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A228&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A228&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"B228/$B$230*2*Standard_mean","v":10}]
[]
["Max",{"$f":"'Environment 2003'!B222","v":1}]
[]
["Source: United Nations Framework Convention on Climate Change, Kyoto Protocol: Status of Ratification, Bonn, http://unfccc.int/files/kyoto_protocol/status_of_ratification/application/pdf/kp_ratification.pdf"]
[]
[]
["Sustainable fisheries"]
[]
[null,"Fishing subsidies/capita",null,null,null,null,null,null,"Ratification of UN Fisheries Agreement,  as of June 2010"]
[null,"Direct Payments to Fisheries,  20061 (USD million)","Cost Reducing Transfers to Fisheries, 20061 (USD million)","Total Fishing subsidies, 20061 (USD million)","Population, 20061","Fishing subsides/ person ($)","Score",null,null,"Score"]
["Australia ",0,0,{"$f":"SUM(B239:C239)","v":0},20489472,{"$f":"D239/E239*1000000","v":0},{"$f":"2*Standard_mean-F239/$F$264*Standard_mean","v":10},null,1,{"$f":"I239/$I$264*2*Standard_mean","v":10}]
["Austria ",0,0,0,8192880,0,10,null,1,10]
["Belgium ",7,0,7,10379067,0.67443441688930228,7.5751650156418773,null,1,10]
["Canada ",223,58,281,32656679,8.60467165078237,-20.936898125642788,null,1,10]
["Denmark ",18,0,18,5450661,3.3023517698128724,-1.8731457078257954,null,1,10]
["Finland ",0,5,5,5231372,0.95577221424895809,6.5636541609520274,null,1,10]
["France ",20,0,20,63292515,0.31599313125730583,8.8638907204296071,null,1,10]
["Germany ",1,1,2,82422299,2.4265278016571704E-2,9.912757573507081,null,1,10]
["Greece ",15,27,42,10688058,3.9296193939067319,-4.1283990599210245,null,1,10]
["Ireland ",20,0,20,4062235,4.9233980801209194,-7.7013918738941243,null,1,10]
["Italy ",65,0,65,58103033,1.1187023575860489,5.977861529857539,null,1,10]
["Japan ",13,3,16,127515169,0.12547526796596253,9.5488711551244645,null,1,10]
["Netherlands ",16,0,16,16491461,0.97019906241175358,6.5117844383175854,null,1,10]
["New Zealand ",0,0,0,4089964,0,10,null,1,10]
["Norway ",2,7,9,4610820,1.9519304592241726,2.9821059749715397,null,1,10]
["Portugal ",1,0,1,10605870,9.4287408765146088E-2,9.6610027578178492,null,1,10]
["South Korea",70,20,90,48123561,1.8701857911138371,3.2760075405721265,null,1,10]
["Spain ",75,86,161,40397842,3.9853613962844845,-4.3288116635469933,null,1,10]
["Sweden ",1,1,2,9016596,0.22181319868384919,9.2025015469380218,null,1,10]
["Switzerland ",0,0,0,7523934,0,10,null,0,0]
["United Kingdom ",2,0,2,60609153,3.2998316277411101E-2,9.8813591511188932,null,1,10]
["United States",263,20,283,298442420,0.94825661847937026,6.5906754384758601,null,1,10]
["EU",{"$f":"SUM(B$239:B$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\"))","v":241},{"$f":"SUM(C$239:C$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\"))","v":120},{"$f":"SUM(D$239:D$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\"))","v":361},{"$f":"SUM(E$239:E$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\"))","v":384943042},0.93780107863334239,{"$f":"2*Standard_mean-F261/$F$264*Standard_mean","v":6.6282668753362959},null,{"$f":"SUM(I$239:I$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"I261/$I$264*2*Standard_mean","v":10}]
["Europe",{"$f":"SUM(B$239:B$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\"))","v":243},{"$f":"SUM(C$239:C$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\"))","v":127},{"$f":"SUM(D$239:D$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\"))","v":370},{"$f":"SUM(E$239:E$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\"))","v":397077796},0.93180732775095798,{"$f":"2*Standard_mean-F262/$F$264*Standard_mean","v":6.6498165715901845},null,{"$f":"SUM(I$239:I$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.9738384024636767},{"$f":"I262/$I$264*2*Standard_mean","v":9.7383840246367672}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Fishing_subsides_person\"))","v":1.3906810592058325},null,"Max:",{"$f":"MAX(I239:I260)","v":1}]
[]
["1Data for Italy is for 2005"]
["Souce: Review of Fisheries in OECD Countries 2009: Policies and Summary Statistics population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) ",null,null,null,null,null,null,null,"Source: http://www.un.org/Depts/los/reference_files/chronological_lists_of_ratifications.htm (Agreement for the implementation of the provisions of the Convention relating to the conservation and management of straddling fish stocks and highly migratory fish stocks)"]
[]
[]
["Tropical timber"]
[]
[null,{"$f":"\"Gross timber imports from tropical countries, \"&CDI_year-2","v":"Gross timber imports from tropical countries, 2008"}]
["Country","Imports of wood and cork ($)","Population","Imports/capita","Imports/capita with Europe averaged out","Score"]
["Australia",362402054,21007310,{"$f":"B274/C274","v":17.251235593705239},{"$f":"D274","v":17.251235593705239},{"$f":"2*Standard_mean-E274/$E$299*Standard_mean","v":-0.41510526175665063},null,21007310]
["Austria",5334453263,489247707,{"$f":"B275/C275","v":10.903379181294763},{"$f":"D275","v":10.903379181294763},{"$f":"2*Standard_mean-E275/$E$299*Standard_mean","v":3.4172922707363895},null,8205533]
["Belgium",5334453263,489247707,10.903379181294763,10.903379181294763,3.4172922707363895,null,10403951]
["Canada",188944587,33212696,5.6889265177388788,5.6889265177388788,6.5654188543880885,null,33212696]
["Denmark",5334453263,489247707,10.903379181294763,10.903379181294763,3.4172922707363895,null,5484723]
["Finland",5334453263,489247707,10.903379181294763,10.903379181294763,3.4172922707363895,null,5244749]
["France",5334453263,489247707,10.903379181294763,10.903379181294763,3.4172922707363895,null,64057790]
["Germany",5334453263,489247707,10.903379181294763,10.903379181294763,3.4172922707363895,null,82065368]
["Greece",5334453263,489247707,10.903379181294763,10.903379181294763,3.4172922707363895,null,10722816]
["Ireland",5334453263,489247707,10.903379181294763,10.903379181294763,3.4172922707363895,null,4517706]
["Italy",5334453263,489247707,10.903379181294763,10.903379181294763,3.4172922707363895,null,60091306]
["Japan",3144278033,127787736,24.605475700735475,24.605475700735475,-4.855087802073994,null,127787736]
["Netherlands",5334453263,489247707,10.903379181294763,10.903379181294763,3.4172922707363895,null,16410055]
["New Zealand",30500090,4173460,7.3081064632223622,7.3081064632223622,5.5878697693770816,null,4173460]
["Norway",5334453263,489247707,10.903379181294763,10.903379181294763,3.4172922707363895,null,4644457]
["Portugal",5334453263,489247707,10.903379181294763,10.903379181294763,3.4172922707363895,null,10676910]
["South Korea",846324500,48379392,17.493491857028712,17.493491857028712,-0.56136287148719255,null,48379392]
["Spain",5334453263,489247707,10.903379181294763,10.903379181294763,3.4172922707363895,null,45910365]
["Sweden",5334453263,489247707,10.903379181294763,10.903379181294763,3.4172922707363895,null,9045389]
["Switzerland",5334453263,489247707,10.903379181294763,10.903379181294763,3.4172922707363895,null,7581520]
["United Kingdom",5334453263,489247707,10.903379181294763,10.903379181294763,3.4172922707363895,null,61642600]
["United States",2319634126,304374846,7.6209783971438956,7.6209783971438956,5.3989792920809991,null,304374846]
["EU",null,null,null,{"$f":"E275","v":10.903379181294763},3.4172922707363895]
["Europe",null,null,null,{"$f":"E296","v":10.903379181294763},3.4172922707363895]
[]
["Benchmark year average",null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Tropical_timber_imports\"))","v":8.2818344894939564}]
[]
["Source: U.N. Statistics Division, COMTRADE database; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Completeness of required reporting to multilateral treaties relating to biodiversity"]
["(Convention on Biological Diversity, Convention on International Trade in Endangered Species of Wild Fauna and Flora, Convention on Migratory Species, Ramsar Convention on Wetlands)"]
[]
["Last treaty reporting data year",null,{"$f":"CDI_year-1","v":2009}]
["Treaty reporting discount rate",null,{"$f":"1-0.5^(1/3)","v":0.20629947401590021}]
[]
[null,"Weighted average, 2001-2008",null,null,null,null,null,null,"CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar"]
[null,"CBD","CITES","CMS","Ramsar","Average, four treaties","Score",null,2001,2002,2003,2004,2005,2006,2007,2008,2009,2001,2002,2003,2004,2005,2006,2007,2008,2009,2001,2002,2003,2004,2005,2006,2007,2008,2009,2001,2002,2003,2004,2005,2006,2007,2008,2009]
["Australia",{"$f":"SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I312:$AS312)/SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I312:$AS312)))","v":1.6433597194751466},{"$f":"SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I312:$AS312)/SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I312:$AS312)))","v":1.0371315785564106},{"$f":"SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I312:$AS312)/SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I312:$AS312)))","v":1.1428571428571428},{"$f":"SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I312:$AS312)/SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I312:$AS312)))","v":1.1428571428571428},{"$f":"AVERAGE(B312:E312)","v":1.2415513959364608},{"$f":"F312/$F$337*Standard_mean","v":4.5664501269427591},null,1,null,null,null,1,null,null,null,2,2,1,1,1,1,1,1,1,1,null,2,null,null,1,null,null,1,null,null,2,null,null,1,null,null,1]
["Austria",{"$f":"SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I313:$AS313)/SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I313:$AS313)))","v":0.35664028052485325},{"$f":"SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I313:$AS313)/SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I313:$AS313)))","v":1.9257368428871793},{"$f":"SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I313:$AS313)/SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I313:$AS313)))","v":0.5714285714285714},{"$f":"SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I313:$AS313)/SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I313:$AS313)))","v":2},1.213451423710151,{"$f":"F313/$F$337*Standard_mean","v":4.463097883805748},null,1,null,null,null,1,null,null,null,0,2,2,2,2,2,2,1.5,2,2,null,0,null,null,0,null,null,1,null,null,2,null,null,2,null,null,2]
["Belgium",{"$f":"SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I314:$AS314)/SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I314:$AS314)))","v":0.35664028052485325},{"$f":"SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I314:$AS314)/SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I314:$AS314)))","v":1.8474915782602213},{"$f":"SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I314:$AS314)/SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I314:$AS314)))","v":1.1428571428571428},{"$f":"SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I314:$AS314)/SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I314:$AS314)))","v":2},1.3367472504105544,{"$f":"F314/$F$337*Standard_mean","v":4.9165823270034457},null,1,null,null,null,1,null,null,null,0,2,2,1,2,1,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,null,2,null,null,2]
["Canada",{"$f":"SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I315:$AS315)/SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I315:$AS315)))","v":1},{"$f":"SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I315:$AS315)/SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I315:$AS315)))","v":1.3599774428271068},{"$f":"SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I315:$AS315)/SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I315:$AS315)))","v":0},{"$f":"SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I315:$AS315)/SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I315:$AS315)))","v":2},1.0899943607067768,{"$f":"F315/$F$337*Standard_mean","v":4.0090204103568841},null,1,null,null,null,1,null,null,null,1,1,1,1,2,2,2,1.5,1,1,null,0,null,null,0,null,null,0,null,null,2,null,null,2,null,null,2]
["Denmark",{"$f":"SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I316:$AS316)/SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I316:$AS316)))","v":1},{"$f":"SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I316:$AS316)/SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I316:$AS316)))","v":1.8353317288375821},{"$f":"SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I316:$AS316)/SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I316:$AS316)))","v":1.7142857142857142},{"$f":"SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I316:$AS316)/SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I316:$AS316)))","v":2},1.6374043607808242,{"$f":"F316/$F$337*Standard_mean","v":6.022405013289422},null,1,null,null,null,1,null,null,null,1,2,2,2,2,1.5,2,2,2,1.5,null,2,null,null,1,null,null,2,null,null,2,null,null,2,null,null,2]
["Finland",{"$f":"SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I317:$AS317)/SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I317:$AS317)))","v":1},{"$f":"SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I317:$AS317)/SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I317:$AS317)))","v":1.8078514291638077},{"$f":"SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I317:$AS317)/SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I317:$AS317)))","v":0.8571428571428571},{"$f":"SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I317:$AS317)/SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I317:$AS317)))","v":2},1.4162485715766664,{"$f":"F317/$F$337*Standard_mean","v":5.2089897290001073},null,1,null,null,null,1,null,null,null,1,2,2,2,2,2,2,1.5,2,1.5,null,0,null,null,1,null,null,1,null,null,2,null,null,2,null,null,2]
["France",{"$f":"SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I318:$AS318)/SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I318:$AS318)))","v":1},{"$f":"SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I318:$AS318)/SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I318:$AS318)))","v":1.9064342851219067},{"$f":"SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I318:$AS318)/SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I318:$AS318)))","v":0.5714285714285714},{"$f":"SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I318:$AS318)/SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I318:$AS318)))","v":2},1.3694657141376194,{"$f":"F318/$F$337*Standard_mean","v":5.0369214715034882},null,1,null,null,null,1,null,null,null,1,2,2,2,2,1,2,2,2,2,null,0,null,null,0,null,null,1,null,null,2,null,null,2,null,null,2]
["Germany",{"$f":"SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I319:$AS319)/SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I319:$AS319)))","v":0.35664028052485325},{"$f":"SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I319:$AS319)/SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I319:$AS319)))","v":2},{"$f":"SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I319:$AS319)/SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I319:$AS319)))","v":1.1428571428571428},{"$f":"SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I319:$AS319)/SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I319:$AS319)))","v":2},1.374874355845499,{"$f":"F319/$F$337*Standard_mean","v":5.056814560661433},null,1,null,null,null,1,null,null,null,0,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,null,2,null,null,2]
["Greece",{"$f":"SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I320:$AS320)/SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I320:$AS320)))","v":0.35664028052485325},{"$f":"SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I320:$AS320)/SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I320:$AS320)))","v":1.8078514291638077},{"$f":"SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I320:$AS320)/SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I320:$AS320)))","v":0},{"$f":"SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I320:$AS320)/SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I320:$AS320)))","v":0.85714285714285721},0.75540864170787958,{"$f":"F320/$F$337*Standard_mean","v":2.7784076431396816},null,1,null,null,null,1,null,null,null,0,2,2,2,1,2,2,2,2,1.5,null,0,null,null,0,null,null,0,null,null,2,null,null,0,null,null,1]
["Ireland",{"$f":"SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I321:$AS321)/SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I321:$AS321)))","v":0.35664028052485325},{"$f":"SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I321:$AS321)/SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I321:$AS321)))","v":1.4254108277429327},{"$f":"SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I321:$AS321)/SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I321:$AS321)))","v":0.57142857142857162},{"$f":"SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I321:$AS321)/SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I321:$AS321)))","v":0.28571428571428586},0.65979849135266089,{"$f":"F321/$F$337*Standard_mean","v":2.4267516547886778},null,1,null,null,null,1,null,null,null,0,0,2,2,2,1.5,2,1,1,1.5,null,2,null,null,1,null,null,0,null,null,2,null,null,0,null,null,0]
["Italy",{"$f":"SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I322:$AS322)/SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I322:$AS322)))","v":0.74468252612779651},{"$f":"SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I322:$AS322)/SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I322:$AS322)))","v":2},{"$f":"SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I322:$AS322)/SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I322:$AS322)))","v":1.1428571428571428},{"$f":"SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I322:$AS322)/SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I322:$AS322)))","v":2},1.4718849172462347,{"$f":"F322/$F$337*Standard_mean","v":5.4136212880132568},null,1,null,null,null,0,null,null,null,1,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,null,2,null,null,2]
["Japan",{"$f":"SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I323:$AS323)/SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I323:$AS323)))","v":1.6433597194751466},{"$f":"SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I323:$AS323)/SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I323:$AS323)))","v":1},{"$f":"SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I323:$AS323)/SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I323:$AS323)))","v":0},{"$f":"SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I323:$AS323)/SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I323:$AS323)))","v":2},1.1608399298687866,{"$f":"F323/$F$337*Standard_mean","v":4.2695917885149157},null,1,null,null,null,1,null,null,null,2,1,1,1,1,1,1,1,1,1,null,0,null,null,0,null,null,0,null,null,2,null,null,2,null,null,2]
["Netherlands",{"$f":"SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I324:$AS324)/SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I324:$AS324)))","v":0.35664028052485325},{"$f":"SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I324:$AS324)/SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I324:$AS324)))","v":1.8418224068917222},{"$f":"SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I324:$AS324)/SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I324:$AS324)))","v":0.8571428571428571},{"$f":"SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I324:$AS324)/SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I324:$AS324)))","v":2},1.263901386139858,{"$f":"F324/$F$337*Standard_mean","v":4.6486538246193199},null,1,null,null,null,1,null,null,null,0,1,2,2,2,1.5,2,1.5,2,2,null,0,null,null,1,null,null,1,null,null,2,null,null,2,null,null,2]
["New Zealand",{"$f":"SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I325:$AS325)/SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I325:$AS325)))","v":1},{"$f":"SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I325:$AS325)/SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I325:$AS325)))","v":1.5028345856842498},{"$f":"SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I325:$AS325)/SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I325:$AS325)))","v":1.1428571428571428},{"$f":"SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I325:$AS325)/SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I325:$AS325)))","v":2},1.411422932135348,{"$f":"F325/$F$337*Standard_mean","v":5.1912409334919127},null,1,null,null,null,1,null,null,null,1,2,2,2,1,2,2,2,1,1,null,2,null,null,1,null,null,1,null,null,2,null,null,2,null,null,2]
["Norway",{"$f":"SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I326:$AS326)/SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I326:$AS326)))","v":1},{"$f":"SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I326:$AS326)/SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I326:$AS326)))","v":0.916085564004543},{"$f":"SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I326:$AS326)/SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I326:$AS326)))","v":1.4285714285714286},{"$f":"SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I326:$AS326)/SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I326:$AS326)))","v":2},1.3361642481439928,{"$f":"F326/$F$337*Standard_mean","v":4.9144380333536928},null,1,null,null,null,1,null,null,null,1,0,0,1,1,1,1,1,1,1,null,2,null,null,0,null,null,2,null,null,2,null,null,2,null,null,2]
["Portugal",{"$f":"SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I327:$AS327)/SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I327:$AS327)))","v":0.35664028052485325},{"$f":"SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I327:$AS327)/SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I327:$AS327)))","v":1.9064342851219067},{"$f":"SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I327:$AS327)/SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I327:$AS327)))","v":1.1428571428571428},{"$f":"SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I327:$AS327)/SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I327:$AS327)))","v":2},1.3514829271259758,{"$f":"F327/$F$337*Standard_mean","v":4.9707804319131252},null,1,null,null,null,1,null,null,null,0,2,1,2,2,1.5,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,null,2,null,null,2]
["South Korea",{"$f":"SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I328:$AS328)/SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I328:$AS328)))","v":1},{"$f":"SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I328:$AS328)/SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I328:$AS328)))","v":1.3203372937306932},{"$f":"SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I328:$AS328)/SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I328:$AS328)))","v":0},{"$f":"SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I328:$AS328)/SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I328:$AS328)))","v":2},1.0800843234326734,{"$f":"F328/$F$337*Standard_mean","v":3.9725711009553963},null,1,null,null,null,1,null,null,null,1,1,1,2,1,1,1,1.5,2,1,null,0,null,null,0,null,null,0,null,null,2,null,null,2,null,null,2]
["Spain",{"$f":"SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I329:$AS329)/SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I329:$AS329)))","v":1},{"$f":"SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I329:$AS329)/SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I329:$AS329)))","v":1.9532171425609537},{"$f":"SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I329:$AS329)/SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I329:$AS329)))","v":1.7142857142857142},{"$f":"SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I329:$AS329)/SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I329:$AS329)))","v":2},1.666875714211667,{"$f":"F329/$F$337*Standard_mean","v":6.1308012231087812},null,1,null,null,null,1,null,null,null,1,2,2,2,2,1.5,2,2,2,2,null,2,null,null,1,null,null,2,null,null,2,null,null,2,null,null,2]
["Sweden",{"$f":"SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I330:$AS330)/SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I330:$AS330)))","v":1.1013228066526499},{"$f":"SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I330:$AS330)/SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I330:$AS330)))","v":2},{"$f":"SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I330:$AS330)/SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I330:$AS330)))","v":0.8571428571428571},{"$f":"SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I330:$AS330)/SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I330:$AS330)))","v":2},1.4896164159488769,{"$f":"F330/$F$337*Standard_mean","v":5.478838084326787},null,2,null,null,null,1,null,null,null,1,2,2,2,2,2,2,2,2,2,null,0,null,null,1,null,null,1,null,null,2,null,null,2,null,null,2]
["Switzerland",{"$f":"SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I331:$AS331)/SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I331:$AS331)))","v":0.10132280665264981},{"$f":"SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I331:$AS331)/SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I331:$AS331)))","v":0.86679413602549338},{"$f":"SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I331:$AS331)/SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I331:$AS331)))","v":0.57142857142857162},{"$f":"SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I331:$AS331)/SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I331:$AS331)))","v":2},0.88488637852667873,{"$f":"F331/$F$337*Standard_mean","v":3.2546292717147147},null,1,null,null,null,0,null,null,null,0,1,2,2,1,0.5,1,0.5,1,0.5,null,2,null,null,1,null,null,0,null,null,2,null,null,2,null,null,2]
["United Kingdom",{"$f":"SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I332:$AS332)/SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I332:$AS332)))","v":1},{"$f":"SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I332:$AS332)/SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I332:$AS332)))","v":1.7885488713985354},{"$f":"SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I332:$AS332)/SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I332:$AS332)))","v":1.1428571428571428},{"$f":"SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I332:$AS332)/SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I332:$AS332)))","v":2},1.4828515035639196,{"$f":"F332/$F$337*Standard_mean","v":5.4539566052996991},null,1,null,null,null,1,null,null,null,1,2,2,2,2,1,2,2,2,1.5,null,2,null,null,1,null,null,1,null,null,2,null,null,2,null,null,2]
["United States",{"$f":"SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I333:$AS333)/SUM(($I$310:$AS$310=B$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I333:$AS333)))","v":0},{"$f":"SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I333:$AS333)/SUM(($I$310:$AS$310=C$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I333:$AS333)))","v":1.8418224068917222},{"$f":"SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I333:$AS333)/SUM(($I$310:$AS$310=D$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I333:$AS333)))","v":0},{"$f":"SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*$I333:$AS333)/SUM(($I$310:$AS$310=E$311)*($I$311:$AS$311<=MEA_treaty_last_year)*$I$337:$AS$337*NOT(ISBLANK($I333:$AS333)))","v":2},0.96045560172293054,{"$f":"F333/$F$337*Standard_mean","v":3.5325743410746542},null,0,null,null,null,0,null,null,null,0,1,1,2,2,2,2,1.5,2,2,null,0,null,null,0,null,null,0,null,null,2,null,null,2,null,null,2]
["EU",{"$f":"SUM(B$312:B$333*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A334&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A334&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.56222008094095099},{"$f":"SUM(C$312:C$333*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A334&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A334&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.8587965687979413},{"$f":"SUM(D$312:D$333*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A334&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A334&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.61815703977083192},{"$f":"SUM(E$312:E$333*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A334&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A334&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.4679331408053748},1.1267767075787747,{"$f":"F334/$F$337*Standard_mean","v":4.144306595924899}]
["Europe",{"$f":"SUM(B$312:B$333*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.55501711404882725},{"$f":"SUM(C$312:C$333*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.8223898307964579},{"$f":"SUM(D$312:D$333*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.62592178997882897},{"$f":"SUM(E$312:E$333*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.4877533145582824},1.1227705123455991,{"$f":"F335/$F$337*Standard_mean","v":4.1295717321158225}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!MEA_participation_raw_score\"))","v":1.3594273028529495},{"$f":"AVERAGE(G312:G333)","v":4.6235062612217215},"Weight:",{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-I311)","v":0.15749013123685926},0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,0.15749013123685926,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,0.15749013123685926,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,0.15749013123685926,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1]
[]
["Coding"]
["Full report:",null,2]
["Report has errors or is late:",null,1]
["No report/not a member:",null,0]
[]
["Sources:"]
["CBD Data:"]
["http://www.cbd.int/reports/search"]
["http://www.cbd.int/reports/national.shtml"]
[]
["CITES data:"]
["http://www.cites.org/common/resources/annual_reports.pdf"]
["http://www.cites.org/eng/resources/reports/biennial.shtml"]
["A score of 2 indicates the country submitted a full report of all of their trading of wild plants and animals on time, while a score of 1 refers to a full report received past the original deadline for a given year or a full report sent to the wrong party (i.e., the report was sent to the World Conservation Monitoring Center instead of the CITES Secretariat).  Some years, states must submit both an annual report and a biennial report.  The score for that year is the average of the two scores from the submission of the two reports."]
[]
["CMS Data:"]
["http://www.cms.int/bodies/COP/cop7/cop7_national_reports.htm"]
["http://www.cms.int/bodies/COP/cop8/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop9/National_Reports.htm"]
[]
["Ramsar data:"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop8/main/ramsar/1-31-121-279_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop9/main/ramsar/1-31-121-278_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop10/main/ramsar/1-31-121-277_4000_0__"]

{"sheet":"Environment 2009","index":60,"n_rows":362,"n_cols":40,"rows_kept":362,"cut":false,"hidden":false,"merged":[[2,1,2,5],[2,6,2,7],[2,8,2,9],[33,1,37,1],[35,2,37,2],[35,3,35,8],[35,9,37,9],[35,10,37,10],[35,11,37,11],[35,12,37,12],[36,3,36,4],[36,5,36,6],[36,7,36,8],[231,0,231,7],[64,0,64,7],[66,0,66,7],[68,1,68,3],[68,4,68,7],[101,1,102,1],[101,4,101,14],[101,15,101,25],[131,0,131,9],[132,0,132,9],[167,0,167,6],[198,0,198,6],[309,1,309,6],[351,0,351,8],[234,5,234,6],[236,1,236,4],[266,0,266,4],[266,6,266,11],[267,0,267,4],[271,1,271,5]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Environment"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2009}]
[]
[null,"Global climate",null,null,null,null,"Sustainable fisheries",null,"Biodiversity and global ecosystems"]
[null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","% change in GHG emissions/ GDP","Gasoline taxes","Consumption of ozone-depleting substances","Kyoto Protocol ratification","Fishing subsidies","Ratification of UN Fisheries Agreement","Biodiversity treaties participation","Tropical wood imports","Overall score"]
["Australia ",{"$f":"M71","v":-9.151910436213992},{"$f":"C105","v":3.2756030896656556},{"$f":"G138","v":2.3557909694558186},{"$f":"O171","v":9.2770385768384411},{"$f":"C205","v":10},{"$f":"G239","v":10},{"$f":"J239","v":10},{"$f":"G312","v":3.9854110301505803},{"$f":"F274","v":-1.0480072580642386},{"$f":"SUMPRODUCT(B5:J5,$B$30:$J$30)","v":3.2978324887436172}]
["Austria ",7.4624066862012013,-3.3016091837055708,5.4786892102758644,{"$f":"O172","v":9.6579458367374897},10,10,10,5.0336036941841744,2.9417966770458595,5.2349073119639185]
["Belgium ",6.945913924028722,5.6638777459714973,6.8064294286980855,9.6579458367374897,10,9.6540336323572618,10,5.4648919417209836,2.9417966770458595,6.7746370267099483]
["Canada ",-3.1001359282081609,1.8218598977228084,1.7271043120613041,7.0594630772375551,10,-18.600486210404263,10,4.1111368744341679,5.8931138505598044,2.998890644599439]
["Denmark ",4.0353943747516938,5.455894483458577,6.5673630837448798,9.6579458367374897,10,8.0274606184891262,10,6.1175301138315206,2.9417966770458595,6.4330947057854999]
["Finland ",7.5888547242092468,9.0569857755431027,7.0469469751062785,9.6579458367374897,10,5.1956252855616158,10,5.2963193659919581,2.9417966770458595,7.1357686394258346]
["France ",8.139328131171581,5.5236945056535074,6.6101298815104705,9.6579458367374897,10,8.6450016341792608,10,5.0103792529489688,2.9417966770458595,6.7248775260736906]
["Germany ",6.4636911486347604,3.5290295551299407,7.004643907128937,9.6579458367374897,10,9.7376825417987209,10,5.6483869438673668,2.9417966770458595,6.4676263881029765]
["Greece ",6.2449162405244003,5.4214881919633999,4.2058927882941664,9.6579458367374897,10,-10.484873988794185,10,3.4573096633374671,2.9417966770458595,4.9700156063826144]
["Ireland ",6.4734733516129417,10.040956256401676,5.3545405624950524,9.6579458367374897,10,1.8656703713352485,10,2.9971649829451499,2.9417966770458595,6.4065942092349664]
["Italy ",7.6951626077729935,1.9826990197140009,6.3273201784140687,9.6579458367374897,10,6.0806422982639843,10,4.9901167801365247,2.9417966770458595,5.9756328576608153]
["Japan ",7.588094739234851,1.7214276251041674,3.2277229955423388,8.6379775296125132,10,9.2684294766368271,10,3.6780194053089827,-6.1622199653496672,3.9557712098074518]
["Netherlands ",5.1952917447092366,5.8701922954776551,7.5146648395331006,9.6579458367374897,10,8.0210260784627572,10,5.1953552393067319,2.9417966770458595,6.6146764197723131]
["New Zealand ",5.5821414564349947,5.4257590085230324E-2,2.7755482624886736,8.8514182933099903,10,10,10,5.3338823431940865,4.3634607696174363,5.3224283197823121]
["Norway ",-19.874820239576767,8.0188654966620838,7.3692773674505361,11.747986036423843,10,-9.9489242535724998E-2,10,4.8906336376626793,2.9417966770458595,4.1654280943810944]
["Portugal ",8.2836614327694971,2.7755050830055823,6.5310066683462438,9.6579458367374897,10,9.6621802045110528,10,5.5358105965645379,2.9417966770458595,6.4448875909205858]
["South Korea",6.8006330045116314,3.9402090665820984,4.13934483585831,-6.2226703691662486,10,2.548498129078455,10,4.0634426608258174,-0.5073343310748335,3.4305705048171697]
["Spain ",7.7430465759929259,1.5605960400377148,4.3721808347152917,9.6579458367374897,10,-4.5526918028903403,10,6.1175301138315206,2.9417966770458595,5.2612802009730828]
["Sweden ",9.0911294045649456,6.9479903935533693,6.4605742969782423,9.6579458367374897,10,6.8151251048002948,10,5.646905959655987,2.9417966770458595,7.0152538784552769]
["Switzerland ",8.4404009553911585,2.6358904808868062,4.3669270489966712,9.7959284279420036,10,10,0,3.526747333969642,2.9417966770458595,5.3443371694681634]
["United Kingdom ",5.8361894380601189,7.6271218112717634,6.6223832592093501,9.6579458367374897,10,9.4129952458295154,10,5.5358105965645379,2.9417966770458595,6.929130141384964]
["United States",1.5165925791161534,5.2178439992997223,0.72914689646271069,4.980541143080794,0,8.8555118192793589,10,3.4877033725561328,3.7771499756847771,3.5742655997841637]
["EU",7.0380738723291341,4.4897063833492989,5.393830290226159,9.6579458367374897,10,6.4454617887530699,10,4.5792135918717065,2.9417966770458595,6.1025571017182703]
["Europe",6.7564478170558129,4.4891104986409438,5.3888719499073439,9.6789808204793548,10,6.4369697226723206,9.7383840246367672,4.5551329439215857,2.9417966770458595,6.0585473615463306]
[]
["Weight",0.1,0.15,0.15,0.1,0.1,0.05,0.05,0.15,0.15]
[]
["Greenhouse gas emissions/capita, 2007"]
[null,null,null,"CO2 emission/energy conversion factors"]
[null,"Total Emissions of CO2 CH4 N2O HFCs PFCs SF6  including emissions/removals from land use, land-use change, forestry (LULUCF) (thousand tons CO2 equivalent), 2006",null,"Oil",19.899999999999999,"Gas",14.4,"Coal",25.4]
[]
[null,null,"Of which: emissions of CO2 from fossil fuel burning only, 2006","Fuel use (million tons oil equivalent)",null,null,null,null,null,"Emissions of CO2 from fossil fuel burning, 2007","Greenhouse gas emissions, 2007","Population, 2007","GHG emissions/ capita, 2007 (tons CO2 equivalent)"]
[null,null,null,"Oil",null,"Gas",null,"Coal"]
[null,null,null,2006,2007,2006,2007,2006,2007]
["Australia",null,null,null,null,null,null,null,null,null,{"$f":"O105","v":650552.5},20749625,{"$f":"K39/L39*1000","v":31.352494322186544}]
["Austria ",null,null,null,null,null,null,null,null,null,86824.875,8199783,10.58867960286266]
["Belgium ",null,null,null,null,null,null,null,null,null,132437.09375,10392226,12.743861974325808]
["Canada",null,null,null,null,null,null,null,null,null,800528.5,32935961,24.305606264228938]
["Denmark ",null,null,null,null,null,null,null,null,null,71249.3359375,5468120,13.029951050361001]
["Finland ",null,null,null,null,null,null,null,null,null,52704.390625,5238460,10.061046686430744]
["France ",null,null,null,null,null,null,null,null,null,493794.875,63681742,7.7541043867801234]
["Germany ",null,null,null,null,null,null,null,null,null,983492,82236860,11.959260117664998]
["Greece",null,null,null,null,null,null,null,null,null,132430.78125,10706290,12.369437148629451]
["Ireland ",null,null,null,null,null,null,null,null,null,65041.06640625,4419984,14.715226662868011]
["Italy ",null,null,null,null,null,null,null,null,null,537765.75,59626720,9.0188719084329989]
["Japan",null,null,null,null,null,null,null,null,null,1282930.625,127779038,10.040227607598673]
["Netherlands ",null,null,null,null,null,null,null,null,null,207064.265625,16351022,12.663689500570667]
["New Zealand ",null,null,null,null,null,null,null,null,null,56524.78515625,4132341,13.678635223049113]
["Norway ",null,null,null,null,null,null,null,null,null,34324.48046875,4627926,7.4168170512557898]
["Portugal ",null,null,null,null,null,null,null,null,null,76221.9609375,10642836,7.1618092149028696]
["South Korea",null,null,null,null,null,null,null,null,null,639065.875,48250148,13.244847974352327]
["Spain ",null,null,null,null,null,null,null,null,null,402358.125,45211636,8.899437414739868]
["Sweden ",null,null,null,null,null,null,null,null,null,34250.10546875,9031088,3.7924672496547482]
["Switzerland ",null,null,null,null,null,null,null,null,null,49164.05859375,7554661,6.5077782568602354]
["United Kingdom ",null,null,null,null,null,null,null,null,null,644703.625,61249260,10.525900639452624]
["United States",null,null,null,null,null,null,null,null,null,6333982.5,301579895,21.002668297898307]
["EU",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K$39:K$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\"))","v":3920338.25},{"$f":"SUM(L$39:L$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\"))","v":392456027},9.9892420559004425]
["Europe",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K$39:K$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\"))","v":4003826.7890625},{"$f":"SUM(L$39:L$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\"))","v":404638614},9.8948213307751693]
[]
["Benchmark year average"]
["Note:  Australia has not released data on 2007 emissions, so it has been estimated using 2006 data and fuel use change.  Primary data on emissions from South Korea are from WRI’s Earthtrends online database. Because the latest figures on net carbon emissions from land use and land use change, as well as on non-carbon emissions, are for 2000, they are assumed to have been constant since then. WRI’s figures on carbon from fossil fuel burning stop in 2002, so they are updated to 2007 using growth rates implied in gas, oil, and coal consumption figures from British Petroleum (2008)."]
[]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/4303.php - Summary2 tables for each country; fuel use figures from British Petroleum, BP Statistical Review of World Energy 2008 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[null,"Fuel production (million tons oil equivalent)",null,null,"Equivalent CO2 emissions1 (in thousand tons)"]
[null,"oil","gas","coal","oil","gas","coal","total","Population, 2007","Emissions/\ncapita (tons CO2 equivalent)",null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","Score"]
["Australia",24.097316995888399,35.960118299999998,218.53130538063706,{"$f":"B71*1000000*42/1000*Oil*1000/1000000*3.664","v":73794.929565479135},{"$f":"C71*1000000*42/1000*Gas*1000/1000000*3.664","v":79687.161863285772},{"$f":"D71*1000000*42/1000*Coal*1000/1000000*3.664","v":854185.3762693532},{"$f":"SUM(E71:G71)","v":1007667.4676981182},{"$f":"L39","v":20749625},{"$f":"H71/I71*1000","v":48.563165247474025},null,{"$f":"(J71+M39)","v":79.915659569660562},{"$f":"2*Standard_mean-L71/$L$96*Standard_mean","v":-9.151910436213992}]
["Austria",0,0,0,0,0,0,0,8199783,0,null,10.58867960286266,7.4624066862012013]
["Belgium",0,0,0,0,0,0,0,10392226,0,null,12.743861974325808,6.945913924028722]
["Canada",159.5299894907152,165.71277000000001,36.866295360565189,488540.04535266897,367217.37719654402,144101.32369534505,999858.74624455813,32935961,30.357661227633773,null,54.663267491862712,-3.1001359282081609]
["Denmark",15.167999999999999,8.3009499183000006,0,46450.046361599991,18394.798766793847,0,64844.845128393834,5468120,11.858709232495599,null,24.888660282856598,4.0353943747516938]
["Finland",0,0,0,0,0,0,0,5238460,0,null,10.061046686430744,7.5888547242092468]
["France",0,0,0.16239999532699587,0,0,634.78182621437077,634.78182621437077,63681742,9.9680348916078767E-3,null,7.764072421671731,8.139328131171581]
["Germany",0,12.871656,51.544642844796186,0,28523.424938803208,201475.39075173991,229998.81569054312,82236860,2.7967849902165907,null,14.756045107881588,6.4636911486347604]
["Greece",0,0,9.0374951201230278,0,0,35325.356045755507,35325.356045755507,10706290,3.2994955344713719,null,15.668932683100824,6.2449162405244003]
["Ireland",0,0,0,0,0,0,0,4419984,0,null,14.715226662868011,6.4734733516129417]
["Italy",5.8605,8.0074500000000004,0,17947.026417599998,17744.406704640001,0,35691.43312224,59626720,0.59858119182540981,null,9.6174531002584089,7.6951626077729935]
["Japan",0,0,0.78425372664260862,0,0,3065.4558321336754,3065.4558321336754,127779038,2.3990287296838747E-2,null,10.064217894895512,7.588094739234851]
["Netherlands",0,54.491702493551202,0,0,120752.91523191755,0,120752.91523191755,16351022,7.3850377812419037,null,20.048727281812571,5.1952917447092366]
["New Zealand",0,3.6502579535683499,2.9584790415763855,0,8088.9249018056589,11563.970337852712,19652.89523965837,4132341,4.7558745126934996,null,18.434509735742612,5.5821414564349947]
["Norway",118.78677887524132,80.695800000000006,0,363769.21056830743,178820.85989376,0,542590.07046206738,4627926,117.24259862021721,null,124.659415671473,-19.874820239576767]
["Portugal",0,0,0,0,0,0,0,10642836,0,null,7.1618092149028696,8.2836614327694971]
["South Korea",0,0,1.29898861348629,0,0,5077.4284977053267,5077.4284977053267,48250148,0.10523135592672848,null,13.350079330279055,6.8006330045116314]
["Spain",0,0,5.9939999999999998,0,0,23429.078668799997,23429.078668799997,45211636,0.51820904399035672,null,9.4176464587302249,7.7430465759929259]
["Sweden",0,0,0,0,0,0,0,9031088,0,null,3.7924672496547482,9.0911294045649456]
["Switzerland",0,0,0,0,0,0,0,7554661,0,null,6.5077782568602354,8.4404009553911585]
["United Kingdom",76.8322377405309,64.868320800000006,10.343856513338149,235288.83208815486,143747.36857829383,40431.602934564355,419467.80360101303,61249260,6.8485366778474228,null,17.374437317300046,5.8361894380601189]
["US",309.75618865373218,494.49128202831201,587.71849411368919,948588.43115495623,1095786.3514863297,2297247.7200030517,4341622.5026443377,301579895,14.396259746175511,null,35.39892804407382,1.5165925791161534]
["EU",{"$f":"SUM(B$71:B$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":97.860737740530908},{"$f":"SUM(C$71:C$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":148.54007921185121},{"$f":"SUM(D$71:D$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":77.082394473584358},{"$f":"SUM(E$71:E$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":299685.90486735484},{"$f":"SUM(F$71:F$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":329162.91422044847},{"$f":"SUM(G$71:G$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":301296.21022707416},{"$f":"SUM(H$71:H$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":930145.02931487747},{"$f":"SUM(I$71:I$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":392456027},2.3700617784495828,null,12.359303834350026,{"$f":"2*Standard_mean-L93/$L$96*Standard_mean","v":7.0380738723291341}]
["Europe",{"$f":"SUM(B$71:B$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":216.64751661577222},{"$f":"SUM(C$71:C$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":229.23587921185123},{"$f":"SUM(D$71:D$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":77.082394473584358},{"$f":"SUM(E$71:E$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":663455.11543566221},{"$f":"SUM(F$71:F$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":507983.77411420841},{"$f":"SUM(G$71:G$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":301296.21022707416},{"$f":"SUM(H$71:H$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":1472735.0997769448},{"$f":"SUM(I$71:I$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":404638614},3.639630645277331,null,13.5344519760525,{"$f":"2*Standard_mean-L94/$L$96*Standard_mean","v":6.7564478170558129}]
[]
["Average",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!GHG_emissions_capita\"))","v":20.863626069008113}]
["1Conversion factors were based on http://www.bp.com/extendedsectiongenericarticle.do?categoryId=9023800&contentId=7044894 and http://bioenergy.ornl.gov/papers/misc/energy_conv.html"]
["Source: fuel production figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
["Growth rate of greenhouse gas emissions/GDP, 1997-2007"]
[]
[null,"Average annual growth rate of GHG emissions/PPP GDP, 1997-2007",null,null,"Emissions of CO2 CH4 N2O HFCs PFCs SF6 CO NOX NMVOC SO2, 2002 (thousand tons CO2 equivalent)",null,null,null,null,null,null,null,null,null,null,"PPP GDP (2005 $)"]
[null,null,"Score",null,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007]
[null,null,null,null,"12","11","10","9","8","7","6","5","4","3","2","12","11","10","9","8","7","6","5","4","3","2"]
["Australia ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E105:O105/P105:Z105))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E105:O105/P105:Z105)))/10)-1","v":-1.6533023133475377E-2},{"$f":"B105/$B$130*Standard_mean","v":3.2756030896656556},null,478503.65625,526865,489057.25,556351.25,501337.96875,601951.5625,745620.75,476254.09375,552331.25,526017.9375,650552.5,496036937728,518478823424,544165658624,565095170048,575828262912,598361636864,617217982464,642817458176,663301849088,683453382656,709297242112]
["Austria ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E106:O106/P106:Z106))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E106:O106/P106:Z106)))/10)-1","v":1.6664284260847539E-2},{"$f":"B106/$B$130*Standard_mean","v":-3.3016091837055708},null,65211.62890625,66473.4140625,61880.69140625,65262.33984375,67359.9609375,75001.484375,91041.8203125,85627.3984375,85597.0390625,88607.1640625,86824.875,228522328064,237173129216,245566996480,254573379584,256756105216,261104861184,263365820416,270185889792,276672151552,286825447424,297455058944]
["Belgium ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E107:O107/P107:Z107))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E107:O107/P107:Z107)))/10)-1","v":-2.8587414053538818E-2},{"$f":"B107/$B$130*Standard_mean","v":5.6638777459714973},null,145086.671875,150765.796875,144524.578125,145309.9375,144543.8125,142953.046875,144832.65625,145886.09375,141975.265625,137249.9375,132437.09375,284826107904,290319958016,300596428800,311627382784,314144423936,318415962112,320985333760,331495178240,337299898368,346293665792,356278370304]
["Canada ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E108:O108/P108:Z108))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E108:O108/P108:Z108)))/10)-1","v":-9.1955133178472925E-3},{"$f":"B108/$B$130*Standard_mean","v":1.8218598977228084},null,610041.75,799911.875,709416.6875,665388.1875,661755.5,818928.8125,787753.375,851413.4375,800142.3125,799921.8125,800528.5,863611846656,898997813248,948728233984,998377914368,1016186994688,1045905670144,1065579905024,1098825793536,1131999920128,1163956715520,1189563990016]
["Denmark ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E109:O109/P109:Z109))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E109:O109/P109:Z109)))/10)-1","v":-2.7537655582694054E-2},{"$f":"B109/$B$130*Standard_mean","v":5.455894483458577},null,84342.671875,79406.3984375,78284.265625,72867.359375,75854.9921875,76685.9375,80280.65625,74119.6875,70092.0390625,78921.9921875,71249.3359375,155810021376,159176228864,163251863552,169012461568,170203725824,170996613120,171652956160,175594930176,179888488448,185995182080,188939976704]
["Finland ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E110:O110/P110:Z110))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E110:O110/P110:Z110)))/10)-1","v":-4.5713522440808174E-2},{"$f":"B110/$B$130*Standard_mean","v":9.0569857755431027},null,56465.4375,55044.19140625,51310.796875,48878.15234375,50852.828125,52504.875,59894.51171875,55006.7890625,38808.50390625,46151.39453125,52704.390625,123084038144,129276452864,134329057280,141480394752,144711450624,147365658624,150331293696,156532260864,161096826880,168202158080,177176117248]
["France ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E111:O111/P111:Z111))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E111:O111/P111:Z111)))/10)-1","v":-2.7879864117951403E-2},{"$f":"B111/$B$130*Standard_mean","v":5.5236945056535074},null,530484.9375,545523.125,528512.6875,536564.0625,528790.75,518176.09375,522355.71875,519598.5,521025.28125,504539.46875,493794.875,1552055664640,1604487217152,1657306218496,1718294151168,1749837545472,1766091259904,1781977317376,1827323904000,1860699815936,1906601492480,1950175199232]
["Germany ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E112:O112/P112:Z112))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E112:O112/P112:Z112)))/10)-1","v":-1.7812148076718604E-2},{"$f":"B112/$B$130*Standard_mean","v":3.5290295551299407},null,1065925.125,1040311.3125,1006533.5,1005793.5,1014676.4375,1040886.4375,1038860.1875,1026805.9375,1005300.9375,1007438.25,983492,2329155731456,2372521164800,2416912891904,2490813644800,2528533807104,2528790446080,2519296114688,2548548501504,2565997330432,2660939333632,2747926577152]
["Greece ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E113:O113/P113:Z113))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E113:O113/P113:Z113)))/10)-1","v":-2.7363995954938325E-2},{"$f":"B113/$B$130*Standard_mean","v":5.4214881919633999},null,114531.7109375,119849.15625,119476.2578125,123508.5703125,124558.203125,124081.6328125,128242.2734375,128503.5234375,132148.859375,128511.109375,132430.78125,198602194944,205282541568,212301971456,221807591424,231116947456,239065399296,253273964544,264336031744,270363803648,285262905344,295350173696]
["Ireland ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E114:O114/P114:Z114))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E114:O114/P114:Z114)))/10)-1","v":-5.0679938174758465E-2},{"$f":"B114/$B$130*Standard_mean","v":10.040956256401676},null,60105.015625,63055.79296875,64141.29296875,66949.328125,68796.8984375,66859.375,66849.578125,65680,66878.2890625,66320.9765625,65041.06640625,98208169984,105868853248,116366712832,127185690624,133281243136,141108969472,146978373632,153603784704,161805631488,170400284672,179230965760]
["Italy ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E115:O115/P115:Z115))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E115:O115/P115:Z115)))/10)-1","v":-1.000732013688399E-2},{"$f":"B115/$B$130*Standard_mean","v":1.9826990197140009},null,508469.28125,522893.84375,520221.46875,525466.625,523951.84375,520016.21875,542955.3125,540626.4375,536162.0625,524500.75,537765.75,1479434043392,1500858810368,1522637602816,1578268622848,1607665844224,1614923431936,1614171340800,1642107240448,1657399541760,1693844504576,1722353057792]
["Japan ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E116:O116/P116:Z116))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E116:O116/P116:Z116)))/10)-1","v":-8.688599311144185E-3},{"$f":"B116/$B$130*Standard_mean","v":1.7214276251041674},null,1259517.875,1217163.875,1238167.375,1256109.5,1231046.75,1261987.25,1256627.5,1253026.5,1262579,1250385.875,1282930.625,3664828956672,3591416840192,3584257949696,3665172365312,3678200659968,3688850784256,3751011942400,3839563399168,3889582309376,3955429212160,4042139631616]
["Netherlands ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E117:O117/P117:Z117))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E117:O117/P117:Z117)))/10)-1","v":-2.9628749992718806E-2},{"$f":"B117/$B$130*Standard_mean","v":5.8701922954776551},null,227610.9375,228374.78125,216271.65625,215930.953125,217117.625,216092.109375,217225.015625,218386.234375,212488.578125,208559.625,207064.265625,474484441088,493100662784,516199383040,536543002624,546876063744,547293396992,549130141696,561411522560,572900573184,592345956352,615569620992]
["New Zealand ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E118:O118/P118:Z118))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E118:O118/P118:Z118)))/10)-1","v":-2.7385552140790637E-4},{"$f":"B118/$B$130*Standard_mean","v":5.4257590085230324E-2},null,43941.8359375,40567.18359375,42801.609375,45505.51953125,49333.9140625,53275.46875,54216.31640625,52198.06640625,54995.515625,56837.43359375,56524.78515625,79401312256,79740076032,83866148864,86064029696,89152200704,93532110848,97596227584,101263704064,104608096256,105413902336,108554821632]
["Norway ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E119:O119/P119:Z119))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E119:O119/P119:Z119)))/10)-1","v":-4.0473795246686595E-2},{"$f":"B119/$B$130*Standard_mean","v":8.0188654966620838},null,34310.00390625,33590.83203125,39623.265625,39021.41796875,36621.046875,32915.734375,31620.005859375,28690.21875,27469.943359375,32410.861328125,34324.48046875,182570811392,187468726272,191266422784,197489360896,201419587584,204445073408,206455652352,214633431040,220190146560,225589051392,231573929984]
["Portugal ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E120:O120/P120:Z120))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E120:O120/P120:Z120)))/10)-1","v":-1.4008867524023971E-2},{"$f":"B120/$B$130*Standard_mean","v":2.7755050830055823},null,74540.3828125,80471.421875,87598.390625,86564.1015625,83091.65625,87231.9609375,88096.3125,86189.234375,92558.6640625,80445.390625,76221.9609375,190252269568,200028045312,208175497216,216326635520,220598976512,222284873728,220259614720,223696388096,225430208512,228695392256,234104553472]
["South Korea",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E121:O121/P121:Z121))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E121:O121/P121:Z121)))/10)-1","v":-1.9887503420074171E-2},{"$f":"B121/$B$130*Standard_mean","v":3.9402090665820984},null,524888.0625,462501.1875,500823.8125,538383.0625,559624.9375,569544.3125,581002,604532.25,608298.5625,622614.4375,639065.875,795834908672,741284773888,811605426176,880479830016,915465502720,980921417728,1008414490624,1054993350656,1096741027840,1153537802240,1212435398656]
["Spain ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E122:O122/P122:Z122))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E122:O122/P122:Z122)))/10)-1","v":-7.8768305333926092E-3},{"$f":"B122/$B$130*Standard_mean","v":1.5605960400377148},null,305137.15625,314305.1875,341772.5,355512.875,355989.5,372273.96875,380082.53125,394262.65625,408289.4375,396824.34375,402358.125,880806199296,920162074624,963832381440,1012504133632,1049657278464,1078104883200,1111412310016,1147636547584,1188763795456,1237220458496,1280265682944]
["Sweden ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E123:O123/P123:Z123))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E123:O123/P123:Z123)))/10)-1","v":-3.5068743911676914E-2},{"$f":"B123/$B$130*Standard_mean","v":6.9479903935533693},null,37830.875,39219.26171875,36393.73828125,33360.28125,34000.67578125,34695.5859375,38209.95703125,40600.6015625,40177.671875,32826.875,34250.10546875,226992930816,236537872384,247560142848,258582003712,261846106112,268348850176,274616664064,286246305792,295293943808,307983253504,318190551040]
["Switzerland ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E124:O124/P124:Z124))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E124:O124/P124:Z124)))/10)-1","v":-1.3304187688459312E-2},{"$f":"B124/$B$130*Standard_mean","v":2.6358904808868062},null,45716.08984375,47322.890625,49054.203125,50509.51953125,53039.62890625,51420.12890625,49867.5703125,48958.6015625,50030.13671875,50989.29296875,49164.05859375,238552580096,245075050496,248496537600,257619312640,260821909504,261305401344,261360500736,267688394752,274902482944,285215588352,296184184832]
["United Kingdom ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E125:O125/P125:Z125))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E125:O125/P125:Z125)))/10)-1","v":-3.8496538773402422E-2},{"$f":"B125/$B$130*Standard_mean","v":7.6271218112717634},null,709095.4375,706732.9375,675251,677913.5,681218.6875,660096.375,666738.375,665591.6875,659338.5,655351.9375,644703.625,1540934991872,1595093680128,1645605945344,1715305054208,1764797972480,1807734145024,1876697284608,1931273961472,1984852787200,2036467499008,2110445715456]
["United States",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E126:O126/P126:Z126))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E126:O126/P126:Z126)))/10)-1","v":-2.6336138166267675E-2},{"$f":"B126/$B$130*Standard_mean","v":5.2178439992997223},null,6033862.5,6110564,6251294.5,6394662.5,6220157.5,6149104.5,6083950,6164473,6197431,6190316,6333982.5,9783200448512,10213800280064,10711100030976,11158099591168,11280100360192,11486299684864,11779500408832,12189400301568,12564299776000,12898400206848,13144400330752]
["EU",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E127:O127/P127:Z127))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E127:O127/P127:Z127)))/10)-1","v":-2.2660993248117434E-2},{"$f":"B127/$B$130*Standard_mean","v":4.4897063833492989},null,{"$f":"SUM(E$105:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3984837.26953125},{"$f":"SUM(F$105:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":4012426.62109375},{"$f":"SUM(G$105:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3932172.82421875},{"$f":"SUM(H$105:H$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3959881.5859375},{"$f":"SUM(I$105:I$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3970803.87109375},{"$f":"SUM(J$105:J$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3987555.1015625},{"$f":"SUM(K$105:K$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":4065664.90625},{"$f":"SUM(L$105:L$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":4046884.78125},{"$f":"SUM(M$105:M$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":4010841.12890625},{"$f":"SUM(N$105:N$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3956249.21484375},{"$f":"SUM(O$105:O$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3920338.25},{"$f":"SUM(P$105:P$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":9763169132544},{"$f":"SUM(Q$105:Q$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":10049886691328},{"$f":"SUM(R$105:R$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":10350643093504},{"$f":"SUM(S$105:S$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":10752324149248},{"$f":"SUM(T$105:T$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":10980027490304},{"$f":"SUM(U$105:U$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":11111628750848},{"$f":"SUM(V$105:V$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":11254148530176},{"$f":"SUM(W$105:W$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":11519992446976},{"$f":"SUM(X$105:X$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":11738464796672},{"$f":"SUM(Y$105:Y$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":12107077533696},{"$f":"SUM(Z$105:Z$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":12473461620736}]
["Europe",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E128:O128/P128:Z128))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E128:O128/P128:Z128)))/10)-1","v":-2.2657985626193033E-2},{"$f":"B128/$B$130*Standard_mean","v":4.4891104986409438},null,{"$f":"SUM(E$105:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4064863.36328125},{"$f":"SUM(F$105:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4093340.34375},{"$f":"SUM(G$105:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4020850.29296875},{"$f":"SUM(H$105:H$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4049412.5234375},{"$f":"SUM(I$105:I$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4060464.546875},{"$f":"SUM(J$105:J$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4071890.96484375},{"$f":"SUM(K$105:K$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4147152.482421875},{"$f":"SUM(L$105:L$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4124533.6015625},{"$f":"SUM(M$105:M$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4088341.208984375},{"$f":"SUM(N$105:N$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4039649.369140625},{"$f":"SUM(O$105:O$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4003826.7890625},{"$f":"SUM(P$105:P$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":10184292524032},{"$f":"SUM(Q$105:Q$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":10482430468096},{"$f":"SUM(R$105:R$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":10790406053888},{"$f":"SUM(S$105:S$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":11207432822784},{"$f":"SUM(T$105:T$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":11442268987392},{"$f":"SUM(U$105:U$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":11577379225600},{"$f":"SUM(V$105:V$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":11721964683264},{"$f":"SUM(W$105:W$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":12002314272768},{"$f":"SUM(X$105:X$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":12233557426176},{"$f":"SUM(Y$105:Y$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":12617882173440},{"$f":"SUM(Z$105:Z$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":13001219735552}]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!GHG_growth_minus_GDP_growth\"))","v":-2.5236609382919651E-2}]
[]
["Note: These \"least squares\" growth rates are computed by fitting a line to the graph of log of emissions/GDP over time; with a constant growth rate, this relationship is linear. Estimating growth rates this way reduces sensitivity to aberrations in the start and final year."]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/4303.php - summary2 tables for each country."]
[]
["Gasoline taxes, 2008"]
[]
[null,"Grade",null,"Price (PPP $/ liter)","Taxes/price","Taxes (PPP $/ liter)","Score"]
["Australia","Premium unleaded (95 RON)",null,1.248,0.34599999999999997,{"$f":"D138*E138","v":0.43180799999999997},{"$f":"F138/$F$163*Standard_mean","v":2.3557909694558186}]
["Austria","Premium unleaded (95 RON)",null,1.768,0.56799999999999995,1.004224,5.4786892102758644]
["Belgium","Premium unleaded (95 RON)",null,2.129,0.58599999999999997,1.2475939999999999,6.8064294286980855]
["Canada","Premium unleaded (95 RON)",null,1.147,0.27600000000000002,0.31657200000000002,1.7271043120613041]
["Denmark","Premium unleaded (95 RON)",null,2.0129999999999999,0.59799999999999998,1.2037739999999999,6.5673630837448798]
["Finland","Premium unleaded (95 RON)",null,2.08,0.621,1.2916799999999999,7.0469469751062785]
["France","Premium unleaded (95 RON)",null,1.9830000000000001,0.61099999999999999,1.2116130000000001,6.6101298815104705]
["Germany","Premium unleaded (95 RON)",null,2.0510000000000002,0.626,1.2839260000000001,7.004643907128937]
["Greece","Premium unleaded (95 RON)",null,1.623,0.47499999999999998,0.77092499999999997,4.2058927882941664]
["Ireland","Premium unleaded (95 RON)",null,1.7909999999999999,0.54800000000000004,0.98146800000000001,5.3545405624950524]
["Italy","Premium unleaded (95 RON)",null,2.0169999999999999,0.57499999999999996,1.1597749999999998,6.3273201784140687]
["Japan","Regular unleaded",null,1.5169999999999999,0.39,0.59162999999999999,3.2277229955423388]
["Netherlands","Premium unleaded (95 RON)",null,2.2469999999999999,0.61299999999999999,1.3774109999999999,7.5146648395331006]
["New Zealand","Premium unleaded (95 RON)",null,1.3180000000000001,0.38600000000000001,0.50874800000000009,2.7755482624886736]
["Norway","Premium unleaded (95 RON)",null,2.218,0.60899999999999999,1.350762,7.3692773674505361]
["Portugal","Premium unleaded (95 RON)",null,2.0289999999999999,0.59,1.1971099999999999,6.5310066683462438]
["South Korea","Regular unleaded",null,1.5389999999999999,0.49299999999999999,0.75872699999999993,4.13934483585831]
["Spain","Premium unleaded (95 RON)",null,1.619,0.495,0.80140500000000003,4.3721808347152917]
["Sweden","Premium unleaded (95 RON)",null,1.91,0.62,1.1841999999999999,6.4605742969782423]
["Switzerland","Premium unleaded (95 RON)",null,1.647,0.48599999999999999,0.80044199999999999,4.3669270489966712]
["United Kingdom","Premium unleaded (95 RON)",null,1.9610000000000001,0.61899999999999999,1.213859,6.6223832592093501]
["United States","Premium unleaded (95 RON)",null,0.89100000000000001,0.15,0.13364999999999999,0.72914689646271069]
["EU",null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.98866966558581915},{"$f":"F160/$F$163*Standard_mean","v":5.393830290226159}]
["Europe",null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A161&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A161&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.98776081966351659},{"$f":"F161/$F$163*Standard_mean","v":5.3888719499073439}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Gas_tax\"))/INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!USCPI\")*USCPI","v":0.91648199182066314}]
[]
["U.S. Consumer Price Index",null,null,null,null,215.303]
[]
[]
["Source: OECD, IEA, Energy Prices and Taxes, First Quarter 2009 (Paris: 2009); pg. 310 (for Japan and Korea) and 312 (for the rest) and 337(for Japand and Korea) 339 (for the rest); CPI from ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt."]
[]
["Country name","CFCs","Halons","Other Fully Halogenated CFCs","Carbon Tetrachloride","Methyl Chloroform","HCFCs","HBFCs","Bromochloromethane","Methyl Bromide","Total","Total x CCl4","Population","Total/capita (grams/person)","Score"]
["Australia",-55,0,0,0,0,114.1,0,0,27.5,86.6,{"$f":"Table_Query_from_CDI819[[#This Row],[Total]]-Table_Query_from_CDI819[[#This Row],[Carbon Tetrachloride]]","v":86.6},20749625,{"$f":"Table_Query_from_CDI819[Total x CCl4]/Table_Query_from_CDI819[[#This Row],[Population]]*1000000","v":4.1735694018566596},{"$f":"10-Table_Query_from_CDI819[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.2770385768384411}]
["Austria",-106.7,-211,0,-6442.4,0,1087.4000000000001,0,-0.3,212.4,-5460.5999999999995,{"$f":"Table_Query_from_CDI819[[#This Row],[Total]]-Table_Query_from_CDI819[[#This Row],[Carbon Tetrachloride]]","v":981.80000000000018},497205165,{"$f":"Table_Query_from_CDI819[Total x CCl4]/Table_Query_from_CDI819[[#This Row],[Population]]*1000000","v":1.9746375723993139},{"$f":"10-Table_Query_from_CDI819[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.6579458367374897}]
["Belgium",-106.7,-211,0,-6442.4,0,1087.4000000000001,0,-0.3,212.4,-5460.5999999999995,{"$f":"Table_Query_from_CDI819[[#This Row],[Total]]-Table_Query_from_CDI819[[#This Row],[Carbon Tetrachloride]]","v":981.80000000000018},497205165,{"$f":"Table_Query_from_CDI819[Total x CCl4]/Table_Query_from_CDI819[[#This Row],[Population]]*1000000","v":1.9746375723993139},{"$f":"10-Table_Query_from_CDI819[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.6579458367374897}]
["Canada",0,0,0,0.3,0,536.20000000000005,0,0,22.9,559.4,{"$f":"Table_Query_from_CDI819[[#This Row],[Total]]-Table_Query_from_CDI819[[#This Row],[Carbon Tetrachloride]]","v":559.1},32935961,{"$f":"Table_Query_from_CDI819[Total x CCl4]/Table_Query_from_CDI819[[#This Row],[Population]]*1000000","v":16.975366226599551},{"$f":"10-Table_Query_from_CDI819[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":7.0594630772375551}]
["Denmark",-106.7,-211,0,-6442.4,0,1087.4000000000001,0,-0.3,212.4,-5460.5999999999995,{"$f":"Table_Query_from_CDI819[[#This Row],[Total]]-Table_Query_from_CDI819[[#This Row],[Carbon Tetrachloride]]","v":981.80000000000018},497205165,{"$f":"Table_Query_from_CDI819[Total x CCl4]/Table_Query_from_CDI819[[#This Row],[Population]]*1000000","v":1.9746375723993139},{"$f":"10-Table_Query_from_CDI819[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.6579458367374897}]
["Finland",-106.7,-211,0,-6442.4,0,1087.4000000000001,0,-0.3,212.4,-5460.5999999999995,{"$f":"Table_Query_from_CDI819[[#This Row],[Total]]-Table_Query_from_CDI819[[#This Row],[Carbon Tetrachloride]]","v":981.80000000000018},497205165,{"$f":"Table_Query_from_CDI819[Total x CCl4]/Table_Query_from_CDI819[[#This Row],[Population]]*1000000","v":1.9746375723993139},{"$f":"10-Table_Query_from_CDI819[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.6579458367374897}]
["France",-106.7,-211,0,-6442.4,0,1087.4000000000001,0,-0.3,212.4,-5460.5999999999995,{"$f":"Table_Query_from_CDI819[[#This Row],[Total]]-Table_Query_from_CDI819[[#This Row],[Carbon Tetrachloride]]","v":981.80000000000018},497205165,{"$f":"Table_Query_from_CDI819[Total x CCl4]/Table_Query_from_CDI819[[#This Row],[Population]]*1000000","v":1.9746375723993139},{"$f":"10-Table_Query_from_CDI819[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.6579458367374897}]
["Germany",-106.7,-211,0,-6442.4,0,1087.4000000000001,0,-0.3,212.4,-5460.5999999999995,{"$f":"Table_Query_from_CDI819[[#This Row],[Total]]-Table_Query_from_CDI819[[#This Row],[Carbon Tetrachloride]]","v":981.80000000000018},497205165,{"$f":"Table_Query_from_CDI819[Total x CCl4]/Table_Query_from_CDI819[[#This Row],[Population]]*1000000","v":1.9746375723993139},{"$f":"10-Table_Query_from_CDI819[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.6579458367374897}]
["Greece",-106.7,-211,0,-6442.4,0,1087.4000000000001,0,-0.3,212.4,-5460.5999999999995,{"$f":"Table_Query_from_CDI819[[#This Row],[Total]]-Table_Query_from_CDI819[[#This Row],[Carbon Tetrachloride]]","v":981.80000000000018},497205165,{"$f":"Table_Query_from_CDI819[Total x CCl4]/Table_Query_from_CDI819[[#This Row],[Population]]*1000000","v":1.9746375723993139},{"$f":"10-Table_Query_from_CDI819[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.6579458367374897}]
["Ireland",-106.7,-211,0,-6442.4,0,1087.4000000000001,0,-0.3,212.4,-5460.5999999999995,{"$f":"Table_Query_from_CDI819[[#This Row],[Total]]-Table_Query_from_CDI819[[#This Row],[Carbon Tetrachloride]]","v":981.80000000000018},497205165,{"$f":"Table_Query_from_CDI819[Total x CCl4]/Table_Query_from_CDI819[[#This Row],[Population]]*1000000","v":1.9746375723993139},{"$f":"10-Table_Query_from_CDI819[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.6579458367374897}]
["Italy",-106.7,-211,0,-6442.4,0,1087.4000000000001,0,-0.3,212.4,-5460.5999999999995,{"$f":"Table_Query_from_CDI819[[#This Row],[Total]]-Table_Query_from_CDI819[[#This Row],[Carbon Tetrachloride]]","v":981.80000000000018},497205165,{"$f":"Table_Query_from_CDI819[Total x CCl4]/Table_Query_from_CDI819[[#This Row],[Population]]*1000000","v":1.9746375723993139},{"$f":"10-Table_Query_from_CDI819[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.6579458367374897}]
["Japan",-5,0,0,25.3,0,722.1,0,0,287.60000000000002,1030,{"$f":"Table_Query_from_CDI819[[#This Row],[Total]]-Table_Query_from_CDI819[[#This Row],[Carbon Tetrachloride]]","v":1004.7},127779038,{"$f":"Table_Query_from_CDI819[Total x CCl4]/Table_Query_from_CDI819[[#This Row],[Population]]*1000000","v":7.8627920175764672},{"$f":"10-Table_Query_from_CDI819[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":8.6379775296125132}]
["Netherlands",-106.7,-211,0,-6442.4,0,1087.4000000000001,0,-0.3,212.4,-5460.5999999999995,{"$f":"Table_Query_from_CDI819[[#This Row],[Total]]-Table_Query_from_CDI819[[#This Row],[Carbon Tetrachloride]]","v":981.80000000000018},497205165,{"$f":"Table_Query_from_CDI819[Total x CCl4]/Table_Query_from_CDI819[[#This Row],[Population]]*1000000","v":1.9746375723993139},{"$f":"10-Table_Query_from_CDI819[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.6579458367374897}]
["New Zealand",0,0,0,0,0,23.2,0,0,4.2,27.4,{"$f":"Table_Query_from_CDI819[[#This Row],[Total]]-Table_Query_from_CDI819[[#This Row],[Carbon Tetrachloride]]","v":27.4},4132341,{"$f":"Table_Query_from_CDI819[Total x CCl4]/Table_Query_from_CDI819[[#This Row],[Population]]*1000000","v":6.6306241425864902},{"$f":"10-Table_Query_from_CDI819[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":8.8514182933099903}]
["Norway",-64.2,0,0,0,0,17.5,0,0,0,-46.7,{"$f":"Table_Query_from_CDI819[[#This Row],[Total]]-Table_Query_from_CDI819[[#This Row],[Carbon Tetrachloride]]","v":-46.7},4627926,{"$f":"Table_Query_from_CDI819[Total x CCl4]/Table_Query_from_CDI819[[#This Row],[Population]]*1000000","v":-10.090913294637815},{"$f":"10-Table_Query_from_CDI819[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":11.747986036423843}]
["Portugal",-106.7,-211,0,-6442.4,0,1087.4000000000001,0,-0.3,212.4,-5460.5999999999995,{"$f":"Table_Query_from_CDI819[[#This Row],[Total]]-Table_Query_from_CDI819[[#This Row],[Carbon Tetrachloride]]","v":981.80000000000018},497205165,{"$f":"Table_Query_from_CDI819[Total x CCl4]/Table_Query_from_CDI819[[#This Row],[Population]]*1000000","v":1.9746375723993139},{"$f":"10-Table_Query_from_CDI819[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.6579458367374897}]
["South Korea",1209.5999999999999,1104,0,38.5,254.5,1950.6,0,0,0,4557.2,{"$f":"Table_Query_from_CDI819[[#This Row],[Total]]-Table_Query_from_CDI819[[#This Row],[Carbon Tetrachloride]]","v":4518.7},48250148,{"$f":"Table_Query_from_CDI819[Total x CCl4]/Table_Query_from_CDI819[[#This Row],[Population]]*1000000","v":93.651526208790074},{"$f":"10-Table_Query_from_CDI819[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":-6.2226703691662486}]
["Spain",-106.7,-211,0,-6442.4,0,1087.4000000000001,0,-0.3,212.4,-5460.5999999999995,{"$f":"Table_Query_from_CDI819[[#This Row],[Total]]-Table_Query_from_CDI819[[#This Row],[Carbon Tetrachloride]]","v":981.80000000000018},497205165,{"$f":"Table_Query_from_CDI819[Total x CCl4]/Table_Query_from_CDI819[[#This Row],[Population]]*1000000","v":1.9746375723993139},{"$f":"10-Table_Query_from_CDI819[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.6579458367374897}]
["Sweden",-106.7,-211,0,-6442.4,0,1087.4000000000001,0,-0.3,212.4,-5460.5999999999995,{"$f":"Table_Query_from_CDI819[[#This Row],[Total]]-Table_Query_from_CDI819[[#This Row],[Carbon Tetrachloride]]","v":981.80000000000018},497205165,{"$f":"Table_Query_from_CDI819[Total x CCl4]/Table_Query_from_CDI819[[#This Row],[Population]]*1000000","v":1.9746375723993139},{"$f":"10-Table_Query_from_CDI819[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.6579458367374897}]
["Switzerland",0,0,0,0.6,0,9.1,0,0,-0.2,9.5,{"$f":"Table_Query_from_CDI819[[#This Row],[Total]]-Table_Query_from_CDI819[[#This Row],[Carbon Tetrachloride]]","v":8.9},7554661,{"$f":"Table_Query_from_CDI819[Total x CCl4]/Table_Query_from_CDI819[[#This Row],[Population]]*1000000","v":1.1780806577555234},{"$f":"10-Table_Query_from_CDI819[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.7959284279420036}]
["United Kingdom",-106.7,-211,0,-6442.4,0,1087.4000000000001,0,-0.3,212.4,-5460.5999999999995,{"$f":"Table_Query_from_CDI819[[#This Row],[Total]]-Table_Query_from_CDI819[[#This Row],[Carbon Tetrachloride]]","v":981.80000000000018},497205165,{"$f":"Table_Query_from_CDI819[Total x CCl4]/Table_Query_from_CDI819[[#This Row],[Population]]*1000000","v":1.9746375723993139},{"$f":"10-Table_Query_from_CDI819[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.6579458367374897}]
["United States",-68.599999999999994,-1.3,-6.8,-222.3,-50.3,6281.7,2.7,0,2581.4,8516.5,{"$f":"Table_Query_from_CDI819[[#This Row],[Total]]-Table_Query_from_CDI819[[#This Row],[Carbon Tetrachloride]]","v":8738.7999999999993},301579895,{"$f":"Table_Query_from_CDI819[Total x CCl4]/Table_Query_from_CDI819[[#This Row],[Population]]*1000000","v":28.976732683058994},{"$f":"10-Table_Query_from_CDI819[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":4.980541143080794}]
["EU",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI819[[Country name]:[Population]],COLUMN(),FALSE)","v":981.80000000000018},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI819[[Country name]:[Population]],COLUMN(),FALSE)","v":497205165},{"$f":"L193/M193*1000000","v":1.9746375723993139},{"$f":"(2-N193/$N$196)*Standard_mean","v":9.6579458367374897}]
["Europe",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI819[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Norway\",Table_Query_from_CDI819[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI819[[Country name]:[Population]],COLUMN(),FALSE)","v":944.00000000000011},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI819[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Norway\",Table_Query_from_CDI819[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI819[[Country name]:[Population]],COLUMN(),FALSE)","v":509387752},{"$f":"L194/M194*1000000","v":1.8532051394906726},{"$f":"(2-N194/$N$196)*Standard_mean","v":9.6789808204793548}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&\"2003\"&\"'!ODS_consumption\"))","v":28.864399040860008}]
["(Benchmark year = 2003)"]
[]
["Source: United Nations Environment Programme Ozone Secretariat, Nairobi (http://ozone.unep.org/Data_Reporting/Data_Access/); population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Ratification of Kyoto Protocol, as of January 2009"]
[]
[null,"Ratified?","Score"]
["Australia",1,{"$f":"B205/$B$230*2*Standard_mean","v":10}]
["Austria",1,10]
["Belgium",1,10]
["Canada",1,10]
["Denmark",1,10]
["Finland",1,10]
["France",1,10]
["Germany",1,10]
["Greece",1,10]
["Ireland",1,10]
["Italy",1,10]
["Japan",1,10]
["Netherlands",1,10]
["New Zealand",1,10]
["Norway",1,10]
["Portugal",1,10]
["South Korea",1,10]
["Spain",1,10]
["Sweden",1,10]
["Switzerland",1,10]
["United Kingdom",1,10]
["United States",0,0]
["EU",{"$f":"SUM(B$205:B$226*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A227&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A227&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"B227/$B$230*2*Standard_mean","v":10}]
["Europe",{"$f":"SUM(B$205:B$226*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A228&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A228&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"B228/$B$230*2*Standard_mean","v":10}]
[]
["Max",{"$f":"'Environment 2003'!B222","v":1}]
[]
["Source: United Nations Framework Convention on Climate Change, Kyoto Protocol: Status of Ratification, Bonn, http://unfccc.int/files/kyoto_protocol/status_of_ratification/application/pdf/kp_ratification.pdf"]
[]
[]
["Sustainable fisheries"]
[]
[null,"Fishing subsidies/capita",null,null,null,null,null,null,"Ratification of UN Fisheries Agreement,  as of April 2009"]
[null,"Direct Payments to Fisheries,  2005 (USD million)","Cost Reducing Transfers to Fisheries, 2005 (USD million)","Total Fishing subsidies, 2005 (USD million)","Population, 2005","Fishing subsides/ person ($)","Score",null,null,"Score"]
["Australia ",0,0,{"$f":"SUM(B239:C239)","v":0},20749625,{"$f":"D239/E239*1000000","v":0},{"$f":"2*Standard_mean-F239/$F$264*Standard_mean","v":10},null,1,{"$f":"I239/$I$264*2*Standard_mean","v":10}]
["Austria ",0,0,0,8199783,0,10,null,1,10]
["Belgium ",1,0,1,10392226,9.6225774920599305E-2,9.6540336323572618,null,1,10]
["Canada ",228,34,262,32935961,7.9548308913773607,-18.600486210404263,null,1,10]
["Denmark ",3,0,3,5468120,0.54863463128095213,8.0274606184891262,null,1,10]
["Finland ",2,5,7,5238460,1.3362705833393782,5.1956252855616158,null,1,10]
["France ",19,5,24,63681742,0.37687411252035163,8.6450016341792608,null,1,10]
["Germany ",4,2,6,82236860,7.2959984123907459E-2,9.7376825417987209,null,1,10]
["Greece ",33,28,61,10706290,5.6975852512868608,-10.484873988794185,null,1,10]
["Ireland ",10,0,10,4419984,2.2624516287841767,1.8656703713352485,null,1,10]
["Italy ",65,0,65,59626720,1.090115304011356,6.0806422982639843,null,1,10]
["Japan ",15,11,26,127779038,0.20347625406289255,9.2684294766368271,null,1,10]
["Netherlands ",9,0,9,16351022,0.55042430986882651,8.0210260784627572,null,1,10]
["New Zealand ",0,0,0,4132341,0,10,null,1,10]
["Norway ",7,6,13,4627926,2.8090336794494983,-9.9489242535724998E-2,null,1,10]
["Portugal ",1,0,1,10642836,9.3959918202253606E-2,9.6621802045110528,null,1,10]
["South Korea",43,57,100,48250148,2.0725325029054833,2.548498129078455,null,1,10]
["Spain ",77,106,183,45211636,4.0476305701479154,-4.5526918028903403,null,1,10]
["Sweden ",3,5,8,9031088,0.88582903853887818,6.8151251048002948,null,1,10]
["Switzerland ",0,0,0,7554661,0,10,null,0,0]
["United Kingdom ",0,10,10,61249260,0.16326727865773397,9.4129952458295154,null,1,10]
["United States",93,3,96,301579895,0.3183236070826273,8.8555118192793589,null,1,10]
["EU",{"$f":"SUM(B$239:B$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\"))","v":227},{"$f":"SUM(C$239:C$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\"))","v":161},{"$f":"SUM(D$239:D$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\"))","v":388},{"$f":"SUM(E$239:E$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\"))","v":392456027},0.98864579292089705,{"$f":"2*Standard_mean-F261/$F$264*Standard_mean","v":6.4454617887530699},null,{"$f":"SUM(I$239:I$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"I261/$I$264*2*Standard_mean","v":10}]
["Europe",{"$f":"SUM(B$239:B$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\"))","v":234},{"$f":"SUM(C$239:C$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\"))","v":167},{"$f":"SUM(D$239:D$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\"))","v":401},{"$f":"SUM(E$239:E$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\"))","v":404638614},0.99100774401130176,{"$f":"2*Standard_mean-F262/$F$264*Standard_mean","v":6.4369697226723206},null,{"$f":"SUM(I$239:I$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.9738384024636767},{"$f":"I262/$I$264*2*Standard_mean","v":9.7383840246367672}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Fishing_subsides_person\"))","v":1.3906810592058325},null,"Max:",{"$f":"MAX(I239:I260)","v":1}]
[]
[]
["Souce: Review of Fisheries in OECD Countries: Country Statistics 2003-2005 (forthcoming); population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) ",null,null,null,null,null,"Source: http://www.un.org/Depts/los/reference_files/chronological_lists_of_ratifications.htm (Agreement for the implementation of the provisions of the Convention relating to the conservation and management of straddling fish stocks and highly migratory fish stocks)"]
[]
[]
["Tropical timber"]
[]
[null,{"$f":"\"Gross timber imports from tropical countries, \"&CDI_year-2","v":"Gross timber imports from tropical countries, 2007"}]
["Country","Imports of wood and cork ($)","Population","Imports/capita","Imports/capita with Europe averaged out","Score"]
["Australia",379708873,20749625,{"$f":"B274/C274","v":18.299553510003193},{"$f":"D274","v":18.299553510003193},{"$f":"2*Standard_mean-E274/$E$299*Standard_mean","v":-1.0480072580642386}]
["Austria",5696796695,487281601,11.690974342780491,{"$f":"AVERAGE($D$275:$D$276,$D$278:$D$284,$D$286,$D$291:$D$294,$D$288:$D$289)","v":11.690974342780491},2.9417966770458595]
["Belgium",5696796695,487281601,11.690974342780491,{"$f":"AVERAGE($D$275:$D$276,$D$278:$D$284,$D$286,$D$291:$D$294,$D$288:$D$289)","v":11.690974342780491},2.9417966770458595]
["Canada",224047213,32935961,6.8025102713717693,{"$f":"D277","v":6.8025102713717693},5.8931138505598044]
["Denmark",5696796695,487281601,11.690974342780491,{"$f":"AVERAGE($D$275:$D$276,$D$278:$D$284,$D$286,$D$291:$D$294,$D$288:$D$289)","v":11.690974342780491},2.9417966770458595]
["Finland",5696796695,487281601,11.690974342780491,11.690974342780491,2.9417966770458595]
["France",5696796695,487281601,11.690974342780491,11.690974342780491,2.9417966770458595]
["Germany",5696796695,487281601,11.690974342780491,11.690974342780491,2.9417966770458595]
["Greece",5696796695,487281601,11.690974342780491,11.690974342780491,2.9417966770458595]
["Ireland",5696796695,487281601,11.690974342780491,11.690974342780491,2.9417966770458595]
["Italy",5696796695,487281601,11.690974342780491,11.690974342780491,2.9417966770458595]
["Japan",3420717189,127779038,26.770566147164139,{"$f":"D285","v":26.770566147164139},-6.1622199653496672]
["Netherlands",5696796695,487281601,11.690974342780491,{"$f":"AVERAGE($D$275:$D$276,$D$278:$D$284,$D$286,$D$291:$D$294,$D$288:$D$289)","v":11.690974342780491},2.9417966770458595]
["New Zealand",38580267,4132341,9.3361769999136079,{"$f":"D287","v":9.3361769999136079},4.3634607696174363]
["Norway",5696796695,487281601,11.690974342780491,{"$f":"AVERAGE($D$275:$D$276,$D$278:$D$284,$D$286,$D$291:$D$294,$D$288:$D$289)","v":11.690974342780491},2.9417966770458595]
["Portugal",5696796695,487281601,11.690974342780491,{"$f":"AVERAGE($D$275:$D$276,$D$278:$D$284,$D$286,$D$291:$D$294,$D$288:$D$289)","v":11.690974342780491},2.9417966770458595]
["South Korea",839745613,48250148,17.404000771147892,{"$f":"D290","v":17.404000771147892},-0.5073343310748335]
["Spain",5696796695,487281601,11.690974342780491,{"$f":"AVERAGE($D$275:$D$276,$D$278:$D$284,$D$286,$D$291:$D$294,$D$288:$D$289)","v":11.690974342780491},2.9417966770458595]
["Sweden",5696796695,487281601,11.690974342780491,{"$f":"AVERAGE($D$275:$D$276,$D$278:$D$284,$D$286,$D$291:$D$294,$D$288:$D$289)","v":11.690974342780491},2.9417966770458595]
["Switzerland",5696796695,487281601,11.690974342780491,{"$f":"AVERAGE($D$275:$D$276,$D$278:$D$284,$D$286,$D$291:$D$294,$D$288:$D$289)","v":11.690974342780491},2.9417966770458595]
["United Kingdom",5696796695,487281601,11.690974342780491,{"$f":"AVERAGE($D$275:$D$276,$D$278:$D$284,$D$286,$D$291:$D$294,$D$288:$D$289)","v":11.690974342780491},2.9417966770458595]
["United States",3108481325,301579895,10.307322790864424,{"$f":"D295","v":10.307322790864424},3.7771499756847771]
["EU",null,null,null,{"$f":"E275","v":11.690974342780491},2.9417966770458595]
["Europe",null,null,null,{"$f":"E296","v":11.690974342780491},2.9417966770458595]
[]
["Benchmark year average",null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Tropical_timber_imports\"))","v":8.2818344894939564}]
[]
["Source: U.N. Statistics Division, COMTRADE database; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Completeness of required reporting to multilateral treaties relating to biodiversity"]
["(Convention on Biological Diversity, Convention on International Trade in Endangered Species of Wild Fauna and Flora, Convention on Migratory Species, Ramsar Convention on Wetlands)"]
[]
["Last treaty reporting data year",null,{"$f":"CDI_year-1","v":2008}]
["Treaty reporting discount rate",null,{"$f":"1-0.5^(1/3)","v":0.20629947401590021}]
[]
[null,"Weighted average, 2001-2008",null,null,null,null,null,null,"CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar"]
[null,"CBD","CITES","CMS","Ramsar","Average, four treaties","Score",null,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008]
["Australia",{"$f":"SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I312:$AO312)/SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I312:$AO312)))","v":1},{"$f":"SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I312:$AO312)/SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I312:$AO312)))","v":1.0485869682681119},{"$f":"SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I312:$AO312)/SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I312:$AO312)))","v":1.142857142857143},{"$f":"SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I312:$AO312)/SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I312:$AO312)))","v":1.142857142857143},{"$f":"AVERAGE(B312:E312)","v":1.0835753134955997},{"$f":"F312/$F$337*Standard_mean","v":3.9854110301505803},null,1,null,null,null,1,null,null,null,2,1,1,1,1,1,1,1,null,2,null,null,1,null,null,1,null,2,null,null,1,null,null,1]
["Austria",{"$f":"SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I313:$AO313)/SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I313:$AO313)))","v":1},{"$f":"SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I313:$AO313)/SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I313:$AO313)))","v":1.9028260634637764},{"$f":"SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I313:$AO313)/SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I313:$AO313)))","v":0.5714285714285714},{"$f":"SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I313:$AO313)/SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I313:$AO313)))","v":2},1.3685636587230869,{"$f":"F313/$F$337*Standard_mean","v":5.0336036941841744},null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,1.5,2,null,0,null,null,0,null,null,1,null,2,null,null,2,null,null,2]
["Belgium",{"$f":"SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I314:$AO314)/SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I314:$AO314)))","v":1},{"$f":"SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I314:$AO314)/SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I314:$AO314)))","v":1.8004415073161171},{"$f":"SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I314:$AO314)/SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I314:$AO314)))","v":1.142857142857143},{"$f":"SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I314:$AO314)/SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I314:$AO314)))","v":2},1.4858246625433151,{"$f":"F314/$F$337*Standard_mean","v":5.4648919417209836},null,1,null,null,null,1,null,null,null,2,2,1,2,1,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Canada",{"$f":"SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I315:$AO315)/SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I315:$AO315)))","v":1},{"$f":"SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I315:$AO315)/SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I315:$AO315)))","v":1.4710333702970766},{"$f":"SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I315:$AO315)/SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I315:$AO315)))","v":0},{"$f":"SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I315:$AO315)/SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I315:$AO315)))","v":2},1.1177583425742692,{"$f":"F315/$F$337*Standard_mean","v":4.1111368744341679},null,1,null,null,null,1,null,null,null,1,1,1,2,2,2,1.5,1,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["Denmark",{"$f":"SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I316:$AO316)/SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I316:$AO316)))","v":1},{"$f":"SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I316:$AO316)/SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I316:$AO316)))","v":1.9387842559284316},{"$f":"SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I316:$AO316)/SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I316:$AO316)))","v":1.7142857142857144},{"$f":"SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I316:$AO316)/SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I316:$AO316)))","v":2},1.6632674925535365,{"$f":"F316/$F$337*Standard_mean","v":6.1175301138315206},null,1,null,null,null,1,null,null,null,2,2,2,2,1.5,2,2,2,null,2,null,null,1,null,null,2,null,2,null,null,2,null,null,2]
["Finland",{"$f":"SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I317:$AO317)/SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I317:$AO317)))","v":1},{"$f":"SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I317:$AO317)/SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I317:$AO317)))","v":1.9028260634637764},{"$f":"SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I317:$AO317)/SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I317:$AO317)))","v":0.85714285714285698},{"$f":"SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I317:$AO317)/SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I317:$AO317)))","v":2},1.4399922301516583,{"$f":"F317/$F$337*Standard_mean","v":5.2963193659919581},null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,1.5,2,null,0,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["France",{"$f":"SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I318:$AO318)/SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I318:$AO318)))","v":1},{"$f":"SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I318:$AO318)/SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I318:$AO318)))","v":1.8775685118568632},{"$f":"SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I318:$AO318)/SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I318:$AO318)))","v":0.5714285714285714},{"$f":"SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I318:$AO318)/SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I318:$AO318)))","v":2},1.3622492708213587,{"$f":"F318/$F$337*Standard_mean","v":5.0103792529489688},null,1,null,null,null,1,null,null,null,2,2,2,2,1,2,2,2,null,0,null,null,0,null,null,1,null,2,null,null,2,null,null,2]
["Germany",{"$f":"SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I319:$AO319)/SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I319:$AO319)))","v":1},{"$f":"SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I319:$AO319)/SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I319:$AO319)))","v":2},{"$f":"SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I319:$AO319)/SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I319:$AO319)))","v":1.142857142857143},{"$f":"SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I319:$AO319)/SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I319:$AO319)))","v":2},1.5357142857142858,{"$f":"F319/$F$337*Standard_mean","v":5.6483869438673668},null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Greece",{"$f":"SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I320:$AO320)/SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I320:$AO320)))","v":1},{"$f":"SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I320:$AO320)/SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I320:$AO320)))","v":1.9028260634637764},{"$f":"SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I320:$AO320)/SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I320:$AO320)))","v":0},{"$f":"SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I320:$AO320)/SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I320:$AO320)))","v":0.85714285714285721},0.93999223015165845,{"$f":"F320/$F$337*Standard_mean","v":3.4573096633374671},null,1,null,null,null,1,null,null,null,2,2,2,1,2,2,2,2,null,0,null,null,0,null,null,0,null,2,null,null,0,null,null,1]
["Ireland",{"$f":"SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I321:$AO321)/SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I321:$AO321)))","v":1},{"$f":"SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I321:$AO321)/SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I321:$AO321)))","v":1.4023994700334874},{"$f":"SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I321:$AO321)/SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I321:$AO321)))","v":0.57142857142857162},{"$f":"SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I321:$AO321)/SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I321:$AO321)))","v":0.28571428571428581},0.81488558179408632,{"$f":"F321/$F$337*Standard_mean","v":2.9971649829451499},null,1,null,null,null,1,null,null,null,0,2,2,2,1.5,2,1,1,null,2,null,null,1,null,null,0,null,2,null,null,0,null,null,0]
["Italy",{"$f":"SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I322:$AO322)/SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I322:$AO322)))","v":0.28410365341665017},{"$f":"SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I322:$AO322)/SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I322:$AO322)))","v":2},{"$f":"SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I322:$AO322)/SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I322:$AO322)))","v":1.142857142857143},{"$f":"SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I322:$AO322)/SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I322:$AO322)))","v":2},1.3567401990684482,{"$f":"F322/$F$337*Standard_mean","v":4.9901167801365247},null,1,null,null,null,0,null,null,null,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Japan",{"$f":"SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I323:$AO323)/SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I323:$AO323)))","v":1},{"$f":"SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I323:$AO323)/SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I323:$AO323)))","v":1},{"$f":"SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I323:$AO323)/SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I323:$AO323)))","v":0},{"$f":"SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I323:$AO323)/SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I323:$AO323)))","v":2},1,{"$f":"F323/$F$337*Standard_mean","v":3.6780194053089827},null,1,null,null,null,1,null,null,null,1,1,1,1,1,1,1,1,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["Netherlands",{"$f":"SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I324:$AO324)/SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I324:$AO324)))","v":1},{"$f":"SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I324:$AO324)/SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I324:$AO324)))","v":1.7930233511240961},{"$f":"SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I324:$AO324)/SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I324:$AO324)))","v":0.85714285714285698},{"$f":"SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I324:$AO324)/SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I324:$AO324)))","v":2},1.4125415520667381,{"$f":"F324/$F$337*Standard_mean","v":5.1953552393067319},null,1,null,null,null,1,null,null,null,1,2,2,2,1.5,2,1.5,2,null,0,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["New Zealand",{"$f":"SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I325:$AO325)/SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I325:$AO325)))","v":1},{"$f":"SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I325:$AO325)/SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I325:$AO325)))","v":1.6579630871775028},{"$f":"SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I325:$AO325)/SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I325:$AO325)))","v":1.142857142857143},{"$f":"SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I325:$AO325)/SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I325:$AO325)))","v":2},1.4502050575086616,{"$f":"F325/$F$337*Standard_mean","v":5.3338823431940865},null,1,null,null,null,1,null,null,null,2,2,2,1,2,2,2,1,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Norway",{"$f":"SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I326:$AO326)/SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I326:$AO326)))","v":1},{"$f":"SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I326:$AO326)/SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I326:$AO326)))","v":0.8901972876603198},{"$f":"SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I326:$AO326)/SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I326:$AO326)))","v":1.4285714285714284},{"$f":"SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I326:$AO326)/SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I326:$AO326)))","v":2},1.329692179057937,{"$f":"F326/$F$337*Standard_mean","v":4.8906336376626793},null,1,null,null,null,1,null,null,null,0,0,1,1,1,1,1,1,null,2,null,null,0,null,null,2,null,2,null,null,2,null,null,2]
["Portugal",{"$f":"SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I327:$AO327)/SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I327:$AO327)))","v":1},{"$f":"SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I327:$AO327)/SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I327:$AO327)))","v":1.8775685118568632},{"$f":"SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I327:$AO327)/SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I327:$AO327)))","v":1.142857142857143},{"$f":"SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I327:$AO327)/SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I327:$AO327)))","v":2},1.5051064136785015,{"$f":"F327/$F$337*Standard_mean","v":5.5358105965645379},null,1,null,null,null,1,null,null,null,2,1,2,2,1.5,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["South Korea",{"$f":"SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I328:$AO328)/SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I328:$AO328)))","v":1},{"$f":"SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I328:$AO328)/SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I328:$AO328)))","v":1.4191639173632433},{"$f":"SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I328:$AO328)/SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I328:$AO328)))","v":0},{"$f":"SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I328:$AO328)/SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I328:$AO328)))","v":2},1.1047909793408108,{"$f":"F328/$F$337*Standard_mean","v":4.0634426608258174},null,1,null,null,null,1,null,null,null,1,1,2,1,1,1,1.5,2,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["Spain",{"$f":"SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I329:$AO329)/SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I329:$AO329)))","v":1},{"$f":"SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I329:$AO329)/SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I329:$AO329)))","v":1.9387842559284316},{"$f":"SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I329:$AO329)/SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I329:$AO329)))","v":1.7142857142857144},{"$f":"SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I329:$AO329)/SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I329:$AO329)))","v":2},1.6632674925535365,{"$f":"F329/$F$337*Standard_mean","v":6.1175301138315206},null,1,null,null,null,1,null,null,null,2,2,2,2,1.5,2,2,2,null,2,null,null,1,null,null,2,null,2,null,null,2,null,null,2]
["Sweden",{"$f":"SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I330:$AO330)/SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I330:$AO330)))","v":1.2841036534166503},{"$f":"SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I330:$AO330)/SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I330:$AO330)))","v":2},{"$f":"SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I330:$AO330)/SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I330:$AO330)))","v":0.85714285714285698},{"$f":"SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I330:$AO330)/SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I330:$AO330)))","v":2},1.5353116276398768,{"$f":"F330/$F$337*Standard_mean","v":5.646905959655987},null,2,null,null,null,1,null,null,null,2,2,2,2,2,2,2,2,null,0,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Switzerland",{"$f":"SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I331:$AO331)/SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I331:$AO331)))","v":0.28410365341665017},{"$f":"SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I331:$AO331)/SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I331:$AO331)))","v":0.97995306800452286},{"$f":"SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I331:$AO331)/SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I331:$AO331)))","v":0.57142857142857162},{"$f":"SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I331:$AO331)/SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I331:$AO331)))","v":2},0.95887132321243618,{"$f":"F331/$F$337*Standard_mean","v":3.526747333969642},null,1,null,null,null,0,null,null,null,1,2,2,1,0.5,1,0.5,1,null,2,null,null,1,null,null,0,null,2,null,null,2,null,null,2]
["United Kingdom",{"$f":"SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I332:$AO332)/SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I332:$AO332)))","v":1},{"$f":"SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I332:$AO332)/SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I332:$AO332)))","v":1.8775685118568632},{"$f":"SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I332:$AO332)/SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I332:$AO332)))","v":1.142857142857143},{"$f":"SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I332:$AO332)/SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I332:$AO332)))","v":2},1.5051064136785015,{"$f":"F332/$F$337*Standard_mean","v":5.5358105965645379},null,1,null,null,null,1,null,null,null,2,2,2,2,1,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["United States",{"$f":"SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I333:$AO333)/SUM(($I$310:$AO$310=B$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I333:$AO333)))","v":0},{"$f":"SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I333:$AO333)/SUM(($I$310:$AO$310=C$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I333:$AO333)))","v":1.7930233511240961},{"$f":"SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I333:$AO333)/SUM(($I$310:$AO$310=D$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I333:$AO333)))","v":0},{"$f":"SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*$I333:$AO333)/SUM(($I$310:$AO$310=E$311)*($I$311:$AO$311<=MEA_treaty_last_year)*$I$337:$AO$337*NOT(ISBLANK($I333:$AO333)))","v":2},0.94825583778102396,{"$f":"F333/$F$337*Standard_mean","v":3.4877033725561328},null,0,null,null,null,0,null,null,null,1,1,2,2,2,2,1.5,2,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["EU",{"$f":"SUM(B$312:B$333*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A334&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A334&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.97881347792323048},{"$f":"SUM(C$312:C$333*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A334&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A334&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.9151827274091395},{"$f":"SUM(D$312:D$333*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A334&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A334&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.61815703977083192},{"$f":"SUM(E$312:E$333*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A334&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A334&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.4679331408053748},1.2450215964771443,{"$f":"F334/$F$337*Standard_mean","v":4.5792135918717065}]
["Europe",{"$f":"SUM(B$312:B$333*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.96087371097999574},{"$f":"SUM(C$312:C$333*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.8793488581564424},{"$f":"SUM(D$312:D$333*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.62592178997882908},{"$f":"SUM(E$312:E$333*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.4877533145582824},1.2384744184183873,{"$f":"F335/$F$337*Standard_mean","v":4.5551329439215857}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!MEA_participation_raw_score\"))","v":1.3594273028529495},{"$f":"AVERAGE(G312:G333)","v":4.7783678137722498},"Weight:",{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-I311)","v":0.19842513149602506},0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1]
[]
["Coding"]
["Full report:",null,2]
["Report has errors or is late:",null,1]
["No report/not a member:",null,0]
[]
["Sources:"]
["CBD Data:"]
["http://www.cbd.int/reports/search"]
["http://www.cbd.int/reports/national.shtml"]
[]
["CITES data:"]
["http://www.cites.org/common/resources/annual_reports.pdf"]
["http://www.cites.org/eng/resources/reports/biennial.shtml"]
["A score of 2 indicates the country submitted a full report of all of their trading of wild plants and animals on time, while a score of 1 refers to a full report received past the original deadline for a given year or a full report sent to the wrong party (i.e., the report was sent to the World Conservation Monitoring Center instead of the CITES Secretariat).  Some years, states must submit both an annual report and a biennial report.  The score for that year is the average of the two scores from the submission of the two reports."]
[]
["CMS Data:"]
["http://www.cms.int/bodies/COP/cop7/cop7_national_reports.htm"]
["http://www.cms.int/bodies/COP/cop8/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop9/National_Reports.htm"]
[]
["Ramsar data:"]
["http://www.ramsar.org/cop8/cop8_nr_natl_rpt_index.htm"]
["http://ramsar.org/cop9/cop9_natlrpts_index.htm"]
["http://www.ramsar.org/cop10/cop10_natlrpts_index.htm"]

{"sheet":"Environment 2008","index":61,"n_rows":372,"n_cols":40,"rows_kept":372,"cut":false,"hidden":false,"merged":[[2,1,2,5],[2,6,2,7],[2,8,2,9],[33,1,37,1],[35,2,37,2],[35,3,35,8],[35,9,37,9],[101,15,101,25],[35,10,37,10],[35,11,37,11],[35,12,37,12],[36,3,36,4],[36,5,36,6],[36,7,36,8],[234,5,234,6],[66,0,66,7],[68,1,68,3],[68,4,68,7],[101,1,102,1],[101,4,101,14],[131,0,131,9],[132,0,132,9],[167,0,167,6],[198,0,198,6],[231,0,231,7],[356,0,356,8],[236,1,236,4],[265,0,265,4],[265,6,265,11],[266,0,266,4],[270,1,270,5],[313,1,313,6]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Environment"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2008}]
[]
[null,"Global climate",null,null,null,null,"Sustainable fisheries",null,"Biodiversity and global ecosystems"]
[null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","% change in GHG emissions/ GDP","Gasoline taxes","Consumption of ozone-depleting substances","Kyoto Protocol ratification","Fishing subsidies","Ratification of UN Fisheries Agreement","Biodiversity treaties participation","Tropical wood imports","Overall score"]
["Australia ",{"$f":"M71","v":-8.2845536345325996},{"$f":"C105","v":4.838174567580924},{"$f":"G138","v":2.0096095340298623},{"$f":"O171","v":9.4132728462515232},{"$f":"C205","v":10},{"$f":"G239","v":-1.5079880210659127},{"$f":"J239","v":10},{"$f":"G316","v":4.3501853499106176},{"$f":"F273","v":1.1437414293755648},{"$f":"SUMPRODUCT(B5:J5,$B$30:$J$30)","v":3.3887291522531418}]
["Austria ",7.7647413322625756,-1.9242546258248463,4.2239393929545379,{"$f":"O172","v":9.4145888297837121},10,10,10,4.479198835869286,3.9698306400479897,5.3302401526616743]
["Belgium ",7.1565516157267766,5.984544025148157,5.6085619141431087,9.4145888297837121,10,7.9153857042801636,10,5.5805350880106044,3.9698306400479897,6.7244040798675364]
["Canada ",-2.1788261345573261,3.3280776588972034,1.4456641544381941,6.9441407840335971,10,-23.788919670719501,10,4.2515808326048328,5.7063484162674252,2.9968361407428001]
["Denmark ",3.9767648660616111,5.4126095655634217,4.0523146802587302,9.4145888297837121,10,2.6942354275532683,10,5.7489903808915868,3.9698306400479897,5.8514089309764552]
["Finland ",8.7733600058905257,12.86704435164115,4.8913298048560083,9.4145888297837121,10,7.2420347822059554,10,5.0922020700874491,3.9698306400479897,7.703957652672611]
["France ",8.2009664417042121,5.068570047709466,5.1748462389730046,9.4145888297837121,10,5.8604069652899007,10,4.4484435682742891,3.9698306400479897,6.3538294496639995]
["Germany ",6.6635921547055101,3.5226082924451814,5.6680173146957591,9.4145888297837121,10,9.7382800555880777,10,5.8235307250725556,3.9698306400479897,6.4423301470675485]
["Greece ",6.5367036756626682,5.851264036829587,3.4615563029714287,9.4145888297837121,10,-8.2342285023023081,10,3.253192367432959,3.9698306400479897,5.163794327521817]
["Ireland ",6.5298295763692638,8.8058641445224968,3.6035467898176976,9.4145888297837121,10,4.5656004810473894,10,4.168007650154431,3.9698306400479897,6.4048092483490597]
["Italy ",7.9857836268736504,3.0431847414825404,5.1922211521216433,9.4145888297837121,10,3.497601153096034,10,5.1652605613417144,3.9698306400479897,6.0204918675696204]
["Japan ",7.8655919002879529,2.8217208182843185,2.8291139964543595,8.6077280263082834,10,9.1257001434900662,10,3.6780194053089827,-7.1369312959754296,3.9324054384449618]
["Netherlands ",5.2989680210441144,4.891609988259801,6.0590973210179131,9.4145888297837121,10,9.7796717222934699,10,4.9584990155230084,3.9698306400479897,6.4421948159247631]
["New Zealand ",5.8502480762075946,2.2324817486522268,2.582970337701425,8.3905718405285263,10,10,10,5.705205304305613,5.5756262251913444,5.8385245340512038]
["Norway ",-21.105034489708174,8.9682314888403472,4.8507562385141245,10.371932826681608,10,-3.3610951820548962,10,4.157319584962706,3.9698306400479897,3.5505557674493735]
["Portugal ",8.4411131257026053,5.8607025624856739,6.5534920619640484,9.4145888297837121,10,9.658370282722025,10,5.674450036710617,3.9698306400479897,7.0772600048659822]
["South Korea",6.6971396977090007,3.5807363951841924,6.8127731265179916,-13.149146893926826,10,4.1396951197359675,10,3.890259774775938,0.58394970284065906,3.2919418862628329]
["Spain ",7.87263707910998,4.5812391441534386,3.960947676913031,9.4145888297837121,10,-7.3159499916046435,10,5.7489903808915868,3.9698306400479897,5.6020762676100446]
["Sweden ",9.2970832651697961,8.2648649394214644,4.622497353419571,9.4145888297837121,10,8.7997327024362093,10,5.4717621784507964,3.9698306400479897,7.1604971113181346]
["Switzerland ",8.3992099997847713,3.810690679419737,2.9325307031802867,9.7743742915618874,10,10,0,4.2213452379475385,3.9698306400479897,5.5575180182239992]
["United Kingdom ",5.988336616155336,6.8780358230042493,5.7483486705639395,9.4145888297837121,10,9.5227717343632445,10,5.674450036710617,3.9698306400479897,6.8570309068610866]
["United States",1.9358999946530613,4.896317947556077,0.58300849753922979,3.7098501728565836,0,9.4597239713666781,10,3.4259909299775995,2.5770867846789978,3.2599218392820837]
["EU",7.2111808910874231,4.7754745591415748,4.4452985250557351,9.4145888297837121,10,5.5804495087447457,10,6.5476780430707526,3.9698306400479897,6.4023417126217588]
["Europe",6.9049109688175534,4.8085204569501236,4.4102185011068986,9.428623019431102,10,5.5602714902661807,9.7383840246367672,6.5322288159713224,3.9698306400479897,6.3564059366814636]
[]
["Weight",0.1,0.15,0.15,0.1,0.1,0.05,0.05,0.15,0.15]
[]
["Greenhouse gas emissions/capita, 2006"]
[null,null,null,"CO2 emission/energy conversion factors"]
[null,"Total Emissions of CO2 CH4 N2O HFCs PFCs SF6  including emissions/removals from land use, land-use change, forestry (LULUCF) (thousand tons CO2 equivalent), 2005",null,"Oil",19.899999999999999,"Gas",14.4,"Coal",25.4]
[]
[null,null,"Of which: emissions of CO2 from fossil fuel burning only, 2005","Fuel use (million tons oil equivalent)",null,null,null,null,null,"Emissions of CO2 from fossil fuel burning, 2006","Greenhouse gas emissions, 2006","Population, 2006","GHG emissions/ capita, 2006 (tons CO2 equivalent)"]
[null,null,null,"Oil",null,"Gas",null,"Coal"]
[null,null,null,2005,2006,2005,2006,2005,2006]
["Australia ",null,null,null,null,null,null,null,null,null,{"$f":"O105","v":589402.4375},20489472,{"$f":"K39/L39*1000","v":28.766111566954969}]
["Austria ",null,null,null,null,null,null,null,null,null,76415.9765625,8192880,9.3271202022365767]
["Belgium ",null,null,null,null,null,null,null,null,null,123146.890625,10379067,11.864928767200366]
["Canada",null,null,null,null,null,null,null,null,null,679187.75,32656679,20.797820562219446]
["Denmark ",null,null,null,null,null,null,null,null,null,65185.0546875,5450661,11.959110039589694]
["Finland ",null,null,null,null,null,null,null,null,null,26776.419921875,5231372,5.1184316316780762]
["France ",null,null,null,null,null,null,null,null,null,474335.375,63292515,7.4943360206179195]
["Germany ",null,null,null,null,null,null,null,null,null,919818.0625,82422299,11.159820505613414]
["Greece",null,null,null,null,null,null,null,null,null,121020.296875,10688058,11.322945372770244]
["Ireland ",null,null,null,null,null,null,null,null,null,58821.4375,4062235,14.480067622872632]
["Italy ",null,null,null,null,null,null,null,null,null,450859.625,58133509,7.7555893796123678]
["Japan",null,null,null,null,null,null,null,null,null,1132759.375,127515169,8.883330382442578]
["Netherlands ",null,null,null,null,null,null,null,null,null,200708.46875,16491461,12.170448012459296]
["New Zealand ",null,null,null,null,null,null,null,null,null,49625.0625,4089964,12.133373912337614]
["Norway ",null,null,null,null,null,null,null,null,null,29554.287109375,4610820,6.409768134382821]
["Portugal ",null,null,null,null,null,null,null,null,null,68989.1328125,10605870,6.5048065658451408]
["South Korea",null,null,null,null,null,null,null,null,null,658267.125,48123561,13.678686932581735]
["Spain ",null,null,null,null,null,null,null,null,null,334205.28125,40397842,8.2728498529698697]
["Sweden ",null,null,null,null,null,null,null,null,null,26446.3828125,9016596,2.9330783826290987]
["Switzerland ",null,null,null,null,null,null,null,null,null,50257.296875,7523934,6.679656795899592]
["United Kingdom ",null,null,null,null,null,null,null,null,null,576566.25,60609153,9.5128577361904405]
["United States",null,null,null,null,null,null,null,null,null,5704016.5,298442420,19.112619781061955]
["EU",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K$39:K$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\"))","v":3523294.654296875},{"$f":"SUM(L$39:L$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\"))","v":384973518},9.1520442044973986]
["Europe",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K$39:K$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\"))","v":3603106.23828125},{"$f":"SUM(L$39:L$60*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A62&\"_countries\"))","v":397108272},9.0733598172975114]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Environment 2003'!D62","v":25.061470211463188}]
[]
[]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/4303.php - summary2 tables for each country; fuel use figures from British Petroleum, BP Statistical Review of World Energy 2007 (London: 2007, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[null,"Fuel production (million tons oil equivalent)",null,null,"Equivalent CO2 emissions1 (in thousand tons)"]
[null,"oil","gas","coal","oil","gas","coal","total","Population, 2006","Emissions/\ncapita (tons CO2 equivalent)",null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","Score"]
["Australia",23.368017082566929,34.9975764,211.00199839293956,{"$f":"B71*1000000*42/1000*Oil*1000/1000000*3.664","v":71561.542514760979},{"$f":"C71*1000000*42/1000*Gas*1000/1000000*3.664","v":77554.181333422064},{"$f":"D71*1000000*42/1000*Coal*1000/1000000*3.664","v":824755.15842879424},{"$f":"SUM(E71:G71)","v":973870.8822769773},{"$f":"L39","v":20489472},{"$f":"H71/I71*1000","v":47.530306406967306},null,{"$f":"(J71+M39)","v":76.296417973922274},{"$f":"2*Standard_mean-L71/$L$96*Standard_mean","v":-8.2845536345325996}]
["Austria",0,0,0,0,0,0,0,8192880,0,null,9.3271202022365767,7.7647413322625756]
["Belgium",0,0,0,0,0,0,0,10379067,0,null,11.864928767200366,7.1565516157267766]
["Canada",153.351183737241,169.56009,34.544846860408782,469618.24856283516,375742.98907084804,135027.3497988265,980388.58743250975,32656679,30.021074323954061,null,50.81889488617351,-2.1788261345573261]
["Denmark",16.6662216288385,9.3727590840000001,0,51038.157128972096,20769.914158827731,0,71808.07128779983,5450661,13.174195072450814,null,25.13330511204051,3.9767648660616111]
["Finland",0,0,0,0,0,0,0,5231372,0,null,5.1184316316780762,8.7733600058905257]
["France",0,0,0.20299999415874481,0,0,793.47728276796352,793.47728276796352,63292515,1.2536668558169374E-2,null,7.5068726891760891,8.2009664417042121]
["Germany",0,14.051772,50.276742338240147,0,31138.546889318408,196519.47805365635,227658.02494297476,82422299,2.7620926339724492,null,13.921913139585863,6.6635921547055101]
["Greece",0,0,8.5543685057610261,0,0,33436.932379609651,33436.932379609651,10688058,3.1284385226586209,null,14.451383895428865,6.5367036756626682]
["Ireland",0,0,0,0,0,0,0,4062235,0,null,14.480067622872632,6.5298295763692638]
["Italy",5.7690000000000001,9.0579999999999998,0,17666.819452799999,20072.412057600002,0,37739.231510400001,58133509,0.64918206658400746,null,8.4047714461963761,7.9857836268736504]
["Japan",0,0,0.74928781770312791,0,0,2928.7826537437531,2928.7826537437531,127515169,2.2968111768285022E-2,null,8.9062984942108638,7.8655919002879529]
["Netherlands",0,55.410934365147597,0,0,122789.92129320723,0,122789.92129320723,16491461,7.4456666570176671,null,19.616114669476964,5.2989680210441144]
["New Zealand",0,3.3129836629406699,3.544428256459534,0,7341.5293908856402,13854.302378463137,21195.831769348777,4089964,5.1824005710927468,null,17.31577448343036,5.8502480762075946]
["Norway",128.71150840701736,78.851699999999994,0,394162.41645420779,174734.35789824001,0,568896.77435244783,4610820,123.38299355699156,null,129.79276169137438,-21.105034489708174]
["Portugal",0,0,0,0,0,0,0,10605870,0,null,6.5048065658451408,8.4411131257026053]
["South Korea",0,0,1.2710824131965637,0,0,4968.3499922106175,4968.3499922106175,48123561,0.10324152845236489,null,13.7819284610341,6.6971396977090007]
["Spain",0,0,6.2430000000000003,0,0,24402.358713599999,24402.358713599999,40397842,0.60405104593458225,null,8.8769008989044522,7.87263707910998]
["Sweden",0,0,0,0,0,0,0,9016596,0,null,2.9330783826290987,9.2970832651697961]
["Switzerland",0,0,0,0,0,0,0,7523934,0,null,6.679656795899592,8.3992099997847713]
["United Kingdom",76.577836697466438,71.965281599999997,11.262138180928588,234509.76166062427,159474.14286999553,44020.941177823159,438004.84570844297,60609153,7.2267112148629264,null,16.739568951053368,5.988336616155336]
["US",310.22717345374207,479.34633678553399,595.09942762879041,950030.76144214417,1062225.3466836326,2326097.9822610579,4338354.0903868349,298442420,14.536653637867012,null,33.649273418928971,1.9358999946530613]
["EU",{"$f":"SUM(B$71:B$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":99.013058326304929},{"$f":"SUM(C$71:C$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":159.85874704914761},{"$f":"SUM(D$71:D$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":76.539249019088501},{"$f":"SUM(E$71:E$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":303214.73824239639},{"$f":"SUM(F$71:F$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":354244.93726894888},{"$f":"SUM(G$71:G$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":299173.1876074571},{"$f":"SUM(H$71:H$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":956632.86311880243},{"$f":"SUM(I$71:I$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":384973518},2.4849316079938841,null,11.636975812491283,{"$f":"2*Standard_mean-L93/$L$96*Standard_mean","v":7.2111808910874231}]
["Europe",{"$f":"SUM(B$71:B$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":227.72456673332229},{"$f":"SUM(C$71:C$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":238.71044704914758},{"$f":"SUM(D$71:D$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":76.539249019088501},{"$f":"SUM(E$71:E$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":697377.15469660412},{"$f":"SUM(F$71:F$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":528979.29516718898},{"$f":"SUM(G$71:G$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":299173.1876074571},{"$f":"SUM(H$71:H$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":1525529.6374712503},{"$f":"SUM(I$71:I$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":397108272},3.8415962220783211,null,12.914956039375832,{"$f":"2*Standard_mean-L94/$L$96*Standard_mean","v":6.9049109688175534}]
[]
["Average",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!GHG_emissions_capita\"))","v":20.863626069008113}]
["1Conversion factors were based on http://www.bp.com/extendedsectiongenericarticle.do?categoryId=9023800&contentId=7044894 and http://bioenergy.ornl.gov/papers/misc/energy_conv.html"]
["Source: fuel production figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
["Growth rate of greenhouse gas emissions/GDP, 1996-2006"]
[]
[null,"Average annual growth rate of GHG emissions/PPP GDP, 1996-2006",null,null,"Emissions of CO2 CH4 N2O HFCs PFCs SF6 CO NOX NMVOC SO2, 2002 (thousand tons CO2 equivalent)",null,null,null,null,null,null,null,null,null,null,"PPP GDP (2005 $)"]
[null,null,"Score",null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006]
[null,null,null,null,"12","11","10","9","8","7","6","5","4","3","2","12","11","10","9","8","7","6","5","4","3","2"]
["Australia ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E105:O105/P105:Z105))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E105:O105/P105:Z105)))/10)-1","v":-2.4419824337683194E-2},{"$f":"B105/$B$130*Standard_mean","v":4.838174567580924},null,489057.25,556351.25,501337.96875,601951.5625,745620.75,476254.09375,552331.25,526017.9375,650552.5,520581.75,589402.4375,544165658624,565095170048,575828262912,598361636864,617217982464,642817458176,663301849088,683453382656,709297242112,736059588608,746115563520]
["Austria ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E106:O106/P106:Z106))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E106:O106/P106:Z106)))/10)-1","v":9.7123324690435719E-3},{"$f":"B106/$B$130*Standard_mean","v":-1.9242546258248463},null,61880.69140625,65262.33984375,67359.9609375,75001.484375,91041.8203125,85627.3984375,85597.0390625,88607.1640625,86824.875,87443.7265625,76415.9765625,245566996480,254573379584,256756105216,261104861184,263365820416,270185889792,276672151552,286825447424,297455058944,301727285248,290313961472]
["Belgium ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E107:O107/P107:Z107))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E107:O107/P107:Z107)))/10)-1","v":-3.0205919979509943E-2},{"$f":"B107/$B$130*Standard_mean","v":5.984544025148157},null,144524.578125,145309.9375,144543.8125,142953.046875,144832.65625,145886.09375,141975.265625,137249.9375,132437.09375,135420.75,123146.890625,300596428800,311627382784,314144423936,318415962112,320985333760,331495178240,337299898368,346293665792,356278370304,359788347392,349799612416]
["Canada ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E108:O108/P108:Z108))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E108:O108/P108:Z108)))/10)-1","v":-1.6797879174722086E-2},{"$f":"B108/$B$130*Standard_mean","v":3.3280776588972034},null,709416.6875,665388.1875,661755.5,818928.8125,787753.375,851413.4375,800142.3125,799921.8125,800528.5,719853.5,679187.75,948728233984,998377914368,1016186994688,1045905670144,1065579905024,1098825793536,1131999920128,1163956715520,1189563990016,1197756776448,1164581797888]
["Denmark ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E109:O109/P109:Z109))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E109:O109/P109:Z109)))/10)-1","v":-2.7319182669675701E-2},{"$f":"B109/$B$130*Standard_mean","v":5.4126095655634217},null,78284.265625,72867.359375,75854.9921875,76685.9375,80280.65625,74119.6875,70092.0390625,78921.9921875,71249.3359375,63938.8671875,65185.0546875,163251863552,169012461568,170203725824,170996613120,171652956160,175594930176,179888488448,185995182080,188939976704,187458961408,176836952064]
["Finland ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E110:O110/P110:Z110))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E110:O110/P110:Z110)))/10)-1","v":-6.4944114443014067E-2},{"$f":"B110/$B$130*Standard_mean","v":12.86704435164115},null,51310.796875,48878.15234375,50852.828125,52504.875,59894.51171875,55006.7890625,38808.50390625,46151.39453125,52704.390625,40575.1640625,26776.419921875,134329057280,141480394752,144711450624,147365658624,150331293696,156532260864,161096826880,168202158080,177176117248,177696260096,162523463680]
["France ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E111:O111/P111:Z111))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E111:O111/P111:Z111)))/10)-1","v":-2.5582704484802044E-2},{"$f":"B111/$B$130*Standard_mean","v":5.068570047709466},null,528512.6875,536564.0625,528790.75,518176.09375,522355.71875,519598.5,521025.28125,504539.46875,493794.875,488633.28125,474335.375,1657306218496,1718294151168,1749837545472,1766091259904,1781977317376,1827323904000,1860699815936,1906601492480,1950175199232,1948602073088,1887278596096]
["Germany ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E112:O112/P112:Z112))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E112:O112/P112:Z112)))/10)-1","v":-1.7779737897094527E-2},{"$f":"B112/$B$130*Standard_mean","v":3.5226082924451814},null,1006533.5,1005793.5,1014676.4375,1040886.4375,1038860.1875,1026805.9375,1005300.9375,1007438.25,983492,982752.0625,919818.0625,2416912891904,2490813644800,2528533807104,2528790446080,2519296114688,2548548501504,2565997330432,2660939333632,2747926577152,2777692241920,2635279368192]
["Greece ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E113:O113/P113:Z113))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E113:O113/P113:Z113)))/10)-1","v":-2.9533212978758772E-2},{"$f":"B113/$B$130*Standard_mean","v":5.851264036829587},null,119476.2578125,123508.5703125,124558.203125,124081.6328125,128242.2734375,128503.5234375,132148.859375,128511.109375,132430.78125,127465.375,121020.296875,212301971456,221807591424,231116947456,239065399296,253273964544,264336031744,270363803648,285262905344,295350173696,294718111744,285476847616]
["Ireland ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E114:O114/P114:Z114))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E114:O114/P114:Z114)))/10)-1","v":-4.4446030738874431E-2},{"$f":"B114/$B$130*Standard_mean","v":8.8058641445224968},null,64141.29296875,66949.328125,68796.8984375,66859.375,66849.578125,65680,66878.2890625,66320.9765625,65041.06640625,64900.28515625,58821.4375,116366712832,127185690624,133281243136,141108969472,146978373632,153603784704,161805631488,170400284672,179230965760,173904052224,161740308480]
["Italy ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E115:O115/P115:Z115))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E115:O115/P115:Z115)))/10)-1","v":-1.5359932920171238E-2},{"$f":"B115/$B$130*Standard_mean","v":3.0431847414825404},null,520221.46875,525466.625,523951.84375,520016.21875,542955.3125,540626.4375,536162.0625,524500.75,537765.75,504507.125,450859.625,1522637602816,1578268622848,1607665844224,1614923431936,1614171340800,1642107240448,1657399541760,1693844504576,1722353057792,1702438633472,1608899756032]
["Japan ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E116:O116/P116:Z116))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E116:O116/P116:Z116)))/10)-1","v":-1.424213321573875E-2},{"$f":"B116/$B$130*Standard_mean","v":2.8217208182843185},null,1238167.375,1256109.5,1231046.75,1261987.25,1256627.5,1253026.5,1262579,1250385.875,1282930.625,1203827.375,1132759.375,3584257949696,3665172365312,3678200659968,3688850784256,3751011942400,3839563399168,3889582309376,3955429212160,4042139631616,4000035373056,3778954133504]
["Netherlands ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E117:O117/P117:Z117))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E117:O117/P117:Z117)))/10)-1","v":-2.4689530105460156E-2},{"$f":"B117/$B$130*Standard_mean","v":4.891609988259801},null,216271.65625,215930.953125,217117.625,216092.109375,217225.015625,218386.234375,212488.578125,208559.625,207064.265625,206338.90625,200708.46875,516199383040,536543002624,546876063744,547293396992,549130141696,561411522560,572900573184,592345956352,615569620992,626674827264,603691089920]
["New Zealand ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E118:O118/P118:Z118))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E118:O118/P118:Z118)))/10)-1","v":-1.1268053969046732E-2},{"$f":"B118/$B$130*Standard_mean","v":2.2324817486522268},null,42801.609375,45505.51953125,49333.9140625,53275.46875,54216.31640625,52198.06640625,54995.515625,56837.43359375,56524.78515625,50502.140625,49625.0625,83866148864,86064029696,89152200704,93532110848,97596227584,101263704064,104608096256,105413902336,108554821632,106882113536,106378993664]
["Norway ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E119:O119/P119:Z119))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E119:O119/P119:Z119)))/10)-1","v":-4.5265550987892755E-2},{"$f":"B119/$B$130*Standard_mean","v":8.9682314888403472},null,39623.265625,39021.41796875,36621.046875,32915.734375,31620.005859375,28690.21875,27469.943359375,32410.861328125,34324.48046875,29850.009765625,29554.287109375,191266422784,197489360896,201419587584,204445073408,206455652352,214633431040,220190146560,225589051392,231573929984,231655194624,227793190912]
["Portugal ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E120:O120/P120:Z120))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E120:O120/P120:Z120)))/10)-1","v":-2.9580852255785439E-2},{"$f":"B120/$B$130*Standard_mean","v":5.8607025624856739},null,87598.390625,86564.1015625,83091.65625,87231.9609375,88096.3125,86189.234375,92558.6640625,80445.390625,76221.9609375,72220.7109375,68989.1328125,208175497216,216326635520,220598976512,222284873728,220259614720,223696388096,225430208512,228695392256,234104553472,234084499456,227276619776]
["South Korea",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E121:O121/P121:Z121))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E121:O121/P121:Z121)))/10)-1","v":-1.8073129141693456E-2},{"$f":"B121/$B$130*Standard_mean","v":3.5807363951841924},null,500823.8125,538383.0625,559624.9375,569544.3125,581002,604532.25,608298.5625,622614.4375,639065.875,651477.625,658267.125,811605426176,880479830016,915465502720,980921417728,1008414490624,1054993350656,1096741027840,1153537802240,1212435398656,1240301699072,1244264529920]
["Spain ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E122:O122/P122:Z122))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E122:O122/P122:Z122)))/10)-1","v":-2.3122988554148294E-2},{"$f":"B122/$B$130*Standard_mean","v":4.5812391441534386},null,341772.5,355512.875,355989.5,372273.96875,380082.53125,394262.65625,408289.4375,396824.34375,402358.125,369789.25,334205.28125,963832381440,1012504133632,1049657278464,1078104883200,1111412310016,1147636547584,1188763795456,1237220458496,1280265682944,1291681792000,1243311374336]
["Sweden ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E123:O123/P123:Z123))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E123:O123/P123:Z123)))/10)-1","v":-4.1715433615753472E-2},{"$f":"B123/$B$130*Standard_mean","v":8.2648649394214644},null,36393.73828125,33360.28125,34000.67578125,34695.5859375,38209.95703125,40600.6015625,40177.671875,32826.875,34250.10546875,30580.908203125,26446.3828125,247560142848,258582003712,261846106112,268348850176,274616664064,286246305792,295293943808,307983253504,318190551040,316238725120,300339068928]
["Switzerland ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E124:O124/P124:Z124))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E124:O124/P124:Z124)))/10)-1","v":-1.923378243112972E-2},{"$f":"B124/$B$130*Standard_mean","v":3.810690679419737},null,49054.203125,50509.51953125,53039.62890625,51420.12890625,49867.5703125,48958.6015625,50030.13671875,50989.29296875,49164.05859375,52066.6875,50257.296875,248496537600,257619312640,260821909504,261305401344,261360500736,267688394752,274902482944,285215588352,296184184832,302594359296,296733605888]
["United Kingdom ",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E125:O125/P125:Z125))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E125:O125/P125:Z125)))/10)-1","v":-3.4715660677377302E-2},{"$f":"B125/$B$130*Standard_mean","v":6.8780358230042493},null,675251,677913.5,681218.6875,660096.375,666738.375,665591.6875,659338.5,655351.9375,644703.625,630194.1875,576566.25,1645605945344,1715305054208,1764797972480,1807734145024,1876697284608,1931273961472,1984852787200,2036467499008,2110445715456,2090019192832,2006952968192]
["United States",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E126:O126/P126:Z126))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E126:O126/P126:Z126)))/10)-1","v":-2.4713292691410316E-2},{"$f":"B126/$B$130*Standard_mean","v":4.896317947556077},null,6251294.5,6394662.5,6220157.5,6149104.5,6083950,6164473,6197431,6190316,6333982.5,6146158.5,5704016.5,10711100030976,11158099591168,11280100360192,11486299684864,11779500408832,12189400301568,12564299776000,12898400206848,13144400330752,13097199730688,12635200290816]
["EU",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E127:O127/P127:Z127))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E127:O127/P127:Z127)))/10)-1","v":-2.4103357213425269E-2},{"$f":"B127/$B$130*Standard_mean","v":4.7754745591415748},null,{"$f":"SUM(E$105:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3932172.82421875},{"$f":"SUM(F$105:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3959881.5859375},{"$f":"SUM(G$105:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3970803.87109375},{"$f":"SUM(H$105:H$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3987555.1015625},{"$f":"SUM(I$105:I$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":4065664.90625},{"$f":"SUM(J$105:J$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":4046884.78125},{"$f":"SUM(K$105:K$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":4010841.12890625},{"$f":"SUM(L$105:L$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3956249.21484375},{"$f":"SUM(M$105:M$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3920338.25},{"$f":"SUM(N$105:N$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3804760.599609375},{"$f":"SUM(O$105:O$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3523294.654296875},{"$f":"SUM(P$105:P$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":10350643093504},{"$f":"SUM(Q$105:Q$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":10752324149248},{"$f":"SUM(R$105:R$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":10980027490304},{"$f":"SUM(S$105:S$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":11111628750848},{"$f":"SUM(T$105:T$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":11254148530176},{"$f":"SUM(U$105:U$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":11519992446976},{"$f":"SUM(V$105:V$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":11738464796672},{"$f":"SUM(W$105:W$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":12107077533696},{"$f":"SUM(X$105:X$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":12473461620736},{"$f":"SUM(Y$105:Y$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":12482725003264},{"$f":"SUM(Z$105:Z$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":11939719987200}]
["Europe",{"$f":"EXP((AVERAGE($P$103:$Z$103*LN(E128:O128/P128:Z128))-AVERAGE($P$103:$Z$103)*AVERAGE(LN(E128:O128/P128:Z128)))/10)-1","v":-2.4270150496365717E-2},{"$f":"B128/$B$130*Standard_mean","v":4.8085204569501236},null,{"$f":"SUM(E$105:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4020850.29296875},{"$f":"SUM(F$105:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4049412.5234375},{"$f":"SUM(G$105:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4060464.546875},{"$f":"SUM(H$105:H$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4071890.96484375},{"$f":"SUM(I$105:I$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4147152.482421875},{"$f":"SUM(J$105:J$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4124533.6015625},{"$f":"SUM(K$105:K$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4088341.208984375},{"$f":"SUM(L$105:L$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4039649.369140625},{"$f":"SUM(M$105:M$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":4003826.7890625},{"$f":"SUM(N$105:N$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":3886677.296875},{"$f":"SUM(O$105:O$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":3603106.23828125},{"$f":"SUM(P$105:P$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":10790406053888},{"$f":"SUM(Q$105:Q$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":11207432822784},{"$f":"SUM(R$105:R$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":11442268987392},{"$f":"SUM(S$105:S$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":11577379225600},{"$f":"SUM(T$105:T$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":11721964683264},{"$f":"SUM(U$105:U$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":12002314272768},{"$f":"SUM(V$105:V$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":12233557426176},{"$f":"SUM(W$105:W$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":12617882173440},{"$f":"SUM(X$105:X$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":13001219735552},{"$f":"SUM(Y$105:Y$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":13016974557184},{"$f":"SUM(Z$105:Z$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\"))","v":12464246784000}]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!GHG_growth_minus_GDP_growth\"))","v":-2.5236609382919651E-2}]
[]
["Note: These \"least squares\" growth rates are computed by fitting a line to the graph of log of emissions/GDP over time; with a constant growth rate, this relationship is linear. Estimating growth rates this way reduces sensitivity to aberrations in the start and final year."]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/4303.php - summary2 tables for each country."]
[]
["Gasoline taxes, 2007"]
[]
[null,"Grade",null,"Price (PPP $/ liter)","Taxes/price","Taxes (PPP $/ liter)","Score"]
["Australia","Premium unleaded (95 RON)",null,0.91900000000000004,0.38600000000000001,{"$f":"D138*E138","v":0.35473400000000005},{"$f":"F138/$F$163*Standard_mean","v":2.0096095340298623}]
["Austria","Premium unleaded (95 RON)",null,1.3149999999999999,0.56699999999999995,0.74560499999999985,4.2239393929545379]
["Belgium","Premium unleaded (95 RON)",null,1.631,0.60699999999999998,0.99001699999999992,5.6085619141431087]
["Canada","Premium unleaded (95 RON)",null,0.88300000000000001,0.28899999999999998,0.255187,1.4456641544381941]
["Denmark","Premium unleaded (95 RON)",null,1.165,0.61399999999999999,0.71531,4.0523146802587302]
["Finland","Premium unleaded (95 RON)",null,1.3640000000000001,0.63300000000000001,0.86341200000000007,4.8913298048560083]
["France","Premium unleaded (95 RON)",null,1.4339999999999999,0.63700000000000001,0.91345799999999999,5.1748462389730046]
["Germany","Premium unleaded (95 RON)",null,1.544,0.64800000000000002,1.0005120000000001,5.6680173146957591]
["Greece","Premium unleaded (95 RON)",null,1.2470000000000001,0.49,0.61103000000000007,3.4615563029714287]
["Ireland","Premium unleaded (95 RON)",null,1.1140000000000001,0.57099999999999995,0.63609400000000005,3.6035467898176976]
["Italy","Premium unleaded (95 RON)",null,1.5249999999999999,0.60099999999999998,0.91652499999999992,5.1922211521216433]
["Japan","Regular unleaded",null,1.1559999999999999,0.432,0.49939199999999995,2.8291139964543595]
["Netherlands","Premium unleaded (95 RON)",null,1.6950000000000001,0.63100000000000001,1.069545,6.0590973210179131]
["New Zealand","Premium unleaded (95 RON)",null,1.083,0.42099999999999999,0.45594299999999999,2.582970337701425]
["Norway","Premium unleaded (95 RON)",null,1.37,0.625,0.85625000000000007,4.8507562385141245]
["Portugal","Premium unleaded (95 RON)",null,1.881,0.61499999999999999,1.1568149999999999,6.5534920619640484]
["South Korea","Regular unleaded",null,2.077,0.57899999999999996,1.202583,6.8127731265179916]
["Spain","Premium unleaded (95 RON)",null,1.3420000000000001,0.52100000000000002,0.69918200000000008,3.960947676913031]
["Sweden","Premium unleaded (95 RON)",null,1.2869999999999999,0.63400000000000001,0.81595799999999996,4.622497353419571]
["Switzerland","Premium unleaded (95 RON)",null,1.0209999999999999,0.50700000000000001,0.51764699999999997,2.9325307031802867]
["United Kingdom","Premium unleaded (95 RON)",null,1.5189999999999999,0.66800000000000004,1.0146919999999999,5.7483486705639395]
["United States","Premium unleaded (95 RON)",null,0.76800000000000002,0.13400000000000001,0.102912,0.58300849753922979]
["EU",null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.78467906341236981},{"$f":"F160/$F$163*Standard_mean","v":4.4452985250557351}]
["Europe",null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A161&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A161&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.77848677729671223},{"$f":"F161/$F$163*Standard_mean","v":4.4102185011068986}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Gas_tax\"))/INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!USCPI\")*USCPI","v":0.88259433982842761}]
[]
["U.S. Consumer Price Index",null,null,null,null,207.34200000000001]
[]
["Note: Data for  Greece are from 2005."]
["Source: OECD, IEA, Energy Prices and Taxes, First Quarter 2008 (Paris: 2008); pg. 308(for Japan and Korea) and 310 (for the rest) and 379(for Japand and Korea) 381(for the rest); CPI from ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt."]
[]
["Country name","CFCs","Halons","Other Fully Halogenated CFCs","Carbon Tetrachloride","Methyl Chloroform","HCFCs","HBFCs","Bromochloromethane","Methyl Bromide","Total","Total x CCl4","Population","Total/capita (grams/person)","Score"]
["Australia",-80,0,0,0,0,116.2,0,0,33.200000000000003,69.400000000000006,{"$f":"Table_Query_from_CDI820[[#This Row],[Total]]-Table_Query_from_CDI820[[#This Row],[Carbon Tetrachloride]]","v":69.400000000000006},20489472,{"$f":"Table_Query_from_CDI820[Total x CCl4]/Table_Query_from_CDI820[[#This Row],[Population]]*1000000","v":3.3871053387808141},{"$f":"10-Table_Query_from_CDI820[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.4132728462515232}]
["Austria",-2.5,-254.9,0,-2341.5,0.4,1086.9000000000001,-1.1000000000000001,-1,846,-667.69999999999982,{"$f":"Table_Query_from_CDI820[[#This Row],[Total]]-Table_Query_from_CDI820[[#This Row],[Carbon Tetrachloride]]","v":1673.8000000000002},495279147,{"$f":"Table_Query_from_CDI820[Total x CCl4]/Table_Query_from_CDI820[[#This Row],[Population]]*1000000","v":3.3795083240199495},{"$f":"10-Table_Query_from_CDI820[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.4145888297837121}]
["Belgium",-2.5,-254.9,0,-2341.5,0.4,1086.9000000000001,-1.1000000000000001,-1,846,-667.69999999999982,{"$f":"Table_Query_from_CDI820[[#This Row],[Total]]-Table_Query_from_CDI820[[#This Row],[Carbon Tetrachloride]]","v":1673.8000000000002},495279147,{"$f":"Table_Query_from_CDI820[Total x CCl4]/Table_Query_from_CDI820[[#This Row],[Population]]*1000000","v":3.3795083240199495},{"$f":"10-Table_Query_from_CDI820[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.4145888297837121}]
["Canada",0,0,0,0.3,0,550.9,0,0,25.2,576.4,{"$f":"Table_Query_from_CDI820[[#This Row],[Total]]-Table_Query_from_CDI820[[#This Row],[Carbon Tetrachloride]]","v":576.1},32656679,{"$f":"Table_Query_from_CDI820[Total x CCl4]/Table_Query_from_CDI820[[#This Row],[Population]]*1000000","v":17.64110796446877},{"$f":"10-Table_Query_from_CDI820[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":6.9441407840335971}]
["Denmark",-2.5,-254.9,0,-2341.5,0.4,1086.9000000000001,-1.1000000000000001,-1,846,-667.69999999999982,{"$f":"Table_Query_from_CDI820[[#This Row],[Total]]-Table_Query_from_CDI820[[#This Row],[Carbon Tetrachloride]]","v":1673.8000000000002},495279147,{"$f":"Table_Query_from_CDI820[Total x CCl4]/Table_Query_from_CDI820[[#This Row],[Population]]*1000000","v":3.3795083240199495},{"$f":"10-Table_Query_from_CDI820[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.4145888297837121}]
["Finland",-2.5,-254.9,0,-2341.5,0.4,1086.9000000000001,-1.1000000000000001,-1,846,-667.69999999999982,{"$f":"Table_Query_from_CDI820[[#This Row],[Total]]-Table_Query_from_CDI820[[#This Row],[Carbon Tetrachloride]]","v":1673.8000000000002},495279147,{"$f":"Table_Query_from_CDI820[Total x CCl4]/Table_Query_from_CDI820[[#This Row],[Population]]*1000000","v":3.3795083240199495},{"$f":"10-Table_Query_from_CDI820[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.4145888297837121}]
["France",-2.5,-254.9,0,-2341.5,0.4,1086.9000000000001,-1.1000000000000001,-1,846,-667.69999999999982,{"$f":"Table_Query_from_CDI820[[#This Row],[Total]]-Table_Query_from_CDI820[[#This Row],[Carbon Tetrachloride]]","v":1673.8000000000002},495279147,{"$f":"Table_Query_from_CDI820[Total x CCl4]/Table_Query_from_CDI820[[#This Row],[Population]]*1000000","v":3.3795083240199495},{"$f":"10-Table_Query_from_CDI820[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.4145888297837121}]
["Germany",-2.5,-254.9,0,-2341.5,0.4,1086.9000000000001,-1.1000000000000001,-1,846,-667.69999999999982,{"$f":"Table_Query_from_CDI820[[#This Row],[Total]]-Table_Query_from_CDI820[[#This Row],[Carbon Tetrachloride]]","v":1673.8000000000002},495279147,{"$f":"Table_Query_from_CDI820[Total x CCl4]/Table_Query_from_CDI820[[#This Row],[Population]]*1000000","v":3.3795083240199495},{"$f":"10-Table_Query_from_CDI820[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.4145888297837121}]
["Greece",-2.5,-254.9,0,-2341.5,0.4,1086.9000000000001,-1.1000000000000001,-1,846,-667.69999999999982,{"$f":"Table_Query_from_CDI820[[#This Row],[Total]]-Table_Query_from_CDI820[[#This Row],[Carbon Tetrachloride]]","v":1673.8000000000002},495279147,{"$f":"Table_Query_from_CDI820[Total x CCl4]/Table_Query_from_CDI820[[#This Row],[Population]]*1000000","v":3.3795083240199495},{"$f":"10-Table_Query_from_CDI820[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.4145888297837121}]
["Ireland",-2.5,-254.9,0,-2341.5,0.4,1086.9000000000001,-1.1000000000000001,-1,846,-667.69999999999982,{"$f":"Table_Query_from_CDI820[[#This Row],[Total]]-Table_Query_from_CDI820[[#This Row],[Carbon Tetrachloride]]","v":1673.8000000000002},495279147,{"$f":"Table_Query_from_CDI820[Total x CCl4]/Table_Query_from_CDI820[[#This Row],[Population]]*1000000","v":3.3795083240199495},{"$f":"10-Table_Query_from_CDI820[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.4145888297837121}]
["Italy",-2.5,-254.9,0,-2341.5,0.4,1086.9000000000001,-1.1000000000000001,-1,846,-667.69999999999982,{"$f":"Table_Query_from_CDI820[[#This Row],[Total]]-Table_Query_from_CDI820[[#This Row],[Carbon Tetrachloride]]","v":1673.8000000000002},495279147,{"$f":"Table_Query_from_CDI820[Total x CCl4]/Table_Query_from_CDI820[[#This Row],[Population]]*1000000","v":3.3795083240199495},{"$f":"10-Table_Query_from_CDI820[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.4145888297837121}]
["Japan",0,0,0,25.3,0.1,733.2,0,0,293.3,1051.9000000000001,{"$f":"Table_Query_from_CDI820[[#This Row],[Total]]-Table_Query_from_CDI820[[#This Row],[Carbon Tetrachloride]]","v":1026.6000000000001},127727574,{"$f":"Table_Query_from_CDI820[Total x CCl4]/Table_Query_from_CDI820[[#This Row],[Population]]*1000000","v":8.0374187644086952},{"$f":"10-Table_Query_from_CDI820[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":8.6077280263082834}]
["Netherlands",-2.5,-254.9,0,-2341.5,0.4,1086.9000000000001,-1.1000000000000001,-1,846,-667.69999999999982,{"$f":"Table_Query_from_CDI820[[#This Row],[Total]]-Table_Query_from_CDI820[[#This Row],[Carbon Tetrachloride]]","v":1673.8000000000002},495279147,{"$f":"Table_Query_from_CDI820[Total x CCl4]/Table_Query_from_CDI820[[#This Row],[Population]]*1000000","v":3.3795083240199495},{"$f":"10-Table_Query_from_CDI820[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.4145888297837121}]
["New Zealand",0,0,0,0,0,21.9,0,0,16.100000000000001,38,{"$f":"Table_Query_from_CDI820[[#This Row],[Total]]-Table_Query_from_CDI820[[#This Row],[Carbon Tetrachloride]]","v":38},4089964,{"$f":"Table_Query_from_CDI820[Total x CCl4]/Table_Query_from_CDI820[[#This Row],[Population]]*1000000","v":9.2910353245163027},{"$f":"10-Table_Query_from_CDI820[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":8.3905718405285263}]
["Norway",-26.7,0,0,-197.6,0,16.8,0,0,0,-207.49999999999997,{"$f":"Table_Query_from_CDI820[[#This Row],[Total]]-Table_Query_from_CDI820[[#This Row],[Carbon Tetrachloride]]","v":-9.8999999999999773},4610820,{"$f":"Table_Query_from_CDI820[Total x CCl4]/Table_Query_from_CDI820[[#This Row],[Population]]*1000000","v":-2.1471235051465851},{"$f":"10-Table_Query_from_CDI820[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":10.371932826681608}]
["Portugal",-2.5,-254.9,0,-2341.5,0.4,1086.9000000000001,-1.1000000000000001,-1,846,-667.69999999999982,{"$f":"Table_Query_from_CDI820[[#This Row],[Total]]-Table_Query_from_CDI820[[#This Row],[Carbon Tetrachloride]]","v":1673.8000000000002},495279147,{"$f":"Table_Query_from_CDI820[Total x CCl4]/Table_Query_from_CDI820[[#This Row],[Population]]*1000000","v":3.3795083240199495},{"$f":"10-Table_Query_from_CDI820[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.4145888297837121}]
["South Korea",3026.2,1470,0,33,279.89999999999998,1655,0,0,0,6464.0999999999995,{"$f":"Table_Query_from_CDI820[[#This Row],[Total]]-Table_Query_from_CDI820[[#This Row],[Carbon Tetrachloride]]","v":6431.0999999999995},48123561,{"$f":"Table_Query_from_CDI820[Total x CCl4]/Table_Query_from_CDI820[[#This Row],[Population]]*1000000","v":133.63724268035776},{"$f":"10-Table_Query_from_CDI820[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":-13.149146893926826}]
["Spain",-2.5,-254.9,0,-2341.5,0.4,1086.9000000000001,-1.1000000000000001,-1,846,-667.69999999999982,{"$f":"Table_Query_from_CDI820[[#This Row],[Total]]-Table_Query_from_CDI820[[#This Row],[Carbon Tetrachloride]]","v":1673.8000000000002},495279147,{"$f":"Table_Query_from_CDI820[Total x CCl4]/Table_Query_from_CDI820[[#This Row],[Population]]*1000000","v":3.3795083240199495},{"$f":"10-Table_Query_from_CDI820[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.4145888297837121}]
["Sweden",-2.5,-254.9,0,-2341.5,0.4,1086.9000000000001,-1.1000000000000001,-1,846,-667.69999999999982,{"$f":"Table_Query_from_CDI820[[#This Row],[Total]]-Table_Query_from_CDI820[[#This Row],[Carbon Tetrachloride]]","v":1673.8000000000002},495279147,{"$f":"Table_Query_from_CDI820[Total x CCl4]/Table_Query_from_CDI820[[#This Row],[Population]]*1000000","v":3.3795083240199495},{"$f":"10-Table_Query_from_CDI820[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.4145888297837121}]
["Switzerland",0,0,0,0.8,0,7.5,0,0,2.2999999999999998,10.600000000000001,{"$f":"Table_Query_from_CDI820[[#This Row],[Total]]-Table_Query_from_CDI820[[#This Row],[Carbon Tetrachloride]]","v":9.8000000000000007},7523934,{"$f":"Table_Query_from_CDI820[Total x CCl4]/Table_Query_from_CDI820[[#This Row],[Population]]*1000000","v":1.3025100964468854},{"$f":"10-Table_Query_from_CDI820[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.7743742915618874}]
["United Kingdom",-2.5,-254.9,0,-2341.5,0.4,1086.9000000000001,-1.1000000000000001,-1,846,-667.69999999999982,{"$f":"Table_Query_from_CDI820[[#This Row],[Total]]-Table_Query_from_CDI820[[#This Row],[Carbon Tetrachloride]]","v":1673.8000000000002},495279147,{"$f":"Table_Query_from_CDI820[Total x CCl4]/Table_Query_from_CDI820[[#This Row],[Population]]*1000000","v":3.3795083240199495},{"$f":"10-Table_Query_from_CDI820[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":9.4145888297837121}]
["United States",752.7,0,0,7.4,0,6204.9,0,0,3885,10850,{"$f":"Table_Query_from_CDI820[[#This Row],[Total]]-Table_Query_from_CDI820[[#This Row],[Carbon Tetrachloride]]","v":10842.6},298593212,{"$f":"Table_Query_from_CDI820[Total x CCl4]/Table_Query_from_CDI820[[#This Row],[Population]]*1000000","v":36.312278927492834},{"$f":"10-Table_Query_from_CDI820[[#This Row],[Total/capita (grams/person)]]/$N$196*Standard_mean","v":3.7098501728565836}]
["EU",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI820[[Country name]:[Population]],COLUMN(),FALSE)","v":1673.8000000000002},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI820[[Country name]:[Population]],COLUMN(),FALSE)","v":495279147},{"$f":"L193/M193*1000000","v":3.3795083240199495},{"$f":"(2-N193/$N$196)*Standard_mean","v":9.4145888297837121}]
["Europe",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI820[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Norway\",Table_Query_from_CDI820[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI820[[Country name]:[Population]],COLUMN(),FALSE)","v":1673.7},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI820[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Norway\",Table_Query_from_CDI820[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI820[[Country name]:[Population]],COLUMN(),FALSE)","v":507413901},{"$f":"L194/M194*1000000","v":3.2984906339804829},{"$f":"(2-N194/$N$196)*Standard_mean","v":9.428623019431102}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&\"2003\"&\"'!ODS_consumption\"))","v":28.864399040860008}]
["(Benchmark year = 2003)"]
[]
["Source: United Nations Environment Programme Ozone Secretariat, Nairobi (http://ozone.unep.org/Data_Reporting/Data_Access/); population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Ratification of Kyoto Protocol, as of end-2007"]
[]
[null,"Ratified?","Score"]
["Australia",1,{"$f":"B205/$B$230*2*Standard_mean","v":10}]
["Austria",1,10]
["Belgium",1,10]
["Canada",1,10]
["Denmark",1,10]
["Finland",1,10]
["France",1,10]
["Germany",1,10]
["Greece",1,10]
["Ireland",1,10]
["Italy",1,10]
["Japan",1,10]
["Netherlands",1,10]
["New Zealand",1,10]
["Norway",1,10]
["Portugal",1,10]
["South Korea",1,10]
["Spain",1,10]
["Sweden",1,10]
["Switzerland",1,10]
["United Kingdom",1,10]
["United States",0,0]
["EU",{"$f":"SUM(B$205:B$226*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A227&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A227&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"B227/$B$230*2*Standard_mean","v":10}]
["Europe",{"$f":"SUM(B$205:B$226*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A228&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A228&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"B228/$B$230*2*Standard_mean","v":10}]
[]
["Max",{"$f":"'Environment 2003'!B222","v":1}]
[]
["Source: United Nations Framework Convention on Climate Change, Kyoto Protocol: Status of Ratification, Bonn, http://unfccc.int/files/essential_background/kyoto_protocol/application/pdf/kpstats.pdf."]
[]
[]
["Sustainable fisheries"]
[]
[null,"Fishing subsidies/capita",null,null,null,null,null,null,"Ratification of UN Fisheries Agreement,  Feb-2008"]
[null,"Direct Payments to Fisheries,  2004 (USD million)","Cost Reducing Transfers to Fisheries, 2004 (USD million)","Total Fishing subsidies, 2004 (USD million)","Population, 2004","Fishing subsides/ person ($)","Score",null,null,"Score"]
["Australia ",0,64,{"$f":"SUM(B239:C239)","v":64},19995075,{"$f":"D239/E239*1000000","v":3.2007881940927954},{"$f":"2*Standard_mean-F239/$F$264*Standard_mean","v":-1.5079880210659127},null,1,{"$f":"I239/$I$264*2*Standard_mean","v":10}]
["Austria ",0,0,{"$f":"SUM(B240:C240)","v":0},8174762,0,10,null,1,10]
["Belgium ",6,null,6,10348276,0.57980672336145656,7.9153857042801636,null,1,10]
["Canada ",256,46,302,32134763,9.3979221194193965,-23.788919670719501,null,1,10]
["Denmark ",11,0,11,5413392,2.0319976827837332,2.6942354275532683,null,1,10]
["Finland ",null,4,4,5214512,0.76708999806693323,7.2420347822059554,null,1,10]
["France ",62,10,72,62534159,1.1513707252383454,5.8604069652899007,null,1,10]
["Germany ",2,4,6,82424609,7.2793793902012932E-2,9.7382800555880777,null,1,10]
["Greece ",30,24,54,10647529,5.0715992414765907,-8.2342285023023081,null,1,10]
["Ireland ",6,null,6,3969558,1.5115032958329366,4.5656004810473894,null,1,10]
["Italy ",105,0,105,58057477,1.8085525831582383,3.497601153096034,null,1,10]
["Japan ",18,13,31,127480498,0.2431744501029483,9.1257001434900662,null,1,10]
["Netherlands ",1,0,1,16318199,6.1281272522782683E-2,9.7796717222934699,null,1,10]
["New Zealand ",0,0,0,4008166,0,10,null,1,10]
["Norway ",4,13,17,4574560,3.7162043999860095,-3.3610951820548962,null,1,10]
["Portugal ",1,null,1,10524145,9.5019595416064681E-2,9.658370282722025,null,1,10]
["South Korea",18,60,78,47853847,1.6299629996309388,4.1396951197359675,null,1,10]
["Spain ",63,131,194,40280780,4.8161927350959939,-7.3159499916046435,null,1,10]
["Sweden ",null,3,3,8986400,0.33383779934122676,8.7997327024362093,null,1,10]
["Switzerland ",0,0,0,7450867,0,10,null,0,0]
["United Kingdom ",0,8,8,60270708,0.13273446198773706,9.5227717343632445,null,1,10]
["United States",41,3,44,292805643,0.15027032795266176,9.4597239713666781,null,1,10]
["EU",{"$f":"SUM(B$239:B$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\"))","v":287},{"$f":"SUM(C$239:C$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\"))","v":184},{"$f":"SUM(D$239:D$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\"))","v":471},{"$f":"SUM(E$239:E$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\"))","v":383164506},1.2292370316785031,{"$f":"2*Standard_mean-F261/$F$264*Standard_mean","v":5.5804495087447457},null,{"$f":"SUM(I$239:I$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A261&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"I261/$I$264*2*Standard_mean","v":10}]
["Europe",{"$f":"SUM(B$239:B$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\"))","v":291},{"$f":"SUM(C$239:C$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\"))","v":197},{"$f":"SUM(D$239:D$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\"))","v":488},{"$f":"SUM(E$239:E$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\"))","v":395189933},1.2348492693005921,{"$f":"2*Standard_mean-F262/$F$264*Standard_mean","v":5.5602714902661807},null,{"$f":"SUM(I$239:I$260*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A262&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.9738384024636767},{"$f":"I262/$I$264*2*Standard_mean","v":9.7383840246367672}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Fishing_subsides_person\"))","v":1.3906810592058325},null,"Max:",{"$f":"MAX(I239:I260)","v":1}]
[]
["Souce: Review of Fisheries in OECD Countries: Country Statistics 2002-2004. OECD 2006; population data is from US Census-International Datacase (http://www.census.gov/ipc/www/idb/) ",null,null,null,null,null,"Source: http://www.un.org/Depts/los/reference_files/chronological_lists_of_ratifications.htm # Agreement for the implementation of the provisions of the Convention relating to the conservation and management of straddling fish stocks and highly migratory fish stocks"]
[]
[]
["Tropical timber"]
[]
[null,{"$f":"\"Gross timber imports from tropical countries, \"&CDI_year-2","v":"Gross timber imports from tropical countries, 2006"}]
["Country","Imports of wood and cork ($)","Population, 2006","Imports/capita","Imports/capita with Europe averaged out","Score"]
["Australia",300564440,20489472,{"$f":"B273/C273","v":14.669213535614778},{"$f":"D273","v":14.669213535614778},{"$f":"2*Standard_mean-E273/$E$298*Standard_mean","v":1.1437414293755648}]
["Austria",4846894979,485263423,{"$f":"B274/C274","v":9.9881729165480504},{"$f":"D274","v":9.9881729165480504},{"$f":"2*Standard_mean-E274/$E$298*Standard_mean","v":3.9698306400479897}]
["Belgium",4846894979,485263423,9.9881729165480504,9.9881729165480504,3.9698306400479897]
["Canada",232249806,32656679,7.1118623544053579,7.1118623544053579,5.7063484162674252]
["Denmark",4846894979,485263423,9.9881729165480504,9.9881729165480504,3.9698306400479897]
["Finland",4846894979,485263423,9.9881729165480504,9.9881729165480504,3.9698306400479897]
["France",4846894979,485263423,9.9881729165480504,9.9881729165480504,3.9698306400479897]
["Germany",4846894979,485263423,9.9881729165480504,9.9881729165480504,3.9698306400479897]
["Greece",4846894979,485263423,9.9881729165480504,9.9881729165480504,3.9698306400479897]
["Ireland",4846894979,485263423,9.9881729165480504,9.9881729165480504,3.9698306400479897]
["Italy",4846894979,485263423,9.9881729165480504,9.9881729165480504,3.9698306400479897]
["Japan",3625553029,127727574,28.385045730219538,28.385045730219538,-7.1369312959754296]
["Netherlands",4846894979,485263423,9.9881729165480504,9.9881729165480504,3.9698306400479897]
["New Zealand",29972836,4089964,7.3283862645245774,7.3283862645245774,5.5756262251913444]
["Norway",4846894979,485263423,9.9881729165480504,9.9881729165480504,3.9698306400479897]
["Portugal",4846894979,485263423,9.9881729165480504,9.9881729165480504,3.9698306400479897]
["South Korea",750555944,48123561,15.596434021164809,15.596434021164809,0.58394970284065906]
["Spain",4846894979,485263423,9.9881729165480504,9.9881729165480504,3.9698306400479897]
["Sweden",4846894979,485263423,9.9881729165480504,9.9881729165480504,3.9698306400479897]
["Switzerland",4846894979,485263423,9.9881729165480504,9.9881729165480504,3.9698306400479897]
["United Kingdom",4846894979,485263423,9.9881729165480504,9.9881729165480504,3.9698306400479897]
["United States",3671223767,298593212,12.295067735833191,12.295067735833191,2.5770867846789978]
["EU",null,null,null,{"$f":"E274","v":9.9881729165480504},3.9698306400479897]
["Europe",null,null,null,{"$f":"E295","v":9.9881729165480504},3.9698306400479897]
[]
["Benchmark year average",null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Tropical_timber_imports\"))","v":8.2818344894939564}]
[]
["Source: U.N. Statistics Division, COMTRADE database; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Completeness of required reporting to multilateral treaties relating to biodiversity"]
["(Convention on Biological Diversity, Convention on International Trade in Endangered Species of Wild Fauna and Flora, Convention on Migratory Species, Ramsar Convention on Wetlands)"]
[]
["Last treaty reporting data year",null,{"$f":"CDI_year-1","v":2007}]
["Treaty reporting discount rate",null,{"$f":"1-0.5^(1/3)","v":0.20629947401590021}]
[]
[]
[]
[]
[]
[]
[null,"Weighted average, 2001-2008",null,null,null,null,null,null,"CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar"]
[null,"CBD","CITES","CMS","Ramsar","Average, four treaties","Score",null,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008]
["Australia",{"$f":"SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I316:$AO316)/SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I316:$AO316)))","v":1},{"$f":"SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I316:$AO316)/SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I316:$AO316)))","v":1.0643419230448581},{"$f":"SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I316:$AO316)/SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I316:$AO316)))","v":1.3333333333333333},{"$f":"SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I316:$AO316)/SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I316:$AO316)))","v":1.3333333333333333},{"$f":"AVERAGE(B316:E316)","v":1.182752147427881},{"$f":"F316/$F$341*Standard_mean","v":4.3501853499106176},null,1,null,null,null,1,null,null,null,2,1,1,1,1,1,1,1,null,2,null,null,1,null,null,1,null,2,null,null,1,null,null,1]
["Austria",{"$f":"SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I317:$AO317)/SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I317:$AO317)))","v":1},{"$f":"SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I317:$AO317)/SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I317:$AO317)))","v":1.8713161539102836},{"$f":"SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I317:$AO317)/SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I317:$AO317)))","v":0},{"$f":"SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I317:$AO317)/SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I317:$AO317)))","v":2},1.217829038477571,{"$f":"F317/$F$341*Standard_mean","v":4.479198835869286},null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,1.5,2,null,0,null,null,0,null,null,1,null,2,null,null,2,null,null,2]
["Belgium",{"$f":"SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I318:$AO318)/SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I318:$AO318)))","v":1},{"$f":"SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I318:$AO318)/SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I318:$AO318)))","v":1.7357320772030695},{"$f":"SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I318:$AO318)/SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I318:$AO318)))","v":1.3333333333333333},{"$f":"SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I318:$AO318)/SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I318:$AO318)))","v":2},1.5172663526341006,{"$f":"F318/$F$341*Standard_mean","v":5.5805350880106044},null,1,null,null,null,1,null,null,null,2,2,1,2,1,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Canada",{"$f":"SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I319:$AO319)/SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I319:$AO319)))","v":1},{"$f":"SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I319:$AO319)/SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I319:$AO319)))","v":1.6237720513034277},{"$f":"SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I319:$AO319)/SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I319:$AO319)))","v":0},{"$f":"SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I319:$AO319)/SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I319:$AO319)))","v":2},1.155943012825857,{"$f":"F319/$F$341*Standard_mean","v":4.2515808326048328},null,1,null,null,null,1,null,null,null,1,1,1,2,2,2,1.5,1,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["Denmark",{"$f":"SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I320:$AO320)/SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I320:$AO320)))","v":1},{"$f":"SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I320:$AO320)/SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I320:$AO320)))","v":1.9189342567650671},{"$f":"SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I320:$AO320)/SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I320:$AO320)))","v":1.3333333333333333},{"$f":"SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I320:$AO320)/SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I320:$AO320)))","v":2},1.5630668975246,{"$f":"F320/$F$341*Standard_mean","v":5.7489903808915868},null,1,null,null,null,1,null,null,null,2,2,2,2,1.5,2,2,2,null,2,null,null,1,null,null,2,null,2,null,null,2,null,null,2]
["Finland",{"$f":"SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I321:$AO321)/SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I321:$AO321)))","v":1},{"$f":"SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I321:$AO321)/SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I321:$AO321)))","v":1.8713161539102836},{"$f":"SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I321:$AO321)/SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I321:$AO321)))","v":0.66666666666666663},{"$f":"SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I321:$AO321)/SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I321:$AO321)))","v":2},1.3844957051442375,{"$f":"F321/$F$341*Standard_mean","v":5.0922020700874491},null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,1.5,2,null,0,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["France",{"$f":"SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I322:$AO322)/SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I322:$AO322)))","v":1},{"$f":"SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I322:$AO322)/SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I322:$AO322)))","v":1.8378685135301345},{"$f":"SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I322:$AO322)/SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I322:$AO322)))","v":0},{"$f":"SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I322:$AO322)/SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I322:$AO322)))","v":2},1.2094671283825336,{"$f":"F322/$F$341*Standard_mean","v":4.4484435682742891},null,1,null,null,null,1,null,null,null,2,2,2,2,1,2,2,2,null,0,null,null,0,null,null,1,null,2,null,null,2,null,null,2]
["Germany",{"$f":"SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I323:$AO323)/SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I323:$AO323)))","v":1},{"$f":"SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I323:$AO323)/SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I323:$AO323)))","v":2},{"$f":"SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I323:$AO323)/SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I323:$AO323)))","v":1.3333333333333333},{"$f":"SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I323:$AO323)/SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I323:$AO323)))","v":2},1.5833333333333333,{"$f":"F323/$F$341*Standard_mean","v":5.8235307250725556},null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Greece",{"$f":"SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I324:$AO324)/SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I324:$AO324)))","v":1},{"$f":"SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I324:$AO324)/SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I324:$AO324)))","v":1.8713161539102836},{"$f":"SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I324:$AO324)/SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I324:$AO324)))","v":0},{"$f":"SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I324:$AO324)/SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I324:$AO324)))","v":0.66666666666666674},0.8844957051442377,{"$f":"F324/$F$341*Standard_mean","v":3.253192367432959},null,1,null,null,null,1,null,null,null,2,2,2,1,2,2,2,2,null,0,null,null,0,null,null,0,null,2,null,null,0,null,null,1]
["Ireland",{"$f":"SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I325:$AO325)/SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I325:$AO325)))","v":1},{"$f":"SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I325:$AO325)/SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I325:$AO325)))","v":1.5328827184959182},{"$f":"SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I325:$AO325)/SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I325:$AO325)))","v":1.3333333333333333},{"$f":"SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I325:$AO325)/SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I325:$AO325)))","v":0.66666666666666674},1.1332206796239797,{"$f":"F325/$F$341*Standard_mean","v":4.168007650154431},null,1,null,null,null,1,null,null,null,0,2,2,2,1.5,2,1,1,null,2,null,null,1,null,null,0,null,2,null,null,0,null,null,0]
["Italy",{"$f":"SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I326:$AO326)/SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I326:$AO326)))","v":0.28410365341665017},{"$f":"SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I326:$AO326)/SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I326:$AO326)))","v":2},{"$f":"SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I326:$AO326)/SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I326:$AO326)))","v":1.3333333333333333},{"$f":"SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I326:$AO326)/SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I326:$AO326)))","v":2},1.4043592466874959,{"$f":"F326/$F$341*Standard_mean","v":5.1652605613417144},null,1,null,null,null,0,null,null,null,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Japan",{"$f":"SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I327:$AO327)/SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I327:$AO327)))","v":1},{"$f":"SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I327:$AO327)/SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I327:$AO327)))","v":1},{"$f":"SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I327:$AO327)/SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I327:$AO327)))","v":0},{"$f":"SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I327:$AO327)/SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I327:$AO327)))","v":2},1,{"$f":"F327/$F$341*Standard_mean","v":3.6780194053089827},null,1,null,null,null,1,null,null,null,1,1,1,1,1,1,1,1,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["Netherlands",{"$f":"SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I328:$AO328)/SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I328:$AO328)))","v":1},{"$f":"SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I328:$AO328)/SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I328:$AO328)))","v":1.7259084876304926},{"$f":"SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I328:$AO328)/SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I328:$AO328)))","v":0.66666666666666663},{"$f":"SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I328:$AO328)/SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I328:$AO328)))","v":2},1.3481437885742897,{"$f":"F328/$F$341*Standard_mean","v":4.9584990155230084},null,1,null,null,null,1,null,null,null,1,2,2,2,1.5,2,1.5,2,null,0,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["New Zealand",{"$f":"SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I329:$AO329)/SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I329:$AO329)))","v":1},{"$f":"SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I329:$AO329)/SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I329:$AO329)))","v":1.8713161539102836},{"$f":"SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I329:$AO329)/SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I329:$AO329)))","v":1.3333333333333333},{"$f":"SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I329:$AO329)/SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I329:$AO329)))","v":2},1.5511623718109042,{"$f":"F329/$F$341*Standard_mean","v":5.705205304305613},null,1,null,null,null,1,null,null,null,2,2,2,1,2,2,2,1,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Norway",{"$f":"SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I330:$AO330)/SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I330:$AO330)))","v":1},{"$f":"SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I330:$AO330)/SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I330:$AO330)))","v":0.85459233372020893},{"$f":"SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I330:$AO330)/SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I330:$AO330)))","v":0.66666666666666674},{"$f":"SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I330:$AO330)/SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I330:$AO330)))","v":2},1.130314750096719,{"$f":"F330/$F$341*Standard_mean","v":4.157319584962706},null,1,null,null,null,1,null,null,null,0,0,1,1,1,1,1,1,null,2,null,null,0,null,null,2,null,2,null,null,2,null,null,2]
["Portugal",{"$f":"SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I331:$AO331)/SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I331:$AO331)))","v":1},{"$f":"SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I331:$AO331)/SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I331:$AO331)))","v":1.8378685135301343},{"$f":"SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I331:$AO331)/SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I331:$AO331)))","v":1.3333333333333333},{"$f":"SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I331:$AO331)/SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I331:$AO331)))","v":2},1.5428004617158668,{"$f":"F331/$F$341*Standard_mean","v":5.674450036710617},null,1,null,null,null,1,null,null,null,2,1,2,2,1.5,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["South Korea",{"$f":"SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I332:$AO332)/SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I332:$AO332)))","v":1},{"$f":"SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I332:$AO332)/SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I332:$AO332)))","v":1.2308202824167811},{"$f":"SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I332:$AO332)/SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I332:$AO332)))","v":0},{"$f":"SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I332:$AO332)/SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I332:$AO332)))","v":2},1.0577050706041953,{"$f":"F332/$F$341*Standard_mean","v":3.890259774775938},null,1,null,null,null,1,null,null,null,1,1,2,1,1,1,1.5,2,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["Spain",{"$f":"SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I333:$AO333)/SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I333:$AO333)))","v":1},{"$f":"SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I333:$AO333)/SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I333:$AO333)))","v":1.9189342567650671},{"$f":"SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I333:$AO333)/SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I333:$AO333)))","v":1.3333333333333333},{"$f":"SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I333:$AO333)/SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I333:$AO333)))","v":2},1.5630668975246,{"$f":"F333/$F$341*Standard_mean","v":5.7489903808915868},null,1,null,null,null,1,null,null,null,2,2,2,2,1.5,2,2,2,null,2,null,null,1,null,null,2,null,2,null,null,2,null,null,2]
["Sweden",{"$f":"SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I334:$AO334)/SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I334:$AO334)))","v":1.2841036534166501},{"$f":"SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I334:$AO334)/SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I334:$AO334)))","v":2},{"$f":"SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I334:$AO334)/SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I334:$AO334)))","v":0.66666666666666663},{"$f":"SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I334:$AO334)/SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I334:$AO334)))","v":2},1.4876925800208292,{"$f":"F334/$F$341*Standard_mean","v":5.4717621784507964},null,2,null,null,null,1,null,null,null,2,2,2,2,2,2,2,2,null,0,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Switzerland",{"$f":"SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I335:$AO335)/SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I335:$AO335)))","v":0.28410365341665017},{"$f":"SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I335:$AO335)/SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I335:$AO335)))","v":0.97345259023734843},{"$f":"SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I335:$AO335)/SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I335:$AO335)))","v":1.3333333333333333},{"$f":"SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I335:$AO335)/SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I335:$AO335)))","v":2},1.1477223942468329,{"$f":"F335/$F$341*Standard_mean","v":4.2213452379475385},null,1,null,null,null,0,null,null,null,1,2,2,1,0.5,1,0.5,1,null,2,null,null,1,null,null,0,null,2,null,null,2,null,null,2]
["United Kingdom",{"$f":"SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I336:$AO336)/SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I336:$AO336)))","v":1},{"$f":"SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I336:$AO336)/SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I336:$AO336)))","v":1.8378685135301345},{"$f":"SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I336:$AO336)/SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I336:$AO336)))","v":1.3333333333333333},{"$f":"SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I336:$AO336)/SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I336:$AO336)))","v":2},1.5428004617158668,{"$f":"F336/$F$341*Standard_mean","v":5.674450036710617},null,1,null,null,null,1,null,null,null,2,2,2,2,1,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["United States",{"$f":"SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I337:$AO337)/SUM(($I$314:$AO$314=B$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I337:$AO337)))","v":0},{"$f":"SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I337:$AO337)/SUM(($I$314:$AO$314=C$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I337:$AO337)))","v":1.7259084876304926},{"$f":"SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I337:$AO337)/SUM(($I$314:$AO$314=D$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I337:$AO337)))","v":0},{"$f":"SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*$I337:$AO337)/SUM(($I$314:$AO$314=E$315)*($I$315:$AO$315<=MEA_treaty_last_year)*$I$341:$AO$341*NOT(ISBLANK($I337:$AO337)))","v":2},0.93147712190762322,{"$f":"F337/$F$341*Standard_mean","v":3.4259909299775995},null,0,null,null,null,0,null,null,null,1,1,2,2,2,2,1.5,2,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["EU",{"$f":"SUM(B$316:B$337*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A338&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A338&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.97881347792323048},{"$f":"SUM(C$316:C$337*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A338&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A338&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.8884723460718877},{"$f":"SUM(D$316:D$337*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A338&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A338&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.63103889651463174},{"$f":"SUM(E$316:E$337*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A338&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A338&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.3808851184800761},1.2198024597474566,{"$f":"F338/$F$337*Standard_mean","v":6.5476780430707526}]
["Europe",{"$f":"SUM(B$316:B$337*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A339&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A339&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.96087371097999574},{"$f":"SUM(C$316:C$337*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A339&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A339&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.8530685621600065},{"$f":"SUM(D$316:D$337*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A339&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A339&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.64980714172802667},{"$f":"SUM(E$316:E$337*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A339&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A339&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.4039479428463784},1.2169243394286018,{"$f":"F339/$F$337*Standard_mean","v":6.5322288159713224}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!MEA_participation_raw_score\"))","v":1.3594273028529495},{"$f":"AVERAGE(G316:G337)","v":4.7712463325097882},"Weight:",{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-I315)","v":0.25000000000000011},0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-P315)","v":1.259921049894873},0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873]
[]
["Coding"]
["Full report:",2]
["Report has errors or is late:",1]
["No report/not a member:",0]
["No data/no report due:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBD","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008]
["Sources:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,1,1,2,1,1,1,null,2,null,null,1,null,null,1,null,2,null,null,1,null,null,1]
["CBD Data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,1,1.5,2,null,0,null,null,0,null,null,1,null,2,null,null,2,null,null,2]
["http://www.cbd.int/reports/search",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,2,1,2,2,1,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["http://www.cbd.int/reports/national.shtml",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,2,2,2,1.5,0,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,1,2,2,1,2,2,null,2,null,null,1,null,null,2,null,2,null,null,2,null,null,2]
["CITES data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,2,null,0,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["http://www.cites.org/common/resources/annual_reports.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,1,1,1,1,1,2,null,0,null,null,0,null,null,1,null,2,null,null,2,null,null,2]
["http://www.cites.org/eng/resources/reports/biennial.shtml",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["A score of 2 indicates the country submitted a full report of all of their trading of wild plants and animals on time, while a score of 1 refers to a full report received past the original deadline for a given year or a full report sent to the wrong party (i.e., the report was sent to the World Conservation Monitoring Center instead of the CITES Secretariat).  Some years, states must submit both an annual report and a biennial report.  The score for that year is the average of the two scores from the submission of the two reports.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,1,2,2,2,2,2,null,0,null,null,0,null,null,0,null,2,null,null,0,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,1,1,1,1,1,1,null,2,null,null,1,null,null,0,null,2,null,null,0,null,null,0]
["CMS Data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["http://www.cms.int/bodies/COP/cop7/cop7_national_reports.htm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,0,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["http://www.cms.int/bodies/COP/cop8/National_Reports.htm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,1,2,1,1.5,1,2,null,0,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["http://www.cms.int/bodies/COP/cop9/National_Reports.htm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,2,2,2,1,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,1,1,2,1,1,1,null,2,null,null,0,null,null,2,null,2,null,null,2,null,null,2]
["Ramsar data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,2,2,2,1.5,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["http://www.ramsar.org/cop8/cop8_nr_natl_rpt_index.htm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,2,2,2,1.5,1.5,2,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["http://ramsar.org/cop9/cop9_natlrpts_index.htm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,2,2,2,2,2,2,null,2,null,null,1,null,null,2,null,2,null,null,2,null,null,2]
["http://www.ramsar.org/cop10/cop10_natlrpts_index.htm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,null,0,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,2,2,2,1,1,0,null,2,null,null,1,null,null,0,null,2,null,null,2,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,1.5,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,2,2,2,1.5,1.5,2,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-P348)","v":1.259921049894873},0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873]

{"sheet":"Environment 2007","index":62,"n_rows":364,"n_cols":40,"rows_kept":364,"cut":false,"hidden":false,"merged":[[2,1,2,5],[2,6,2,7],[2,8,2,9],[32,1,36,1],[34,2,36,2],[34,3,34,8],[34,9,36,9],[98,15,98,25],[34,10,36,10],[34,11,36,11],[34,12,36,12],[35,3,35,4],[35,5,35,6],[35,7,35,8],[64,0,64,7],[66,1,66,3],[66,4,66,7],[98,1,99,1],[98,4,98,14],[353,0,353,8],[127,0,127,9],[128,0,128,9],[192,0,192,6],[224,0,224,7],[227,5,227,6],[229,1,229,4],[257,0,257,4],[257,6,257,11],[259,0,259,4],[263,1,263,5],[311,1,311,6]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Environment"},{"$f":"RIGHT(CELL(\"filename\",A1),4)","v":"2007"}]
[]
[null,"Global climate",null,null,null,null,"Sustainable fisheries",null,"Biodiversity and global ecosystems"]
[null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","% change in GHG emissions/ GDP","Gasoline taxes","Consumption of ozone-depleting substances","Kyoto Protocol ratification","Fishing subsidies","Ratification of UN Fisheries Agreement","Biodiversity treaties participation","Tropical wood imports","Overall score"]
["Australia ",{"$f":"M69","v":-7.8709866209611903},{"$f":"C102","v":2.7295227690133608},{"$f":"G134","v":2.1711462453626011},{"$f":"O166","v":8.5359451371723942},{"$f":"C199","v":0},{"$f":"G232","v":-1.5079880210659127},{"$f":"J232","v":10},{"$f":"G314","v":4.3706888616406161},{"$f":"F266","v":1.5728625217575285},{"$f":"SUMPRODUCT(B5:J5,$B$29:$J$29)","v":2.1177295102339406}]
["Austria ",7.4936791445123356,-0.74071347450186842,4.2578921049494927,{"$f":"O167","v":10.270769499701963},10,10,10,4.5975242566362287,1.5252204453089373,5.2224333642803487]
["Belgium ",6.7171635942330958,5.396606796386699,5.8062028376081001,10.270769499701963,10,7.9153857042801636,10,5.4963221798705835,1.5252204453089373,6.3282154334836624]
["Canada ",-2.9995718128773792,3.6748091658738824,1.5581262695777229,6.8234300057179302,10,-23.788919670719501,10,4.2910226395271458,5.9699117246605136,3.0170203056939697]
["Denmark ",3.5066471376806589,6.9875944507468093,4.272789828569989,10.270769499701963,10,2.6942354275532683,10,5.7231575748661969,1.5252204453089373,5.7887677800397146]
["Finland ",8.2194657262755353,9.9115385172305164,5.1567775646593672,10.270769499701963,10,7.2420347822059554,10,5.2105274908543917,1.5252204453089373,6.9817348644160298]
["France ",8.011609133098009,5.0244515351658379,5.3350330078019939,10.270769499701963,10,5.8604069652899007,10,4.3967779562235085,1.5252204453089373,6.0634806532195347]
["Germany ",6.3805627734626471,3.8680926431019786,5.7230714949022037,10.270769499701963,10,9.7382800555880777,10,5.8235307250725565,1.5252204453089373,6.193034526353717]
["Greece ",6.2100750113947205,3.6748231587020652,3.6749923552007262,10.270769499701963,10,-8.2342285023023081,10,3.2121853439729637,1.5252204453089373,4.5494562214722567]
["Ireland ",6.0087704809856133,10.338441613792833,3.8156095446424763,10.270769499701963,10,4.5656004810473894,10,4.3378186622029302,1.5252204453089373,6.358797562013204]
["Italy ",7.6203340455396607,1.3688193958304564,5.4617268100086003,10.270769499701963,10,3.497601153096034,10,5.1652605613417144,1.5252204453089373,5.4921444940524209]
["Japan ",7.6230312425548465,1.5529772867263982,2.9175661040310565,8.5943028300619826,10,9.1257001434900662,10,3.6780194053089827,-5.178782221562372,4.0234855006117956]
["Netherlands ",5.0744389666647418,6.5466187575174137,6.2584753530760544,10.270769499701963,10,9.7796717222934699,10,5.0304881185345627,1.5252204453089373,6.4276248339168891]
["New Zealand ",5.5761708206123544,-0.45347258358305559,2.6264981449620435,8.198538251121354,10,10,10,5.6641982808456195,5.2559873267959034,5.3414525825264478]
["Norway ",-22.360064876227142,7.8605060540660743,4.9777763331723959,10.267772214949201,10,-3.3610951820548962,10,4.1109832672073177,1.5252204453089373,2.8938888897326698]
["Portugal ",7.9006832475068478,0.6397389622930012,6.7364775664238961,10.270769499701963,10,9.658370282722025,10,5.6227844246598373,1.5252204453089373,5.9786969986598333]
["Spain ",7.4268495978429652,0.23918825008736308,4.2012422628899611,10.270769499701963,10,-7.3159499916046435,10,5.7231575748661969,1.5252204453089373,4.6572856901471296]
["Sweden ",8.9303618695230842,7.9073025987622927,4.7816821139868164,10.270769499701963,10,8.7997327024362093,10,5.4717621784507964,1.5252204453089373,6.8129948725206422]
["Switzerland ",8.3990911078654289,1.6671649601705962,3.0531612509927442,10.416327120589241,10,10,0,4.3722179548037223,1.5252204453089373,4.974206514536867]
["United Kingdom ",5.4665482726240491,8.178878824530031,5.9162787914645136,10.270769499701963,10,9.5227717343632445,10,5.6227844246598373,1.5252204453089373,6.7363447368452611]
["United States",1.5177608275339178,5.3556906721631155,0.63357727063140934,2.6330751157812315,0,9.4597239713666781,10,3.4979800329891537,2.395516825885422,3.170484513150214]
["EU",6.8556441873074636,4.4677745465528504,4.6279348043863644,10.270769499701963,10,5.5804495087447457,10,4.4603444558226801,1.5252204453089373,5.7538549819488054]
["Europe",6.546111009500267,4.450732951434472,4.5906158453865418,10.272898196212296,10,5.5602714902661807,9.7383840246367672,4.4541646196777869,1.5252204453089373,5.699943775587565]
[]
["Weight",0.1,0.15,0.15,0.1,0.1,0.05,0.05,0.15,0.15]
[]
["Greenhouse gas emissions/capita, 2005"]
[null,null,null,"CO2 emission/energy conversion factors"]
[null,"Total Emissions of CO2 CH4 N2O HFCs PFCs SF6  including emissions/removals from land use, land-use change, forestry (LULUCF) (thousand tons CO2 equivalent), 2004",null,"Oil",19.899999999999999,"Gas",14.4,"Coal",25.4]
[]
[null,null,"Of which: emissions of CO2 from fossil fuel burning only, 2004","Fuel use (million tons oil equivalent)",null,null,null,null,null,"Emissions of CO2 from fossil fuel burning, 2005","Greenhouse gas emissions, 2005","Population, 2005","GHG emissions/ capita, 2005 (tons CO2 equivalent)"]
[null,null,null,"Oil",null,"Gas",null,"Coal"]
[null,null,null,2004,2005,2004,2005,2004,2005]
["Australia ",null,null,null,null,null,null,null,null,null,{"$f":"O102","v":552331.25},20232346,{"$f":"K38/L38*1000","v":27.299416983082434}]
["Austria ",null,null,null,null,null,null,null,null,null,85597.0390625,8184691,10.458188227570229]
["Belgium ",null,null,null,null,null,null,null,null,null,141975.265625,10364388,13.698374243129456]
["Canada",null,null,null,null,null,null,null,null,null,800142.3125,32386378,24.706137639102465]
["Denmark ",null,null,null,null,null,null,null,null,null,70092.0390625,5432335,12.902746068219283]
["Finland ",null,null,null,null,null,null,null,null,null,38808.50390625,5223442,7.4296802580080339]
["France ",null,null,null,null,null,null,null,null,null,521025.28125,62911523,8.2818735965110868]
["Germany ",null,null,null,null,null,null,null,null,null,1005300.9375,82431390,12.195608220363626]
["Greece",null,null,null,null,null,null,null,null,null,132148.859375,10668354,12.386996098460925]
["Ireland ",null,null,null,null,null,null,null,null,null,66878.2890625,4015676,16.654304048060652]
["Italy ",null,null,null,null,null,null,null,null,null,536162.0625,58103033,9.227780974876131]
["Japan",null,null,null,null,null,null,null,null,null,1262579,127537189,9.8996928652708522]
["Netherlands ",null,null,null,null,null,null,null,null,null,212488.578125,16407491,12.950705145899516]
["New Zealand ",null,null,null,null,null,null,null,null,null,54995.515625,4048224,13.585096977094153]
["Norway ",null,null,null,null,null,null,null,null,null,27469.943359375,4593041,5.9807746892255045]
["Portugal ",null,null,null,null,null,null,null,null,null,92558.6640625,10566212,8.7598719448843152]
["Spain ",null,null,null,null,null,null,null,null,null,408289.4375,40341462,10.120838890271255]
["Sweden ",null,null,null,null,null,null,null,null,null,40177.671875,9001774,4.4633059966846531]
["Switzerland ",null,null,null,null,null,null,null,null,null,50030.13671875,7489370,6.6801528992091459]
["United Kingdom ",null,null,null,null,null,null,null,null,null,659338.5,60441457,10.908712872358453]
["United States",null,null,null,null,null,null,null,null,null,6197431,295583436,20.966773659130208]
["EU",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K$38:K$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":4010841.12890625},{"$f":"SUM(L$38:L$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":384093228},10.442363563114551]
["Europe",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K$38:K$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":4088341.208984375},{"$f":"SUM(L$38:L$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":396175639},10.319516917556799]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Environment 2003'!D62","v":25.061470211463188}]
[]
[]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/4303.php - summary2 tables for each country; fuel use figures from British Petroleum, BP Statistical Review of World Energy 2006 (London: 2006, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[null,"Fuel production (million tons oil equivalent)",null,null,"Equivalent CO2 emissions1 (in thousand tons)"]
[null,"oil","gas","coal","oil","gas","coal","total","Population, 2005","Emissions/\ncapita (tons CO2 equivalent)",null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","Score"]
["Australia",24.547520018798181,33.415937999999997,206.50727317065002,{"$f":"B69*1000000*42/1000*Oil*1000/1000000*3.664","v":75173.618336991},{"$f":"C69*1000000*42/1000*Gas*1000/1000000*3.664","v":74049.290883993599},{"$f":"D69*1000000*42/1000*Coal*1000/1000000*3.664","v":807186.37784359895},{"$f":"SUM(E69:G69)","v":956409.28706458351},{"$f":"L38","v":20232346},{"$f":"H69/I69*1000","v":47.27129948571379},null,{"$f":"(J69+M38)","v":74.570716468796221},{"$f":"2*Standard_mean-L69/$L$93*Standard_mean","v":-7.8709866209611903}]
["Austria",0,0,0,0,0,0,0,8184691,0,null,10.458188227570229,7.4936791445123356]
["Belgium",0,0,0,0,0,0,0,10364388,0,null,13.698374243129456,6.7171635942330958]
["Canada",144.924642717144,168.67926,35.56339835977554,443813.05202727142,373791.08106547204,139008.61826844412,956612.75136118755,32386378,29.537503433115848,null,54.24364107221831,-2.9995718128773792]
["Denmark",18.371829105473999,9.4023980009999999,0,56261.360343925335,20835.593619521587,0,77096.953963446926,5432335,14.192231142491567,null,27.094977210710852,3.5066471376806589]
["Finland",0,0,0,0,0,0,0,5223442,0,null,7.4296802580080339,8.2194657262755353]
["France",0,0,0.24359999299049376,0,0,952.17273932155592,952.17273932155592,62911523,1.5135108703719601E-2,null,8.2970087052148056,8.011609133098009]
["Germany",0,14.22414,53.247895807921893,0,31520.512171008002,208132.98962827292,239653.50179928093,82431390,2.9073087545810026,null,15.102916974944629,6.3805627734626471]
["Greece",0,0,9.3543482255935686,0,0,36563.857269399632,36563.857269399632,10668354,3.427319459909151,null,15.814315558370076,6.2100750113947205]
["Ireland",0,0,0,0,0,0,0,4015676,0,null,16.654304048060652,6.0087704809856133]
["Italy",6.1109999999999998,9.9589999999999996,0,18714.150403200001,22069.016524800001,0,40783.166928000006,58103033,0.70191115372583046,null,9.9296921286019622,7.6203340455396607]
["Japan",0,0,0.61160999894142154,0,0,2390.6337637342763,2390.6337637342763,127537189,1.8744601339255453E-2,null,9.9184374666101078,7.6230312425548465]
["Netherlands",0,56.288589137288596,0,0,124734.7930342906,0,124734.7930342906,16407491,7.6023075700172926,null,20.553012715916807,5.0744389666647418]
["New Zealand",0,3.2031384350816801,3.2322955600389247,0,7098.113771969035,12634.252078239062,19732.365850208098,4048224,4.8743265812880159,null,18.45942355838217,5.5761708206123544]
["Norway",138.21890256632324,76.466700000000003,0,423277.58651471441,169449.22842624001,0,592726.81494095444,4593041,129.04888394006377,null,135.02965862928929,-22.360064876227142]
["Portugal",0,0,0,0,0,0,0,10566212,0,null,8.7598719448843152,7.9006832475068478]
["Spain",0,0,6.35978415760398,0,0,24858.839396912179,24858.839396912179,40341462,0.61621067171319122,null,10.737049561984445,7.4268495978429652]
["Sweden",0,0,0,0,0,0,0,9001774,0,null,4.4633059966846531,8.9303618695230842]
["Switzerland",0,0,0,0,0,0,0,7489370,0,null,6.6801528992091459,8.3990911078654289]
["United Kingdom",84.721128686712689,79.352956800000001,12.467062082146347,259447.54452168278,175845.13655095294,48730.693742312367,484023.37481494807,60441457,8.0081354560156957,null,18.916848328374151,5.4665482726240491]
["US",313.3010014608405,468.05692668775703,580.18797279897012,959443.96380483592,1037208.158411408,2267812.7556554331,4264464.8778716773,295583436,14.427279605314817,null,35.394053264445027,1.5177608275339178]
["EU",{"$f":"SUM(B$69:B$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":109.20395779218669},{"$f":"SUM(C$69:C$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":169.22708393828862},{"$f":"SUM(D$69:D$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":81.672690266256282},{"$f":"SUM(E$69:E$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":334423.05526880815},{"$f":"SUM(F$69:F$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":375005.05190057313},{"$f":"SUM(G$69:G$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":319238.55277621868},{"$f":"SUM(H$69:H$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":1028666.6599455999},{"$f":"SUM(I$69:I$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":384093228},2.6781692176712881,null,13.120532780785839,{"$f":"2*Standard_mean-L90/$L$93*Standard_mean","v":6.8556441873074636}]
["Europe",{"$f":"SUM(B$69:B$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":247.42286035850992},{"$f":"SUM(C$69:C$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":245.69378393828862},{"$f":"SUM(D$69:D$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":81.672690266256282},{"$f":"SUM(E$69:E$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":757700.64178352256},{"$f":"SUM(F$69:F$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":544454.28032681311},{"$f":"SUM(G$69:G$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":319238.55277621868},{"$f":"SUM(H$69:H$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":1621393.4748865543},{"$f":"SUM(I$69:I$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":396175639},4.0926127587732735,null,14.412129676330071,{"$f":"2*Standard_mean-L91/$L$93*Standard_mean","v":6.546111009500267}]
[]
["Average",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!GHG_emissions_capita\"))","v":20.863626069008113}]
["1Conversion factors were based on http://www.bp.com/extendedsectiongenericarticle.do?categoryId=9023800&contentId=7044894 and http://bioenergy.ornl.gov/papers/misc/energy_conv.html"]
["Source: fuel production figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
["Growth rate of of greenhouse gas emissions/GDP, 1995-2005"]
[]
[null,"Average annual growth rate of GHG emissions/PPP GDP, 1995-2005",null,null,"Emissions of CO2 CH4 N2O HFCs PFCs SF6 CO NOX NMVOC SO2, 2002 (thousand tons CO2 equivalent)",null,null,null,null,null,null,null,null,null,null,"PPP GDP (2000 $)"]
[null,null,"Score",null,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005]
[null,null,null,null,"12","11","10","9","8","7","6","5","4","3","2","12","11","10","9","8","7","6","5","4","3","2"]
["Australia ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E102:O102/P102:Z102))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E102:O102/P102:Z102)))/10)-1","v":-1.377677998467508E-2},{"$f":"B102/$B$126*Standard_mean","v":2.7295227690133608},null,462847.6875,476597.5625,478503.65625,526865,489057.25,556351.25,501337.96875,601951.5625,745620.75,476254.09375,552331.25,459081613312,477414948864,496036937728,518478823424,544165658624,565095170048,575828262912,598361636864,617217982464,642817458176,663301849088]
["Austria ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E103:O103/P103:Z103))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E103:O103/P103:Z103)))/10)-1","v":3.738619324133774E-3},{"$f":"B103/$B$126*Standard_mean","v":-0.74071347450186842},null,68229.1484375,74347.578125,65211.62890625,66473.4140625,61880.69140625,65262.33984375,67359.9609375,75001.484375,91041.8203125,85627.3984375,85597.0390625,217988038656,223365021696,228522328064,237173129216,245566996480,254573379584,256756105216,261104861184,263365820416,270185889792,276672151552]
["Belgium ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E104:O104/P104:Z104))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E104:O104/P104:Z104)))/10)-1","v":-2.7238411542724106E-2},{"$f":"B104/$B$126*Standard_mean","v":5.396606796386699},null,149690.15625,154177.546875,145086.671875,150765.796875,144524.578125,145309.9375,144543.8125,142953.046875,144832.65625,145886.09375,141975.265625,270713733120,274570788864,284826107904,290319958016,300596428800,311627382784,314144423936,318415962112,320985333760,331495178240,337299898368]
["Canada ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E105:O105/P105:Z105))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E105:O105/P105:Z105)))/10)-1","v":-1.8547944695186391E-2},{"$f":"B105/$B$126*Standard_mean","v":3.6748091658738824},null,832946.75,635760.8125,610041.75,799911.875,709416.6875,665388.1875,661755.5,818928.8125,787753.375,851413.4375,800142.3125,815396487168,828596092928,863611846656,898997813248,948728233984,998377914368,1016186994688,1045905670144,1065579905024,1098825793536,1131999920128]
["Denmark ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E106:O106/P106:Z106))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E106:O106/P106:Z106)))/10)-1","v":-3.5268638335950842E-2},{"$f":"B106/$B$126*Standard_mean","v":6.9875944507468093},null,80937.96875,92489.8515625,84342.671875,79406.3984375,78284.265625,72867.359375,75854.9921875,76685.9375,80280.65625,74119.6875,70092.0390625,146819317760,150980968448,155810021376,159176228864,163251863552,169012461568,170203725824,170996613120,171652956160,175594930176,179888488448]
["Finland ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E107:O107/P107:Z107))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E107:O107/P107:Z107)))/10)-1","v":-5.0026725188621834E-2},{"$f":"B107/$B$126*Standard_mean","v":9.9115385172305164},null,56746.5078125,53091.21875,56465.4375,55044.19140625,51310.796875,48878.15234375,50852.828125,52504.875,59894.51171875,55006.7890625,38808.50390625,111897894912,115892027392,123084038144,129276452864,134329057280,141480394752,144711450624,147365658624,150331293696,156532260864,161096826880]
["France ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E108:O108/P108:Z108))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E108:O108/P108:Z108)))/10)-1","v":-2.5360024151278249E-2},{"$f":"B108/$B$126*Standard_mean","v":5.0244515351658379},null,526684.3125,540095.25,530484.9375,545523.125,528512.6875,536564.0625,528790.75,518176.09375,522355.71875,519598.5,521025.28125,1502844420096,1518887370752,1552055664640,1604487217152,1657306218496,1718294151168,1749837545472,1766091259904,1781977317376,1827323904000,1860699815936]
["Germany ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E109:O109/P109:Z109))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E109:O109/P109:Z109)))/10)-1","v":-1.9523508618181973E-2},{"$f":"B109/$B$126*Standard_mean","v":3.8680926431019786},null,1082957.375,1101800,1065925.125,1040311.3125,1006533.5,1005793.5,1014676.4375,1040886.4375,1038860.1875,1026805.9375,1005300.9375,2271420874752,2289382719488,2329155731456,2372521164800,2416912891904,2490813644800,2528533807104,2528790446080,2519296114688,2548548501504,2565997330432]
["Greece ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E110:O110/P110:Z110))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E110:O110/P110:Z110)))/10)-1","v":-1.8548015321494193E-2},{"$f":"B110/$B$126*Standard_mean","v":3.6748231587020652},null,106134.78125,109574.1171875,114531.7109375,119849.15625,119476.2578125,123508.5703125,124558.203125,124081.6328125,128242.2734375,128503.5234375,132148.859375,187216084992,191631392768,198602194944,205282541568,212301971456,221807591424,231116947456,239065399296,253273964544,264336031744,270363803648]
["Ireland ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E111:O111/P111:Z111))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E111:O111/P111:Z111)))/10)-1","v":-5.2181442527082234E-2},{"$f":"B111/$B$126*Standard_mean","v":10.338441613792833},null,57172.5546875,59365.1328125,60105.015625,63055.79296875,64141.29296875,66949.328125,68796.8984375,66859.375,66849.578125,65680,66878.2890625,80895426560,88541888512,98208169984,105868853248,116366712832,127185690624,133281243136,141108969472,146978373632,153603784704,161805631488]
["Italy ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E112:O112/P112:Z112))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E112:O112/P112:Z112)))/10)-1","v":-6.9088720816674609E-3},{"$f":"B112/$B$126*Standard_mean","v":1.3688193958304564},null,499857.75,493575,508469.28125,522893.84375,520221.46875,525466.625,523951.84375,520016.21875,542955.3125,540626.4375,536162.0625,1436038856704,1452333334528,1479434043392,1500858810368,1522637602816,1578268622848,1607665844224,1614923431936,1614171340800,1642107240448,1657399541760]
["Japan ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E113:O113/P113:Z113))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E113:O113/P113:Z113)))/10)-1","v":-7.838376233132105E-3},{"$f":"B113/$B$126*Standard_mean","v":1.5529772867263982},null,1257132.625,1266427,1259517.875,1217163.875,1238167.375,1256109.5,1231046.75,1261987.25,1256627.5,1253026.5,1262579,3515513307136,3607270260736,3664828956672,3591416840192,3584257949696,3665172365312,3678200659968,3688850784256,3751011942400,3839563399168,3889582309376]
["Netherlands ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E114:O114/P114:Z114))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E114:O114/P114:Z114)))/10)-1","v":-3.3042892072472352E-2},{"$f":"B114/$B$126*Standard_mean","v":6.5466187575174137},null,226046.3125,233966,227610.9375,228374.78125,216271.65625,215930.953125,217117.625,216092.109375,217225.015625,218386.234375,212488.578125,440027185152,455016808448,474484441088,493100662784,516199383040,536543002624,546876063744,547293396992,549130141696,561411522560,572900573184]
["New Zealand ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E115:O115/P115:Z115))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E115:O115/P115:Z115)))/10)-1","v":2.2888220915497914E-3},{"$f":"B115/$B$126*Standard_mean","v":-0.45347258358305559},null,38867.375,41851.76171875,43941.8359375,40567.18359375,42801.609375,45505.51953125,49333.9140625,53275.46875,54216.31640625,52198.06640625,54995.515625,75311128576,78022270976,79401312256,79740076032,83866148864,86064029696,89152200704,93532110848,97596227584,101263704064,104608096256]
["Norway ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E116:O116/P116:Z116))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E116:O116/P116:Z116)))/10)-1","v":-3.9674504167708124E-2},{"$f":"B116/$B$126*Standard_mean","v":7.8605060540660743},null,30434.783203125,33981.48828125,34310.00390625,33590.83203125,39623.265625,39021.41796875,36621.046875,32915.734375,31620.005859375,28690.21875,27469.943359375,164823580672,173229195264,182570811392,187468726272,191266422784,197489360896,201419587584,204445073408,206455652352,214633431040,220190146560]
["Portugal ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E117:O117/P117:Z117))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E117:O117/P117:Z117)))/10)-1","v":-3.2289684596845669E-3},{"$f":"B117/$B$126*Standard_mean","v":0.6397389622930012},null,75807.96875,70391.734375,74540.3828125,80471.421875,87598.390625,86564.1015625,83091.65625,87231.9609375,88096.3125,86189.234375,92558.6640625,175739961344,182221832192,190252269568,200028045312,208175497216,216326635520,220598976512,222284873728,220259614720,223696388096,225430208512]
["Spain ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E118:O118/P118:Z118))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E118:O118/P118:Z118)))/10)-1","v":-1.2072600872877759E-3},{"$f":"B118/$B$126*Standard_mean","v":0.23918825008736308},null,293440.3125,285158.5,305137.15625,314305.1875,341772.5,355512.875,355989.5,372273.96875,380082.53125,394262.65625,408289.4375,827987132416,847999729664,880806199296,920162074624,963832381440,1012504133632,1049657278464,1078104883200,1111412310016,1147636547584,1188763795456]
["Sweden ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E119:O119/P119:Z119))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E119:O119/P119:Z119)))/10)-1","v":-3.9910701391501879E-2},{"$f":"B119/$B$126*Standard_mean","v":7.9073025987622927},null,42795.1953125,45299.87109375,37830.875,39219.26171875,36393.73828125,33360.28125,34000.67578125,34695.5859375,38209.95703125,40600.6015625,40177.671875,217500549120,221007118336,226992930816,236537872384,247560142848,258582003712,261846106112,268348850176,274616664064,286246305792,295293943808]
["Switzerland ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E120:O120/P120:Z120))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E120:O120/P120:Z120)))/10)-1","v":-8.4147181753432276E-3},{"$f":"B120/$B$126*Standard_mean","v":1.6671649601705962},null,47574.453125,47266.95703125,45716.08984375,47322.890625,49054.203125,50509.51953125,53039.62890625,51420.12890625,49867.5703125,48958.6015625,50030.13671875,232650719232,233778315264,238552580096,245075050496,248496537600,257619312640,260821909504,261305401344,261360500736,267688394752,274902482944]
["United Kingdom ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E121:O121/P121:Z121))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E121:O121/P121:Z121)))/10)-1","v":-4.1281434016979479E-2},{"$f":"B121/$B$126*Standard_mean","v":8.178878824530031},null,715604.6875,735611.1875,709095.4375,706732.9375,675251,677913.5,681218.6875,660096.375,666738.375,665591.6875,659338.5,1449859874816,1491605127168,1540934991872,1595093680128,1645605945344,1715305054208,1764797972480,1807734145024,1876697284608,1931273961472,1984852787200]
["United States",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E122:O122/P122:Z122))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E122:O122/P122:Z122)))/10)-1","v":-2.7031894693825387E-2},{"$f":"B122/$B$126*Standard_mean","v":5.3556906721631155},null,5758849,5948156.5,6033862.5,6110564,6251294.5,6394662.5,6220157.5,6149104.5,6083950,6164473,6197431,9019900035072,9361400266752,9783200448512,10213800280064,10711100030976,11158099591168,11280100360192,11486299684864,11779500408832,12189400301568,12564299776000]
["EU",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E123:O123/P123:Z123))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E123:O123/P123:Z123)))/10)-1","v":-2.2550296208461051E-2},{"$f":"B123/$B$126*Standard_mean","v":4.4677745465528504},null,{"$f":"SUM(E$102:E$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3982105.03125},{"$f":"SUM(F$102:F$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":4048942.98828125},{"$f":"SUM(G$102:G$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3984837.26953125},{"$f":"SUM(H$102:H$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":4012426.62109375},{"$f":"SUM(I$102:I$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3932172.82421875},{"$f":"SUM(J$102:J$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3959881.5859375},{"$f":"SUM(K$102:K$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3970803.87109375},{"$f":"SUM(L$102:L$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3987555.1015625},{"$f":"SUM(M$102:M$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":4065664.90625},{"$f":"SUM(N$102:N$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":4046884.78125},{"$f":"SUM(O$102:O$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":4010841.12890625},{"$f":"SUM(P$102:P$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":9336949350400},{"$f":"SUM(Q$102:Q$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":9503436128256},{"$f":"SUM(R$102:R$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":9763169132544},{"$f":"SUM(S$102:S$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":10049886691328},{"$f":"SUM(T$102:T$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":10350643093504},{"$f":"SUM(U$102:U$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":10752324149248},{"$f":"SUM(V$102:V$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":10980027490304},{"$f":"SUM(W$102:W$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":11111628750848},{"$f":"SUM(X$102:X$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":11254148530176},{"$f":"SUM(Y$102:Y$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":11519992446976},{"$f":"SUM(Z$102:Z$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":11738464796672}]
["Europe",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E124:O124/P124:Z124))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E124:O124/P124:Z124)))/10)-1","v":-2.2464281792608176E-2},{"$f":"B124/$B$126*Standard_mean","v":4.450732951434472},null,{"$f":"SUM(E$102:E$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4060114.267578125},{"$f":"SUM(F$102:F$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4130191.43359375},{"$f":"SUM(G$102:G$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4064863.36328125},{"$f":"SUM(H$102:H$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4093340.34375},{"$f":"SUM(I$102:I$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4020850.29296875},{"$f":"SUM(J$102:J$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4049412.5234375},{"$f":"SUM(K$102:K$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4060464.546875},{"$f":"SUM(L$102:L$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4071890.96484375},{"$f":"SUM(M$102:M$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4147152.482421875},{"$f":"SUM(N$102:N$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4124533.6015625},{"$f":"SUM(O$102:O$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4088341.208984375},{"$f":"SUM(P$102:P$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":9734423650304},{"$f":"SUM(Q$102:Q$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":9910443638784},{"$f":"SUM(R$102:R$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":10184292524032},{"$f":"SUM(S$102:S$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":10482430468096},{"$f":"SUM(T$102:T$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":10790406053888},{"$f":"SUM(U$102:U$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":11207432822784},{"$f":"SUM(V$102:V$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":11442268987392},{"$f":"SUM(W$102:W$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":11577379225600},{"$f":"SUM(X$102:X$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":11721964683264},{"$f":"SUM(Y$102:Y$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":12002314272768},{"$f":"SUM(Z$102:Z$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":12233557426176}]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!GHG_growth_minus_GDP_growth\"))","v":-2.5236609382919651E-2}]
[]
["Note: These \"least squares\" growth rates are computed by fitting a line to the graph of log of emissions/GDP over time; with a constant growth rate, this relationship is linear. Estimating growth rates this way reduces sensitivity to aberrations in the start and final year."]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/4303.php - summary2 tables for each country."]
[]
["Gasoline taxes, 2006"]
[]
[null,"Grade",null,"Price (PPP $/ liter)","Taxes/price","Taxes (PPP $/ liter)","Score"]
["Australia","Premium unleaded (95 RON)",null,0.95499999999999996,0.378,0.36098999999999998,{"$f":"F134/$F$158*Standard_mean","v":2.1711462453626011}]
["Austria","Premium unleaded (95 RON)",null,1.2709999999999999,0.55700000000000005,0.70794699999999999,4.2578921049494927]
["Belgium","Premium unleaded (95 RON)",null,1.58,0.61099999999999999,0.96538000000000002,5.8062028376081001]
["Canada","Premium unleaded (95 RON)",null,0.85499999999999998,0.30299999999999999,0.25906499999999999,1.5581262695777229]
["Denmark","Premium unleaded (95 RON)",null,1.1439999999999999,0.621,0.71042399999999994,4.272789828569989]
["Finland","Premium unleaded (95 RON)",null,1.3460000000000001,0.63700000000000001,0.85740200000000011,5.1567775646593672]
["France","Premium unleaded (95 RON)",null,1.3859999999999999,0.64,0.88703999999999994,5.3350330078019939]
["Germany","Premium unleaded (95 RON)",null,1.4730000000000001,0.64600000000000002,0.95155800000000013,5.7230714949022037]
["Greece","Premium unleaded (95 RON)",null,1.2470000000000001,0.49,0.61103000000000007,3.6749923552007262]
["Ireland","Premium unleaded (95 RON)",null,1.113,0.56999999999999995,0.63440999999999992,3.8156095446424763]
["Italy","Premium unleaded (95 RON)",null,1.5009999999999999,0.60499999999999998,0.90810499999999994,5.4617268100086003]
["Japan","Regular unleaded",null,1.105,0.439,0.485095,2.9175661040310565]
["Netherlands","Premium unleaded (95 RON)",null,1.631,0.63800000000000001,1.040578,6.2584753530760544]
["New Zealand","Premium unleaded (95 RON)",null,1.1000000000000001,0.39700000000000002,0.43670000000000003,2.6264981449620435]
["Norway","Premium unleaded (95 RON)",null,1.32,0.627,0.82764000000000004,4.9777763331723959]
["Portugal","Premium unleaded (95 RON)",null,1.873,0.59799999999999998,1.1200539999999999,6.7364775664238961]
["Spain","Premium unleaded (95 RON)",null,1.3280000000000001,0.52600000000000002,0.69852800000000004,4.2012422628899611]
["Sweden","Premium unleaded (95 RON)",null,1.254,0.63400000000000001,0.79503599999999996,4.7816821139868164]
["Switzerland","Premium unleaded (95 RON)",null,0.98,0.51800000000000002,0.50763999999999998,3.0531612509927442]
["United Kingdom","Premium unleaded (95 RON)",null,1.4770000000000001,0.66600000000000004,0.98368200000000017,5.9162787914645136]
["United States","Premium unleaded (95 RON)",null,0.70699999999999996,0.14899999999999999,0.10534299999999999,0.63357727063140934]
["EU",null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A155&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A155&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.76947289414694497},{"$f":"F155/$F$158*Standard_mean","v":4.6279348043863644}]
["Europe",null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.76326798232300841},{"$f":"F156/$F$158*Standard_mean","v":4.5906158453865418}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Gas_tax\"))/INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!USCPI\")*USCPI","v":0.83133506269107038}]
[]
["U.S. Consumer Price Index",null,null,null,null,195.3]
[]
["Source: OECD, IEA, Energy Prices and Taxes, First Quarter 2007 (Paris: 2007); pg. 308-310 and 335-337; CPI from ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt."]
[]
[]
["Country name","CFCs","Halons","Other Fully Halogenated CFCs","Carbon Tetrachloride","Methyl Chloroform","HCFCs","HBFCs","Bromochloromethane","Methyl Bromide","Total","Total x CCl4","Population","Total/capita (grams/person)","Score"]
["Australia",-51.4,0,0,0,0,151.1,0,0,71.3,171,{"$f":"Table_Query_from_CDI821[[#This Row],[Total]]-Table_Query_from_CDI821[[#This Row],[Carbon Tetrachloride]]","v":171},20232346,{"$f":"Table_Query_from_CDI821[Total x CCl4]/Table_Query_from_CDI821[[#This Row],[Population]]*1000000","v":8.4518127556735134},{"$f":"10-Table_Query_from_CDI821[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":8.5359451371723942}]
["Austria",-1151.5999999999999,-2339.8000000000002,-2.8,-1992.4,0.1,1319,-1.1000000000000001,0,1404.7,-2763.9000000000005,{"$f":"Table_Query_from_CDI821[[#This Row],[Total]]-Table_Query_from_CDI821[[#This Row],[Carbon Tetrachloride]]","v":-771.50000000000045},493564224,{"$f":"Table_Query_from_CDI821[Total x CCl4]/Table_Query_from_CDI821[[#This Row],[Population]]*1000000","v":-1.5631197774982986},{"$f":"10-Table_Query_from_CDI821[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":10.270769499701963}]
["Belgium",-1151.5999999999999,-2339.8000000000002,-2.8,-1992.4,0.1,1319,-1.1000000000000001,0,1404.7,-2763.9000000000005,{"$f":"Table_Query_from_CDI821[[#This Row],[Total]]-Table_Query_from_CDI821[[#This Row],[Carbon Tetrachloride]]","v":-771.50000000000045},493564224,{"$f":"Table_Query_from_CDI821[Total x CCl4]/Table_Query_from_CDI821[[#This Row],[Population]]*1000000","v":-1.5631197774982986},{"$f":"10-Table_Query_from_CDI821[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":10.270769499701963}]
["Canada",0,0,0,0.2,0,561.5,0,0,32.4,594.1,{"$f":"Table_Query_from_CDI821[[#This Row],[Total]]-Table_Query_from_CDI821[[#This Row],[Carbon Tetrachloride]]","v":593.9},32386378,{"$f":"Table_Query_from_CDI821[Total x CCl4]/Table_Query_from_CDI821[[#This Row],[Population]]*1000000","v":18.337956779236009},{"$f":"10-Table_Query_from_CDI821[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":6.8234300057179302}]
["Denmark",-1151.5999999999999,-2339.8000000000002,-2.8,-1992.4,0.1,1319,-1.1000000000000001,0,1404.7,-2763.9000000000005,{"$f":"Table_Query_from_CDI821[[#This Row],[Total]]-Table_Query_from_CDI821[[#This Row],[Carbon Tetrachloride]]","v":-771.50000000000045},493564224,{"$f":"Table_Query_from_CDI821[Total x CCl4]/Table_Query_from_CDI821[[#This Row],[Population]]*1000000","v":-1.5631197774982986},{"$f":"10-Table_Query_from_CDI821[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":10.270769499701963}]
["Finland",-1151.5999999999999,-2339.8000000000002,-2.8,-1992.4,0.1,1319,-1.1000000000000001,0,1404.7,-2763.9000000000005,{"$f":"Table_Query_from_CDI821[[#This Row],[Total]]-Table_Query_from_CDI821[[#This Row],[Carbon Tetrachloride]]","v":-771.50000000000045},493564224,{"$f":"Table_Query_from_CDI821[Total x CCl4]/Table_Query_from_CDI821[[#This Row],[Population]]*1000000","v":-1.5631197774982986},{"$f":"10-Table_Query_from_CDI821[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":10.270769499701963}]
["France",-1151.5999999999999,-2339.8000000000002,-2.8,-1992.4,0.1,1319,-1.1000000000000001,0,1404.7,-2763.9000000000005,{"$f":"Table_Query_from_CDI821[[#This Row],[Total]]-Table_Query_from_CDI821[[#This Row],[Carbon Tetrachloride]]","v":-771.50000000000045},493564224,{"$f":"Table_Query_from_CDI821[Total x CCl4]/Table_Query_from_CDI821[[#This Row],[Population]]*1000000","v":-1.5631197774982986},{"$f":"10-Table_Query_from_CDI821[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":10.270769499701963}]
["Germany",-1151.5999999999999,-2339.8000000000002,-2.8,-1992.4,0.1,1319,-1.1000000000000001,0,1404.7,-2763.9000000000005,{"$f":"Table_Query_from_CDI821[[#This Row],[Total]]-Table_Query_from_CDI821[[#This Row],[Carbon Tetrachloride]]","v":-771.50000000000045},493564224,{"$f":"Table_Query_from_CDI821[Total x CCl4]/Table_Query_from_CDI821[[#This Row],[Population]]*1000000","v":-1.5631197774982986},{"$f":"10-Table_Query_from_CDI821[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":10.270769499701963}]
["Greece",-1151.5999999999999,-2339.8000000000002,-2.8,-1992.4,0.1,1319,-1.1000000000000001,0,1404.7,-2763.9000000000005,{"$f":"Table_Query_from_CDI821[[#This Row],[Total]]-Table_Query_from_CDI821[[#This Row],[Carbon Tetrachloride]]","v":-771.50000000000045},493564224,{"$f":"Table_Query_from_CDI821[Total x CCl4]/Table_Query_from_CDI821[[#This Row],[Population]]*1000000","v":-1.5631197774982986},{"$f":"10-Table_Query_from_CDI821[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":10.270769499701963}]
["Ireland",-1151.5999999999999,-2339.8000000000002,-2.8,-1992.4,0.1,1319,-1.1000000000000001,0,1404.7,-2763.9000000000005,{"$f":"Table_Query_from_CDI821[[#This Row],[Total]]-Table_Query_from_CDI821[[#This Row],[Carbon Tetrachloride]]","v":-771.50000000000045},493564224,{"$f":"Table_Query_from_CDI821[Total x CCl4]/Table_Query_from_CDI821[[#This Row],[Population]]*1000000","v":-1.5631197774982986},{"$f":"10-Table_Query_from_CDI821[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":10.270769499701963}]
["Italy",-1151.5999999999999,-2339.8000000000002,-2.8,-1992.4,0.1,1319,-1.1000000000000001,0,1404.7,-2763.9000000000005,{"$f":"Table_Query_from_CDI821[[#This Row],[Total]]-Table_Query_from_CDI821[[#This Row],[Carbon Tetrachloride]]","v":-771.50000000000045},493564224,{"$f":"Table_Query_from_CDI821[Total x CCl4]/Table_Query_from_CDI821[[#This Row],[Population]]*1000000","v":-1.5631197774982986},{"$f":"10-Table_Query_from_CDI821[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":10.270769499701963}]
["Japan",0,0,0,31.5,0.1,679.3,0,0,357,1067.9000000000001,{"$f":"Table_Query_from_CDI821[[#This Row],[Total]]-Table_Query_from_CDI821[[#This Row],[Carbon Tetrachloride]]","v":1036.4000000000001},127715356,{"$f":"Table_Query_from_CDI821[Total x CCl4]/Table_Query_from_CDI821[[#This Row],[Population]]*1000000","v":8.1149208087397113},{"$f":"10-Table_Query_from_CDI821[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":8.5943028300619826}]
["Netherlands",-1151.5999999999999,-2339.8000000000002,-2.8,-1992.4,0.1,1319,-1.1000000000000001,0,1404.7,-2763.9000000000005,{"$f":"Table_Query_from_CDI821[[#This Row],[Total]]-Table_Query_from_CDI821[[#This Row],[Carbon Tetrachloride]]","v":-771.50000000000045},493564224,{"$f":"Table_Query_from_CDI821[Total x CCl4]/Table_Query_from_CDI821[[#This Row],[Population]]*1000000","v":-1.5631197774982986},{"$f":"10-Table_Query_from_CDI821[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":10.270769499701963}]
["New Zealand",0,0,0,0,0,24.3,0,0,17.8,42.1,{"$f":"Table_Query_from_CDI821[[#This Row],[Total]]-Table_Query_from_CDI821[[#This Row],[Carbon Tetrachloride]]","v":42.1},4048224,{"$f":"Table_Query_from_CDI821[Total x CCl4]/Table_Query_from_CDI821[[#This Row],[Population]]*1000000","v":10.399622155295756},{"$f":"10-Table_Query_from_CDI821[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":8.198538251121354}]
["Norway",-21.8,0,0,0,0,14.7,0,0,0,-7.1000000000000014,{"$f":"Table_Query_from_CDI821[[#This Row],[Total]]-Table_Query_from_CDI821[[#This Row],[Carbon Tetrachloride]]","v":-7.1000000000000014},4593041,{"$f":"Table_Query_from_CDI821[Total x CCl4]/Table_Query_from_CDI821[[#This Row],[Population]]*1000000","v":-1.5458168128697307},{"$f":"10-Table_Query_from_CDI821[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":10.267772214949201}]
["Portugal",-1151.5999999999999,-2339.8000000000002,-2.8,-1992.4,0.1,1319,-1.1000000000000001,0,1404.7,-2763.9000000000005,{"$f":"Table_Query_from_CDI821[[#This Row],[Total]]-Table_Query_from_CDI821[[#This Row],[Carbon Tetrachloride]]","v":-771.50000000000045},493564224,{"$f":"Table_Query_from_CDI821[Total x CCl4]/Table_Query_from_CDI821[[#This Row],[Population]]*1000000","v":-1.5631197774982986},{"$f":"10-Table_Query_from_CDI821[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":10.270769499701963}]
["Spain",-1151.5999999999999,-2339.8000000000002,-2.8,-1992.4,0.1,1319,-1.1000000000000001,0,1404.7,-2763.9000000000005,{"$f":"Table_Query_from_CDI821[[#This Row],[Total]]-Table_Query_from_CDI821[[#This Row],[Carbon Tetrachloride]]","v":-771.50000000000045},493564224,{"$f":"Table_Query_from_CDI821[Total x CCl4]/Table_Query_from_CDI821[[#This Row],[Population]]*1000000","v":-1.5631197774982986},{"$f":"10-Table_Query_from_CDI821[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":10.270769499701963}]
["Sweden",-1151.5999999999999,-2339.8000000000002,-2.8,-1992.4,0.1,1319,-1.1000000000000001,0,1404.7,-2763.9000000000005,{"$f":"Table_Query_from_CDI821[[#This Row],[Total]]-Table_Query_from_CDI821[[#This Row],[Carbon Tetrachloride]]","v":-771.50000000000045},493564224,{"$f":"Table_Query_from_CDI821[Total x CCl4]/Table_Query_from_CDI821[[#This Row],[Population]]*1000000","v":-1.5631197774982986},{"$f":"10-Table_Query_from_CDI821[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":10.270769499701963}]
["Switzerland",-30,0,0,1.9,-0.1,9.5,0,0,2.6,-16.100000000000001,{"$f":"Table_Query_from_CDI821[[#This Row],[Total]]-Table_Query_from_CDI821[[#This Row],[Carbon Tetrachloride]]","v":-18},7489370,{"$f":"Table_Query_from_CDI821[Total x CCl4]/Table_Query_from_CDI821[[#This Row],[Population]]*1000000","v":-2.4034064280440144},{"$f":"10-Table_Query_from_CDI821[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":10.416327120589241}]
["United Kingdom",-1151.5999999999999,-2339.8000000000002,-2.8,-1992.4,0.1,1319,-1.1000000000000001,0,1404.7,-2763.9000000000005,{"$f":"Table_Query_from_CDI821[[#This Row],[Total]]-Table_Query_from_CDI821[[#This Row],[Carbon Tetrachloride]]","v":-771.50000000000045},493564224,{"$f":"Table_Query_from_CDI821[Total x CCl4]/Table_Query_from_CDI821[[#This Row],[Population]]*1000000","v":-1.5631197774982986},{"$f":"10-Table_Query_from_CDI821[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":10.270769499701963}]
["United States",1496.6,0,0,-1718.2,0,6769.8,0,-41.5,4353,10859.7,{"$f":"Table_Query_from_CDI821[[#This Row],[Total]]-Table_Query_from_CDI821[[#This Row],[Carbon Tetrachloride]]","v":12577.900000000001},295753151,{"$f":"Table_Query_from_CDI821[Total x CCl4]/Table_Query_from_CDI821[[#This Row],[Population]]*1000000","v":42.528371912426387},{"$f":"10-Table_Query_from_CDI821[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":2.6330751157812315}]
["EU",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI821[[Country name]:[Population]],COLUMN(),FALSE)","v":-771.50000000000045},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI821[[Country name]:[Population]],COLUMN(),FALSE)","v":493564224},{"$f":"L187/M187*1000000","v":-1.5631197774982986},{"$f":"(2-N187/$N$190)*Standard_mean","v":10.270769499701963}]
["Europe",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI821[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Norway\",Table_Query_from_CDI821[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI821[[Country name]:[Population]],COLUMN(),FALSE)","v":-796.60000000000048},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI821[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Norway\",Table_Query_from_CDI821[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI821[[Country name]:[Population]],COLUMN(),FALSE)","v":505646635},{"$f":"L188/M188*1000000","v":-1.5754084866005298},{"$f":"(2-N188/$N$190)*Standard_mean","v":10.272898196212296}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&\"2003\"&\"'!ODS_consumption\"))","v":28.864399040860008}]
["(Benchmark year = 2003)"]
[]
["Source: United Nations Environment Programme Ozone Secretariat, Nairobi; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Ratification of Kyoto Protocol, as of end-2006"]
[]
[null,"Ratified?","Score"]
["Australia",0,{"$f":"B199/$B$223*2*Standard_mean","v":0}]
["Austria",1,10]
["Belgium",1,10]
["Canada",1,10]
["Denmark",1,10]
["Finland",1,10]
["France",1,10]
["Germany",1,10]
["Greece",1,10]
["Ireland",1,10]
["Italy",1,10]
["Japan",1,10]
["Netherlands",1,10]
["New Zealand",1,10]
["Norway",1,10]
["Portugal",1,10]
["Spain",1,10]
["Sweden",1,10]
["Switzerland",1,10]
["United Kingdom",1,10]
["United States",0,0]
["EU",{"$f":"SUM(B$199:B$219*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"B220/$B$223*2*Standard_mean","v":10}]
["Europe",{"$f":"SUM(B$199:B$219*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"B221/$B$223*2*Standard_mean","v":10}]
[]
["Max",{"$f":"'Environment 2003'!B222","v":1}]
[]
["Source: United Nations Framework Convention on Climate Change, Kyoto Protocol: Status of Ratification, Bonn, http://unfccc.int/files/essential_background/kyoto_protocol/application/pdf/kpstats.pdf."]
[]
[]
["Sustainable fisheries"]
[]
[null,"Fishing subsidies/capita",null,null,null,null,null,null,"Ratification of UN Fisheries Agreement,  end-2006"]
[null,"Direct Payments to Fisheries,  2004 (USD million)","Cost Reducing Transfers to Fisheries, 2004 (USD million)","Total Fishing subsidies, 2004 (USD million)","Population, 2004","Fishing subsides/ person ($)","Score",null,null,"Score"]
["Australia ",0,64,{"$f":"SUM(B232:C232)","v":64},19995075,{"$f":"D232/E232*1000000","v":3.2007881940927954},{"$f":"2*Standard_mean-F232/$F$256*Standard_mean","v":-1.5079880210659127},null,1,{"$f":"I232/$I$256*2*Standard_mean","v":10}]
["Austria ",0,0,{"$f":"SUM(B233:C233)","v":0},8174762,0,10,null,1,10]
["Belgium ",6,null,6,10348276,0.57980672336145656,7.9153857042801636,null,1,10]
["Canada ",256,46,302,32134763,9.3979221194193965,-23.788919670719501,null,1,10]
["Denmark ",11,0,11,5413392,2.0319976827837332,2.6942354275532683,null,1,10]
["Finland ",null,4,4,5214512,0.76708999806693323,7.2420347822059554,null,1,10]
["France ",62,10,72,62534159,1.1513707252383454,5.8604069652899007,null,1,10]
["Germany ",2,4,6,82424609,7.2793793902012932E-2,9.7382800555880777,null,1,10]
["Greece ",30,24,54,10647529,5.0715992414765907,-8.2342285023023081,null,1,10]
["Ireland ",6,null,6,3969558,1.5115032958329366,4.5656004810473894,null,1,10]
["Italy ",105,0,105,58057477,1.8085525831582383,3.497601153096034,null,1,10]
["Japan ",18,13,31,127480498,0.2431744501029483,9.1257001434900662,null,1,10]
["Netherlands ",1,0,1,16318199,6.1281272522782683E-2,9.7796717222934699,null,1,10]
["New Zealand ",0,0,0,4008166,0,10,null,1,10]
["Norway ",4,13,17,4574560,3.7162043999860095,-3.3610951820548962,null,1,10]
["Portugal ",1,null,1,10524145,9.5019595416064681E-2,9.658370282722025,null,1,10]
["Spain ",63,131,194,40280780,4.8161927350959939,-7.3159499916046435,null,1,10]
["Sweden ",null,3,3,8986400,0.33383779934122676,8.7997327024362093,null,1,10]
["Switzerland ",0,0,0,7450867,0,10,null,0,0]
["United Kingdom ",0,8,8,60270708,0.13273446198773706,9.5227717343632445,null,1,10]
["United States",41,3,44,292805643,0.15027032795266176,9.4597239713666781,null,1,10]
["EU",{"$f":"SUM(B$232:B$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A253&\"_countries\"))","v":287},{"$f":"SUM(C$232:C$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A253&\"_countries\"))","v":184},{"$f":"SUM(D$232:D$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A253&\"_countries\"))","v":471},{"$f":"SUM(E$232:E$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A253&\"_countries\"))","v":383164506},1.2292370316785031,{"$f":"2*Standard_mean-F253/$F$256*Standard_mean","v":5.5804495087447457},null,{"$f":"SUM(I$232:I$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A253&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A253&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"I253/$I$256*2*Standard_mean","v":10}]
["Europe",{"$f":"SUM(B$232:B$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":291},{"$f":"SUM(C$232:C$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":197},{"$f":"SUM(D$232:D$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":488},{"$f":"SUM(E$232:E$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":395189933},1.2348492693005921,{"$f":"2*Standard_mean-F254/$F$256*Standard_mean","v":5.5602714902661807},null,{"$f":"SUM(I$232:I$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.9738384024636767},{"$f":"I254/$I$256*2*Standard_mean","v":9.7383840246367672}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Fishing_subsides_person\"))","v":1.3906810592058325},null,"Max:",{"$f":"MAX(I232:I252)","v":1}]
[]
["Source: Subsidies data from Review of Fisheries in OECD Countries: Policies and Summary Statistics. 2005. OECD; Exchange rate data from Review of Fisheries in OECD Countries: Country Statistics 2002-2004. OECD 2006; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) ",null,null,null,null,null,"Source: http://www.un.org/Depts/los/reference_files/chronological_lists_of_ratifications.htm # Agreement for the implementation of the provisions of the Convention relating to the conservation and management of straddling fish stocks and highly migratory fish stocks"]
[]
[]
[]
["Tropical timber"]
[]
[null,"Gross timber imports from tropical countries, 2005"]
["Country","Imports of wood and cork ($)","Population","Imports/capita","Imports/capita with Europe averaged out","Score"]
["Australia",282411817,20232346,{"$f":"B266/C266","v":13.958431563003124},{"$f":"D266","v":13.958431563003124},{"$f":"2*Standard_mean-E266/$E$290*Standard_mean","v":1.5728625217575285}]
["Austria",21896879,8184691,2.6753458377353523,{"$f":"AVERAGE($D$267:$D$268,$D$270:$D$276,$D$278,$D$280:$D$285)","v":14.037344321379734},1.5252204453089373]
["Belgium",524351429,10364388,50.591644099005173,{"$f":"AVERAGE($D$267:$D$268,$D$270:$D$276,$D$278,$D$280:$D$285)","v":14.037344321379734},1.5252204453089373]
["Canada",216188945,32386378,6.6753048148823559,{"$f":"D269","v":6.6753048148823559},5.9699117246605136]
["Denmark",106815906,5432335,19.662982124629647,{"$f":"AVERAGE($D$267:$D$268,$D$270:$D$276,$D$278,$D$280:$D$285)","v":14.037344321379734},1.5252204453089373]
["Finland",15407066,5223442,2.9496002827254517,14.037344321379734,1.5252204453089373]
["France",730101605,62911523,11.605212688937764,14.037344321379734,1.5252204453089373]
["Germany",521300000,82431390,6.324047186393436,14.037344321379734,1.5252204453089373]
["Greece",65320890,10668354,6.1228648768122991,14.037344321379734,1.5252204453089373]
["Ireland",107212934,4015676,26.698601680016019,14.037344321379734,1.5252204453089373]
["Italy",712198264,58103033,12.257505800084481,14.037344321379734,1.5252204453089373]
["Japan",3206493126,127537189,25.141632422210591,{"$f":"D277","v":25.141632422210591},-5.178782221562372]
["Netherlands",469198453,16407491,28.596599748249137,{"$f":"AVERAGE($D$267:$D$268,$D$270:$D$276,$D$278,$D$280:$D$285)","v":14.037344321379734},1.5252204453089373]
["New Zealand",31810238,4048224,7.8578255551076222,{"$f":"D279","v":7.8578255551076222},5.2559873267959034]
["Norway",53861049,4593041,11.726664099014139,{"$f":"AVERAGE($D$267:$D$268,$D$270:$D$276,$D$278,$D$280:$D$285)","v":14.037344321379734},1.5252204453089373]
["Portugal",172139931,10566212,16.291546204070105,14.037344321379734,1.5252204453089373]
["Spain",443899085,40341462,11.003544814513663,14.037344321379734,1.5252204453089373]
["Sweden",42057067,9001774,4.6720865242784368,14.037344321379734,1.5252204453089373]
["Switzerland",21678972,7489370,2.8946322587881226,14.037344321379734,1.5252204453089373]
["United Kingdom",636124027,60441457,10.524630916822538,14.037344321379734,1.5252204453089373]
["United States",3723114042,295583436,12.595814205231717,{"$f":"D286","v":12.595814205231717},2.395516825885422]
["EU",null,null,null,{"$f":"E267","v":14.037344321379734},1.5252204453089373]
["Europe",null,null,null,{"$f":"E268","v":14.037344321379734},1.5252204453089373]
[]
["Benchmark year average",null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Tropical_timber_imports\"))","v":8.2818344894939564}]
[]
["Source: U.N. Statistics Division, COMTRADE database; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Completeness of required reporting to multilateral treaties relating to biodiversity"]
["(Convention on Biological Diversity, Convention on International Trade in Endangered Species of Wild Fauna and Flora, Convention on Migratory Species, Ramsar Convention on Wetlands)"]
[]
["Last treaty reporting data year",null,{"$f":"CDI_year-1","v":2006}]
["Treaty reporting discount rate",null,{"$f":"1-0.5^(1/3)","v":0.20629947401590021}]
[]
[null,"Weighted average, 2001-2008",null,null,null,null,null,null,"CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar"]
[null,"CBD","CITES","CMS","Ramsar","Average, four treaties","Score",null,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008]
["Australia",{"$f":"SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I314:$AO314)/SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I314:$AO314)))","v":1},{"$f":"SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I314:$AO314)/SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I314:$AO314)))","v":1.0866403499649577},{"$f":"SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I314:$AO314)/SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I314:$AO314)))","v":1.3333333333333335},{"$f":"SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I314:$AO314)/SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I314:$AO314)))","v":1.3333333333333335},{"$f":"AVERAGE(B314:E314)","v":1.1883267541579061},{"$f":"F314/$F$338*Standard_mean","v":4.3706888616406161},null,1,null,null,null,1,null,null,null,2,1,1,1,1,1,1,1,null,2,null,null,1,null,null,1,null,2,null,null,1,null,null,1]
["Austria",{"$f":"SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I315:$AO315)/SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I315:$AO315)))","v":1},{"$f":"SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I315:$AO315)/SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I315:$AO315)))","v":2},{"$f":"SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I315:$AO315)/SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I315:$AO315)))","v":0},{"$f":"SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I315:$AO315)/SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I315:$AO315)))","v":2},1.25,{"$f":"F315/$F$338*Standard_mean","v":4.5975242566362287},null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,1.5,2,null,0,null,null,0,null,null,1,null,2,null,null,2,null,null,2]
["Belgium",{"$f":"SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I316:$AO316)/SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I316:$AO316)))","v":1},{"$f":"SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I316:$AO316)/SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I316:$AO316)))","v":1.6441470159405156},{"$f":"SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I316:$AO316)/SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I316:$AO316)))","v":1.3333333333333335},{"$f":"SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I316:$AO316)/SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I316:$AO316)))","v":2},1.4943700873184622,{"$f":"F316/$F$338*Standard_mean","v":5.4963221798705835},null,1,null,null,null,1,null,null,null,2,2,1,2,1,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Canada",{"$f":"SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I317:$AO317)/SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I317:$AO317)))","v":1},{"$f":"SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I317:$AO317)/SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I317:$AO317)))","v":1.6666666666666665},{"$f":"SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I317:$AO317)/SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I317:$AO317)))","v":0},{"$f":"SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I317:$AO317)/SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I317:$AO317)))","v":2},1.1666666666666665,{"$f":"F317/$F$338*Standard_mean","v":4.2910226395271458},null,1,null,null,null,1,null,null,null,1,1,1,2,2,2,1.5,1,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["Denmark",{"$f":"SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I318:$AO318)/SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I318:$AO318)))","v":1},{"$f":"SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I318:$AO318)/SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I318:$AO318)))","v":1.8908399993088911},{"$f":"SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I318:$AO318)/SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I318:$AO318)))","v":1.3333333333333335},{"$f":"SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I318:$AO318)/SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I318:$AO318)))","v":2},1.5560433331605563,{"$f":"F318/$F$338*Standard_mean","v":5.7231575748661969},null,1,null,null,null,1,null,null,null,2,2,2,2,1.5,2,2,2,null,2,null,null,1,null,null,2,null,2,null,null,2,null,null,2]
["Finland",{"$f":"SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I319:$AO319)/SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I319:$AO319)))","v":1},{"$f":"SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I319:$AO319)/SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I319:$AO319)))","v":2},{"$f":"SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I319:$AO319)/SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I319:$AO319)))","v":0.66666666666666663},{"$f":"SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I319:$AO319)/SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I319:$AO319)))","v":2},1.4166666666666665,{"$f":"F319/$F$338*Standard_mean","v":5.2105274908543917},null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,1.5,2,null,0,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["France",{"$f":"SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I320:$AO320)/SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I320:$AO320)))","v":1},{"$f":"SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I320:$AO320)/SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I320:$AO320)))","v":1.7816799986177827},{"$f":"SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I320:$AO320)/SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I320:$AO320)))","v":0},{"$f":"SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I320:$AO320)/SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I320:$AO320)))","v":2},1.1954199996544457,{"$f":"F320/$F$338*Standard_mean","v":4.3967779562235085},null,1,null,null,null,1,null,null,null,2,2,2,2,1,2,2,2,null,0,null,null,0,null,null,1,null,2,null,null,2,null,null,2]
["Germany",{"$f":"SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I321:$AO321)/SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I321:$AO321)))","v":1},{"$f":"SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I321:$AO321)/SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I321:$AO321)))","v":2},{"$f":"SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I321:$AO321)/SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I321:$AO321)))","v":1.3333333333333335},{"$f":"SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I321:$AO321)/SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I321:$AO321)))","v":2},1.5833333333333335,{"$f":"F321/$F$338*Standard_mean","v":5.8235307250725565},null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Greece",{"$f":"SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I322:$AO322)/SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I322:$AO322)))","v":1},{"$f":"SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I322:$AO322)/SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I322:$AO322)))","v":1.8267193000700848},{"$f":"SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I322:$AO322)/SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I322:$AO322)))","v":0},{"$f":"SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I322:$AO322)/SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I322:$AO322)))","v":0.66666666666666685},0.87334649168418799,{"$f":"F322/$F$338*Standard_mean","v":3.2121853439729637},null,1,null,null,null,1,null,null,null,2,2,2,1,2,2,2,2,null,0,null,null,0,null,null,0,null,2,null,null,0,null,null,1]
["Ireland",{"$f":"SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I323:$AO323)/SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I323:$AO323)))","v":1},{"$f":"SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I323:$AO323)/SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I323:$AO323)))","v":1.7175592993789757},{"$f":"SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I323:$AO323)/SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I323:$AO323)))","v":1.3333333333333335},{"$f":"SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I323:$AO323)/SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I323:$AO323)))","v":0.66666666666666685},1.1793898248447439,{"$f":"F323/$F$338*Standard_mean","v":4.3378186622029302},null,1,null,null,null,1,null,null,null,0,2,2,2,1.5,2,1,1,null,2,null,null,1,null,null,0,null,2,null,null,0,null,null,0]
["Italy",{"$f":"SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I324:$AO324)/SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I324:$AO324)))","v":0.28410365341665011},{"$f":"SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I324:$AO324)/SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I324:$AO324)))","v":2},{"$f":"SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I324:$AO324)/SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I324:$AO324)))","v":1.3333333333333335},{"$f":"SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I324:$AO324)/SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I324:$AO324)))","v":2},1.4043592466874959,{"$f":"F324/$F$338*Standard_mean","v":5.1652605613417144},null,1,null,null,null,0,null,null,null,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Japan",{"$f":"SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I325:$AO325)/SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I325:$AO325)))","v":1},{"$f":"SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I325:$AO325)/SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I325:$AO325)))","v":1},{"$f":"SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I325:$AO325)/SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I325:$AO325)))","v":0},{"$f":"SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I325:$AO325)/SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I325:$AO325)))","v":2},1,{"$f":"F325/$F$338*Standard_mean","v":3.6780194053089827},null,1,null,null,null,1,null,null,null,1,1,1,1,1,1,1,1,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["Netherlands",{"$f":"SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I326:$AO326)/SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I326:$AO326)))","v":1},{"$f":"SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I326:$AO326)/SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I326:$AO326)))","v":1.8041996493439336},{"$f":"SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I326:$AO326)/SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I326:$AO326)))","v":0.66666666666666663},{"$f":"SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I326:$AO326)/SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I326:$AO326)))","v":2},1.36771657900265,{"$f":"F326/$F$338*Standard_mean","v":5.0304881185345627},null,1,null,null,null,1,null,null,null,1,2,2,2,1.5,2,1.5,2,null,0,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["New Zealand",{"$f":"SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I327:$AO327)/SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I327:$AO327)))","v":1},{"$f":"SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I327:$AO327)/SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I327:$AO327)))","v":1.8267193000700848},{"$f":"SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I327:$AO327)/SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I327:$AO327)))","v":1.3333333333333335},{"$f":"SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I327:$AO327)/SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I327:$AO327)))","v":2},1.5400131583508547,{"$f":"F327/$F$338*Standard_mean","v":5.6641982808456195},null,1,null,null,null,1,null,null,null,2,2,2,1,2,2,2,1,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Norway",{"$f":"SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I328:$AO328)/SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I328:$AO328)))","v":1},{"$f":"SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I328:$AO328)/SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I328:$AO328)))","v":0.8041996493439334},{"$f":"SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I328:$AO328)/SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I328:$AO328)))","v":0.66666666666666685},{"$f":"SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I328:$AO328)/SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I328:$AO328)))","v":2},1.11771657900265,{"$f":"F328/$F$338*Standard_mean","v":4.1109832672073177},null,1,null,null,null,1,null,null,null,0,0,1,1,1,1,1,1,null,2,null,null,0,null,null,2,null,2,null,null,2,null,null,2]
["Portugal",{"$f":"SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I329:$AO329)/SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I329:$AO329)))","v":1},{"$f":"SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I329:$AO329)/SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I329:$AO329)))","v":1.7816799986177825},{"$f":"SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I329:$AO329)/SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I329:$AO329)))","v":1.3333333333333335},{"$f":"SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I329:$AO329)/SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I329:$AO329)))","v":2},1.5287533329877792,{"$f":"F329/$F$338*Standard_mean","v":5.6227844246598373},null,1,null,null,null,1,null,null,null,2,1,2,2,1.5,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Spain",{"$f":"SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I330:$AO330)/SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I330:$AO330)))","v":1},{"$f":"SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I330:$AO330)/SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I330:$AO330)))","v":1.8908399993088911},{"$f":"SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I330:$AO330)/SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I330:$AO330)))","v":1.3333333333333335},{"$f":"SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I330:$AO330)/SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I330:$AO330)))","v":2},1.5560433331605563,{"$f":"F330/$F$338*Standard_mean","v":5.7231575748661969},null,1,null,null,null,1,null,null,null,2,2,2,2,1.5,2,2,2,null,2,null,null,1,null,null,2,null,2,null,null,2,null,null,2]
["Sweden",{"$f":"SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I331:$AO331)/SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I331:$AO331)))","v":1.2841036534166501},{"$f":"SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I331:$AO331)/SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I331:$AO331)))","v":2},{"$f":"SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I331:$AO331)/SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I331:$AO331)))","v":0.66666666666666663},{"$f":"SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I331:$AO331)/SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I331:$AO331)))","v":2},1.4876925800208292,{"$f":"F331/$F$338*Standard_mean","v":5.4717621784507964},null,2,null,null,null,1,null,null,null,2,2,2,2,2,2,2,2,null,0,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Switzerland",{"$f":"SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I332:$AO332)/SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I332:$AO332)))","v":0.28410365341665011},{"$f":"SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I332:$AO332)/SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I332:$AO332)))","v":1.1375329826772669},{"$f":"SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I332:$AO332)/SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I332:$AO332)))","v":1.3333333333333335},{"$f":"SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I332:$AO332)/SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I332:$AO332)))","v":2},1.1887424923568126,{"$f":"F332/$F$338*Standard_mean","v":4.3722179548037223},null,1,null,null,null,0,null,null,null,1,2,2,1,0.5,1,0.5,1,null,2,null,null,1,null,null,0,null,2,null,null,2,null,null,2]
["United Kingdom",{"$f":"SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I333:$AO333)/SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I333:$AO333)))","v":1},{"$f":"SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I333:$AO333)/SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I333:$AO333)))","v":1.7816799986177827},{"$f":"SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I333:$AO333)/SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I333:$AO333)))","v":1.3333333333333335},{"$f":"SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I333:$AO333)/SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I333:$AO333)))","v":2},1.5287533329877792,{"$f":"F333/$F$338*Standard_mean","v":5.6227844246598373},null,1,null,null,null,1,null,null,null,2,2,2,2,1,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["United States",{"$f":"SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I334:$AO334)/SUM(($I$312:$AO$312=B$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I334:$AO334)))","v":0},{"$f":"SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I334:$AO334)/SUM(($I$312:$AO$312=C$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I334:$AO334)))","v":1.8041996493439334},{"$f":"SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I334:$AO334)/SUM(($I$312:$AO$312=D$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I334:$AO334)))","v":0},{"$f":"SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*$I334:$AO334)/SUM(($I$312:$AO$312=E$313)*($I$313:$AO$313<=MEA_treaty_last_year)*$I$338:$AO$338*NOT(ISBLANK($I334:$AO334)))","v":2},0.95104991233598335,{"$f":"F334/$F$338*Standard_mean","v":3.4979800329891537},null,0,null,null,null,0,null,null,null,1,1,2,2,2,2,1.5,2,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["EU",{"$f":"SUM(B$314:B$334*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.97881347792323048},{"$f":"SUM(C$314:C$334*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.8600737337813689},{"$f":"SUM(D$314:D$334*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.63103889651463185},{"$f":"SUM(E$314:E$334*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A335&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.3808851184800761},1.2127028066748267,{"$f":"F335/$F$338*Standard_mean","v":4.4603444558226801}]
["Europe",{"$f":"SUM(B$314:B$334*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A336&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A336&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.96087371097999574},{"$f":"SUM(C$314:C$334*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A336&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A336&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.8294616007588853},{"$f":"SUM(D$314:D$334*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A336&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A336&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.64980714172802667},{"$f":"SUM(E$314:E$334*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A336&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A336&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.4039479428463784},1.2110225990783214,{"$f":"F336/$F$338*Standard_mean","v":4.4541646196777869}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!MEA_participation_raw_score\"))","v":1.3594273028529495},{"$f":"AVERAGE(G314:G334)","v":4.829485329263564},"Weight:",{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-I313)","v":0.31498026247371841},0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991]
[]
["Coding"]
["Full report:",2]
["Report has errors or is late:",1]
["No report/not a member:",0]
["No data/no report due:"]
[]
["Sources:"]
["CBD Data:"]
["http://www.cbd.int/reports/search"]
["http://www.cbd.int/reports/national.shtml"]
[]
["CITES data:"]
["http://www.cites.org/common/resources/annual_reports.pdf"]
["http://www.cites.org/eng/resources/reports/biennial.shtml"]
["A score of 2 indicates the country submitted a full report of all of their trading of wild plants and animals on time, while a score of 1 refers to a full report received past the original deadline for a given year or a full report sent to the wrong party (i.e., the report was sent to the World Conservation Monitoring Center instead of the CITES Secretariat).  Some years, states must submit both an annual report and a biennial report.  The score for that year is the average of the two scores from the submission of the two reports."]
[]
["CMS Data:"]
["http://www.cms.int/bodies/COP/cop7/cop7_national_reports.htm"]
["http://www.cms.int/bodies/COP/cop8/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop9/National_Reports.htm"]
[]
["Ramsar data:"]
["http://www.ramsar.org/cop8/cop8_nr_natl_rpt_index.htm"]
["http://ramsar.org/cop9/cop9_natlrpts_index.htm"]
["http://www.ramsar.org/cop10/cop10_natlrpts_index.htm"]

{"sheet":"Environment 2006","index":63,"n_rows":353,"n_cols":40,"rows_kept":353,"cut":false,"hidden":false,"merged":[[98,15,98,25],[2,1,2,5],[2,6,2,7],[2,8,2,9],[34,1,36,1],[34,2,36,2],[34,3,36,3],[64,0,64,7],[66,1,66,3],[66,4,66,7],[98,1,99,1],[98,4,98,14],[258,0,258,6],[263,1,263,5],[300,1,300,6],[342,0,342,8],[127,0,127,9],[128,0,128,9],[192,0,192,6],[224,0,224,7],[227,5,227,6],[229,1,229,4]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Environment"},{"$f":"RIGHT(CELL(\"filename\",A1),4)","v":"2006"}]
[]
[null,"Global climate",null,null,null,null,"Sustainable fisheries",null,"Biodiversity and global ecosystems"]
[null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","% change in GHG emissions/ GDP","Gasoline taxes","Consumption of ozone-depleting substances","Kyoto Protocol ratification","Fishing subsidies","Ratification of UN Fisheries Agreement","Biodiversity treaties participation","Tropical wood imports","Overall score"]
["Australia ",{"$f":"M69","v":-6.7785435341518792},{"$f":"C102","v":1.7733354273826716},{"$f":"G134","v":2.1735133709959435},{"$f":"O166","v":8.3557015209862442},{"$f":"C199","v":0},{"$f":"G232","v":-1.6410400393955893},{"$f":"J232","v":10},{"$f":"G303","v":4.4009170827538737},{"$f":"F266","v":1.9251871222140462},{"$f":"SUMPRODUCT(B5:J5,$B$29:$J$29)","v":2.1166067472156374}]
["Austria ",7.48974497119017,0.39509110347419912,4.1834882682300281,{"$f":"O167","v":11.687381282358281},10,10,10,4.5975242566362287,2.0110313368551038,5.5957828701341796]
["Belgium ",6.6214830170054624,5.3094579659938894,5.7585378799584372,11.687381282358281,10,9.303954712432926,10,5.3721675257133263,2.0110313368551038,6.563763371836135]
["Canada ",-3.4642223430763863,2.879890617273154,1.6645853715647951,6.7521988261084509,10,-22.921544923886088,10,4.1747249363381016,6.3666336319321495,2.9455955856751315]
["Denmark ",3.3024390693504246,6.830607140032912,4.3543766460217928,11.687381282358281,10,-9.3294016110322033,10,5.6850724027847246,2.0110313368551038,5.3646750834734407]
["Finland ",7.4719664275964384,8.3921297919502464,5.2391695346167877,11.687381282358281,10,5.8550181844697926,10,5.2105274908543917,2.0110313368551038,6.836614403360441]
["France ",8.0029206658912351,4.7626390672035654,5.3740607936021867,11.687381282358281,10,7.80246660279251,10,4.3206076120605648,2.0110313368551038,6.3294043464227903]
["Germany ",6.297883365048504,4.1793732222609519,5.6118320544275058,11.687381282358281,10,9.6945626690693096,10,5.8235307250725556,2.0110313368551038,6.4271196989865613]
["Greece ",6.2649751801696834,3.0804631228735104,3.7995024191143569,11.687381282358281,10,-15.376759532510384,10,3.1517289017464458,2.0110313368551038,4.3328065367156903]
["Ireland ",6.034744226549055,10.664632635213202,3.846872612769026,11.687381282358281,10,4.5025388266953357,10,4.2392770478949418,2.0110313368551038,6.6116115371353414]
["Italy ",7.6014400305895293,1.1986374984343153,5.6087229579681539,11.687381282358281,10,2.1271763272366275,10,5.1652605613417144,2.0110313368551038,5.6327888008465061]
["Japan ",7.6390007878733472,1.8345070897925984,2.8862364251446238,7.3688232545752115,10,8.7578621841678803,0,3.6780194053089827,-6.1121291108626856,3.2816705848607786]
["Netherlands ",4.7877253749395887,6.77128172995066,6.1683230114938041,11.687381282358281,10,9.1135287629351627,10,4.9621747253398327,2.0110313368551038,6.5901087244224552]
["New Zealand ",5.6807672014693944,-1.1796663921806578,2.5875020009443528,8.5911025444838476,10,10,10,5.6037418386190998,5.6025767954508519,5.3193101110203713]
["Norway ",-23.747166919054237,6.3442522606294176,4.5441621120934892,12.131898633035195,10,-3.4172919120211276,10,4.0426698740125868,2.0110313368551038,2.7089259133356287]
["Portugal ",8.0373339340810421,0.98173693634957049,6.3769060747587369,11.687381282358281,10,9.6569297596275536,10,5.5466140804968926,2.0110313368551038,6.192761273894356]
["Spain ",7.4985365725274287,0.31453581418908427,4.294887194368572,11.687381282358281,10,-17.62401575683662,10,5.6850724027847246,2.0110313368551038,4.3832200098763634]
["Sweden ",8.9172531313010204,9.4125953996281773,4.9131807708538471,11.687381282358281,10,7.9959654213900766,10,5.4717621784507964,2.0110313368551038,7.2315471653036223]
["Switzerland ",8.4252833951864776,1.4485090070087057,3.1132253394489147,10.013949284233757,10,10,0,4.4202022647980366,2.0110313368551038,4.9928684601586379]
["United Kingdom ",5.1907252649569493,8.2585794832515589,5.9510344781426872,11.687381282358281,10,9.3418886904809462,10,5.5466140804968926,2.0110313368551038,6.9199939960675074]
["United States",1.4257725114969126,5.0128581866661239,0.64616973533981548,1.8436752518475537,0,{"$f":"G252","v":8.6485739873673904},{"$f":"J252","v":10},3.4296666397944229,2.4988239851905094,2.9975012577514475]
["EU",6.774816654908129,4.5380079903442363,4.6882255386469556,11.687381282358281,10,{"$f":"G253","v":4.1675847466275409},{"$f":"J253","v":10},4.4115251456915434,2.0110313368551038,5.9019175327886932]
["Europe",6.4526241434699196,4.5038469201840901,4.6454233990644926,11.666666912842851,10,4.189546031140015,9.7383840246367672,4.4076616636246442,2.0110313368551038,5.8435201063793656]
[]
["Weight",0.1,0.15,0.15,0.1,0.1,0.05,0.05,0.15,0.15]
[]
["Greenhouse gas emissions/capita, 2004"]
[]
[null,null,null,"CO2 emission/energy conversion factors"]
[null,null,null,"Oil",19.899999999999999,"Gas",14.4,"Coal",25.4]
[null,"Total Emissions of CO2 CH4 N2O HFCs PFCs SF6  including emissions/removals from land use, land-use change, forestry (LULUCF) (thousand tons CO2 equivalent), 2004","Population, 2004","GHG emissions/ capita, 2004 (tons CO2 equivalent)"]
[]
[]
["Australia ",{"$f":"O102","v":476254.09375},19995075,{"$f":"B38/C38*1000","v":23.818570010365054}]
["Austria ",85627.3984375,8174762,10.474604451787098]
["Belgium ",145886.09375,10348276,14.097623000198295]
["Canada ",851413.4375,32134763,26.495089990238917]
["Denmark ",74119.6875,5413392,13.691912113514041]
["Finland ",55006.7890625,5214512,10.548789428905332]
["France ",519598.5,62534159,8.3090347469132837]
["Germany ",1026805.9375,82424609,12.457516631956363]
["Greece ",128503.5234375,10647529,12.068858740605449]
["Ireland ",65680,3969558,16.545922745051215]
["Italy ",540626.4375,58057477,9.3119175244215313]
["Japan ",1253026.5,127480498,9.8291622613523213]
["Netherlands ",218386.234375,16318199,13.382986343958668]
["New Zealand ",52198.06640625,4008166,13.022930289376738]
["Norway ",28690.21875,4574560,6.2716892444300649]
["Portugal ",86189.234375,10524145,8.1896661795328747]
["Spain ",394262.65625,40280780,9.7878605193345312]
["Sweden ",40600.6015625,8986400,4.518005159184991]
["Switzerland",48958.6015625,7450867,6.5708596814974687]
["United Kingdom ",665591.6875,60270708,11.043369317977815]
["United States",6164473,292805643,21.053122258302924]
["EU",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":4046884.78125},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":383164506},10.561742327067217]
["Europe",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":4124533.6015625},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":395189933},10.436838737899986]
[]
["Benchmark year average",null,null,{"$f":"'Environment 2003'!D62","v":25.061470211463188}]
[]
[]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/4303.php - summary2 tables for each country; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[null,"Fuel production (million tons oil equivalent)",null,null,"Equivalent CO2 emissions1 (in thousand tons)"]
[null,"oil","gas","coal","oil","gas","coal","total","Population, 2004","Emissions/\ncapita (tons CO2 equivalent)",null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","Score"]
["Australia",24.841197658516972,31.731999999999999,198.84986783355473,{"$f":"B69*1000000*42/1000*$E$34*1000/1000000*3.664","v":76072.968282949805},{"$f":"C69*1000000*42/1000*$G$34*1000/1000000*3.664","v":70317.705830399995},{"$f":"D69*1000000*42/1000*$I$34*1000/1000000*3.664","v":777255.45491371979},{"$f":"SUM(E69:G69)","v":923646.12902706955},{"$f":"C38","v":19995075},{"$f":"H69/I69*1000","v":46.193681645458675},null,{"$f":"(J69+D38)","v":70.012251655823732},{"$f":"2*Standard_mean-L69/$L$93*Standard_mean","v":-6.7785435341518792}]
["Austria",0,0,0,0,0,0,0,8174762,0,null,10.474604451787098,7.48974497119017]
["Belgium",0,0,0,0,0,0,0,10348276,0,null,14.097623000198295,6.6214830170054624]
["Canada",147.57130419751797,165.34035,34.713781859874729,451918.11192091805,366392.09924352006,135687.67535645101,953997.88652088912,32134763,29.687410064947084,null,56.182500055185997,-3.4642223430763863]
["Denmark",19.057409879839799,8.4873938030999998,0,58360.863162616864,18807.956029028923,0,77168.819191645787,5413392,14.255169252780103,null,27.947081366294142,3.3024390693504246]
["Finland",0,0,0,0,0,0,0,5214512,0,null,10.548789428905332,7.4719664275964384]
["France",0,0,0.38761999040842054,0,0,1515.1116531328641,1515.1116531328641,62534159,2.4228544484509083E-2,null,8.3332632913977935,8.0029206658912351]
["Germany",0,14.732172,54.706968311369423,0,32646.304580198401,213836.14686330044,246482.45144349884,82424609,2.9903987951401607,null,15.447915427096524,6.297883365048504]
["Greece",0,0,9.5786732329428208,0,0,37440.68880836606,37440.68880836606,10647529,3.5163734992753772,null,15.585232239880828,6.2649751801696834]
["Ireland",0,0,0,0,0,0,0,3969558,0,null,16.545922745051215,6.034744226549055]
["Italy",5.4690000000000003,10.693,0,16748.108092799997,23695.5511296,0,40443.659222399998,58057477,0.6966141367527906,null,10.008531661174322,7.6014400305895293]
["Japan",0,0,0.73833999872207645,0,0,2885.9903093729095,2885.9903093729095,127480498,2.2638680854328869E-2,null,9.8518009422066495,7.6390007878733472]
["Netherlands",0,61.608945973058198,0,0,136524.63568178852,0,136524.63568178852,16318199,8.3664034052893061,null,21.749389749247975,4.7877253749395887]
["New Zealand",0,3.4531384350816801,3.1695218515396117,0,7652.110571969034,12388.885018719086,20040.995590688119,4008166,5.0000413133308648,null,18.022971602707603,5.6807672014693944]
["Norway",149.88349479319015,70.618499999999997,0,458998.89781001548,156489.69208320003,0,615488.58989321557,4574560,134.54596505307956,null,140.81765429750962,-23.747166919054237]
["Portugal",0,0,0,0,0,0,0,10524145,0,null,8.1896661795328747,8.0373339340810421]
["Spain",0,0,6.6990338510274885,0,0,26184.883400179722,26184.883400179722,40280780,0.65005899588289306,null,10.437919515217423,7.4985365725274287]
["Sweden",0,0,0,0,0,0,0,8986400,0,null,4.518005159184991,8.9172531313010204]
["Switzerland",0,0,0,0,0,0,0,7450867,0,null,6.5708596814974687,8.4252833951864776]
["United Kingdom",95.374000000000009,86.722597800000003,15.263422209648551,292070.59082879999,192176.16667554816,59660.980931759259,543907.73843610741,60270708,9.0244126290354405,null,20.067781947013255,5.1907252649569493]
["US",329.17274408721602,481.13550668942298,572.37080552988357,1008049.1313176606,1066190.1242892758,2237257.3624431212,4311496.6180500574,292805643,14.724772971844867,null,35.777895230147791,1.4257725114969126]
["EU",{"$f":"SUM(B$69:B$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":119.90040987983981},{"$f":"SUM(C$69:C$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":182.24410957615822},{"$f":"SUM(D$69:D$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":86.635717595396713},{"$f":"SUM(E$69:E$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":367179.56208421686},{"$f":"SUM(F$69:F$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":403850.614096164},{"$f":"SUM(G$69:G$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":338637.8116567384},{"$f":"SUM(H$69:H$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":1109667.987837119},{"$f":"SUM(I$69:I$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":383164506},2.8960615361306954,null,13.457803863197912,{"$f":"2*Standard_mean-L90/$L$93*Standard_mean","v":6.774816654908129}]
["Europe",{"$f":"SUM(B$69:B$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":269.78390467302995},{"$f":"SUM(C$69:C$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":252.86260957615821},{"$f":"SUM(D$69:D$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":86.635717595396713},{"$f":"SUM(E$69:E$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":826178.45989423234},{"$f":"SUM(F$69:F$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":560340.3061793641},{"$f":"SUM(G$69:G$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":338637.8116567384},{"$f":"SUM(H$69:H$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":1725156.5777303348},{"$f":"SUM(I$69:I$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":395189933},4.3653859414742096,null,14.802224679374195,{"$f":"2*Standard_mean-L91/$L$93*Standard_mean","v":6.4526241434699196}]
[]
["Average",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!GHG_emissions_capita\"))","v":20.863626069008113}]
["1Conversion factors were based on http://www.bp.com/extendedsectiongenericarticle.do?categoryId=9023800&contentId=7044894 and http://bioenergy.ornl.gov/papers/misc/energy_conv.html"]
["Source: fuel production figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
["Growth rate of of greenhouse gas emissions/GDP, 1994-2004"]
[]
[null,"Average annual growth rate of GHG emissions/PPP GDP, 1994-2004",null,null,"Emissions of CO2 CH4 N2O HFCs PFCs SF6 CO NOX NMVOC SO2, 2002 (thousand tons CO2 equivalent)",null,null,null,null,null,null,null,null,null,null,"PPP GDP (2000 $)"]
[null,null,"Score",null,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004]
[null,null,null,null,"12","11","10","9","8","7","6","5","4","3","2","12","11","10","9","8","7","6","5","4","3","2"]
["Australia ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E102:O102/P102:Z102))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E102:O102/P102:Z102)))/10)-1","v":-8.9505946971498718E-3},{"$f":"B102/$B$126*Standard_mean","v":1.7733354273826716},null,441374.75,462847.6875,476597.5625,478503.65625,526865,489057.25,556351.25,501337.96875,601951.5625,745620.75,476254.09375,441453117440,459081613312,477414948864,496036937728,518478823424,544165658624,565095170048,575828262912,598361636864,617217982464,642817458176]
["Austria ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E103:O103/P103:Z103))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E103:O103/P103:Z103)))/10)-1","v":-1.9941519698090104E-3},{"$f":"B103/$B$126*Standard_mean","v":0.39509110347419912},null,66188.7890625,68229.1484375,74347.578125,65211.62890625,66473.4140625,61880.69140625,65262.33984375,67359.9609375,75001.484375,91041.8203125,85627.3984375,212323287040,217988038656,223365021696,228522328064,237173129216,245566996480,254573379584,256756105216,261104861184,263365820416,270185889792]
["Belgium ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E104:O104/P104:Z104))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E104:O104/P104:Z104)))/10)-1","v":-2.6798543344563774E-2},{"$f":"B104/$B$126*Standard_mean","v":5.3094579659938894},null,147701.40625,149690.15625,154177.546875,145086.671875,150765.796875,144524.578125,145309.9375,144543.8125,142953.046875,144832.65625,145886.09375,264408236032,270713733120,274570788864,284826107904,290319958016,300596428800,311627382784,314144423936,318415962112,320985333760,331495178240]
["Canada ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E105:O105/P105:Z105))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E105:O105/P105:Z105)))/10)-1","v":-1.4535734914731591E-2},{"$f":"B105/$B$126*Standard_mean","v":2.879890617273154},null,605551.6875,832946.75,635760.8125,610041.75,799911.875,709416.6875,665388.1875,661755.5,818928.8125,787753.375,851413.4375,793122177024,815396487168,828596092928,863611846656,898997813248,948728233984,998377914368,1016186994688,1045905670144,1065579905024,1098825793536]
["Denmark ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E106:O106/P106:Z106))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E106:O106/P106:Z106)))/10)-1","v":-3.4476272848238509E-2},{"$f":"B106/$B$126*Standard_mean","v":6.830607140032912},null,85009.375,80937.96875,92489.8515625,84342.671875,79406.3984375,78284.265625,72867.359375,75854.9921875,76685.9375,80280.65625,74119.6875,142452883456,146819317760,150980968448,155810021376,159176228864,163251863552,169012461568,170203725824,170996613120,171652956160,175594930176]
["Finland ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E107:O107/P107:Z107))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E107:O107/P107:Z107)))/10)-1","v":-4.2357780290042224E-2},{"$f":"B107/$B$126*Standard_mean","v":8.3921297919502464},null,59910.12109375,56746.5078125,53091.21875,56465.4375,55044.19140625,51310.796875,48878.15234375,50852.828125,52504.875,59894.51171875,55006.7890625,107632984064,111897894912,115892027392,123084038144,129276452864,134329057280,141480394752,144711450624,147365658624,150331293696,156532260864]
["France ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E108:O108/P108:Z108))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E108:O108/P108:Z108)))/10)-1","v":-2.403857235416984E-2},{"$f":"B108/$B$126*Standard_mean","v":4.7626390672035654},null,517033.15625,526684.3125,540095.25,530484.9375,545523.125,528512.6875,536564.0625,528790.75,518176.09375,522355.71875,519598.5,1472695369728,1502844420096,1518887370752,1552055664640,1604487217152,1657306218496,1718294151168,1749837545472,1766091259904,1781977317376,1827323904000]
["Germany ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E109:O109/P109:Z109))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E109:O109/P109:Z109)))/10)-1","v":-2.1094641895126776E-2},{"$f":"B109/$B$126*Standard_mean","v":4.1793732222609519},null,1088491.25,1082957.375,1101800,1065925.125,1040311.3125,1006533.5,1005793.5,1014676.4375,1040886.4375,1038860.1875,1026805.9375,2233957351424,2271420874752,2289382719488,2329155731456,2372521164800,2416912891904,2490813644800,2528533807104,2528790446080,2519296114688,2548548501504]
["Greece ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E110:O110/P110:Z110))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E110:O110/P110:Z110)))/10)-1","v":-1.5548088910089519E-2},{"$f":"B110/$B$126*Standard_mean","v":3.0804631228735104},null,104576.90625,106134.78125,109574.1171875,114531.7109375,119849.15625,119476.2578125,123508.5703125,124558.203125,124081.6328125,128242.2734375,128503.5234375,183365926912,187216084992,191631392768,198602194944,205282541568,212301971456,221807591424,231116947456,239065399296,253273964544,264336031744]
["Ireland ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E111:O111/P111:Z111))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E111:O111/P111:Z111)))/10)-1","v":-5.3827833605442521E-2},{"$f":"B111/$B$126*Standard_mean","v":10.664632635213202},null,55430.62890625,57172.5546875,59365.1328125,60105.015625,63055.79296875,64141.29296875,66949.328125,68796.8984375,66859.375,66849.578125,65680,73786523648,80895426560,88541888512,98208169984,105868853248,116366712832,127185690624,133281243136,141108969472,146978373632,153603784704]
["Italy ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E112:O112/P112:Z112))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E112:O112/P112:Z112)))/10)-1","v":-6.0499092679413558E-3},{"$f":"B112/$B$126*Standard_mean","v":1.1986374984343153},null,479915.0625,499857.75,493575,508469.28125,522893.84375,520221.46875,525466.625,523951.84375,520016.21875,542955.3125,540626.4375,1395746013184,1436038856704,1452333334528,1479434043392,1500858810368,1522637602816,1578268622848,1607665844224,1614923431936,1614171340800,1642107240448]
["Japan ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E113:O113/P113:Z113))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E113:O113/P113:Z113)))/10)-1","v":-9.2593477670585012E-3},{"$f":"B113/$B$126*Standard_mean","v":1.8345070897925984},null,1279818.375,1257132.625,1266427,1259517.875,1217163.875,1238167.375,1256109.5,1231046.75,1261987.25,1256627.5,1253026.5,3448531058688,3515513307136,3607270260736,3664828956672,3591416840192,3584257949696,3665172365312,3678200659968,3688850784256,3751011942400,3839563399168]
["Netherlands ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E114:O114/P114:Z114))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E114:O114/P114:Z114)))/10)-1","v":-3.4176838408093047E-2},{"$f":"B114/$B$126*Standard_mean","v":6.77128172995066},null,222675.703125,226046.3125,233966,227610.9375,228374.78125,216271.65625,215930.953125,217117.625,216092.109375,217225.015625,218386.234375,426730356736,440027185152,455016808448,474484441088,493100662784,516199383040,536543002624,546876063744,547293396992,549130141696,561411522560]
["New Zealand ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E115:O115/P115:Z115))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E115:O115/P115:Z115)))/10)-1","v":5.9541559883242723E-3},{"$f":"B115/$B$126*Standard_mean","v":-1.1796663921806578},null,36181.9296875,38867.375,41851.76171875,43941.8359375,40567.18359375,42801.609375,45505.51953125,49333.9140625,53275.46875,54216.31640625,52198.06640625,72186781696,75311128576,78022270976,79401312256,79740076032,83866148864,86064029696,89152200704,93532110848,97596227584,101263704064]
["Norway ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E116:O116/P116:Z116))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E116:O116/P116:Z116)))/10)-1","v":-3.2021483225641911E-2},{"$f":"B116/$B$126*Standard_mean","v":6.3442522606294176},null,33304.23828125,30434.783203125,33981.48828125,34310.00390625,33590.83203125,39623.265625,39021.41796875,36621.046875,32915.734375,31620.005859375,28690.21875,158200807424,164823580672,173229195264,182570811392,187468726272,191266422784,197489360896,201419587584,204445073408,206455652352,214633431040]
["Portugal ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E117:O117/P117:Z117))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E117:O117/P117:Z117)))/10)-1","v":-4.9551423158876728E-3},{"$f":"B117/$B$126*Standard_mean","v":0.98173693634957049},null,67679.203125,75807.96875,70391.734375,74540.3828125,80471.421875,87598.390625,86564.1015625,83091.65625,87231.9609375,88096.3125,86189.234375,168522514432,175739961344,182221832192,190252269568,200028045312,208175497216,216326635520,220598976512,222284873728,220259614720,223696388096]
["Spain ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E118:O118/P118:Z118))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E118:O118/P118:Z118)))/10)-1","v":-1.5875634959257034E-3},{"$f":"B118/$B$126*Standard_mean","v":0.31453581418908427},null,282220.03125,293440.3125,285158.5,305137.15625,314305.1875,341772.5,355512.875,355989.5,372273.96875,380082.53125,394262.65625,805768134656,827987132416,847999729664,880806199296,920162074624,963832381440,1012504133632,1049657278464,1078104883200,1111412310016,1147636547584]
["Sweden ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E119:O119/P119:Z119))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E119:O119/P119:Z119)))/10)-1","v":-4.750839867597656E-2},{"$f":"B119/$B$126*Standard_mean","v":9.4125953996281773},null,42847.22265625,42795.1953125,45299.87109375,37830.875,39219.26171875,36393.73828125,33360.28125,34000.67578125,34695.5859375,38209.95703125,40600.6015625,209258807296,217500549120,221007118336,226992930816,236537872384,247560142848,258582003712,261846106112,268348850176,274616664064,286246305792]
["Switzerland ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E120:O120/P120:Z120))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E120:O120/P120:Z120)))/10)-1","v":-7.3110911995039052E-3},{"$f":"B120/$B$126*Standard_mean","v":1.4485090070087057},null,47580.58203125,47574.453125,47266.95703125,45716.08984375,47322.890625,49054.203125,50509.51953125,53039.62890625,51420.12890625,49867.5703125,48958.6015625,231537328128,232650719232,233778315264,238552580096,245075050496,248496537600,257619312640,260821909504,261305401344,261360500736,267688394752]
["United Kingdom ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E121:O121/P121:Z121))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E121:O121/P121:Z121)))/10)-1","v":-4.1683708895322802E-2},{"$f":"B121/$B$126*Standard_mean","v":8.2585794832515589},null,723564.0625,715604.6875,735611.1875,709095.4375,706732.9375,675251,677913.5,681218.6875,660096.375,666738.375,665591.6875,1407047172096,1449859874816,1491605127168,1540934991872,1595093680128,1645605945344,1715305054208,1764797972480,1807734145024,1876697284608,1931273961472]
["United States",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E122:O122/P122:Z122))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E122:O122/P122:Z122)))/10)-1","v":-2.5301508789772775E-2},{"$f":"B122/$B$126*Standard_mean","v":5.0128581866661239},null,5643490,5758849,5948156.5,6033862.5,6110564,6251294.5,6394662.5,6220157.5,6149104.5,6083950,6164473,8795699806208,9019900035072,9361400266752,9783200448512,10213800280064,10711100030976,11158099591168,11280100360192,11486299684864,11779500408832,12189400301568]
["EU",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E123:O123/P123:Z123))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E123:O123/P123:Z123)))/10)-1","v":-2.2904787005777139E-2},{"$f":"B123/$B$126*Standard_mean","v":4.5380079903442363},null,{"$f":"SUM(E$102:E$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3943242.91796875},{"$f":"SUM(F$102:F$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3982105.03125},{"$f":"SUM(G$102:G$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":4048942.98828125},{"$f":"SUM(H$102:H$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3984837.26953125},{"$f":"SUM(I$102:I$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":4012426.62109375},{"$f":"SUM(J$102:J$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3932172.82421875},{"$f":"SUM(K$102:K$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3959881.5859375},{"$f":"SUM(L$102:L$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3970803.87109375},{"$f":"SUM(M$102:M$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3987555.1015625},{"$f":"SUM(N$102:N$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":4065664.90625},{"$f":"SUM(O$102:O$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":4046884.78125},{"$f":"SUM(P$102:P$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":9103695560704},{"$f":"SUM(Q$102:Q$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":9336949350400},{"$f":"SUM(R$102:R$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":9503436128256},{"$f":"SUM(S$102:S$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":9763169132544},{"$f":"SUM(T$102:T$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":10049886691328},{"$f":"SUM(U$102:U$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":10350643093504},{"$f":"SUM(V$102:V$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":10752324149248},{"$f":"SUM(W$102:W$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":10980027490304},{"$f":"SUM(X$102:X$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":11111628750848},{"$f":"SUM(Y$102:Y$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":11254148530176},{"$f":"SUM(Z$102:Z$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":11519992446976}]
["Europe",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E124:O124/P124:Z124))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E124:O124/P124:Z124)))/10)-1","v":-2.2732365089030315E-2},{"$f":"B124/$B$126*Standard_mean","v":4.5038469201840901},null,{"$f":"SUM(E$102:E$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4024127.73828125},{"$f":"SUM(F$102:F$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4060114.267578125},{"$f":"SUM(G$102:G$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4130191.43359375},{"$f":"SUM(H$102:H$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4064863.36328125},{"$f":"SUM(I$102:I$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4093340.34375},{"$f":"SUM(J$102:J$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4020850.29296875},{"$f":"SUM(K$102:K$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4049412.5234375},{"$f":"SUM(L$102:L$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4060464.546875},{"$f":"SUM(M$102:M$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4071890.96484375},{"$f":"SUM(N$102:N$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4147152.482421875},{"$f":"SUM(O$102:O$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4124533.6015625},{"$f":"SUM(P$102:P$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":9493433696256},{"$f":"SUM(Q$102:Q$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":9734423650304},{"$f":"SUM(R$102:R$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":9910443638784},{"$f":"SUM(S$102:S$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":10184292524032},{"$f":"SUM(T$102:T$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":10482430468096},{"$f":"SUM(U$102:U$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":10790406053888},{"$f":"SUM(V$102:V$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":11207432822784},{"$f":"SUM(W$102:W$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":11442268987392},{"$f":"SUM(X$102:X$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":11577379225600},{"$f":"SUM(Y$102:Y$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":11721964683264},{"$f":"SUM(Z$102:Z$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":12002314272768}]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!GHG_growth_minus_GDP_growth\"))","v":-2.5236609382919651E-2}]
[]
["Note: These \"least squares\" growth rates are computed by fitting a line to the graph of log of emissions/GDP over time; with a constant growth rate, this relationship is linear. Estimating growth rates this way reduces sensitivity to aberrations in the start and final year."]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/4303.php - summary2 tables for each country."]
[]
["Gasoline taxes, 2005"]
[]
[null,"Grade",null,"Price (PPP $/ liter)","Taxes/price","Taxes (PPP $/ liter)","Score"]
["Australia","Regular unleaded",null,0.81100000000000005,0.43099999999999999,0.34954100000000005,{"$f":"F134/$F$158*Standard_mean","v":2.1735133709959435}]
["Austria","Premium unleaded (95 RON)",null,1.1659999999999999,0.57699999999999996,0.67278199999999988,4.1834882682300281]
["Belgium","Premium unleaded (95 RON)",null,1.4630000000000001,0.63300000000000001,0.9260790000000001,5.7585378799584372]
["Canada","Regular unleaded",null,0.79200000000000004,0.33800000000000002,0.26769600000000005,1.6645853715647951]
["Denmark","Premium unleaded (95 RON)",null,1.0840000000000001,0.64600000000000002,0.70026400000000011,4.3543766460217928]
["Finland","Premium unleaded (95 RON)",null,1.2669999999999999,0.66500000000000004,0.84255499999999994,5.2391695346167877]
["France","Premium unleaded (95 RON)",null,1.288,0.67100000000000004,0.86424800000000013,5.3740607936021867]
["Germany","Premium unleaded (95 RON)",null,1.339,0.67400000000000004,0.90248600000000001,5.6118320544275058]
["Greece","Premium unleaded (95 RON)",null,1.2470000000000001,0.49,0.61103000000000007,3.7995024191143569]
["Ireland","Premium unleaded (95 RON)",null,1.038,0.59599999999999997,0.61864799999999998,3.846872612769026]
["Italy","Premium unleaded (95 RON)",null,1.4339999999999999,0.629,0.90198599999999995,5.6087229579681539]
["Japan","Regular unleaded",null,0.96699999999999997,0.48,0.46415999999999996,2.8862364251446238]
["Netherlands","Premium unleaded (95 RON)",null,1.5029999999999999,0.66,0.99197999999999997,6.1683230114938041]
["New Zealand","Premium unleaded (95 RON)",null,0.93300000000000005,0.44600000000000001,0.41611800000000004,2.5875020009443528]
["Norway","Premium unleaded (95 RON)",null,1.133,0.64500000000000002,0.73078500000000002,4.5441621120934892]
["Portugal","Premium unleaded (95 RON)",null,1.633,0.628,1.0255240000000001,6.3769060747587369]
["Spain","Premium unleaded (95 RON)",null,1.2490000000000001,0.55300000000000005,0.69069700000000012,4.294887194368572]
["Sweden","Premium unleaded (95 RON)",null,1.21,0.65300000000000002,0.79013,4.9131807708538471]
["Switzerland","Premium unleaded (95 RON)",null,0.90700000000000003,0.55200000000000005,0.50066400000000011,3.1132253394489147]
["United Kingdom","Premium unleaded (95 RON)",null,1.383,0.69199999999999995,0.95703599999999989,5.9510344781426872]
["United States","Premium unleaded (95 RON)",null,0.626,0.16600000000000001,0.10391600000000001,0.64616973533981548]
["EU",null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A155&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A155&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.75395305355462383},{"$f":"F155/$F$158*Standard_mean","v":4.6882255386469556}]
["Europe",null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.74706968082205216},{"$f":"F156/$F$158*Standard_mean","v":4.6454233990644926}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Gas_tax\"))/INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!USCPI\")*USCPI","v":0.80409213180923289}]
[]
["U.S. Consumer Price Index",null,null,null,null,188.9]
[]
["Source: OECD, IEA, Energy Prices and Taxes, First Quarter 2007 (Paris: 2007); pg. 308-310 and 335-337; CPI from ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt."]
[]
[]
["Country name","CFCs","Halons","Other Fully Halogenated CFCs","Carbon Tetrachloride","Methyl Chloroform","HCFCs","HBFCs","Bromochloromethane","Methyl Bromide","Total","Total x CCl4","Population","Total/capita (grams/person)","Score"]
["Australia",-61.8,-33,0,0,0,160.5,0,0,124.1,189.8,{"$f":"Table_Query_from_CDI822[[#This Row],[Total]]-Table_Query_from_CDI822[[#This Row],[Carbon Tetrachloride]]","v":189.8},19995075,{"$f":"Table_Query_from_CDI822[Total x CCl4]/Table_Query_from_CDI822[[#This Row],[Population]]*1000000","v":9.4923374881064468},{"$f":"10-Table_Query_from_CDI822[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":8.3557015209862442}]
["Austria",195.8,-7837,-1441,-887.7,0.2,1450.9,0,-32.200000000000003,2873.3,-5677.7000000000016,{"$f":"Table_Query_from_CDI822[[#This Row],[Total]]-Table_Query_from_CDI822[[#This Row],[Carbon Tetrachloride]]","v":-4790.0000000000018},491733471,{"$f":"Table_Query_from_CDI822[Total x CCl4]/Table_Query_from_CDI822[[#This Row],[Population]]*1000000","v":-9.741049333613498},{"$f":"10-Table_Query_from_CDI822[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":11.687381282358281}]
["Belgium",195.8,-7837,-1441,-887.7,0.2,1450.9,0,-32.200000000000003,2873.3,-5677.7000000000016,{"$f":"Table_Query_from_CDI822[[#This Row],[Total]]-Table_Query_from_CDI822[[#This Row],[Carbon Tetrachloride]]","v":-4790.0000000000018},491733471,{"$f":"Table_Query_from_CDI822[Total x CCl4]/Table_Query_from_CDI822[[#This Row],[Population]]*1000000","v":-9.741049333613498},{"$f":"10-Table_Query_from_CDI822[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":11.687381282358281}]
["Canada",0,0,0,0.3,0,567.9,0,0,34.6,602.79999999999995,{"$f":"Table_Query_from_CDI822[[#This Row],[Total]]-Table_Query_from_CDI822[[#This Row],[Carbon Tetrachloride]]","v":602.5},32134763,{"$f":"Table_Query_from_CDI822[Total x CCl4]/Table_Query_from_CDI822[[#This Row],[Population]]*1000000","v":18.749165817715852},{"$f":"10-Table_Query_from_CDI822[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":6.7521988261084509}]
["Denmark",195.8,-7837,-1441,-887.7,0.2,1450.9,0,-32.200000000000003,2873.3,-5677.7000000000016,{"$f":"Table_Query_from_CDI822[[#This Row],[Total]]-Table_Query_from_CDI822[[#This Row],[Carbon Tetrachloride]]","v":-4790.0000000000018},491733471,{"$f":"Table_Query_from_CDI822[Total x CCl4]/Table_Query_from_CDI822[[#This Row],[Population]]*1000000","v":-9.741049333613498},{"$f":"10-Table_Query_from_CDI822[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":11.687381282358281}]
["Finland",195.8,-7837,-1441,-887.7,0.2,1450.9,0,-32.200000000000003,2873.3,-5677.7000000000016,{"$f":"Table_Query_from_CDI822[[#This Row],[Total]]-Table_Query_from_CDI822[[#This Row],[Carbon Tetrachloride]]","v":-4790.0000000000018},491733471,{"$f":"Table_Query_from_CDI822[Total x CCl4]/Table_Query_from_CDI822[[#This Row],[Population]]*1000000","v":-9.741049333613498},{"$f":"10-Table_Query_from_CDI822[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":11.687381282358281}]
["France",195.8,-7837,-1441,-887.7,0.2,1450.9,0,-32.200000000000003,2873.3,-5677.7000000000016,{"$f":"Table_Query_from_CDI822[[#This Row],[Total]]-Table_Query_from_CDI822[[#This Row],[Carbon Tetrachloride]]","v":-4790.0000000000018},491733471,{"$f":"Table_Query_from_CDI822[Total x CCl4]/Table_Query_from_CDI822[[#This Row],[Population]]*1000000","v":-9.741049333613498},{"$f":"10-Table_Query_from_CDI822[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":11.687381282358281}]
["Germany",195.8,-7837,-1441,-887.7,0.2,1450.9,0,-32.200000000000003,2873.3,-5677.7000000000016,{"$f":"Table_Query_from_CDI822[[#This Row],[Total]]-Table_Query_from_CDI822[[#This Row],[Carbon Tetrachloride]]","v":-4790.0000000000018},491733471,{"$f":"Table_Query_from_CDI822[Total x CCl4]/Table_Query_from_CDI822[[#This Row],[Population]]*1000000","v":-9.741049333613498},{"$f":"10-Table_Query_from_CDI822[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":11.687381282358281}]
["Greece",195.8,-7837,-1441,-887.7,0.2,1450.9,0,-32.200000000000003,2873.3,-5677.7000000000016,{"$f":"Table_Query_from_CDI822[[#This Row],[Total]]-Table_Query_from_CDI822[[#This Row],[Carbon Tetrachloride]]","v":-4790.0000000000018},491733471,{"$f":"Table_Query_from_CDI822[Total x CCl4]/Table_Query_from_CDI822[[#This Row],[Population]]*1000000","v":-9.741049333613498},{"$f":"10-Table_Query_from_CDI822[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":11.687381282358281}]
["Ireland",195.8,-7837,-1441,-887.7,0.2,1450.9,0,-32.200000000000003,2873.3,-5677.7000000000016,{"$f":"Table_Query_from_CDI822[[#This Row],[Total]]-Table_Query_from_CDI822[[#This Row],[Carbon Tetrachloride]]","v":-4790.0000000000018},491733471,{"$f":"Table_Query_from_CDI822[Total x CCl4]/Table_Query_from_CDI822[[#This Row],[Population]]*1000000","v":-9.741049333613498},{"$f":"10-Table_Query_from_CDI822[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":11.687381282358281}]
["Italy",195.8,-7837,-1441,-887.7,0.2,1450.9,0,-32.200000000000003,2873.3,-5677.7000000000016,{"$f":"Table_Query_from_CDI822[[#This Row],[Total]]-Table_Query_from_CDI822[[#This Row],[Carbon Tetrachloride]]","v":-4790.0000000000018},491733471,{"$f":"Table_Query_from_CDI822[Total x CCl4]/Table_Query_from_CDI822[[#This Row],[Population]]*1000000","v":-9.741049333613498},{"$f":"10-Table_Query_from_CDI822[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":11.687381282358281}]
["Japan",0,0,0,19.8,-505.1,1425.7,0,0,1019,1959.4,{"$f":"Table_Query_from_CDI822[[#This Row],[Total]]-Table_Query_from_CDI822[[#This Row],[Carbon Tetrachloride]]","v":1939.6000000000001},127693749,{"$f":"Table_Query_from_CDI822[Total x CCl4]/Table_Query_from_CDI822[[#This Row],[Population]]*1000000","v":15.189467105394487},{"$f":"10-Table_Query_from_CDI822[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":7.3688232545752115}]
["Netherlands",195.8,-7837,-1441,-887.7,0.2,1450.9,0,-32.200000000000003,2873.3,-5677.7000000000016,{"$f":"Table_Query_from_CDI822[[#This Row],[Total]]-Table_Query_from_CDI822[[#This Row],[Carbon Tetrachloride]]","v":-4790.0000000000018},491733471,{"$f":"Table_Query_from_CDI822[Total x CCl4]/Table_Query_from_CDI822[[#This Row],[Population]]*1000000","v":-9.741049333613498},{"$f":"10-Table_Query_from_CDI822[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":11.687381282358281}]
["New Zealand",-1.1000000000000001,0,0,0,0,23.5,0,0,10.199999999999999,32.599999999999994,{"$f":"Table_Query_from_CDI822[[#This Row],[Total]]-Table_Query_from_CDI822[[#This Row],[Carbon Tetrachloride]]","v":32.599999999999994},4008166,{"$f":"Table_Query_from_CDI822[Total x CCl4]/Table_Query_from_CDI822[[#This Row],[Population]]*1000000","v":8.1333956727341103},{"$f":"10-Table_Query_from_CDI822[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":8.5911025444838476}]
["Norway",-54.6,-20.6,0,-28,0,17.5,0,0,1.4,-84.3,{"$f":"Table_Query_from_CDI822[[#This Row],[Total]]-Table_Query_from_CDI822[[#This Row],[Carbon Tetrachloride]]","v":-56.3},4574560,{"$f":"Table_Query_from_CDI822[Total x CCl4]/Table_Query_from_CDI822[[#This Row],[Population]]*1000000","v":-12.307194571718373},{"$f":"10-Table_Query_from_CDI822[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":12.131898633035195}]
["Portugal",195.8,-7837,-1441,-887.7,0.2,1450.9,0,-32.200000000000003,2873.3,-5677.7000000000016,{"$f":"Table_Query_from_CDI822[[#This Row],[Total]]-Table_Query_from_CDI822[[#This Row],[Carbon Tetrachloride]]","v":-4790.0000000000018},491733471,{"$f":"Table_Query_from_CDI822[Total x CCl4]/Table_Query_from_CDI822[[#This Row],[Population]]*1000000","v":-9.741049333613498},{"$f":"10-Table_Query_from_CDI822[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":11.687381282358281}]
["Spain",195.8,-7837,-1441,-887.7,0.2,1450.9,0,-32.200000000000003,2873.3,-5677.7000000000016,{"$f":"Table_Query_from_CDI822[[#This Row],[Total]]-Table_Query_from_CDI822[[#This Row],[Carbon Tetrachloride]]","v":-4790.0000000000018},491733471,{"$f":"Table_Query_from_CDI822[Total x CCl4]/Table_Query_from_CDI822[[#This Row],[Population]]*1000000","v":-9.741049333613498},{"$f":"10-Table_Query_from_CDI822[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":11.687381282358281}]
["Sweden",195.8,-7837,-1441,-887.7,0.2,1450.9,0,-32.200000000000003,2873.3,-5677.7000000000016,{"$f":"Table_Query_from_CDI822[[#This Row],[Total]]-Table_Query_from_CDI822[[#This Row],[Carbon Tetrachloride]]","v":-4790.0000000000018},491733471,{"$f":"Table_Query_from_CDI822[Total x CCl4]/Table_Query_from_CDI822[[#This Row],[Population]]*1000000","v":-9.741049333613498},{"$f":"10-Table_Query_from_CDI822[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":11.687381282358281}]
["Switzerland",-19,0,0,2.7,0.1,10.9,0,0,7.4,2.1000000000000014,{"$f":"Table_Query_from_CDI822[[#This Row],[Total]]-Table_Query_from_CDI822[[#This Row],[Carbon Tetrachloride]]","v":-0.59999999999999876},7450867,{"$f":"Table_Query_from_CDI822[Total x CCl4]/Table_Query_from_CDI822[[#This Row],[Population]]*1000000","v":-8.0527541291503218E-2},{"$f":"10-Table_Query_from_CDI822[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":10.013949284233757}]
["United Kingdom",195.8,-7837,-1441,-887.7,0.2,1450.9,0,-32.200000000000003,2873.3,-5677.7000000000016,{"$f":"Table_Query_from_CDI822[[#This Row],[Total]]-Table_Query_from_CDI822[[#This Row],[Carbon Tetrachloride]]","v":-4790.0000000000018},491733471,{"$f":"Table_Query_from_CDI822[Total x CCl4]/Table_Query_from_CDI822[[#This Row],[Population]]*1000000","v":-9.741049333613498},{"$f":"10-Table_Query_from_CDI822[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":11.687381282358281}]
["United States",1153.5999999999999,0,0,9.4,11.1,6280.2,0,0,6353.3,13807.599999999999,{"$f":"Table_Query_from_CDI822[[#This Row],[Total]]-Table_Query_from_CDI822[[#This Row],[Carbon Tetrachloride]]","v":13798.199999999999},293045739,{"$f":"Table_Query_from_CDI822[Total x CCl4]/Table_Query_from_CDI822[[#This Row],[Population]]*1000000","v":47.085482447502841},{"$f":"10-Table_Query_from_CDI822[[#This Row],[Total/capita (grams/person)]]/$N$190*Standard_mean","v":1.8436752518475537}]
["EU",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI822[[Country name]:[Population]],COLUMN(),FALSE)","v":-4790.0000000000018},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI822[[Country name]:[Population]],COLUMN(),FALSE)","v":491733471},{"$f":"L187/M187*1000000","v":-9.741049333613498},{"$f":"(2-N187/$N$190)*Standard_mean","v":11.687381282358281}]
["Europe",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI822[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Norway\",Table_Query_from_CDI822[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI822[[Country name]:[Population]],COLUMN(),FALSE)","v":-4846.9000000000024},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI822[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Norway\",Table_Query_from_CDI822[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI822[[Country name]:[Population]],COLUMN(),FALSE)","v":503758898},{"$f":"L188/M188*1000000","v":-9.6214677680988618},{"$f":"(2-N188/$N$190)*Standard_mean","v":11.666666912842851}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&\"2003\"&\"'!ODS_consumption\"))","v":28.864399040860008}]
["(Benchmark year = 2003)"]
[]
["Source: United Nations Environment Programme Ozone Secretariat, Nairobi; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Ratification of Kyoto Protocol, as of end-2005"]
[]
[null,"Ratified?","Score"]
["Australia",0,{"$f":"B199/$B$223*2*Standard_mean","v":0}]
["Austria",1,10]
["Belgium",1,10]
["Canada",1,10]
["Denmark",1,10]
["Finland",1,10]
["France",1,10]
["Germany",1,10]
["Greece",1,10]
["Ireland",1,10]
["Italy",1,10]
["Japan",1,10]
["Netherlands",1,10]
["New Zealand",1,10]
["Norway",1,10]
["Portugal",1,10]
["Spain",1,10]
["Sweden",1,10]
["Switzerland",1,10]
["United Kingdom",1,10]
["United States",0,0]
["EU",{"$f":"SUM(B$199:B$219*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"B220/$B$223*2*Standard_mean","v":10}]
["Europe",{"$f":"SUM(B$199:B$219*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"B221/$B$223*2*Standard_mean","v":10}]
[]
["Max",{"$f":"'Environment 2003'!B222","v":1}]
[]
["Source: United Nations Framework Convention on Climate Change, Kyoto Protocol: Status of Ratification, Bonn, http://unfccc.int/files/essential_background/kyoto_protocol/application/pdf/kpstats.pdf."]
[]
[]
["Sustainable fisheries"]
[]
[null,"Fishing subsidies/capita",null,null,null,null,null,null,"Ratification of UN Fisheries Agreement, end-2005"]
[null,"Direct Payments to Fisheries,  2003 (USD million)","Cost Reducing Transfers to Fisheries, 2003 (USD million)","Total Fishing subsidies, 2003 (USD million)","Population, 2003","Fishing subsides/ person ($)","Score",null,null,"Score"]
["Australia ",null,64,{"$f":"SUM(B232:C232)","v":64},19766540,{"$f":"D232/E232*1000000","v":3.237794778448833},{"$f":"2*Standard_mean-F232/$F$257*Standard_mean","v":-1.6410400393955893},null,1,{"$f":"I232/$I$257*2*Standard_mean","v":10}]
["Austria ",0,0,{"$f":"SUM(B233:C233)","v":0},8162656,0,10,null,1,10]
["Belgium ",2,null,2,10330824,0.19359539955380131,9.303954712432926,null,1,10]
["Canada ",258,34,292,31889309,9.1566737930884603,-22.921544923886088,null,1,10]
["Denmark ",29,0,29,5394138,5.3762065412490374,-9.3294016110322033,null,1,10]
["Finland ",2,4,6,5204405,1.1528695403220925,5.8550181844697926,null,1,10]
["France ",26,12,38,62171390,0.61121361449374056,7.80246660279251,null,1,10]
["Germany ",2,5,7,82398326,8.4953182179938941E-2,9.6945626690693096,null,1,10]
["Greece ",54,21,75,10625945,7.0581957651766496,-15.376759532510384,null,1,10]
["Ireland ",6,null,6,3924023,1.5290430254868537,4.5025388266953357,null,1,10]
["Italy ",127,0,127,57998353,2.189717352835864,2.1271763272366275,null,1,10]
["Japan ",18,26,44,127357744,0.34548350668020628,8.7578621841678803,null,0,0]
["Netherlands ",4,0,4,16223248,0.24655975178336667,9.1135287629351627,null,1,10]
["New Zealand ",0,0,0,3960281,0,10,null,1,10]
["Norway ",4,13,17,4555400,3.7318347455766783,-3.4172919120211276,null,1,10]
["Portugal ",1,null,1,10479955,9.5420257052630464E-2,9.6569297596275536,null,1,10]
["Spain ",201,108,309,40217413,7.6832390984472321,-17.62401575683662,null,1,10]
["Sweden ",3,2,5,8970306,0.55739458609327264,7.9959654213900766,null,1,10]
["Switzerland ",0,0,0,7408319,0,10,null,0,0]
["United Kingdom ",0,11,11,60094648,0.18304458659945891,9.3418886904809462,null,1,10]
["United States",105,4,109,289985771,0.37588051173724657,8.6485739873673904,null,1,10]
["EU",{"$f":"SUM(B$232:B$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A253&\"_countries\"))","v":457},{"$f":"SUM(C$232:C$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A253&\"_countries\"))","v":163},{"$f":"SUM(D$232:D$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A253&\"_countries\"))","v":620},{"$f":"SUM(E$232:E$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A253&\"_countries\"))","v":382195630},1.6222058844576532,{"$f":"2*Standard_mean-F253/$F$257*Standard_mean","v":4.1675847466275409},null,{"$f":"SUM(I$232:I$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A253&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A253&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"I253/$I$257*2*Standard_mean","v":10}]
["Europe",{"$f":"SUM(B$232:B$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":461},{"$f":"SUM(C$232:C$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":176},{"$f":"SUM(D$232:D$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":637},{"$f":"SUM(E$232:E$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":394159349},1.6160976559761875,{"$f":"2*Standard_mean-F254/$F$257*Standard_mean","v":4.189546031140015},null,{"$f":"SUM(I$232:I$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.9738384024636767},{"$f":"I254/$I$257*2*Standard_mean","v":9.7383840246367672}]
[]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Fishing_subsides_person\"))","v":1.3906810592058325},null,"Max:",{"$f":"MAX(I232:I252)","v":1}]
[]
["Source: Subsidies data from Review of Fisheries in OECD Countries: Policies and Summary Statistics. 2005. OECD; Exchange rate data from Review of Fisheries in OECD Countries: Country Statistics 2002-2004. OECD 2006; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Tropical timber"]
[]
[null,"Gross timber imports from tropical countries, 2004"]
["Country","Imports of wood and cork ($)","Population","Imports/capita","Imports/capita with Europe averaged out","Score"]
["Australia",267431184,19995075,{"$f":"B266/C266","v":13.374852757491531},{"$f":"D266","v":13.374852757491531},{"$f":"2*Standard_mean-E266/$E$290*Standard_mean","v":1.9251871222140462}]
["Austria",14350334,8174762,1.7554436447201767,{"$f":"AVERAGE($D$267:$D$268,$D$270:$D$276,$D$278,$D$280:$D$285)","v":13.232663241983966},2.0110313368551038]
["Belgium",497761191,10348276,48.100880861701022,{"$f":"AVERAGE($D$267:$D$268,$D$270:$D$276,$D$278,$D$280:$D$285)","v":13.232663241983966},2.0110313368551038]
["Canada",193393038,32134763,6.0181877800063441,{"$f":"D269","v":6.0181877800063441},6.3666336319321495]
["Denmark",84163825,5413392,15.547336124928695,{"$f":"AVERAGE($D$267:$D$268,$D$270:$D$276,$D$278,$D$280:$D$285)","v":13.232663241983966},2.0110313368551038]
["Finland",13685175,5214512,2.6244402160739106,13.232663241983966,2.0110313368551038]
["France",655523960,62534159,10.482654128282112,13.232663241983966,2.0110313368551038]
["Germany",471277000,82424609,5.7176734681264909,13.232663241983966,2.0110313368551038]
["Greece",62880769,10647529,5.9056677845160133,13.232663241983966,2.0110313368551038]
["Ireland",116832057,3969558,29.43200653574025,13.232663241983966,2.0110313368551038]
["Italy",706716803,58057477,12.172709520256969,13.232663241983966,2.0110313368551038]
["Japan",3402148196,127480498,26.687597313904437,{"$f":"D277","v":26.687597313904437},-6.1121291108626856]
["Netherlands",433093566,16318199,26.540524845909772,{"$f":"AVERAGE($D$267:$D$268,$D$270:$D$276,$D$278,$D$280:$D$285)","v":13.232663241983966},2.0110313368551038]
["New Zealand",29194464,4008166,7.2837462320672346,{"$f":"D279","v":7.2837462320672346},5.6025767954508519]
["Norway",35597590,4574560,7.7816423874645864,{"$f":"AVERAGE($D$267:$D$268,$D$270:$D$276,$D$278,$D$280:$D$285)","v":13.232663241983966},2.0110313368551038]
["Portugal",188837436,10524145,17.943256768127007,13.232663241983966,2.0110313368551038]
["Spain",408855469,40280780,10.150137832484873,13.232663241983966,2.0110313368551038]
["Sweden",28991534,8986400,3.2261566366954511,13.232663241983966,2.0110313368551038]
["Switzerland",18556608,7450867,2.4905300282504035,13.232663241983966,2.0110313368551038]
["United Kingdom",714301375,60270708,11.851551088465728,13.232663241983966,2.0110313368551038]
["United States",3638022169,292805643,12.424699646242814,{"$f":"D286","v":12.424699646242814},2.4988239851905094]
["EU",null,null,null,{"$f":"E267","v":13.232663241983966},2.0110313368551038]
["Europe",null,null,null,{"$f":"E268","v":13.232663241983966},2.0110313368551038]
[]
["Benchmark year average",null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Tropical_timber_imports\"))","v":8.2818344894939564}]
[]
["Source: U.N. Statistics Division, COMTRADE database; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Completeness of required reporting to multilateral treaties relating to biodiversity"]
["(Convention on Biological Diversity, Convention on International Trade in Endangered Species of Wild Fauna and Flora, Convention on Migratory Species, Ramsar Convention on Wetlands)"]
[]
["Last treaty reporting data year",null,{"$f":"CDI_year-1","v":2005}]
["Treaty reporting discount rate",null,{"$f":"1-0.5^(1/3)","v":0.20629947401590021}]
[]
[null,"Weighted average, 2001-2008",null,null,null,null,null,null,"CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar"]
[null,"CBD","CITES","CMS","Ramsar","Average, four treaties","Score",null,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008]
["Australia",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I303:$AO303)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I303:$AO303)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I303:$AO303)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I303:$AO303)))","v":1.1195148052433899},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I303:$AO303)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I303:$AO303)))","v":1.3333333333333333},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I303:$AO303)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I303:$AO303)))","v":1.3333333333333333},{"$f":"AVERAGE(B303:E303)","v":1.196545367977514},{"$f":"F303/$F$327*Standard_mean","v":4.4009170827538737},null,1,null,null,null,1,null,null,null,2,1,1,1,1,1,1,1,null,2,null,null,1,null,null,1,null,2,null,null,1,null,null,1]
["Austria",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I304:$AO304)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I304:$AO304)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I304:$AO304)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I304:$AO304)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I304:$AO304)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I304:$AO304)))","v":0},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I304:$AO304)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I304:$AO304)))","v":2},1.25,{"$f":"F304/$F$327*Standard_mean","v":4.5975242566362287},null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,1.5,2,null,0,null,null,0,null,null,1,null,2,null,null,2,null,null,2]
["Belgium",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I305:$AO305)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I305:$AO305)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I305:$AO305)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I305:$AO305)))","v":1.5091236346304027},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I305:$AO305)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I305:$AO305)))","v":1.3333333333333333},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I305:$AO305)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I305:$AO305)))","v":2},1.460614241990934,{"$f":"F305/$F$327*Standard_mean","v":5.3721675257133263},null,1,null,null,null,1,null,null,null,2,2,1,2,1,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Canada",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I306:$AO306)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I306:$AO306)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I306:$AO306)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I306:$AO306)))","v":1.5401880482872456},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I306:$AO306)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I306:$AO306)))","v":0},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I306:$AO306)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I306:$AO306)))","v":2},1.1350470120718115,{"$f":"F306/$F$327*Standard_mean","v":4.1747249363381016},null,1,null,null,null,1,null,null,null,1,1,1,2,2,2,1.5,1,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["Denmark",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I307:$AO307)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I307:$AO307)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I307:$AO307)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I307:$AO307)))","v":1.8494207810997669},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I307:$AO307)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I307:$AO307)))","v":1.3333333333333333},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I307:$AO307)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I307:$AO307)))","v":2},1.5456885286082751,{"$f":"F307/$F$327*Standard_mean","v":5.6850724027847246},null,1,null,null,null,1,null,null,null,2,2,2,2,1.5,2,2,2,null,2,null,null,1,null,null,2,null,2,null,null,2,null,null,2]
["Finland",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I308:$AO308)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I308:$AO308)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I308:$AO308)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I308:$AO308)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I308:$AO308)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I308:$AO308)))","v":0.66666666666666663},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I308:$AO308)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I308:$AO308)))","v":2},1.4166666666666665,{"$f":"F308/$F$327*Standard_mean","v":5.2105274908543917},null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,1.5,2,null,0,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["France",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I309:$AO309)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I309:$AO309)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I309:$AO309)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I309:$AO309)))","v":1.6988415621995341},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I309:$AO309)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I309:$AO309)))","v":0},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I309:$AO309)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I309:$AO309)))","v":2},1.1747103905498835,{"$f":"F309/$F$327*Standard_mean","v":4.3206076120605648},null,1,null,null,null,1,null,null,null,2,2,2,2,1,2,2,2,null,0,null,null,0,null,null,1,null,2,null,null,2,null,null,2]
["Germany",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I310:$AO310)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I310:$AO310)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I310:$AO310)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I310:$AO310)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I310:$AO310)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I310:$AO310)))","v":1.3333333333333333},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I310:$AO310)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I310:$AO310)))","v":2},1.5833333333333333,{"$f":"F310/$F$327*Standard_mean","v":5.8235307250725556},null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Greece",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I311:$AO311)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I311:$AO311)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I311:$AO311)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I311:$AO311)))","v":1.7609703895132203},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I311:$AO311)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I311:$AO311)))","v":0},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I311:$AO311)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I311:$AO311)))","v":0.66666666666666685},0.85690926404497181,{"$f":"F311/$F$327*Standard_mean","v":3.1517289017464458},null,1,null,null,null,1,null,null,null,2,2,2,1,2,2,2,2,null,0,null,null,0,null,null,0,null,2,null,null,0,null,null,1]
["Ireland",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I312:$AO312)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I312:$AO312)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I312:$AO312)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I312:$AO312)))","v":1.6103911706129872},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I312:$AO312)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I312:$AO312)))","v":1.3333333333333333},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I312:$AO312)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I312:$AO312)))","v":0.66666666666666685},1.1525977926532469,{"$f":"F312/$F$327*Standard_mean","v":4.2392770478949418},null,1,null,null,null,1,null,null,null,0,2,2,2,1.5,2,1,1,null,2,null,null,1,null,null,0,null,2,null,null,0,null,null,0]
["Italy",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I313:$AO313)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I313:$AO313)))","v":0.28410365341665017},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I313:$AO313)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I313:$AO313)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I313:$AO313)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I313:$AO313)))","v":1.3333333333333333},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I313:$AO313)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I313:$AO313)))","v":2},1.4043592466874959,{"$f":"F313/$F$327*Standard_mean","v":5.1652605613417144},null,1,null,null,null,0,null,null,null,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Japan",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I314:$AO314)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I314:$AO314)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I314:$AO314)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I314:$AO314)))","v":1},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I314:$AO314)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I314:$AO314)))","v":0},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I314:$AO314)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I314:$AO314)))","v":2},1,{"$f":"F314/$F$327*Standard_mean","v":3.6780194053089827},null,1,null,null,null,1,null,null,null,1,1,1,1,1,1,1,1,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["Netherlands",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I315:$AO315)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I315:$AO315)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I315:$AO315)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I315:$AO315)))","v":1.7299059758563771},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I315:$AO315)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I315:$AO315)))","v":0.66666666666666663},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I315:$AO315)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I315:$AO315)))","v":2},1.3491431606307609,{"$f":"F315/$F$327*Standard_mean","v":4.9621747253398327},null,1,null,null,null,1,null,null,null,1,2,2,2,1.5,2,1.5,2,null,0,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["New Zealand",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I316:$AO316)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I316:$AO316)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I316:$AO316)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I316:$AO316)))","v":1.7609703895132203},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I316:$AO316)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I316:$AO316)))","v":1.3333333333333333},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I316:$AO316)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I316:$AO316)))","v":2},1.5235759307116383,{"$f":"F316/$F$327*Standard_mean","v":5.6037418386190998},null,1,null,null,null,1,null,null,null,2,2,2,1,2,2,2,1,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Norway",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I317:$AO317)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I317:$AO317)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I317:$AO317)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I317:$AO317)))","v":0.72990597585637718},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I317:$AO317)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I317:$AO317)))","v":0.66666666666666685},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I317:$AO317)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I317:$AO317)))","v":2},1.0991431606307609,{"$f":"F317/$F$327*Standard_mean","v":4.0426698740125868},null,1,null,null,null,1,null,null,null,0,0,1,1,1,1,1,1,null,2,null,null,0,null,null,2,null,2,null,null,2,null,null,2]
["Portugal",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I318:$AO318)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I318:$AO318)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I318:$AO318)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I318:$AO318)))","v":1.6988415621995341},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I318:$AO318)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I318:$AO318)))","v":1.3333333333333333},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I318:$AO318)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I318:$AO318)))","v":2},1.5080437238832167,{"$f":"F318/$F$327*Standard_mean","v":5.5466140804968926},null,1,null,null,null,1,null,null,null,2,1,2,2,1.5,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Spain",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I319:$AO319)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I319:$AO319)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I319:$AO319)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I319:$AO319)))","v":1.8494207810997669},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I319:$AO319)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I319:$AO319)))","v":1.3333333333333333},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I319:$AO319)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I319:$AO319)))","v":2},1.5456885286082751,{"$f":"F319/$F$327*Standard_mean","v":5.6850724027847246},null,1,null,null,null,1,null,null,null,2,2,2,2,1.5,2,2,2,null,2,null,null,1,null,null,2,null,2,null,null,2,null,null,2]
["Sweden",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I320:$AO320)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I320:$AO320)))","v":1.2841036534166501},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I320:$AO320)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I320:$AO320)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I320:$AO320)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I320:$AO320)))","v":0.66666666666666663},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I320:$AO320)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I320:$AO320)))","v":2},1.4876925800208292,{"$f":"F320/$F$327*Standard_mean","v":5.4717621784507964},null,2,null,null,null,1,null,null,null,2,2,2,2,2,2,2,2,null,0,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Switzerland",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I321:$AO321)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I321:$AO321)))","v":0.28410365341665017},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I321:$AO321)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I321:$AO321)))","v":1.1897179275691314},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I321:$AO321)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I321:$AO321)))","v":1.3333333333333333},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I321:$AO321)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I321:$AO321)))","v":2},1.2017887285797788,{"$f":"F321/$F$327*Standard_mean","v":4.4202022647980366},null,1,null,null,null,0,null,null,null,1,2,2,1,0.5,1,0.5,1,null,2,null,null,1,null,null,0,null,2,null,null,2,null,null,2]
["United Kingdom",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I322:$AO322)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I322:$AO322)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I322:$AO322)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I322:$AO322)))","v":1.6988415621995341},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I322:$AO322)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I322:$AO322)))","v":1.3333333333333333},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I322:$AO322)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I322:$AO322)))","v":2},1.5080437238832167,{"$f":"F322/$F$327*Standard_mean","v":5.5466140804968926},null,1,null,null,null,1,null,null,null,2,2,2,2,1,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["United States",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I323:$AO323)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I323:$AO323)))","v":0},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I323:$AO323)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I323:$AO323)))","v":1.7299059758563771},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I323:$AO323)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I323:$AO323)))","v":0},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I323:$AO323)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I323:$AO323)))","v":2},0.93247649396409427,{"$f":"F323/$F$327*Standard_mean","v":3.4296666397944229},null,0,null,null,null,0,null,null,null,1,1,2,2,2,2,1.5,2,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["EU",{"$f":"SUM(B$303:B$323*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A324&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A324&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.97881347792323048},{"$f":"SUM(C$303:C$323*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A324&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A324&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.8069806913023978},{"$f":"SUM(D$303:D$323*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A324&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A324&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.63103889651463174},{"$f":"SUM(E$303:E$323*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A324&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A324&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.3808851184800761},1.1994295460550841,{"$f":"F324/$F$327*Standard_mean","v":4.4115251456915434}]
["Europe",{"$f":"SUM(B$303:B$323*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.96087371097999574},{"$f":"SUM(C$303:C$323*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.7788876902612758},{"$f":"SUM(D$303:D$323*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.64980714172802667},{"$f":"SUM(E$303:E$323*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.4039479428463784},1.198379121453919,{"$f":"F325/$F$327*Standard_mean","v":4.4076616636246442}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!MEA_participation_raw_score\"))","v":1.3594273028529495},{"$f":"AVERAGE(G303:G323)","v":4.7870417158713883},"Weight:",{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-I302)","v":0.39685026299205001},0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996]
[]
["Coding"]
["Full report:",2]
["Report has errors or is late:",1]
["No report/not a member:",0]
["No data/no report due:"]
[]
["Sources:"]
["CBD Data:"]
["http://www.cbd.int/reports/search"]
["http://www.cbd.int/reports/national.shtml"]
[]
["CITES data:"]
["http://www.cites.org/common/resources/annual_reports.pdf"]
["http://www.cites.org/eng/resources/reports/biennial.shtml"]
["A score of 2 indicates the country submitted a full report of all of their trading of wild plants and animals on time, while a score of 1 refers to a full report received past the original deadline for a given year or a full report sent to the wrong party (i.e., the report was sent to the World Conservation Monitoring Center instead of the CITES Secretariat).  Some years, states must submit both an annual report and a biennial report.  The score for that year is the average of the two scores from the submission of the two reports."]
[]
["CMS Data:"]
["http://www.cms.int/bodies/COP/cop7/cop7_national_reports.htm"]
["http://www.cms.int/bodies/COP/cop8/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop9/National_Reports.htm"]
[]
["Ramsar data:"]
["http://www.ramsar.org/cop8/cop8_nr_natl_rpt_index.htm"]
["http://ramsar.org/cop9/cop9_natlrpts_index.htm"]
["http://www.ramsar.org/cop10/cop10_natlrpts_index.htm"]

{"sheet":"Environment 2005","index":64,"n_rows":354,"n_cols":40,"rows_kept":354,"cut":false,"hidden":false,"merged":[[98,15,98,25],[2,1,2,5],[2,6,2,7],[2,8,2,9],[34,1,36,1],[34,2,36,2],[34,3,36,3],[64,0,64,7],[66,1,66,3],[66,4,66,7],[98,1,99,1],[98,4,98,14],[259,0,259,6],[264,1,264,5],[301,1,301,6],[343,0,343,8],[127,0,127,9],[128,0,128,9],[194,0,194,6],[226,0,226,7],[229,5,229,6],[231,1,231,4]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Environment"},{"$f":"RIGHT(CELL(\"filename\",A1),4)","v":"2005"}]
[]
[null,"Global climate",null,null,null,null,"Sustainable fisheries",null,"Biodiversity and global ecosystems"]
[null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","% change in GHG emissions/ GDP","Gasoline taxes","Consumption of ozone-depleting substances","Kyoto Protocol ratification","Fishing subsidies","Ratification of UN Fisheries Agreement","Biodiversity treaties participation","Tropical wood imports","Overall score"]
["Australia ",{"$f":"M69","v":-9.8425746149287825},{"$f":"C102","v":-0.38605080128417923},{"$f":"G134","v":2.1846592790355555},{"$f":"O167","v":7.5558641394221358},{"$f":"C201","v":0},{"$f":"G234","v":-0.12262426693306061},{"$f":"J234","v":10},{"$f":"G304","v":5.6742814083001143},{"$f":"F267","v":3.2838357488564167},{"$f":"SUMPRODUCT(B5:J5,$B$29:$J$29)","v":1.8787065843388684}]
["Austria ",7.3270572801421254,1.7081574726917244,4.0987737031662936,{"$f":"O168","v":7.3098150356352312},10,10,10,4.5975242566362287,3.3685225089727924,5.5296339227977915]
["Belgium ",6.6402129880951559,5.1271893312100749,5.4435820829267705,7.3098150356352312,10,9.6513410453150641,10,6.1869114923119177,3.3685225089727924,6.3965006669520248]
["Canada ",-2.9162629205528674,3.1282523052947382,1.5368965035001172,5.4778327768204713,10,-19.202895126962332,10,3.9925240059822631,6.9907360685401123,3.1432735617762284]
["Denmark ",3.2876328846893044,6.6489980488183615,4.3379103304606419,7.3098150356352312,10,{"$f":"G238","v":-20.771355931092444},10,6.4365339592907205,3.3685225089727924,4.6399717226092081]
["Finland ",7.2419879633010886,7.6612577217199185,5.4161573378425052,7.3098150356352312,10,7.9229730331647339,10,4.5975242566362287,3.3685225089727924,6.5078482253275851]
["France ",7.967173040734262,4.4659566550440566,5.429901629315137,7.3098150356352312,10,7.3250963452039075,10,4.5975242566362287,3.3685225089727924,6.0732393823923765]
["Germany ",6.261083292859988,4.7731890794108649,5.5229325441459034,7.3098150356352312,10,9.7817042267365117,10,6.4365339592907205,3.3685225089727924,6.3613517579593895]
["Greece ",6.2672162839636627,2.0590265449384133,3.8449862867731595,7.3098150356352312,10,-1.8671491543208809,10,4.2830196559629483,3.3685225089727924,4.7976789237409427]
["Ireland ",5.9173012059887311,10.51889008892979,3.8529213328950722,7.3098150356352312,10,4.5025388266953357,10,6.1220293586174401,3.3685225089727924,6.6271930589094277]
["Italy ",7.5811165853590863,1.6639895567229448,5.679948147053854,7.3098150356352312,10,4.2277599547726519,10,6.4365339592907205,3.3685225089727924,5.7728302856441109]
["Japan ",7.6299490628949371,1.5101616128061579,2.8663454939047419,5.2074018528590091,10,8.3887097952605387,0,3.6780194053089827,-3.5897459322576815,3.3728876683027522]
["Netherlands ",5.0808492461806098,7.1548993271600541,6.0211615140822268,7.3098150356352312,10,7.9930169747816153,10,4.440271956299588,3.3685225089727924,6.2864455728978639]
["New Zealand ",5.45099620003925,-2.1908792897035783,2.381790593793951,8.4559683881634982,10,10,10,6.1220293586174401,6.6192764643942468,5.330529027885583]
["Norway ",-23.984582020822522,4.2137923292952415,4.4769364241396676,12.121852378736238,10,0.4876060977921135,10,5.1616513242883109,3.3685225089727924,2.921242728685379]
["Portugal ",7.9854477940855597,0.89902439564361858,6.6225396998173283,7.3098150356352312,10,9.6554143654560267,10,6.2384084759521965,3.3685225089727924,6.081571263302771]
["Spain ",7.5759666909120416,0.10504311432647991,4.2925088437196539,7.3098150356352312,10,-4.2372730523928048,10,6.4365339592907205,3.3685225089727924,4.9071057839815335]
["Sweden ",8.9791792129694805,10.460712376493932,4.6473260589264669,7.3098150356352312,10,7.5908261692836589,10,5.5170291079634746,3.3685225089727924,7.1074792411781536]
["Switzerland ",8.3868351591243915,1.1321110991541132,3.013351320208379,9.6773238279654219,10,10,0,5.9647770582808004,3.3685225089727924,5.3282301967013934]
["United Kingdom ",4.9594720758494573,8.4709256798983894,6.0986096070436542,7.3098150356352312,10,10,10,6.4365339592907205,3.3685225089727924,6.8831174744293024]
["United States",1.4184938026366911,4.7778145057917811,0.65876842277130254,2.2510448869652633,0,8.9370292558772633,10,3.3226416216338195,4.5726169825448624,3.3135815616653237]
["EU",6.7346552644936368,4.7384403168344598,4.7084165873407038,7.3098150356352312,10,6.1333959104894156,10,4.9843697224893786,3.3685225089727924,5.8810791958829576]
["Europe",6.4106783294071157,4.6804666321286881,4.6615039295595047,7.4092195288431668,10,6.140665680332928,9.7383840246367672,5,3.3685225089727924,5.8325162316726606]
[]
["Weight",0.1,0.15,0.15,0.1,0.1,0.05,0.05,0.15,0.15]
[]
["Greenhouse gas emissions/capita, 2003"]
[]
[null,null,null,"CO2 emission/energy conversion factors"]
[null,null,null,"Oil",19.899999999999999,"Gas",14.4,"Coal",25.4]
[null,"Total Emissions of CO2 CH4 N2O HFCs PFCs SF6  including emissions/removals from land use, land-use change, forestry (LULUCF) (thousand tons CO2 equivalent), 2003","Population, 2003","GHG emissions/ capita, 2003 (tons CO2 equivalent)"]
[]
[]
["Australia ",{"$f":"O102","v":745620.75},19766540,{"$f":"B38/C38*1000","v":37.721358922704738}]
["Austria ",91041.8203125,8162656,11.15345548219844]
["Belgium ",144832.65625,10330824,14.019467977578556]
["Canada ",787753.375,31889309,24.702742069450295]
["Denmark ",80280.65625,5394138,14.882944457483289]
["Finland ",59894.51171875,5204405,11.508426365501915]
["France ",522355.71875,62171390,8.4018664975964032]
["Germany ",1038860.1875,82398326,12.607782681167578]
["Greece ",128242.2734375,10625945,12.068787617242513]
["Ireland ",66849.578125,3924023,17.035980198128296]
["Italy ",542955.3125,57998353,9.361564327524956]
["Japan ",1256627.5,127357744,9.8669108020632024]
["Netherlands ",217225.015625,16223248,13.389736483409488]
["New Zealand ",54216.31640625,3960281,13.690017553363006]
["Norway ",31620.005859375,4555400,6.9412139130208104]
["Portugal ",88096.3125,10479955,8.4061727841388638]
["Spain ",380082.53125,40217413,9.4506956787598462]
["Sweden ",38209.95703125,8970306,4.2596046368150651]
["Switzerland ",49867.5703125,7408319,6.7312936055399346]
["United Kingdom ",666738.375,60094648,11.094804565624546]
["United States",6083950,289985771,20.980167333796526]
["EU",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":4065664.90625},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":382195630},10.637654088954392]
["Europe",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":4147152.482421875},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":394159349},10.521512411016985]
[]
["Benchmark year average",null,null,{"$f":"'Environment 2003'!D62","v":25.061470211463188}]
[]
[]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/4303.php - summary2 tables for each country; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[null,"Fuel production (million tons oil equivalent)",null,null,"Equivalent CO2 emissions1 (in thousand tons)"]
[null,"oil","gas","coal","oil","gas","coal","total","Population, 2003","Emissions/\ncapita (tons CO2 equivalent)",null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","Score"]
["Australia",26.643022878602331,29.861999999999998,190.1467024540901,{"$f":"B69*1000000*42/1000*$E$34*1000/1000000*3.664","v":81590.825944372875},{"$f":"C69*1000000*42/1000*$G$34*1000/1000000*3.664","v":66173.809766399994},{"$f":"D69*1000000*42/1000*$I$34*1000/1000000*3.664","v":743236.91198027751},{"$f":"SUM(E69:G69)","v":891001.54769105045},{"$f":"C38","v":19766540},{"$f":"H69/I69*1000","v":45.076252479748625},null,{"$f":"(J69+D38)","v":82.797611402453356},{"$f":"2*Standard_mean-L69/$L$93*Standard_mean","v":-9.8425746149287825}]
["Austria",0,0,0,0,0,0,0,8162656,0,null,11.15345548219844,7.3270572801421254]
["Belgium",0,0,0,0,0,0,0,10330824,0,null,14.019467977578556,6.6402129880951559]
["Canada",142.6485334999127,166.18779000000001,32.194534864425663,436842.76071236789,368270.01543628803,125840.55556290511,930953.33171156107,31889309,29.193273887231644,null,53.896015956681936,-2.9162629205528674]
["Denmark",17.933244325767699,7.1682579125999997,0,54918.250945794411,15884.767780620317,0,70803.018726414724,5394138,13.125919048866514,null,28.008863506349805,3.2876328846893044]
["Finland",0,0,0,0,0,0,0,5204405,0,null,11.508426365501915,7.2419879633010886]
["France",0,0,1.281389980018139,0,0,5008.6397476237962,5008.6397476237962,62171390,8.0561810627425193E-2,null,8.4824283082238292,7.967173040734262]
["Germany",0,15.920999999999999,54.082245303690428,0,35280.732211200004,211394.25755847551,246674.98976967551,82398326,2.9936893350196887,null,15.601472016187266,6.261083292859988]
["Greece",0,0,9.5340272323787207,0,0,37266.178521501934,37266.178521501934,10625945,3.5070931123304265,null,15.57588072957294,6.2672162839636627]
["Ireland",0,0,0,0,0,0,0,3924023,0,null,17.035980198128296,5.9173012059887311]
["Italy",5.57,11.455,0,17057.407584,25384.133376000002,0,42441.540959999998,57998353,0.73177148599374886,null,10.093335813518705,7.5811165853590863]
["Japan",0,0,0.73833999872207645,0,0,2885.9903093729095,2885.9903093729095,127357744,2.2660501189255593E-2,null,9.8895713032524579,7.6299490628949371]
["Netherlands",0,52.246539122957898,0,0,115777.66194077395,0,115777.66194077395,16223248,7.1365278975439415,null,20.526264380953428,5.0808492461806098]
["New Zealand",0,3.8581255374032599,3.1741978514194491,0,8549.5568068787452,12407.162357564601,20956.719164443348,3960281,5.291725300412609,null,18.981742853775614,5.45099620003925]
["Norway",152.99747981010592,65.811999999999998,0,468535.0758430498,145838.54960640002,0,614373.62544944976,4555400,134.86710836577461,null,141.80832227879543,-23.984582020822522]
["Portugal",0,0,0,0,0,0,0,10479955,0,null,8.4061727841388638,7.9854477940855597]
["Spain",0,0,6.833264844715595,0,0,26709.559494759276,26709.559494759276,40217413,0.66412922916646266,null,10.114824907926309,7.5759666909120416]
["Sweden",0,0,0,0,0,0,0,8970306,0,null,4.2596046368150651,8.9791792129694805]
["Switzerland",0,0,0,0,0,0,0,7408319,0,null,6.7312936055399346,8.3868351591243915]
["United Kingdom",106.07299999999999,92.579301000000001,17.199123363452372,324834.90029759996,205154.54600094722,67227.16288233595,597216.60918088316,60094648,9.937933394349578,null,21.032737959974124,4.9594720758494573]
["US",338.41267007932009,496.204853203867,553.63128858509299,1036345.2145660116,1099583.6032776486,2164009.1781396829,4299937.9959833436,289985771,14.828099948336236,null,35.808267282132761,1.4184938026366911]
["EU",{"$f":"SUM(B$69:B$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":129.5762443257677},{"$f":"SUM(C$69:C$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":179.37009803555787},{"$f":"SUM(D$69:D$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":88.930050724255267},{"$f":"SUM(E$69:E$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":396810.55882739439},{"$f":"SUM(F$69:F$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":397481.84130954149},{"$f":"SUM(G$69:G$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":347605.7982046965},{"$f":"SUM(H$69:H$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":1141898.1983416323},{"$f":"SUM(I$69:I$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":382195630},2.9877322206474006,null,13.625386309601792,{"$f":"2*Standard_mean-L90/$L$93*Standard_mean","v":6.7346552644936368}]
["Europe",{"$f":"SUM(B$69:B$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":282.57372413587359},{"$f":"SUM(C$69:C$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":245.18209803555789},{"$f":"SUM(D$69:D$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":88.930050724255267},{"$f":"SUM(E$69:E$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":865345.63467044418},{"$f":"SUM(F$69:F$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":543320.39091594156},{"$f":"SUM(G$69:G$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":347605.7982046965},{"$f":"SUM(H$69:H$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":1756271.823791082},{"$f":"SUM(I$69:I$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":394159349},4.4557406243105051,null,14.97725303532749,{"$f":"2*Standard_mean-L91/$L$93*Standard_mean","v":6.4106783294071157}]
[]
["Average",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!GHG_emissions_capita\"))","v":20.863626069008113}]
["1Conversion factors were based on http://www.bp.com/extendedsectiongenericarticle.do?categoryId=9023800&contentId=7044894 and http://bioenergy.ornl.gov/papers/misc/energy_conv.html"]
["Source: fuel production figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
["Growth rate of of greenhouse gas emissions/GDP, 1993-2003"]
[]
[null,"Average annual growth rate of GHG emissions/PPP GDP, 1993-2003",null,null,"Emissions of CO2 CH4 N2O HFCs PFCs SF6 CO NOX NMVOC SO2, 2002 (thousand tons CO2 equivalent)",null,null,null,null,null,null,null,null,null,null,"PPP GDP (2000 $)"]
[null,null,"Score",null,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003]
[null,null,null,null,"12","11","10","9","8","7","6","5","4","3","2","12","11","10","9","8","7","6","5","4","3","2"]
["Australia ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E102:O102/P102:Z102))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E102:O102/P102:Z102)))/10)-1","v":1.9485226547943935E-3},{"$f":"B102/$B$126*Standard_mean","v":-0.38605080128417923},null,443078.84375,441374.75,462847.6875,476597.5625,478503.65625,526865,489057.25,556351.25,501337.96875,601951.5625,745620.75,424274460672,441453117440,459081613312,477414948864,496036937728,518478823424,544165658624,565095170048,575828262912,598361636864,617217982464]
["Austria ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E103:O103/P103:Z103))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E103:O103/P103:Z103)))/10)-1","v":-8.6216205805672574E-3},{"$f":"B103/$B$126*Standard_mean","v":1.7081574726917244},null,64197.796875,66188.7890625,68229.1484375,74347.578125,65211.62890625,66473.4140625,61880.69140625,65262.33984375,67359.9609375,75001.484375,91041.8203125,207342665728,212323287040,217988038656,223365021696,228522328064,237173129216,245566996480,254573379584,256756105216,261104861184,263365820416]
["Belgium ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E104:O104/P104:Z104))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E104:O104/P104:Z104)))/10)-1","v":-2.5878574876804339E-2},{"$f":"B104/$B$126*Standard_mean","v":5.1271893312100749},null,141989.96875,147701.40625,149690.15625,154177.546875,145086.671875,150765.796875,144524.578125,145309.9375,144543.8125,142953.046875,144832.65625,256142589952,264408236032,270713733120,274570788864,284826107904,290319958016,300596428800,311627382784,314144423936,318415962112,320985333760]
["Canada ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E105:O105/P105:Z105))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E105:O105/P105:Z105)))/10)-1","v":-1.5789296295988242E-2},{"$f":"B105/$B$126*Standard_mean","v":3.1282523052947382},null,591211,605551.6875,832946.75,635760.8125,610041.75,799911.875,709416.6875,665388.1875,661755.5,818928.8125,787753.375,756765556736,793122177024,815396487168,828596092928,863611846656,898997813248,948728233984,998377914368,1016186994688,1045905670144,1065579905024]
["Denmark ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E106:O106/P106:Z106))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E106:O106/P106:Z106)))/10)-1","v":-3.3559633309164782E-2},{"$f":"B106/$B$126*Standard_mean","v":6.6489980488183615},null,79470.5234375,85009.375,80937.96875,92489.8515625,84342.671875,79406.3984375,78284.265625,72867.359375,75854.9921875,76685.9375,80280.65625,134993928192,142452883456,146819317760,150980968448,155810021376,159176228864,163251863552,169012461568,170203725824,170996613120,171652956160]
["Finland ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E107:O107/P107:Z107))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E107:O107/P107:Z107)))/10)-1","v":-3.8668833700984506E-2},{"$f":"B107/$B$126*Standard_mean","v":7.6612577217199185},null,47640.76171875,59910.12109375,56746.5078125,53091.21875,56465.4375,55044.19140625,51310.796875,48878.15234375,50852.828125,52504.875,59894.51171875,103838982144,107632984064,111897894912,115892027392,123084038144,129276452864,134329057280,141480394752,144711450624,147365658624,150331293696]
["France ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E108:O108/P108:Z108))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E108:O108/P108:Z108)))/10)-1","v":-2.254112072487946E-2},{"$f":"B108/$B$126*Standard_mean","v":4.4659566550440566},null,517373.25,517033.15625,526684.3125,540095.25,530484.9375,545523.125,528512.6875,536564.0625,528790.75,518176.09375,522355.71875,1440325828608,1472695369728,1502844420096,1518887370752,1552055664640,1604487217152,1657306218496,1718294151168,1749837545472,1766091259904,1781977317376]
["Germany ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E109:O109/P109:Z109))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E109:O109/P109:Z109)))/10)-1","v":-2.4091821661581969E-2},{"$f":"B109/$B$126*Standard_mean","v":4.7731890794108649},null,1108031.25,1088491.25,1082957.375,1101800,1065925.125,1040311.3125,1006533.5,1005793.5,1014676.4375,1040886.4375,1038860.1875,2180071292928,2233957351424,2271420874752,2289382719488,2329155731456,2372521164800,2416912891904,2490813644800,2528533807104,2528790446080,2519296114688]
["Greece ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E110:O110/P110:Z110))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E110:O110/P110:Z110)))/10)-1","v":-1.0392569724734679E-2},{"$f":"B110/$B$126*Standard_mean","v":2.0590265449384133},null,101465.328125,104576.90625,106134.78125,109574.1171875,114531.7109375,119849.15625,119476.2578125,123508.5703125,124558.203125,124081.6328125,128242.2734375,179770507264,183365926912,187216084992,191631392768,198602194944,205282541568,212301971456,221807591424,231116947456,239065399296,253273964544]
["Ireland ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E111:O111/P111:Z111))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E111:O111/P111:Z111)))/10)-1","v":-5.3092224063237214E-2},{"$f":"B111/$B$126*Standard_mean","v":10.51889008892979},null,53655.94921875,55430.62890625,57172.5546875,59365.1328125,60105.015625,63055.79296875,64141.29296875,66949.328125,68796.8984375,66859.375,66849.578125,69770641408,73786523648,80895426560,88541888512,98208169984,105868853248,116366712832,127185690624,133281243136,141108969472,146978373632]
["Italy ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E112:O112/P112:Z112))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E112:O112/P112:Z112)))/10)-1","v":-8.3986908920549164E-3},{"$f":"B112/$B$126*Standard_mean","v":1.6639895567229448},null,499956.65625,479915.0625,499857.75,493575,508469.28125,522893.84375,520221.46875,525466.625,523951.84375,520016.21875,542955.3125,1366355345408,1395746013184,1436038856704,1452333334528,1479434043392,1500858810368,1522637602816,1578268622848,1607665844224,1614923431936,1614171340800]
["Japan ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E113:O113/P113:Z113))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E113:O113/P113:Z113)))/10)-1","v":-7.6222717454937916E-3},{"$f":"B113/$B$126*Standard_mean","v":1.5101616128061579},null,1210013,1279818.375,1257132.625,1266427,1259517.875,1217163.875,1238167.375,1256109.5,1231046.75,1261987.25,1256627.5,3419005255680,3448531058688,3515513307136,3607270260736,3664828956672,3591416840192,3584257949696,3665172365312,3678200659968,3688850784256,3751011942400]
["Netherlands ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E114:O114/P114:Z114))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E114:O114/P114:Z114)))/10)-1","v":-3.6113079898730582E-2},{"$f":"B114/$B$126*Standard_mean","v":7.1548993271600541},null,222735.671875,222675.703125,226046.3125,233966,227610.9375,228374.78125,216271.65625,215930.953125,217117.625,216092.109375,217225.015625,414457921536,426730356736,440027185152,455016808448,474484441088,493100662784,516199383040,536543002624,546876063744,547293396992,549130141696]
["New Zealand ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E115:O115/P115:Z115))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E115:O115/P115:Z115)))/10)-1","v":1.1058072967875532E-2},{"$f":"B115/$B$126*Standard_mean","v":-2.1908792897035783},null,33788.26953125,36181.9296875,38867.375,41851.76171875,43941.8359375,40567.18359375,42801.609375,45505.51953125,49333.9140625,53275.46875,54216.31640625,68561649664,72186781696,75311128576,78022270976,79401312256,79740076032,83866148864,86064029696,89152200704,93532110848,97596227584]
["Norway ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E116:O116/P116:Z116))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E116:O116/P116:Z116)))/10)-1","v":-2.1268366207033429E-2},{"$f":"B116/$B$126*Standard_mean","v":4.2137923292952415},null,30259.193359375,33304.23828125,30434.783203125,33981.48828125,34310.00390625,33590.83203125,39623.265625,39021.41796875,36621.046875,32915.734375,31620.005859375,150593601536,158200807424,164823580672,173229195264,182570811392,187468726272,191266422784,197489360896,201419587584,204445073408,206455652352]
["Portugal ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E117:O117/P117:Z117))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E117:O117/P117:Z117)))/10)-1","v":-4.5376654997146826E-3},{"$f":"B117/$B$126*Standard_mean","v":0.89902439564361858},null,68695.515625,67679.203125,75807.96875,70391.734375,74540.3828125,80471.421875,87598.390625,86564.1015625,83091.65625,87231.9609375,88096.3125,166912081920,168522514432,175739961344,182221832192,190252269568,200028045312,208175497216,216326635520,220598976512,222284873728,220259614720]
["Spain ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E118:O118/P118:Z118))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E118:O118/P118:Z118)))/10)-1","v":-5.3018640892454894E-4},{"$f":"B118/$B$126*Standard_mean","v":0.10504311432647991},null,268026.46875,282220.03125,293440.3125,285158.5,305137.15625,314305.1875,341772.5,355512.875,355989.5,372273.96875,380082.53125,787012124672,805768134656,827987132416,847999729664,880806199296,920162074624,963832381440,1012504133632,1049657278464,1078104883200,1111412310016]
["Sweden ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E119:O119/P119:Z119))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E119:O119/P119:Z119)))/10)-1","v":-5.2798582422530105E-2},{"$f":"B119/$B$126*Standard_mean","v":10.460712376493932},null,40361.48046875,42847.22265625,42795.1953125,45299.87109375,37830.875,39219.26171875,36393.73828125,33360.28125,34000.67578125,34695.5859375,38209.95703125,201185984512,209258807296,217500549120,221007118336,226992930816,236537872384,247560142848,258582003712,261846106112,268348850176,274616664064]
["Switzerland ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E120:O120/P120:Z120))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E120:O120/P120:Z120)))/10)-1","v":-5.7141291174840347E-3},{"$f":"B120/$B$126*Standard_mean","v":1.1321110991541132},null,47336.41796875,47580.58203125,47574.453125,47266.95703125,45716.08984375,47322.890625,49054.203125,50509.51953125,53039.62890625,51420.12890625,49867.5703125,228634230784,231537328128,232650719232,233778315264,238552580096,245075050496,248496537600,257619312640,260821909504,261305401344,261360500736]
["United Kingdom ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E121:O121/P121:Z121))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E121:O121/P121:Z121)))/10)-1","v":-4.275548849906774E-2},{"$f":"B121/$B$126*Standard_mean","v":8.4709256798983894},null,735756.4375,723564.0625,715604.6875,735611.1875,709095.4375,706732.9375,675251,677913.5,681218.6875,660096.375,666738.375,1349295013888,1407047172096,1449859874816,1491605127168,1540934991872,1595093680128,1645605945344,1715305054208,1764797972480,1807734145024,1876697284608]
["United States",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E122:O122/P122:Z122))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E122:O122/P122:Z122)))/10)-1","v":-2.4115167677342897E-2},{"$f":"B122/$B$126*Standard_mean","v":4.7778145057917811},null,5613375.5,5643490,5758849,5948156.5,6033862.5,6110564,6251294.5,6394662.5,6220157.5,6149104.5,6083950,8448100007936,8795699806208,9019900035072,9361400266752,9783200448512,10213800280064,10711100030976,11158099591168,11280100360192,11486299684864,11779500408832]
["EU",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E123:O123/P123:Z123))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E123:O123/P123:Z123)))/10)-1","v":-2.3916433472045862E-2},{"$f":"B123/$B$126*Standard_mean","v":4.7384403168344598},null,{"$f":"SUM(E$102:E$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3949357.05859375},{"$f":"SUM(F$102:F$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3943242.91796875},{"$f":"SUM(G$102:G$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3982105.03125},{"$f":"SUM(H$102:H$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":4048942.98828125},{"$f":"SUM(I$102:I$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3984837.26953125},{"$f":"SUM(J$102:J$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":4012426.62109375},{"$f":"SUM(K$102:K$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3932172.82421875},{"$f":"SUM(L$102:L$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3959881.5859375},{"$f":"SUM(M$102:M$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3970803.87109375},{"$f":"SUM(N$102:N$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3987555.1015625},{"$f":"SUM(O$102:O$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":4065664.90625},{"$f":"SUM(P$102:P$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":8857474908160},{"$f":"SUM(Q$102:Q$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":9103695560704},{"$f":"SUM(R$102:R$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":9336949350400},{"$f":"SUM(S$102:S$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":9503436128256},{"$f":"SUM(T$102:T$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":9763169132544},{"$f":"SUM(U$102:U$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":10049886691328},{"$f":"SUM(V$102:V$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":10350643093504},{"$f":"SUM(W$102:W$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":10752324149248},{"$f":"SUM(X$102:X$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":10980027490304},{"$f":"SUM(Y$102:Y$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":11111628750848},{"$f":"SUM(Z$102:Z$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":11254148530176}]
["Europe",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E124:O124/P124:Z124))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E124:O124/P124:Z124)))/10)-1","v":-2.3623821624964236E-2},{"$f":"B124/$B$126*Standard_mean","v":4.6804666321286881},null,{"$f":"SUM(E$102:E$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4026952.669921875},{"$f":"SUM(F$102:F$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4024127.73828125},{"$f":"SUM(G$102:G$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4060114.267578125},{"$f":"SUM(H$102:H$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4130191.43359375},{"$f":"SUM(I$102:I$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4064863.36328125},{"$f":"SUM(J$102:J$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4093340.34375},{"$f":"SUM(K$102:K$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4020850.29296875},{"$f":"SUM(L$102:L$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4049412.5234375},{"$f":"SUM(M$102:M$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4060464.546875},{"$f":"SUM(N$102:N$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4071890.96484375},{"$f":"SUM(O$102:O$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4147152.482421875},{"$f":"SUM(P$102:P$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":9236702740480},{"$f":"SUM(Q$102:Q$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":9493433696256},{"$f":"SUM(R$102:R$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":9734423650304},{"$f":"SUM(S$102:S$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":9910443638784},{"$f":"SUM(T$102:T$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":10184292524032},{"$f":"SUM(U$102:U$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":10482430468096},{"$f":"SUM(V$102:V$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":10790406053888},{"$f":"SUM(W$102:W$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":11207432822784},{"$f":"SUM(X$102:X$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":11442268987392},{"$f":"SUM(Y$102:Y$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":11577379225600},{"$f":"SUM(Z$102:Z$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":11721964683264}]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!GHG_growth_minus_GDP_growth\"))","v":-2.5236609382919651E-2}]
[]
["Note: These \"least squares\" growth rates are computed by fitting a line to the graph of log of emissions/GDP over time; with a constant growth rate, this relationship is linear. Estimating growth rates this way reduces sensitivity to aberrations in the start and final year."]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/4303.php - summary2 tables for each country."]
[]
["Gasoline taxes, 2004"]
[]
[null,"Grade",null,"Price (PPP $/ liter)","Taxes/price","Taxes (PPP $/ liter)","Score"]
["Australia","Regular unleaded",null,0.71,0.48199999999999998,{"$f":"E134*D134","v":0.34221999999999997},{"$f":"F134/$F$158*Standard_mean","v":2.1846592790355555}]
["Austria","Premium unleaded (95 RON)",null,1.044,0.61499999999999999,0.64205999999999996,4.0987737031662936]
["Belgium","Premium unleaded (95 RON)",null,1.292,0.66,0.85272000000000003,5.4435820829267705]
["Canada","Regular unleaded",null,0.64200000000000002,0.375,0.24075000000000002,1.5368965035001172]
["Denmark","Premium unleaded (95 RON)",null,0.99199999999999999,0.68500000000000005,0.67952000000000001,4.3379103304606419]
["Finland","Premium unleaded (95 RON)",null,1.2190000000000001,0.69599999999999995,0.84842399999999996,5.4161573378425052]
["France","Premium unleaded (95 RON)",null,1.1830000000000001,0.71899999999999997,0.85057700000000003,5.429901629315137]
["Germany","Premium unleaded (95 RON)",null,1.21,0.71499999999999997,0.86514999999999997,5.5229325441459034]
["Greece","Premium unleaded (95 RON)",null,1.165,0.51700000000000002,0.60230500000000009,3.8449862867731595]
["Ireland","Premium unleaded (95 RON)",null,0.94599999999999995,0.63800000000000001,0.60354799999999997,3.8529213328950722]
["Italy","Premium unleaded (95 RON)",null,1.3420000000000001,0.66300000000000003,0.88974600000000015,5.679948147053854]
["Japan","Regular unleaded",null,0.85199999999999998,0.52700000000000002,0.44900400000000001,2.8663454939047419]
["Netherlands","Premium unleaded (95 RON)",null,1.363,0.69199999999999995,0.94319599999999992,6.0211615140822268]
["New Zealand","Premium unleaded (95 RON)",null,0.82,0.45500000000000002,0.37309999999999999,2.381790593793951]
["Norway","Premium unleaded (95 RON)",null,1.0529999999999999,0.66600000000000004,0.70129799999999998,4.4769364241396676]
["Portugal","Premium unleaded (95 RON)",null,1.56,0.66500000000000004,1.0374000000000001,6.6225396998173283]
["Spain","Premium unleaded (95 RON)",null,1.1319999999999999,0.59399999999999997,0.67240799999999989,4.2925088437196539]
["Sweden","Premium unleaded (95 RON)",null,1.069,0.68100000000000005,0.727989,4.6473260589264669]
["Switzerland","Premium unleaded (95 RON)",null,0.79200000000000004,0.59599999999999997,0.47203200000000001,3.013351320208379]
["United Kingdom","Premium unleaded (95 RON)",null,1.298,0.73599999999999999,0.95532800000000007,6.0986096070436542]
["United States","Premium unleaded (95 RON)",null,0.54600000000000004,0.189,0.10319400000000001,0.65876842277130254]
["EU",null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A155&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A155&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.73755863899796292},{"$f":"F155/$F$158*Standard_mean","v":4.7084165873407038}]
["Europe",null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.7302099188108182},{"$f":"F156/$F$158*Standard_mean","v":4.6615039295595047}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Gas_tax\"))/INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!USCPI\")*USCPI","v":0.78323426285282605}]
[]
["U.S. Consumer Price Index",null,null,null,null,184]
[]
["Source: OECD, IEA, Energy Prices and Taxes, First Quarter 2007 (Paris: 2007); pg. 308-310 and 335-337; CPI from ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt."]
[]
[]
[]
["Country name","CFCs","Halons","Other Fully Halogenated CFCs","Carbon Tetrachloride","Methyl Chloroform","HCFCs","HBFCs","Bromochloromethane","Methyl Bromide","Total","Total x CCl4","Population","Total/capita (grams/person)","Score"]
["Australia",1.1000000000000001,0,0,0,0,168.4,0,0,109.4,278.89999999999998,{"$f":"Table_Query_from_CDI823[[#This Row],[Total]]-Table_Query_from_CDI823[[#This Row],[Carbon Tetrachloride]]","v":278.89999999999998},19766540,{"$f":"Table_Query_from_CDI823[Total x CCl4]/Table_Query_from_CDI823[[#This Row],[Population]]*1000000","v":14.109702557959054},{"$f":"10-Table_Query_from_CDI823[[#This Row],[Total/capita (grams/person)]]/$N$191*Standard_mean","v":7.5558641394221358}]
["Austria",294.60000000000002,0,-3,45.1,0,2734.9,0,0,2952.6,6024.2000000000007,{"$f":"Table_Query_from_CDI823[[#This Row],[Total]]-Table_Query_from_CDI823[[#This Row],[Carbon Tetrachloride]]","v":5979.1},385000382,{"$f":"Table_Query_from_CDI823[Total x CCl4]/Table_Query_from_CDI823[[#This Row],[Population]]*1000000","v":15.53011446102929},{"$f":"10-Table_Query_from_CDI823[[#This Row],[Total/capita (grams/person)]]/$N$191*Standard_mean","v":7.3098150356352312}]
["Belgium",294.60000000000002,0,-3,45.1,0,2734.9,0,0,2952.6,6024.2000000000007,{"$f":"Table_Query_from_CDI823[[#This Row],[Total]]-Table_Query_from_CDI823[[#This Row],[Carbon Tetrachloride]]","v":5979.1},385000382,{"$f":"Table_Query_from_CDI823[Total x CCl4]/Table_Query_from_CDI823[[#This Row],[Population]]*1000000","v":15.53011446102929},{"$f":"10-Table_Query_from_CDI823[[#This Row],[Total/capita (grams/person)]]/$N$191*Standard_mean","v":7.3098150356352312}]
["Canada",-0.2,0,0,0.1,0,797.8,0,0,34.9,832.59999999999991,{"$f":"Table_Query_from_CDI823[[#This Row],[Total]]-Table_Query_from_CDI823[[#This Row],[Carbon Tetrachloride]]","v":832.49999999999989},31889309,{"$f":"Table_Query_from_CDI823[Total x CCl4]/Table_Query_from_CDI823[[#This Row],[Population]]*1000000","v":26.105927851870351},{"$f":"10-Table_Query_from_CDI823[[#This Row],[Total/capita (grams/person)]]/$N$191*Standard_mean","v":5.4778327768204713}]
["Denmark",294.60000000000002,0,-3,45.1,0,2734.9,0,0,2952.6,6024.2000000000007,{"$f":"Table_Query_from_CDI823[[#This Row],[Total]]-Table_Query_from_CDI823[[#This Row],[Carbon Tetrachloride]]","v":5979.1},385000382,{"$f":"Table_Query_from_CDI823[Total x CCl4]/Table_Query_from_CDI823[[#This Row],[Population]]*1000000","v":15.53011446102929},{"$f":"10-Table_Query_from_CDI823[[#This Row],[Total/capita (grams/person)]]/$N$191*Standard_mean","v":7.3098150356352312}]
["Finland",294.60000000000002,0,-3,45.1,0,2734.9,0,0,2952.6,6024.2000000000007,{"$f":"Table_Query_from_CDI823[[#This Row],[Total]]-Table_Query_from_CDI823[[#This Row],[Carbon Tetrachloride]]","v":5979.1},385000382,{"$f":"Table_Query_from_CDI823[Total x CCl4]/Table_Query_from_CDI823[[#This Row],[Population]]*1000000","v":15.53011446102929},{"$f":"10-Table_Query_from_CDI823[[#This Row],[Total/capita (grams/person)]]/$N$191*Standard_mean","v":7.3098150356352312}]
["France",294.60000000000002,0,-3,45.1,0,2734.9,0,0,2952.6,6024.2000000000007,{"$f":"Table_Query_from_CDI823[[#This Row],[Total]]-Table_Query_from_CDI823[[#This Row],[Carbon Tetrachloride]]","v":5979.1},385000382,{"$f":"Table_Query_from_CDI823[Total x CCl4]/Table_Query_from_CDI823[[#This Row],[Population]]*1000000","v":15.53011446102929},{"$f":"10-Table_Query_from_CDI823[[#This Row],[Total/capita (grams/person)]]/$N$191*Standard_mean","v":7.3098150356352312}]
["Germany",294.60000000000002,0,-3,45.1,0,2734.9,0,0,2952.6,6024.2000000000007,{"$f":"Table_Query_from_CDI823[[#This Row],[Total]]-Table_Query_from_CDI823[[#This Row],[Carbon Tetrachloride]]","v":5979.1},385000382,{"$f":"Table_Query_from_CDI823[Total x CCl4]/Table_Query_from_CDI823[[#This Row],[Population]]*1000000","v":15.53011446102929},{"$f":"10-Table_Query_from_CDI823[[#This Row],[Total/capita (grams/person)]]/$N$191*Standard_mean","v":7.3098150356352312}]
["Greece",294.60000000000002,0,-3,45.1,0,2734.9,0,0,2952.6,6024.2000000000007,{"$f":"Table_Query_from_CDI823[[#This Row],[Total]]-Table_Query_from_CDI823[[#This Row],[Carbon Tetrachloride]]","v":5979.1},385000382,{"$f":"Table_Query_from_CDI823[Total x CCl4]/Table_Query_from_CDI823[[#This Row],[Population]]*1000000","v":15.53011446102929},{"$f":"10-Table_Query_from_CDI823[[#This Row],[Total/capita (grams/person)]]/$N$191*Standard_mean","v":7.3098150356352312}]
["Ireland",294.60000000000002,0,-3,45.1,0,2734.9,0,0,2952.6,6024.2000000000007,{"$f":"Table_Query_from_CDI823[[#This Row],[Total]]-Table_Query_from_CDI823[[#This Row],[Carbon Tetrachloride]]","v":5979.1},385000382,{"$f":"Table_Query_from_CDI823[Total x CCl4]/Table_Query_from_CDI823[[#This Row],[Population]]*1000000","v":15.53011446102929},{"$f":"10-Table_Query_from_CDI823[[#This Row],[Total/capita (grams/person)]]/$N$191*Standard_mean","v":7.3098150356352312}]
["Italy",294.60000000000002,0,-3,45.1,0,2734.9,0,0,2952.6,6024.2000000000007,{"$f":"Table_Query_from_CDI823[[#This Row],[Total]]-Table_Query_from_CDI823[[#This Row],[Carbon Tetrachloride]]","v":5979.1},385000382,{"$f":"Table_Query_from_CDI823[Total x CCl4]/Table_Query_from_CDI823[[#This Row],[Population]]*1000000","v":15.53011446102929},{"$f":"10-Table_Query_from_CDI823[[#This Row],[Total/capita (grams/person)]]/$N$191*Standard_mean","v":7.3098150356352312}]
["Japan",4,0,0,30.5,-31.8,2699,0,0,857.8,3559.5,{"$f":"Table_Query_from_CDI823[[#This Row],[Total]]-Table_Query_from_CDI823[[#This Row],[Carbon Tetrachloride]]","v":3529},127552251,{"$f":"Table_Query_from_CDI823[Total x CCl4]/Table_Query_from_CDI823[[#This Row],[Population]]*1000000","v":27.667093072312774},{"$f":"10-Table_Query_from_CDI823[[#This Row],[Total/capita (grams/person)]]/$N$191*Standard_mean","v":5.2074018528590091}]
["Netherlands",294.60000000000002,0,-3,45.1,0,2734.9,0,0,2952.6,6024.2000000000007,{"$f":"Table_Query_from_CDI823[[#This Row],[Total]]-Table_Query_from_CDI823[[#This Row],[Carbon Tetrachloride]]","v":5979.1},385000382,{"$f":"Table_Query_from_CDI823[Total x CCl4]/Table_Query_from_CDI823[[#This Row],[Population]]*1000000","v":15.53011446102929},{"$f":"10-Table_Query_from_CDI823[[#This Row],[Total/capita (grams/person)]]/$N$191*Standard_mean","v":7.3098150356352312}]
["New Zealand",0,0,0,0,0,22.8,0,0,12.5,35.299999999999997,{"$f":"Table_Query_from_CDI823[[#This Row],[Total]]-Table_Query_from_CDI823[[#This Row],[Carbon Tetrachloride]]","v":35.299999999999997},3960281,{"$f":"Table_Query_from_CDI823[Total x CCl4]/Table_Query_from_CDI823[[#This Row],[Population]]*1000000","v":8.9135089151502118},{"$f":"10-Table_Query_from_CDI823[[#This Row],[Total/capita (grams/person)]]/$N$191*Standard_mean","v":8.4559683881634982}]
["Norway",-65.5,-13,0,0,0,21.4,0,0,1.3,-55.800000000000004,{"$f":"Table_Query_from_CDI823[[#This Row],[Total]]-Table_Query_from_CDI823[[#This Row],[Carbon Tetrachloride]]","v":-55.800000000000004},4555400,{"$f":"Table_Query_from_CDI823[Total x CCl4]/Table_Query_from_CDI823[[#This Row],[Population]]*1000000","v":-12.249198753128157},{"$f":"10-Table_Query_from_CDI823[[#This Row],[Total/capita (grams/person)]]/$N$191*Standard_mean","v":12.121852378736238}]
["Portugal",294.60000000000002,0,-3,45.1,0,2734.9,0,0,2952.6,6024.2000000000007,{"$f":"Table_Query_from_CDI823[[#This Row],[Total]]-Table_Query_from_CDI823[[#This Row],[Carbon Tetrachloride]]","v":5979.1},385000382,{"$f":"Table_Query_from_CDI823[Total x CCl4]/Table_Query_from_CDI823[[#This Row],[Population]]*1000000","v":15.53011446102929},{"$f":"10-Table_Query_from_CDI823[[#This Row],[Total/capita (grams/person)]]/$N$191*Standard_mean","v":7.3098150356352312}]
["Spain",294.60000000000002,0,-3,45.1,0,2734.9,0,0,2952.6,6024.2000000000007,{"$f":"Table_Query_from_CDI823[[#This Row],[Total]]-Table_Query_from_CDI823[[#This Row],[Carbon Tetrachloride]]","v":5979.1},385000382,{"$f":"Table_Query_from_CDI823[Total x CCl4]/Table_Query_from_CDI823[[#This Row],[Population]]*1000000","v":15.53011446102929},{"$f":"10-Table_Query_from_CDI823[[#This Row],[Total/capita (grams/person)]]/$N$191*Standard_mean","v":7.3098150356352312}]
["Sweden",294.60000000000002,0,-3,45.1,0,2734.9,0,0,2952.6,6024.2000000000007,{"$f":"Table_Query_from_CDI823[[#This Row],[Total]]-Table_Query_from_CDI823[[#This Row],[Carbon Tetrachloride]]","v":5979.1},385000382,{"$f":"Table_Query_from_CDI823[Total x CCl4]/Table_Query_from_CDI823[[#This Row],[Population]]*1000000","v":15.53011446102929},{"$f":"10-Table_Query_from_CDI823[[#This Row],[Total/capita (grams/person)]]/$N$191*Standard_mean","v":7.3098150356352312}]
["Switzerland",-9.1,0,0,2.4,0.1,16.5,0,0,6.3,16.2,{"$f":"Table_Query_from_CDI823[[#This Row],[Total]]-Table_Query_from_CDI823[[#This Row],[Carbon Tetrachloride]]","v":13.799999999999999},7408319,{"$f":"Table_Query_from_CDI823[Total x CCl4]/Table_Query_from_CDI823[[#This Row],[Population]]*1000000","v":1.8627707581166524},{"$f":"10-Table_Query_from_CDI823[[#This Row],[Total/capita (grams/person)]]/$N$191*Standard_mean","v":9.6773238279654219}]
["United Kingdom",294.60000000000002,0,-3,45.1,0,2734.9,0,0,2952.6,6024.2000000000007,{"$f":"Table_Query_from_CDI823[[#This Row],[Total]]-Table_Query_from_CDI823[[#This Row],[Carbon Tetrachloride]]","v":5979.1},385000382,{"$f":"Table_Query_from_CDI823[Total x CCl4]/Table_Query_from_CDI823[[#This Row],[Population]]*1000000","v":15.53011446102929},{"$f":"10-Table_Query_from_CDI823[[#This Row],[Total/capita (grams/person)]]/$N$191*Standard_mean","v":7.3098150356352312}]
["United States",1605.2,0,0,-568.70000000000005,1.9,7327.3,0,0,4053,12418.7,{"$f":"Table_Query_from_CDI823[[#This Row],[Total]]-Table_Query_from_CDI823[[#This Row],[Carbon Tetrachloride]]","v":12987.400000000001},290326418,{"$f":"Table_Query_from_CDI823[Total x CCl4]/Table_Query_from_CDI823[[#This Row],[Population]]*1000000","v":44.733786506469421},{"$f":"10-Table_Query_from_CDI823[[#This Row],[Total/capita (grams/person)]]/$N$191*Standard_mean","v":2.2510448869652633}]
["EU",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI823[[Country name]:[Population]],COLUMN(),FALSE)","v":5979.1},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI823[[Country name]:[Population]],COLUMN(),FALSE)","v":385000382},{"$f":"L188/M188*1000000","v":15.53011446102929},{"$f":"(2-N188/$N$191)*Standard_mean","v":7.3098150356352312}]
["Europe",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI823[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Norway\",Table_Query_from_CDI823[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI823[[Country name]:[Population]],COLUMN(),FALSE)","v":5937.1},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI823[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Norway\",Table_Query_from_CDI823[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI823[[Country name]:[Population]],COLUMN(),FALSE)","v":396964101},{"$f":"L189/M189*1000000","v":14.956264269347622},{"$f":"(2-N189/$N$191)*Standard_mean","v":7.4092195288431668}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&\"2003\"&\"'!ODS_consumption\"))","v":28.864399040860008}]
["(Benchmark year = 2003)"]
[]
[]
["Source: United Nations Environment Programme Ozone Secretariat, Nairobi; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Ratification of Kyoto Protocol, as of end-2004"]
[]
[null,"Ratified?","Score"]
["Australia",0,{"$f":"B201/$B$225*2*Standard_mean","v":0}]
["Austria",1,10]
["Belgium",1,10]
["Canada",1,10]
["Denmark",1,10]
["Finland",1,10]
["France",1,10]
["Germany",1,10]
["Greece",1,10]
["Ireland",1,10]
["Italy",1,10]
["Japan",1,10]
["Netherlands",1,10]
["New Zealand",1,10]
["Norway",1,10]
["Portugal",1,10]
["Spain",1,10]
["Sweden",1,10]
["Switzerland",1,10]
["United Kingdom",1,10]
["United States",0,0]
["EU",{"$f":"SUM(B$201:B$221*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A222&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A222&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"B222/$B$225*2*Standard_mean","v":10}]
["Europe",{"$f":"SUM(B$201:B$221*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A223&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A223&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"B223/$B$225*2*Standard_mean","v":10}]
[]
["Max",{"$f":"'Environment 2003'!B222","v":1}]
[]
["Source: United Nations Framework Convention on Climate Change, Kyoto Protocol: Status of Ratification, Bonn, http://unfccc.int/files/essential_background/kyoto_protocol/application/pdf/kpstats.pdf."]
[]
[]
["Sustainable fisheries"]
[]
[null,"Fishing subsidies/capita",null,null,null,null,null,null,"Ratification of UN Fisheries Agreement, end-2004"]
[null,"Direct Payments to Fisheries,  20021 (USD million)","Cost Reducing Transfers to Fisheries, 20021 (USD million)","Total Fishing subsidies, 2002 (USD million)","Population, 20021","Fishing subsides/ person ($)","Score",null,null,"Score"]
["Australia ",null,55,{"$f":"SUM(B234:C234)","v":55},19534938,{"$f":"D234/E234*1000000","v":2.8154683674962264},{"$f":"2*Standard_mean-F234/$F$258*Standard_mean","v":-0.12262426693306061},null,1,{"$f":"I234/$I$258*2*Standard_mean","v":10},null,75.731343283582092]
["Austria ",0,0,{"$f":"SUM(B235:C235)","v":0},8148312,0,10,null,1,10]
["Belgium ",1,null,{"$f":"SUM(B236:C236)","v":1},10311970,9.6974680880568903E-2,9.6513410453150641,null,1,10,null,1.678409090909091]
["Canada ",205,52,257,31640962,8.1223826254081644,-19.202895126962332,null,1,10,null,71.869918699186996]
["Denmark ",46,null,46,5374693,8.5586283718902632,-20.771355931092444,null,1,10,null,43.190984578884937]
["Finland ",null,3,3,5193039,0.57769641244750913,7.9229730331647339,null,1,10,null,3.1752577319587632]
["France ",32,14,46,61828990,0.7439875695850765,7.3250963452039075,null,1,10,null,54.666666666666664]
["Germany ",1,4,5,82350671,6.0715959436444665E-2,9.7817042267365117,null,1,10,null,5.3125]
["Greece ",13,22,35,10603863,3.3006839111369128,-1.8671491543208809,null,1,10,null,55.32058823529411]
["Ireland ",6,null,6,3924023,1.5290430254868537,4.5025388266953357,null,1,10,null,7.16]
["Italy ",93,null,93,57926999,1.6054689800174182,4.2277599547726519,null,1,10,null,120.78414634146343]
["Japan ",27,30,57,127187243,0.44815815372301138,8.3887097952605387,null,0,0,null,49.993055555555557]
["Netherlands ",9,null,9,16122830,0.55821465586376584,7.9930169747816153,null,1,10,null,10.592391304347826]
["New Zealand ",0,0,0,3898456,0,10,null,1,10,null,0]
["Norway ",4,8,12,4535591,2.6457412055011136,0.4876060977921135,null,1,10,null,9.1216630196936528]
["Portugal ",1,null,1,10433867,9.5841743046945108E-2,9.6554143654560267,null,1,10,null,0.86363636363636365]
["Spain ",90,69,159,40152517,3.9599011937408561,-4.2372730523928048,null,1,10,null,0.23677535301668806]
["Sweden ",5,1,6,8954175,0.67007848294231465,7.5908261692836589,null,1,10,null,227.90405405405406]
["Switzerland ",0,0,0,7361757,0,10,null,0,0,null,6.4423076923076925]
["United Kingdom ",null,0,0,59912431,0,10,null,1,10]
["United States",81,4,85,287501476,0.29565065606828395,8.9370292558772633,null,1,10,null,0.33442622950819673]
["EU",{"$f":"SUM(B$234:B$254*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":297},{"$f":"SUM(C$234:C$254*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":113},{"$f":"SUM(D$234:D$254*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":410},{"$f":"SUM(E$234:E$254*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":381238380},1.0754426141460365,{"$f":"2*Standard_mean-F255/$F$258*Standard_mean","v":6.1333959104894156},null,{"$f":"SUM(I$234:I$254*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"I255/$I$258*2*Standard_mean","v":10}]
["Europe",{"$f":"SUM(B$234:B$254*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A256&\"_countries\"))","v":301},{"$f":"SUM(C$234:C$254*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A256&\"_countries\"))","v":121},{"$f":"SUM(D$234:D$254*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A256&\"_countries\"))","v":422},{"$f":"SUM(E$234:E$254*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A256&\"_countries\"))","v":393135728},1.0734206279008049,{"$f":"2*Standard_mean-F256/$F$258*Standard_mean","v":6.140665680332928},null,{"$f":"SUM(I$234:I$254*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A256&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A256&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.9738384024636767},{"$f":"I256/$I$258*2*Standard_mean","v":9.7383840246367672}]
[null,null,null,null,null,null,null,null,null,null,null,84.78]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Fishing_subsides_person\"))","v":1.3906810592058325},null,"Max:",{"$f":"MAX(I234:I254)","v":1}]
["1 Ireland data from 2003"]
["Source: Subsidies data from Review of Fisheries in OECD Countries: Policies and Summary Statistics. 2005. OECD; Exchange rate data from Review of Fisheries in OECD Countries: Country Statistics 2002-2004. OECD 2006; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Tropical timber"]
[]
[null,"Gross timber imports from tropical countries, 2003"]
["Country","Imports of wood and cork ($)","Population","Imports/capita","Imports/capita with Europe averaged out","Score"]
["Australia",219891533,19766540,{"$f":"B267/C267","v":11.124432146445457},{"$f":"D267","v":11.124432146445457},{"$f":"2*Standard_mean-E267/$E$291*Standard_mean","v":3.2838357488564167}]
["Austria",12593962,8162656,1.5428755052277101,{"$f":"AVERAGE($D$268:$D$269,$D$271:$D$277,$D$279,$D$281:$D$286)","v":10.984159800298396},3.3685225089727924]
["Belgium",408050230,10330824,39.498323657435265,{"$f":"AVERAGE($D$268:$D$269,$D$271:$D$277,$D$279,$D$281:$D$286)","v":10.984159800298396},3.3685225089727924]
["Canada",158950512,31889309,4.9844451631109346,{"$f":"D270","v":4.9844451631109346},6.9907360685401123]
["Denmark",73324729,5394138,13.59340992017631,{"$f":"AVERAGE($D$268:$D$269,$D$271:$D$277,$D$279,$D$281:$D$286)","v":10.984159800298396},3.3685225089727924]
["Finland",13055265,5204405,2.5085028932221838,10.984159800298396,3.3685225089727924]
["France",574063762,62171390,9.2335680768919595,10.984159800298396,3.3685225089727924]
["Germany",393088000,82398326,4.7705823538211201,10.984159800298396,3.3685225089727924]
["Greece",54984226,10625945,5.1745257480628783,10.984159800298396,3.3685225089727924]
["Ireland",90584826,3924023,23.084682735040033,10.984159800298396,3.3685225089727924]
["Italy",615208369,57998353,10.607342056764956,10.984159800298396,3.3685225089727924]
["Japan",2866772551,127357744,22.509605313046375,{"$f":"D278","v":22.509605313046375},-3.5897459322576815]
["Netherlands",357873694,16223248,22.059312290609132,{"$f":"AVERAGE($D$268:$D$269,$D$271:$D$277,$D$279,$D$281:$D$286)","v":10.984159800298396},3.3685225089727924]
["New Zealand",22176459,3960281,5.5997185553247357,{"$f":"D280","v":5.5997185553247357},6.6192764643942468]
["Norway",32146937,4555400,7.0568856741449704,{"$f":"AVERAGE($D$268:$D$269,$D$271:$D$277,$D$279,$D$281:$D$286)","v":10.984159800298396},3.3685225089727924]
["Portugal",141862312,10479955,13.536538277120465,10.984159800298396,3.3685225089727924]
["Spain",346383775,40217413,8.6127811105105145,10.984159800298396,3.3685225089727924]
["Sweden",24043753,8970306,2.6803715503127763,10.984159800298396,3.3685225089727924]
["Switzerland",15066797,7408319,2.0337673094260653,10.984159800298396,3.3685225089727924]
["United Kingdom",586108369,60094648,9.7530876460080105,10.984159800298396,3.3685225089727924]
["United States",2606895981,289985771,8.989737572330748,{"$f":"D287","v":8.989737572330748},4.5726169825448624]
["EU",null,null,null,{"$f":"E268","v":10.984159800298396},3.3685225089727924]
["Europe",null,null,null,{"$f":"E269","v":10.984159800298396},3.3685225089727924]
[]
["Benchmark year average",null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Tropical_timber_imports\"))","v":8.2818344894939564}]
[]
["Source: U.N. Statistics Division, COMTRADE database; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Completeness of required reporting to multilateral treaties relating to biodiversity"]
["(Convention on Biological Diversity, Convention on International Trade in Endangered Species of Wild Fauna and Flora, Convention on Migratory Species, Ramsar Convention on Wetlands)"]
[]
["Last treaty reporting data year",null,{"$f":"CDI_year-1","v":2004}]
["Treaty reporting discount rate",null,{"$f":"1-0.5^(1/3)","v":0.20629947401590021}]
[]
[null,"Weighted average, 2001-2008",null,null,null,null,null,null,"CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar"]
[null,"CBD","CITES","CMS","Ramsar","Average, four treaties","Score",null,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008]
["Australia",{"$f":"SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I304:$AO304)/SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I304:$AO304)))","v":1},{"$f":"SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I304:$AO304)/SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I304:$AO304)))","v":1.1710184564112487},{"$f":"SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I304:$AO304)/SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I304:$AO304)))","v":2},{"$f":"SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I304:$AO304)/SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I304:$AO304)))","v":2},{"$f":"AVERAGE(B304:E304)","v":1.5427546141028121},{"$f":"F304/$F$328*Standard_mean","v":5.6742814083001143},null,1,null,null,null,1,null,null,null,2,1,1,1,1,1,1,1,null,2,null,null,1,null,null,1,null,2,null,null,1,null,null,1]
["Austria",{"$f":"SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I305:$AO305)/SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I305:$AO305)))","v":1},{"$f":"SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I305:$AO305)/SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I305:$AO305)))","v":2},{"$f":"SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I305:$AO305)/SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I305:$AO305)))","v":0},{"$f":"SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I305:$AO305)/SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I305:$AO305)))","v":2},1.25,{"$f":"F305/$F$328*Standard_mean","v":4.5975242566362287},null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,1.5,2,null,0,null,null,0,null,null,1,null,2,null,null,2,null,null,2]
["Belgium",{"$f":"SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I306:$AO306)/SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I306:$AO306)))","v":1},{"$f":"SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I306:$AO306)/SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I306:$AO306)))","v":1.7285251223868063},{"$f":"SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I306:$AO306)/SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I306:$AO306)))","v":2},{"$f":"SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I306:$AO306)/SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I306:$AO306)))","v":2},1.6821312805967015,{"$f":"F306/$F$328*Standard_mean","v":6.1869114923119177},null,1,null,null,null,1,null,null,null,2,2,1,2,1,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Canada",{"$f":"SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I307:$AO307)/SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I307:$AO307)))","v":1},{"$f":"SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I307:$AO307)/SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I307:$AO307)))","v":1.3420369128224972},{"$f":"SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I307:$AO307)/SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I307:$AO307)))","v":0},{"$f":"SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I307:$AO307)/SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I307:$AO307)))","v":2},1.0855092282056242,{"$f":"F307/$F$328*Standard_mean","v":3.9925240059822631},null,1,null,null,null,1,null,null,null,1,1,1,2,2,2,1.5,1,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["Denmark",{"$f":"SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I308:$AO308)/SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I308:$AO308)))","v":1},{"$f":"SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I308:$AO308)/SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I308:$AO308)))","v":2},{"$f":"SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I308:$AO308)/SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I308:$AO308)))","v":2},{"$f":"SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I308:$AO308)/SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I308:$AO308)))","v":2},1.75,{"$f":"F308/$F$328*Standard_mean","v":6.4365339592907205},null,1,null,null,null,1,null,null,null,2,2,2,2,1.5,2,2,2,null,2,null,null,1,null,null,2,null,2,null,null,2,null,null,2]
["Finland",{"$f":"SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I309:$AO309)/SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I309:$AO309)))","v":1},{"$f":"SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I309:$AO309)/SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I309:$AO309)))","v":2},{"$f":"SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I309:$AO309)/SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I309:$AO309)))","v":0},{"$f":"SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I309:$AO309)/SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I309:$AO309)))","v":2},1.25,{"$f":"F309/$F$328*Standard_mean","v":4.5975242566362287},null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,1.5,2,null,0,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["France",{"$f":"SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I310:$AO310)/SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I310:$AO310)))","v":1},{"$f":"SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I310:$AO310)/SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I310:$AO310)))","v":2},{"$f":"SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I310:$AO310)/SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I310:$AO310)))","v":0},{"$f":"SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I310:$AO310)/SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I310:$AO310)))","v":2},1.25,{"$f":"F310/$F$328*Standard_mean","v":4.5975242566362287},null,1,null,null,null,1,null,null,null,2,2,2,2,1,2,2,2,null,0,null,null,0,null,null,1,null,2,null,null,2,null,null,2]
["Germany",{"$f":"SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I311:$AO311)/SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I311:$AO311)))","v":1},{"$f":"SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I311:$AO311)/SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I311:$AO311)))","v":2},{"$f":"SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I311:$AO311)/SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I311:$AO311)))","v":2},{"$f":"SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I311:$AO311)/SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I311:$AO311)))","v":2},1.75,{"$f":"F311/$F$328*Standard_mean","v":6.4365339592907205},null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Greece",{"$f":"SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I312:$AO312)/SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I312:$AO312)))","v":1},{"$f":"SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I312:$AO312)/SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I312:$AO312)))","v":1.6579630871775028},{"$f":"SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I312:$AO312)/SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I312:$AO312)))","v":0},{"$f":"SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I312:$AO312)/SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I312:$AO312)))","v":2},1.1644907717943758,{"$f":"F312/$F$328*Standard_mean","v":4.2830196559629483},null,1,null,null,null,1,null,null,null,2,2,2,1,2,2,2,2,null,0,null,null,0,null,null,0,null,2,null,null,0,null,null,1]
["Ireland",{"$f":"SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I313:$AO313)/SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I313:$AO313)))","v":1},{"$f":"SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I313:$AO313)/SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I313:$AO313)))","v":1.6579630871775028},{"$f":"SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I313:$AO313)/SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I313:$AO313)))","v":2},{"$f":"SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I313:$AO313)/SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I313:$AO313)))","v":2},1.6644907717943758,{"$f":"F313/$F$328*Standard_mean","v":6.1220293586174401},null,1,null,null,null,1,null,null,null,0,2,2,2,1.5,2,1,1,null,2,null,null,1,null,null,0,null,2,null,null,0,null,null,0]
["Italy",{"$f":"SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I314:$AO314)/SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I314:$AO314)))","v":1},{"$f":"SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I314:$AO314)/SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I314:$AO314)))","v":2},{"$f":"SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I314:$AO314)/SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I314:$AO314)))","v":2},{"$f":"SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I314:$AO314)/SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I314:$AO314)))","v":2},1.75,{"$f":"F314/$F$328*Standard_mean","v":6.4365339592907205},null,1,null,null,null,0,null,null,null,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Japan",{"$f":"SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I315:$AO315)/SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I315:$AO315)))","v":1},{"$f":"SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I315:$AO315)/SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I315:$AO315)))","v":1},{"$f":"SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I315:$AO315)/SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I315:$AO315)))","v":0},{"$f":"SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I315:$AO315)/SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I315:$AO315)))","v":2},1,{"$f":"F315/$F$328*Standard_mean","v":3.6780194053089827},null,1,null,null,null,1,null,null,null,1,1,1,1,1,1,1,1,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["Netherlands",{"$f":"SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I316:$AO316)/SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I316:$AO316)))","v":1},{"$f":"SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I316:$AO316)/SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I316:$AO316)))","v":1.8289815435887515},{"$f":"SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I316:$AO316)/SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I316:$AO316)))","v":0},{"$f":"SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I316:$AO316)/SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I316:$AO316)))","v":2},1.2072453858971879,{"$f":"F316/$F$328*Standard_mean","v":4.440271956299588},null,1,null,null,null,1,null,null,null,1,2,2,2,1.5,2,1.5,2,null,0,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["New Zealand",{"$f":"SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I317:$AO317)/SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I317:$AO317)))","v":1},{"$f":"SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I317:$AO317)/SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I317:$AO317)))","v":1.6579630871775028},{"$f":"SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I317:$AO317)/SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I317:$AO317)))","v":2},{"$f":"SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I317:$AO317)/SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I317:$AO317)))","v":2},1.6644907717943758,{"$f":"F317/$F$328*Standard_mean","v":6.1220293586174401},null,1,null,null,null,1,null,null,null,2,2,2,1,2,2,2,1,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Norway",{"$f":"SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I318:$AO318)/SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I318:$AO318)))","v":1},{"$f":"SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I318:$AO318)/SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I318:$AO318)))","v":0.6135117904356906},{"$f":"SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I318:$AO318)/SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I318:$AO318)))","v":2},{"$f":"SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I318:$AO318)/SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I318:$AO318)))","v":2},1.4033779476089228,{"$f":"F318/$F$328*Standard_mean","v":5.1616513242883109},null,1,null,null,null,1,null,null,null,0,0,1,1,1,1,1,1,null,2,null,null,0,null,null,2,null,2,null,null,2,null,null,2]
["Portugal",{"$f":"SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I319:$AO319)/SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I319:$AO319)))","v":1},{"$f":"SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I319:$AO319)/SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I319:$AO319)))","v":1.7845302468469393},{"$f":"SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I319:$AO319)/SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I319:$AO319)))","v":2},{"$f":"SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I319:$AO319)/SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I319:$AO319)))","v":2},1.6961325617117349,{"$f":"F319/$F$328*Standard_mean","v":6.2384084759521965},null,1,null,null,null,1,null,null,null,2,1,2,2,1.5,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Spain",{"$f":"SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I320:$AO320)/SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I320:$AO320)))","v":1},{"$f":"SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I320:$AO320)/SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I320:$AO320)))","v":2},{"$f":"SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I320:$AO320)/SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I320:$AO320)))","v":2},{"$f":"SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I320:$AO320)/SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I320:$AO320)))","v":2},1.75,{"$f":"F320/$F$328*Standard_mean","v":6.4365339592907205},null,1,null,null,null,1,null,null,null,2,2,2,2,1.5,2,2,2,null,2,null,null,1,null,null,2,null,2,null,null,2,null,null,2]
["Sweden",{"$f":"SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I321:$AO321)/SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I321:$AO321)))","v":2},{"$f":"SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I321:$AO321)/SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I321:$AO321)))","v":2},{"$f":"SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I321:$AO321)/SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I321:$AO321)))","v":0},{"$f":"SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I321:$AO321)/SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I321:$AO321)))","v":2},1.5,{"$f":"F321/$F$328*Standard_mean","v":5.5170291079634746},null,2,null,null,null,1,null,null,null,2,2,2,2,2,2,2,2,null,0,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Switzerland",{"$f":"SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I322:$AO322)/SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I322:$AO322)))","v":1},{"$f":"SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I322:$AO322)/SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I322:$AO322)))","v":1.4869446307662544},{"$f":"SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I322:$AO322)/SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I322:$AO322)))","v":2},{"$f":"SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I322:$AO322)/SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I322:$AO322)))","v":2},1.6217361576915637,{"$f":"F322/$F$328*Standard_mean","v":5.9647770582808004},null,1,null,null,null,0,null,null,null,1,2,2,1,0.5,1,0.5,1,null,2,null,null,1,null,null,0,null,2,null,null,2,null,null,2]
["United Kingdom",{"$f":"SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I323:$AO323)/SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I323:$AO323)))","v":1},{"$f":"SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I323:$AO323)/SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I323:$AO323)))","v":2},{"$f":"SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I323:$AO323)/SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I323:$AO323)))","v":2},{"$f":"SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I323:$AO323)/SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I323:$AO323)))","v":2},1.75,{"$f":"F323/$F$328*Standard_mean","v":6.4365339592907205},null,1,null,null,null,1,null,null,null,2,2,2,2,1,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["United States",{"$f":"SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I324:$AO324)/SUM(($I$302:$AO$302=B$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I324:$AO324)))","v":0},{"$f":"SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I324:$AO324)/SUM(($I$302:$AO$302=C$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I324:$AO324)))","v":1.6135117904356908},{"$f":"SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I324:$AO324)/SUM(($I$302:$AO$302=D$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I324:$AO324)))","v":0},{"$f":"SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*$I324:$AO324)/SUM(($I$302:$AO$302=E$303)*($I$303:$AO$303<=MEA_treaty_last_year)*$I$328:$AO$328*NOT(ISBLANK($I324:$AO324)))","v":2},0.90337794760892276,{"$f":"F324/$F$328*Standard_mean","v":3.3226416216338195},null,0,null,null,null,0,null,null,null,1,1,2,2,2,2,1.5,2,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["EU",{"$f":"SUM(B$304:B$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.0279197231166814},{"$f":"SUM(C$304:C$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.8305074473521952},{"$f":"SUM(D$304:D$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.88500766447686174},{"$f":"SUM(E$304:E$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2},1.4358587087364345,{"$f":"F325/$F$326*Standard_mean","v":4.9843697224893786}]
["Europe",{"$f":"SUM(B$304:B$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.0268796775777742},{"$f":"SUM(C$304:C$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.8080231947839687},{"$f":"SUM(D$304:D$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.92654256078045827},{"$f":"SUM(E$304:E$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2},1.4403613582855503,{"$f":"F326/$F$326*Standard_mean","v":5}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!MEA_participation_raw_score\"))","v":1.3594273028529495},{"$f":"AVERAGE(G304:G324)","v":5.365658895041979},"Weight:",{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-I303)","v":0.50000000000000011},0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455]
[]
["Coding"]
["Full report:",2]
["Report has errors or is late:",1]
["No report/not a member:",0]
["No data/no report due:"]
[]
["Sources:"]
["CBD Data:"]
["http://www.cbd.int/reports/search"]
["http://www.cbd.int/reports/national.shtml"]
[]
["CITES data:"]
["http://www.cites.org/common/resources/annual_reports.pdf"]
["http://www.cites.org/eng/resources/reports/biennial.shtml"]
["A score of 2 indicates the country submitted a full report of all of their trading of wild plants and animals on time, while a score of 1 refers to a full report received past the original deadline for a given year or a full report sent to the wrong party (i.e., the report was sent to the World Conservation Monitoring Center instead of the CITES Secretariat).  Some years, states must submit both an annual report and a biennial report.  The score for that year is the average of the two scores from the submission of the two reports."]
[]
["CMS Data:"]
["http://www.cms.int/bodies/COP/cop7/cop7_national_reports.htm"]
["http://www.cms.int/bodies/COP/cop8/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop9/National_Reports.htm"]
[]
["Ramsar data:"]
["http://www.ramsar.org/cop8/cop8_nr_natl_rpt_index.htm"]
["http://ramsar.org/cop9/cop9_natlrpts_index.htm"]
["http://www.ramsar.org/cop10/cop10_natlrpts_index.htm"]

{"sheet":"Environment 2004","index":65,"n_rows":353,"n_cols":40,"rows_kept":353,"cut":false,"hidden":false,"merged":[[99,15,99,25],[2,1,2,5],[2,6,2,7],[2,8,2,9],[35,1,37,1],[35,2,37,2],[35,3,37,3],[65,0,65,7],[67,1,67,3],[67,4,67,7],[99,1,100,1],[99,4,99,14],[300,1,300,6],[342,0,342,8],[128,0,128,9],[129,0,129,9],[224,0,224,7],[227,5,227,6],[229,1,229,4],[263,1,263,5]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Environment"},{"$f":"RIGHT(CELL(\"filename\",A1),4)","v":"2004"}]
[]
[null,"Global climate",null,null,null,null,"Sustainable fisheries",null,"Biodiversity and global ecosystems"]
[null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","% change in GHG emissions/ GDP","Gasoline taxes","Consumption of ozone-depleting substances","Kyoto Protocol ratification","Fishing subsidies","Ratification of UN Fisheries Agreement","Biodiversity treaties participation","Tropical wood imports","Overall score"]
["Australia ",{"$f":"M70","v":-8.214772628740544},{"$f":"C103","v":3.7103961152495928},{"$f":"G135","v":2.1975386295907646},{"$f":"O168","v":6.5443810013469701},{"$f":"C199","v":0},{"$f":"G232","v":0.31013449188504438},{"$f":"J232","v":10},{"$f":"G303","v":5.756027774303881},{"$f":"F266","v":4.5382906840033037},{"$f":"SUMPRODUCT(B5:J5,$B$29:$J$29)","v":2.7788055423270257}]
["Austria ",7.7941172588088046,4.0759986882484371,3.9010135198294731,{"$f":"O169","v":7.4930208436564705},10,10,10,4.5975242566362287,4.0611694923050212,6.0240697037994018]
["Belgium ",6.677752454018365,4.7716231878989257,4.8703170975893171,7.4930208436564705,10,8.9519608955130412,10,6.0571472249229608,4.0611694923050212,6.3287139249505699]
["Canada ",-3.2041912439944653,1.8576488001923386,1.6103935403040861,4.9441438937739619,10,{"$f":"G235","v":-22.771833078798586},10,3.6780194053089827,7.0961927755950356,2.6717417892480864]
["Denmark ",3.3665276435808327,7.0900886962383876,4.3018783822899191,7.4930208436564705,10,-20.771355931092444,10,6.4365339592907205,4.0611694923050212,4.8308376316877144]
["Finland ",7.5769729717499894,6.8928826380206907,5.1121875750709478,7.4930208436564705,10,6.5297816395292108,10,4.5975242566362287,4.0611694923050212,6.4330530578220397]
["France ",7.974283505688903,4.6000379888189471,5.4139968006165411,7.4930208436564705,10,7.0174776586510239,10,4.5975242566362287,4.0611694923050212,6.1985135986235989]
["Germany ",6.2466089538718776,5.1880056847894673,5.3606526206946921,7.4930208436564705,10,9.7815181937136995,10,6.4365339592907205,4.0611694923050212,6.5199931530005042]
["Greece ",6.3945121141034003,1.1708938197644199,3.7442847934103742,7.4930208436564705,10,-0.19332490936056246,10,4.5975242566362287,4.0611694923050212,4.9151679046253651]
["Ireland ",5.8694736854035785,10.227299061475971,3.5991455308053864,7.4930208436564705,10,4.5025388266953357,10,5.9585366266099058,4.0611694923050212,6.6382990009202132]
["Italy ",7.6679499419648538,1.9713814829508074,5.4715850095407372,7.4930208436564705,10,-0.56637771293831207,10,6.4365339592907205,4.0611694923050212,5.6788786845283088]
["Japan ",7.6165510787526509,1.402195886973622,2.7527033280258872,6.6865210105627559,10,8.6125067410287954,0,3.6780194053089827,-3.2978405454618169,3.5411942572099813]
["Netherlands ",5.0004934441355999,7.0738758163137092,5.5953931294523755,7.4930208436564705,10,7.755346947692086,10,4.3585255902958222,4.0611694923050212,6.3004633804188508]
["New Zealand ",5.3790345417330609,-1.7340221181634961,2.3831724581535623,8.0982272660273953,10,10,10,6.4365339592907205,7.2660617397693921,5.5004880866335721]
["Norway ",-24.096644534725641,2.9834279139459285,4.4491853643238004,11.634622108870026,10,-3.5367645419568916,10,4.9769109910039875,4.0611694923050212,2.5475635945534045]
["Portugal ",7.9964021694982144,1.281299071364423,6.2739219570727354,7.4930208436564705,10,9.6538513353554851,10,6.1354145086716407,4.0611694923050212,6.1944056224953155]
["Spain ",7.6090959735599917,0.14054875646329412,4.2467190638101435,7.4930208436564705,10,-8.3861857317803512,10,6.4365339592907205,4.0611694923050212,4.8236480859130051]
["Sweden ",9.0713996090253932,9.6984635119813447,4.4442884077826257,7.4930208436564705,10,8.7934916559243295,10,5.5170291079634746,4.0611694923050212,7.1542592060692733]
["Switzerland ",8.3260907973483427,1.7667500560108778,2.8848558618836839,9.4611579387063109,10,10,0,6.1975352929503131,4.0611694923050212,5.5152714790779491]
["United Kingdom ",4.8276306821483308,8.649384365407828,5.8937418390422049,7.4930208436564705,10,9.8795992816082538,10,6.4365339592907205,4.0611694923050212,6.9821695650677587]
["United States",1.2266701577023262,4.3042823653032043,0.66426236089707558,-1.0678732764745895,0,8.6749983689910515,10,3.1379012883494961,4.7543746262521847,2.8787527026926205]
["EU",6.747396817297977,4.9301299816221977,4.5564167251567085,7.4930208436564705,10,4.9224366016882435,10,5.4208821012859607,4.0611694923050212,6.0154533412353413]
["Europe",6.42107532790651,4.8713674431815175,4.5114968604086538,7.5772466313852318,10,4.9197032263446854,9.7383840246367672,5.4362770890378282,4.0611694923050212,5.9647831912181992]
[]
["Weight",0.1,0.15,0.15,0.1,0.1,0.05,0.05,0.15,0.15]
[]
[]
["Greenhouse gas emissions/capita, 2002"]
[null,null,null,"CO2 emission/energy conversion factors"]
[null,null,null,"Oil",19.899999999999999,"Gas",14.4,"Coal",25.4]
[]
[null,"Total Emissions of CO2 CH4 N2O HFCs PFCs SF6  including emissions/removals from land use, land-use change, forestry (LULUCF) (thousand tons CO2 equivalent), 2002","Population, 2002","GHG emissions/ capita, 2002 (tons CO2 equivalent)"]
[]
[]
["Australia ",{"$f":"O103","v":601951.5625},19534938,{"$f":"B39/C39*1000","v":30.814101508794142}]
["Austria ",75001.484375,8148312,9.2045425328583388]
["Belgium ",142953.046875,10311970,13.862826101608132]
["Canada ",818928.8125,31640962,25.881918903097827]
["Denmark ",76685.9375,5374693,14.267966095923992]
["Finland ",52504.875,5193039,10.110625974501636]
["France ",518176.09375,61828990,8.3807950566554617]
["Germany ",1040886.4375,82350671,12.639683743439079]
["Greece ",124081.6328125,10603863,11.701549974051909]
["Ireland ",66859.375,3879155,17.235551299187581]
["Italy ",520016.21875,57926999,8.9770957882696472]
["Japan ",1261987.25,127187243,9.9222785259996549]
["Netherlands ",216092.109375,16122830,13.402864718848987]
["New Zealand ",53275.46875,3898456,13.665786852538544]
["Norway ",32915.734375,4535591,7.2572095621055777]
["Portugal ",87231.9609375,10433867,8.3604631856530283]
["Spain ",372273.96875,40152517,9.2714976934073654]
["Sweden ",34695.5859375,8954175,3.8747942649657841]
["Switzerland ",51420.12890625,7361757,6.9847631355191435]
["United Kingdom ",660096.375,59912431,11.017686379642983]
["United States",6149104.5,287501476,21.38807976067573]
["EU",{"$f":"SUM(B$39:B$59*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":3987555.1015625},{"$f":"SUM(C$39:C$59*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":381193512},10.460710835924457]
["Europe",{"$f":"SUM(B$39:B$59*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\"))","v":4071890.96484375},{"$f":"SUM(C$39:C$59*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A61&\"_countries\"))","v":393090860},10.358650834170374]
[]
["Benchmark year average",null,null,{"$f":"'Environment 2003'!D62","v":25.061470211463188}]
[]
[]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/4303.php - summary2 tables for each country; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[null,"Fuel production (million tons oil equivalent)",null,null,"Equivalent CO2 emissions1 (in thousand tons)"]
[null,"oil","gas","coal","oil","gas","coal","total","Population, 2002","Emissions/\ncapita (tons CO2 equivalent)",null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","Score"]
["Australia",31.538091572625891,29.346,184.50743720933795,{"$f":"B70*1000000*42/1000*$E$34*1000/1000000*3.664","v":96581.343334972262},{"$f":"C70*1000000*42/1000*$G$34*1000/1000000*3.664","v":65030.360371200004},{"$f":"D70*1000000*42/1000*$I$34*1000/1000000*3.664","v":721194.40463067323},{"$f":"SUM(E70:G70)","v":882806.10833684553},{"$f":"C39","v":19534938},{"$f":"H70/I70*1000","v":45.19113950281519},null,{"$f":"(J70+D39)","v":76.005241011609328},{"$f":"2*Standard_mean-L70/$L$94*Standard_mean","v":-8.214772628740544}]
["Austria",0,0,0,0,0,0,0,8148312,0,null,9.2045425328583388,7.7941172588088046]
["Belgium",0,0,0,0,0,0,0,10311970,0,null,13.862826101608132,6.677752454018365]
["Canada",134.9743936067068,169.08002999999999,34.892694859504701,413341.69571864302,374679.182255616,136387.00247410228,924407.88044836128,31640962,29.215542828576492,null,55.097461731674315,-3.2041912439944653]
["Denmark",18.0794392523364,7.5441631877999997,0,55365.95407850451,16717.769058875998,0,72083.723137380512,5374693,13.411691260762337,null,27.679657356686327,3.3665276435808327]
["Finland",0,0,0,0,0,0,0,5193039,0,null,10.110625974501636,7.5769729717499894]
["France",0,0,1.1383199816942215,0,0,4449.4141477111934,4449.4141477111934,61828990,7.1963235170284898E-2,null,8.4527582918257469,7.974283505688903]
["Germany",0,15.294,55.001580306887632,0,33891.30823680001,214987.71303276462,248879.02126956463,82350671,3.022185711996987,null,15.661869455436065,6.2466089538718776]
["Greece",0,0,9.0694892133772367,0,0,35450.413124132188,35450.413124132188,10603863,3.3431602354851422,null,15.044710209537051,6.3945121141034003]
["Ireland",0,0,0,0,0,0,0,3879155,0,null,17.235551299187581,5.8694736854035785]
["Italy",5.5310000000000006,12.064,0,16937.9751072,26733.6695808,0,43671.644688,57926999,0.75390828874114468,null,9.7310040770107911,7.6679499419648538]
["Japan",0,0,0.75486999869346627,0,0,2950.6020327170795,2950.6020327170795,127187243,2.3198883497435978E-2,null,9.9454774094970908,7.6165510787526509]
["Netherlands",0,54.267186156491803,0,0,120255.38990280303,0,120255.38990280303,16122830,7.4587023433729085,null,20.861567062221894,5.0004934441355999]
["New Zealand",0,5.0578245915735103,2.7340058720111848,0,11208.074554772129,10686.559669054253,21894.634223826382,3898456,5.6162322272782816,null,19.282019079816827,5.3790345417330609]
["Norway",157.31437925170067,58.951000000000001,0,481755.02436628571,130634.66142720003,0,612389.68579348573,4535591,135.01871879397541,null,142.27592835608098,-24.096644534725641]
["Portugal",0,0,0,0,0,0,0,10433867,0,null,8.3604631856530283,7.9964021694982144]
["Spain",0,0,7.2429838377237319,0,0,28311.050739218594,28311.050739218594,40152517,0.70508782149867699,null,9.9765855149060432,7.6090959735599917]
["Sweden",0,0,0,0,0,0,0,8954175,0,null,3.8747942649657841,9.0713996090253932]
["Switzerland",0,0,0,0,0,0,0,7361757,0,null,6.9847631355191435,8.3260907973483427]
["United Kingdom",115.944,93.244786199999993,18.239404479978383,355063.56641279999,206629.25268593666,71293.367106018792,632986.18620475545,59912431,10.565189488050576,null,21.582875867693559,4.8276306821483308]
["US",346.84981105651423,489.85456002386701,570.06766169842354,1062182.8721049107,1085511.4348745211,2228254.9370155539,4375949.2439949857,287501476,15.220614881277987,null,36.608694641953718,1.2266701577023262]
["EU",{"$f":"SUM(B$70:B$90*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":139.55443925233641},{"$f":"SUM(C$70:C$90*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":182.41413554429181},{"$f":"SUM(D$70:D$90*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":90.691777819661212},{"$f":"SUM(E$70:E$90*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":427367.49559850449},{"$f":"SUM(F$70:F$90*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":404227.38946521573},{"$f":"SUM(G$70:G$90*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":354491.95814984536},{"$f":"SUM(H$70:H$90*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":1186086.8432135656},{"$f":"SUM(I$70:I$90*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":381193512},3.11150847502768,null,13.572219310952137,{"$f":"2*Standard_mean-L91/$L$94*Standard_mean","v":6.747396817297977}]
["Europe",{"$f":"SUM(B$70:B$90*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":296.86881850403705},{"$f":"SUM(C$70:C$90*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":241.3651355442918},{"$f":"SUM(D$70:D$90*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":90.691777819661212},{"$f":"SUM(E$70:E$90*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":909122.5199647902},{"$f":"SUM(F$70:F$90*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":534862.05089241569},{"$f":"SUM(G$70:G$90*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":354491.95814984536},{"$f":"SUM(H$70:H$90*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":1798476.5290070511},{"$f":"SUM(I$70:I$90*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":393090860},4.5752183833708351,null,14.93386921754121,{"$f":"2*Standard_mean-L92/$L$94*Standard_mean","v":6.42107532790651}]
[]
["Average",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!GHG_emissions_capita\"))","v":20.863626069008113}]
["1Conversion factors were based on http://www.bp.com/extendedsectiongenericarticle.do?categoryId=9023800&contentId=7044894 and http://bioenergy.ornl.gov/papers/misc/energy_conv.html"]
["Source: fuel production figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
["Growth rate of of greenhouse gas emissions/GDP, 1993-2003"]
[]
[null,"Average annual growth rate of GHG emissions/PPP GDP, 1992-2002",null,null,"Emissions of CO2 CH4 N2O HFCs PFCs SF6 CO NOX NMVOC SO2, 2002 (thousand tons CO2 equivalent)",null,null,null,null,null,null,null,null,null,null,"PPP GDP (2000 $)"]
[null,null,"Score",null,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002]
[null,null,null,null,"12","11","10","9","8","7","6","5","4","3","2","12","11","10","9","8","7","6","5","4","3","2"]
["Australia ",{"$f":"EXP((AVERAGE($P$101:$Z$101*LN(E103:O103/P103:Z103))-AVERAGE($P$101:$Z$101)*AVERAGE(LN(E103:O103/P103:Z103)))/10)-1","v":-1.8727563483291298E-2},{"$f":"B103/$B$127*Standard_mean","v":3.7103961152495928},null,510168.875,443078.84375,441374.75,462847.6875,476597.5625,478503.65625,526865,489057.25,556351.25,501337.96875,601951.5625,407499571200,424274460672,441453117440,459081613312,477414948864,496036937728,518478823424,544165658624,565095170048,575828262912,598361636864]
["Austria ",{"$f":"EXP((AVERAGE($P$101:$Z$101*LN(E104:O104/P104:Z104))-AVERAGE($P$101:$Z$101)*AVERAGE(LN(E104:O104/P104:Z104)))/10)-1","v":-2.0572877348123741E-2},{"$f":"B104/$B$127*Standard_mean","v":4.0759986882484371},null,64588.859375,64197.796875,66188.7890625,68229.1484375,74347.578125,65211.62890625,66473.4140625,61880.69140625,65262.33984375,67359.9609375,75001.484375,206256095232,207342665728,212323287040,217988038656,223365021696,228522328064,237173129216,245566996480,254573379584,256756105216,261104861184]
["Belgium ",{"$f":"EXP((AVERAGE($P$101:$Z$101*LN(E105:O105/P105:Z105))-AVERAGE($P$101:$Z$101)*AVERAGE(LN(E105:O105/P105:Z105)))/10)-1","v":-2.4083918103097401E-2},{"$f":"B105/$B$127*Standard_mean","v":4.7716231878989257},null,142866.625,141989.96875,147701.40625,149690.15625,154177.546875,145086.671875,150765.796875,144524.578125,145309.9375,144543.8125,142953.046875,258630287360,256142589952,264408236032,270713733120,274570788864,284826107904,290319958016,300596428800,311627382784,314144423936,318415962112]
["Canada ",{"$f":"EXP((AVERAGE($P$101:$Z$101*LN(E106:O106/P106:Z106))-AVERAGE($P$101:$Z$101)*AVERAGE(LN(E106:O106/P106:Z106)))/10)-1","v":-9.3761514282206804E-3},{"$f":"B106/$B$127*Standard_mean","v":1.8576488001923386},null,516047,591211,605551.6875,832946.75,635760.8125,610041.75,799911.875,709416.6875,665388.1875,661755.5,818928.8125,739472703488,756765556736,793122177024,815396487168,828596092928,863611846656,898997813248,948728233984,998377914368,1016186994688,1045905670144]
["Denmark ",{"$f":"EXP((AVERAGE($P$101:$Z$101*LN(E107:O107/P107:Z107))-AVERAGE($P$101:$Z$101)*AVERAGE(LN(E107:O107/P107:Z107)))/10)-1","v":-3.5785959783444454E-2},{"$f":"B107/$B$127*Standard_mean","v":7.0900886962383876},null,80750.5859375,79470.5234375,85009.375,80937.96875,92489.8515625,84342.671875,79406.3984375,78284.265625,72867.359375,75854.9921875,76685.9375,135114997760,134993928192,142452883456,146819317760,150980968448,155810021376,159176228864,163251863552,169012461568,170203725824,170996613120]
["Finland ",{"$f":"EXP((AVERAGE($P$101:$Z$101*LN(E108:O108/P108:Z108))-AVERAGE($P$101:$Z$101)*AVERAGE(LN(E108:O108/P108:Z108)))/10)-1","v":-3.4790597331607387E-2},{"$f":"B108/$B$127*Standard_mean","v":6.8928826380206907},null,43402.1796875,47640.76171875,59910.12109375,56746.5078125,53091.21875,56465.4375,55044.19140625,51310.796875,48878.15234375,50852.828125,52504.875,104687681536,103838982144,107632984064,111897894912,115892027392,123084038144,129276452864,134329057280,141480394752,144711450624,147365658624]
["France ",{"$f":"EXP((AVERAGE($P$101:$Z$101*LN(E109:O109/P109:Z109))-AVERAGE($P$101:$Z$101)*AVERAGE(LN(E109:O109/P109:Z109)))/10)-1","v":-2.3217872374083015E-2},{"$f":"B109/$B$127*Standard_mean","v":4.6000379888189471},null,552614.0625,517373.25,517033.15625,526684.3125,540095.25,530484.9375,545523.125,528512.6875,536564.0625,528790.75,518176.09375,1450002612224,1440325828608,1472695369728,1502844420096,1518887370752,1552055664640,1604487217152,1657306218496,1718294151168,1749837545472,1766091259904]
["Germany ",{"$f":"EXP((AVERAGE($P$101:$Z$101*LN(E110:O110/P110:Z110))-AVERAGE($P$101:$Z$101)*AVERAGE(LN(E110:O110/P110:Z110)))/10)-1","v":-2.6185534588679671E-2},{"$f":"B110/$B$127*Standard_mean","v":5.1880056847894673},null,1117444.625,1108031.25,1088491.25,1082957.375,1101800,1065925.125,1040311.3125,1006533.5,1005793.5,1014676.4375,1040886.4375,2202138836992,2180071292928,2233957351424,2271420874752,2289382719488,2329155731456,2372521164800,2416912891904,2490813644800,2528533807104,2528790446080]
["Greece ",{"$f":"EXP((AVERAGE($P$101:$Z$101*LN(E111:O111/P111:Z111))-AVERAGE($P$101:$Z$101)*AVERAGE(LN(E111:O111/P111:Z111)))/10)-1","v":-5.9098779916538779E-3},{"$f":"B111/$B$127*Standard_mean","v":1.1708938197644199},null,102753.390625,101465.328125,104576.90625,106134.78125,109574.1171875,114531.7109375,119849.15625,119476.2578125,123508.5703125,124558.203125,124081.6328125,182693609472,179770507264,183365926912,187216084992,191631392768,198602194944,205282541568,212301971456,221807591424,231116947456,239065399296]
["Ireland ",{"$f":"EXP((AVERAGE($P$101:$Z$101*LN(E112:O112/P112:Z112))-AVERAGE($P$101:$Z$101)*AVERAGE(LN(E112:O112/P112:Z112)))/10)-1","v":-5.162047029135397E-2},{"$f":"B112/$B$127*Standard_mean","v":10.227299061475971},null,53637.83984375,53655.94921875,55430.62890625,57172.5546875,59365.1328125,60105.015625,63055.79296875,64141.29296875,66949.328125,68796.8984375,66859.375,67941253120,69770641408,73786523648,80895426560,88541888512,98208169984,105868853248,116366712832,127185690624,133281243136,141108969472]
["Italy ",{"$f":"EXP((AVERAGE($P$101:$Z$101*LN(E113:O113/P113:Z113))-AVERAGE($P$101:$Z$101)*AVERAGE(LN(E113:O113/P113:Z113)))/10)-1","v":-9.9501968859900813E-3},{"$f":"B113/$B$127*Standard_mean","v":1.9713814829508074},null,493174.34375,499956.65625,479915.0625,499857.75,493575,508469.28125,522893.84375,520221.46875,525466.625,523951.84375,520016.21875,1378107916288,1366355345408,1395746013184,1436038856704,1452333334528,1479434043392,1500858810368,1522637602816,1578268622848,1607665844224,1614923431936]
["Japan ",{"$f":"EXP((AVERAGE($P$101:$Z$101*LN(E114:O114/P114:Z114))-AVERAGE($P$101:$Z$101)*AVERAGE(LN(E114:O114/P114:Z114)))/10)-1","v":-7.0773339755779707E-3},{"$f":"B114/$B$127*Standard_mean","v":1.402195886973622},null,1218888.25,1210013,1279818.375,1257132.625,1266427,1259517.875,1217163.875,1238167.375,1256109.5,1231046.75,1261987.25,3413166522368,3419005255680,3448531058688,3515513307136,3607270260736,3664828956672,3591416840192,3584257949696,3665172365312,3678200659968,3688850784256]
["Netherlands ",{"$f":"EXP((AVERAGE($P$101:$Z$101*LN(E115:O115/P115:Z115))-AVERAGE($P$101:$Z$101)*AVERAGE(LN(E115:O115/P115:Z115)))/10)-1","v":-3.5704128159918191E-2},{"$f":"B115/$B$127*Standard_mean","v":7.0738758163137092},null,218001.71875,222735.671875,222675.703125,226046.3125,233966,227610.9375,228374.78125,216271.65625,215930.953125,217117.625,216092.109375,409310363648,414457921536,426730356736,440027185152,455016808448,474484441088,493100662784,516199383040,536543002624,546876063744,547293396992]
["New Zealand ",{"$f":"EXP((AVERAGE($P$101:$Z$101*LN(E116:O116/P116:Z116))-AVERAGE($P$101:$Z$101)*AVERAGE(LN(E116:O116/P116:Z116)))/10)-1","v":8.7521677714870183E-3},{"$f":"B116/$B$127*Standard_mean","v":-1.7340221181634961},null,33822.33203125,33788.26953125,36181.9296875,38867.375,41851.76171875,43941.8359375,40567.18359375,42801.609375,45505.51953125,49333.9140625,53275.46875,64453718016,68561649664,72186781696,75311128576,78022270976,79401312256,79740076032,83866148864,86064029696,89152200704,93532110848]
["Norway ",{"$f":"EXP((AVERAGE($P$101:$Z$101*LN(E117:O117/P117:Z117))-AVERAGE($P$101:$Z$101)*AVERAGE(LN(E117:O117/P117:Z117)))/10)-1","v":-1.5058320977270445E-2},{"$f":"B117/$B$127*Standard_mean","v":2.9834279139459285},null,30097.314453125,30259.193359375,33304.23828125,30434.783203125,33981.48828125,34310.00390625,33590.83203125,39623.265625,39021.41796875,36621.046875,32915.734375,146510954496,150593601536,158200807424,164823580672,173229195264,182570811392,187468726272,191266422784,197489360896,201419587584,204445073408]
["Portugal ",{"$f":"EXP((AVERAGE($P$101:$Z$101*LN(E118:O118/P118:Z118))-AVERAGE($P$101:$Z$101)*AVERAGE(LN(E118:O118/P118:Z118)))/10)-1","v":-6.4671288333443266E-3},{"$f":"B118/$B$127*Standard_mean","v":1.281299071364423},null,71563.8515625,68695.515625,67679.203125,75807.96875,70391.734375,74540.3828125,80471.421875,87598.390625,86564.1015625,83091.65625,87231.9609375,170393698304,166912081920,168522514432,175739961344,182221832192,190252269568,200028045312,208175497216,216326635520,220598976512,222284873728]
["Spain ",{"$f":"EXP((AVERAGE($P$101:$Z$101*LN(E119:O119/P119:Z119))-AVERAGE($P$101:$Z$101)*AVERAGE(LN(E119:O119/P119:Z119)))/10)-1","v":-7.0939481322385145E-4},{"$f":"B119/$B$127*Standard_mean","v":0.14054875646329412},null,279334.53125,268026.46875,282220.03125,293440.3125,285158.5,305137.15625,314305.1875,341772.5,355512.875,355989.5,372273.96875,795214675968,787012124672,805768134656,827987132416,847999729664,880806199296,920162074624,963832381440,1012504133632,1049657278464,1078104883200]
["Sweden ",{"$f":"EXP((AVERAGE($P$101:$Z$101*LN(E120:O120/P120:Z120))-AVERAGE($P$101:$Z$101)*AVERAGE(LN(E120:O120/P120:Z120)))/10)-1","v":-4.8951267053274461E-2},{"$f":"B120/$B$127*Standard_mean","v":9.6984635119813447},null,36574.68359375,40361.48046875,42847.22265625,42795.1953125,45299.87109375,37830.875,39219.26171875,36393.73828125,33360.28125,34000.67578125,34695.5859375,205412941824,201185984512,209258807296,217500549120,221007118336,226992930816,236537872384,247560142848,258582003712,261846106112,268348850176]
["Switzerland ",{"$f":"EXP((AVERAGE($P$101:$Z$101*LN(E121:O121/P121:Z121))-AVERAGE($P$101:$Z$101)*AVERAGE(LN(E121:O121/P121:Z121)))/10)-1","v":-8.9173562081595881E-3},{"$f":"B121/$B$127*Standard_mean","v":1.7667500560108778},null,51362.73828125,47336.41796875,47580.58203125,47574.453125,47266.95703125,45716.08984375,47322.890625,49054.203125,50509.51953125,53039.62890625,51420.12890625,228922638336,228634230784,231537328128,232650719232,233778315264,238552580096,245075050496,248496537600,257619312640,260821909504,261305401344]
["United Kingdom ",{"$f":"EXP((AVERAGE($P$101:$Z$101*LN(E122:O122/P122:Z122))-AVERAGE($P$101:$Z$101)*AVERAGE(LN(E122:O122/P122:Z122)))/10)-1","v":-4.3656226926505948E-2},{"$f":"B122/$B$127*Standard_mean","v":8.649384365407828},null,757717.9375,735756.4375,723564.0625,715604.6875,735611.1875,709095.4375,706732.9375,675251,677913.5,681218.6875,660096.375,1319962017792,1349295013888,1407047172096,1449859874816,1491605127168,1540934991872,1595093680128,1645605945344,1715305054208,1764797972480,1807734145024]
["United States",{"$f":"EXP((AVERAGE($P$101:$Z$101*LN(E123:O123/P123:Z123))-AVERAGE($P$101:$Z$101)*AVERAGE(LN(E123:O123/P123:Z123)))/10)-1","v":-2.1725098545389288E-2},{"$f":"B123/$B$127*Standard_mean","v":4.3042823653032043},null,5469040.5,5613375.5,5643490,5758849,5948156.5,6033862.5,6110564,6251294.5,6394662.5,6220157.5,6149104.5,8212199768064,8448100007936,8795699806208,9019900035072,9361400266752,9783200448512,10213800280064,10711100030976,11158099591168,11280100360192,11486299684864]
["EU",{"$f":"EXP((AVERAGE($P$101:$Z$101*LN(E124:O124/P124:Z124))-AVERAGE($P$101:$Z$101)*AVERAGE(LN(E124:O124/P124:Z124)))/10)-1","v":-2.4883952910644047E-2},{"$f":"B124/$B$127*Standard_mean","v":4.9301299816221977},null,{"$f":"SUM(E$103:E$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4014425.234375},{"$f":"SUM(F$103:F$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":3949357.05859375},{"$f":"SUM(G$103:G$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":3943242.91796875},{"$f":"SUM(H$103:H$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":3982105.03125},{"$f":"SUM(I$103:I$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4048942.98828125},{"$f":"SUM(J$103:J$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":3984837.26953125},{"$f":"SUM(K$103:K$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4012426.62109375},{"$f":"SUM(L$103:L$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":3932172.82421875},{"$f":"SUM(M$103:M$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":3959881.5859375},{"$f":"SUM(N$103:N$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":3970803.87109375},{"$f":"SUM(O$103:O$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":3987555.1015625},{"$f":"SUM(P$103:P$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":8885866987520},{"$f":"SUM(Q$103:Q$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":8857474908160},{"$f":"SUM(R$103:R$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":9103695560704},{"$f":"SUM(S$103:S$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":9336949350400},{"$f":"SUM(T$103:T$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":9503436128256},{"$f":"SUM(U$103:U$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":9763169132544},{"$f":"SUM(V$103:V$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":10049886691328},{"$f":"SUM(W$103:W$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":10350643093504},{"$f":"SUM(X$103:X$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":10752324149248},{"$f":"SUM(Y$103:Y$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":10980027490304},{"$f":"SUM(Z$103:Z$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":11111628750848}]
["Europe",{"$f":"EXP((AVERAGE($P$101:$Z$101*LN(E125:O125/P125:Z125))-AVERAGE($P$101:$Z$101)*AVERAGE(LN(E125:O125/P125:Z125)))/10)-1","v":-2.4587359464848801E-2},{"$f":"B125/$B$127*Standard_mean","v":4.8713674431815175},null,{"$f":"SUM(E$103:E$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":4095885.287109375},{"$f":"SUM(F$103:F$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":4026952.669921875},{"$f":"SUM(G$103:G$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":4024127.73828125},{"$f":"SUM(H$103:H$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":4060114.267578125},{"$f":"SUM(I$103:I$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":4130191.43359375},{"$f":"SUM(J$103:J$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":4064863.36328125},{"$f":"SUM(K$103:K$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":4093340.34375},{"$f":"SUM(L$103:L$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":4020850.29296875},{"$f":"SUM(M$103:M$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":4049412.5234375},{"$f":"SUM(N$103:N$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":4060464.546875},{"$f":"SUM(O$103:O$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":4071890.96484375},{"$f":"SUM(P$103:P$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":9261300580352},{"$f":"SUM(Q$103:Q$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":9236702740480},{"$f":"SUM(R$103:R$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":9493433696256},{"$f":"SUM(S$103:S$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":9734423650304},{"$f":"SUM(T$103:T$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":9910443638784},{"$f":"SUM(U$103:U$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":10184292524032},{"$f":"SUM(V$103:V$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":10482430468096},{"$f":"SUM(W$103:W$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":10790406053888},{"$f":"SUM(X$103:X$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":11207432822784},{"$f":"SUM(Y$103:Y$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":11442268987392},{"$f":"SUM(Z$103:Z$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":11577379225600}]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!GHG_growth_minus_GDP_growth\"))","v":-2.5236609382919651E-2}]
[]
["Note: These \"least squares\" growth rates are computed by fitting a line to the graph of log of emissions/GDP over time; with a constant growth rate, this relationship is linear. Estimating growth rates this way reduces sensitivity to aberrations in the start and final year."]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/4303.php - summary2 tables for each country."]
[]
["Gasoline taxes, 2003"]
[]
[null,"Grade",null,"Price (PPP $/ liter)","Taxes/price","Taxes (PPP $/ liter)","Score"]
["Australia","Regular unleaded",null,0.65100000000000002,0.51700000000000002,{"$f":"E135*D135","v":0.33656700000000001},{"$f":"F135/$F$159*Standard_mean","v":2.1975386295907646}]
["Austria","Premium unleaded (95 RON)",null,0.93500000000000005,0.63900000000000001,0.59746500000000002,3.9010135198294731]
["Belgium","Premium unleaded (95 RON)",null,1.1100000000000001,0.67200000000000004,0.74592000000000014,4.8703170975893171]
["Canada","Regular unleaded",null,0.60599999999999998,0.40700000000000003,0.246642,1.6103935403040861]
["Denmark","Premium unleaded (95 RON)",null,0.94799999999999995,0.69499999999999995,0.65885999999999989,4.3018783822899191]
["Finland","Premium unleaded (95 RON)",null,1.0920000000000001,0.71700000000000008,0.7829640000000001,5.1121875750709478]
["France","Premium unleaded (95 RON)",null,1.1160000000000001,0.74299999999999999,0.82918800000000004,5.4139968006165411]
["Germany","Premium unleaded (95 RON)",null,1.1140000000000001,0.73699999999999999,0.82101800000000003,5.3606526206946921]
["Greece","Premium unleaded (95 RON)",null,1.0369999999999999,0.55299999999999994,0.57346099999999989,3.7442847934103742]
["Ireland","Premium unleaded (95 RON)",null,0.86399999999999999,0.63800000000000001,0.55123200000000006,3.5991455308053864]
["Italy","Premium unleaded (95 RON)",null,1.236,0.67799999999999994,0.83800799999999986,5.4715850095407372]
["Japan","Regular unleaded",null,0.76100000000000001,0.55399999999999994,0.42159399999999997,2.7527033280258872]
["Netherlands","Premium unleaded (95 RON)",null,1.2070000000000001,0.71,0.85697000000000001,5.5953931294523755]
["New Zealand","Premium unleaded (95 RON)",null,0.76200000000000001,0.47899999999999998,0.36499799999999999,2.3831724581535623]
["Norway","Premium unleaded (95 RON)",null,0.98899999999999999,0.68900000000000006,0.68142100000000005,4.4491853643238004]
["Portugal","Premium unleaded (95 RON)",null,1.411,0.68099999999999994,0.96089099999999994,6.2739219570727354]
["Spain","Premium unleaded (95 RON)",null,1.044,0.623,0.65041199999999999,4.2467190638101435]
["Sweden","Premium unleaded (95 RON)",null,0.97099999999999997,0.70099999999999996,0.68067099999999991,4.4442884077826257]
["Switzerland","Premium unleaded (95 RON)",null,0.69799999999999995,0.63300000000000001,0.44183399999999995,2.8848558618836839]
["United Kingdom","Premium unleaded (95 RON)",null,1.194,0.75599999999999989,0.9026639999999998,5.8937418390422049]
["United States","Premium unleaded (95 RON)",null,0.47099999999999997,0.21600000000000003,0.10173600000000001,0.66426236089707558]
["EU",null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.69784416405066818},{"$f":"F156/$F$159*Standard_mean","v":4.5564167251567085}]
["Europe",null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.69096440143121696},{"$f":"F157/$F$159*Standard_mean","v":4.5114968604086538}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Gas_tax\"))/INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!USCPI\")*USCPI","v":0.76578176025664901}]
[]
["U.S. Consumer Price Index",null,null,null,null,179.9]
[]
["Source: OECD, IEA, Energy Prices and Taxes, First Quarter 2007 (Paris: 2007); pg. 308-310 and 335-337; CPI from ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt."]
[]
[]
[]
["Country name","CFCs","Halons","Other Fully Halogenated CFCs","Carbon Tetrachloride","Methyl Chloroform","HCFCs","HBFCs","Bromochloromethane","Methyl Bromide","Total","Total x CCl4","Population","Total/capita (grams/person)","Score"]
["Australia",9.8000000000000007,-3.9,0,0,0,190,0,0,193.8,389.70000000000005,{"$f":"Table_Query_from_CDI824[[#This Row],[Total]]-Table_Query_from_CDI824[[#This Row],[Carbon Tetrachloride]]","v":389.70000000000005},19534938,{"$f":"Table_Query_from_CDI824[Total x CCl4]/Table_Query_from_CDI824[[#This Row],[Population]]*1000000","v":19.948873142059629},{"$f":"10-Table_Query_from_CDI824[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":6.5443810013469701}]
["Austria",-265.8,-1609,3,-12299.8,-39.299999999999997,3272.5,0,0,4183.8,-6754.5999999999976,{"$f":"Table_Query_from_CDI824[[#This Row],[Total]]-Table_Query_from_CDI824[[#This Row],[Carbon Tetrachloride]]","v":5545.2000000000016},383154540,{"$f":"Table_Query_from_CDI824[Total x CCl4]/Table_Query_from_CDI824[[#This Row],[Population]]*1000000","v":14.472489351163636},{"$f":"10-Table_Query_from_CDI824[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":7.4930208436564705}]
["Belgium",-265.8,-1609,3,-12299.8,-39.299999999999997,3272.5,0,0,4183.8,-6754.5999999999976,{"$f":"Table_Query_from_CDI824[[#This Row],[Total]]-Table_Query_from_CDI824[[#This Row],[Carbon Tetrachloride]]","v":5545.2000000000016},383154540,{"$f":"Table_Query_from_CDI824[Total x CCl4]/Table_Query_from_CDI824[[#This Row],[Population]]*1000000","v":14.472489351163636},{"$f":"10-Table_Query_from_CDI824[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":7.4930208436564705}]
["Canada",-12.6,0,0,-0.4,-0.1,878.4,0,0,57.8,923.09999999999991,{"$f":"Table_Query_from_CDI824[[#This Row],[Total]]-Table_Query_from_CDI824[[#This Row],[Carbon Tetrachloride]]","v":923.49999999999989},31640962,{"$f":"Table_Query_from_CDI824[Total x CCl4]/Table_Query_from_CDI824[[#This Row],[Population]]*1000000","v":29.186849628655409},{"$f":"10-Table_Query_from_CDI824[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":4.9441438937739619}]
["Denmark",-265.8,-1609,3,-12299.8,-39.299999999999997,3272.5,0,0,4183.8,-6754.5999999999976,{"$f":"Table_Query_from_CDI824[[#This Row],[Total]]-Table_Query_from_CDI824[[#This Row],[Carbon Tetrachloride]]","v":5545.2000000000016},383154540,{"$f":"Table_Query_from_CDI824[Total x CCl4]/Table_Query_from_CDI824[[#This Row],[Population]]*1000000","v":14.472489351163636},{"$f":"10-Table_Query_from_CDI824[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":7.4930208436564705}]
["Finland",-265.8,-1609,3,-12299.8,-39.299999999999997,3272.5,0,0,4183.8,-6754.5999999999976,{"$f":"Table_Query_from_CDI824[[#This Row],[Total]]-Table_Query_from_CDI824[[#This Row],[Carbon Tetrachloride]]","v":5545.2000000000016},383154540,{"$f":"Table_Query_from_CDI824[Total x CCl4]/Table_Query_from_CDI824[[#This Row],[Population]]*1000000","v":14.472489351163636},{"$f":"10-Table_Query_from_CDI824[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":7.4930208436564705}]
["France",-265.8,-1609,3,-12299.8,-39.299999999999997,3272.5,0,0,4183.8,-6754.5999999999976,{"$f":"Table_Query_from_CDI824[[#This Row],[Total]]-Table_Query_from_CDI824[[#This Row],[Carbon Tetrachloride]]","v":5545.2000000000016},383154540,{"$f":"Table_Query_from_CDI824[Total x CCl4]/Table_Query_from_CDI824[[#This Row],[Population]]*1000000","v":14.472489351163636},{"$f":"10-Table_Query_from_CDI824[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":7.4930208436564705}]
["Germany",-265.8,-1609,3,-12299.8,-39.299999999999997,3272.5,0,0,4183.8,-6754.5999999999976,{"$f":"Table_Query_from_CDI824[[#This Row],[Total]]-Table_Query_from_CDI824[[#This Row],[Carbon Tetrachloride]]","v":5545.2000000000016},383154540,{"$f":"Table_Query_from_CDI824[Total x CCl4]/Table_Query_from_CDI824[[#This Row],[Population]]*1000000","v":14.472489351163636},{"$f":"10-Table_Query_from_CDI824[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":7.4930208436564705}]
["Greece",-265.8,-1609,3,-12299.8,-39.299999999999997,3272.5,0,0,4183.8,-6754.5999999999976,{"$f":"Table_Query_from_CDI824[[#This Row],[Total]]-Table_Query_from_CDI824[[#This Row],[Carbon Tetrachloride]]","v":5545.2000000000016},383154540,{"$f":"Table_Query_from_CDI824[Total x CCl4]/Table_Query_from_CDI824[[#This Row],[Population]]*1000000","v":14.472489351163636},{"$f":"10-Table_Query_from_CDI824[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":7.4930208436564705}]
["Ireland",-265.8,-1609,3,-12299.8,-39.299999999999997,3272.5,0,0,4183.8,-6754.5999999999976,{"$f":"Table_Query_from_CDI824[[#This Row],[Total]]-Table_Query_from_CDI824[[#This Row],[Carbon Tetrachloride]]","v":5545.2000000000016},383154540,{"$f":"Table_Query_from_CDI824[Total x CCl4]/Table_Query_from_CDI824[[#This Row],[Population]]*1000000","v":14.472489351163636},{"$f":"10-Table_Query_from_CDI824[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":7.4930208436564705}]
["Italy",-265.8,-1609,3,-12299.8,-39.299999999999997,3272.5,0,0,4183.8,-6754.5999999999976,{"$f":"Table_Query_from_CDI824[[#This Row],[Total]]-Table_Query_from_CDI824[[#This Row],[Carbon Tetrachloride]]","v":5545.2000000000016},383154540,{"$f":"Table_Query_from_CDI824[Total x CCl4]/Table_Query_from_CDI824[[#This Row],[Population]]*1000000","v":14.472489351163636},{"$f":"10-Table_Query_from_CDI824[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":7.4930208436564705}]
["Japan",19.5,0,0,30.4,-2029.1,2670.5,0,5.8,1769.7,2466.8000000000002,{"$f":"Table_Query_from_CDI824[[#This Row],[Total]]-Table_Query_from_CDI824[[#This Row],[Carbon Tetrachloride]]","v":2436.4},127371380,{"$f":"Table_Query_from_CDI824[Total x CCl4]/Table_Query_from_CDI824[[#This Row],[Population]]*1000000","v":19.128315952924435},{"$f":"10-Table_Query_from_CDI824[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":6.6865210105627559}]
["Netherlands",-265.8,-1609,3,-12299.8,-39.299999999999997,3272.5,0,0,4183.8,-6754.5999999999976,{"$f":"Table_Query_from_CDI824[[#This Row],[Total]]-Table_Query_from_CDI824[[#This Row],[Carbon Tetrachloride]]","v":5545.2000000000016},383154540,{"$f":"Table_Query_from_CDI824[Total x CCl4]/Table_Query_from_CDI824[[#This Row],[Population]]*1000000","v":14.472489351163636},{"$f":"10-Table_Query_from_CDI824[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":7.4930208436564705}]
["New Zealand",-4.7,0,0,0,0,21.2,0,0,26.3,42.8,{"$f":"Table_Query_from_CDI824[[#This Row],[Total]]-Table_Query_from_CDI824[[#This Row],[Carbon Tetrachloride]]","v":42.8},3898456,{"$f":"Table_Query_from_CDI824[Total x CCl4]/Table_Query_from_CDI824[[#This Row],[Population]]*1000000","v":10.978705415682516},{"$f":"10-Table_Query_from_CDI824[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":8.0982272660273953}]
["Norway",-73.5,0,-1,0,0,29.4,0,0,2.2999999999999998,-42.800000000000004,{"$f":"Table_Query_from_CDI824[[#This Row],[Total]]-Table_Query_from_CDI824[[#This Row],[Carbon Tetrachloride]]","v":-42.800000000000004},4535591,{"$f":"Table_Query_from_CDI824[Total x CCl4]/Table_Query_from_CDI824[[#This Row],[Population]]*1000000","v":-9.4364769662873051},{"$f":"10-Table_Query_from_CDI824[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":11.634622108870026}]
["Portugal",-265.8,-1609,3,-12299.8,-39.299999999999997,3272.5,0,0,4183.8,-6754.5999999999976,{"$f":"Table_Query_from_CDI824[[#This Row],[Total]]-Table_Query_from_CDI824[[#This Row],[Carbon Tetrachloride]]","v":5545.2000000000016},383154540,{"$f":"Table_Query_from_CDI824[Total x CCl4]/Table_Query_from_CDI824[[#This Row],[Population]]*1000000","v":14.472489351163636},{"$f":"10-Table_Query_from_CDI824[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":7.4930208436564705}]
["Spain",-265.8,-1609,3,-12299.8,-39.299999999999997,3272.5,0,0,4183.8,-6754.5999999999976,{"$f":"Table_Query_from_CDI824[[#This Row],[Total]]-Table_Query_from_CDI824[[#This Row],[Carbon Tetrachloride]]","v":5545.2000000000016},383154540,{"$f":"Table_Query_from_CDI824[Total x CCl4]/Table_Query_from_CDI824[[#This Row],[Population]]*1000000","v":14.472489351163636},{"$f":"10-Table_Query_from_CDI824[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":7.4930208436564705}]
["Sweden",-265.8,-1609,3,-12299.8,-39.299999999999997,3272.5,0,0,4183.8,-6754.5999999999976,{"$f":"Table_Query_from_CDI824[[#This Row],[Total]]-Table_Query_from_CDI824[[#This Row],[Carbon Tetrachloride]]","v":5545.2000000000016},383154540,{"$f":"Table_Query_from_CDI824[Total x CCl4]/Table_Query_from_CDI824[[#This Row],[Population]]*1000000","v":14.472489351163636},{"$f":"10-Table_Query_from_CDI824[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":7.4930208436564705}]
["Switzerland",-3.4,0,0,3.3,0,14.3,0,0,12,26.200000000000003,{"$f":"Table_Query_from_CDI824[[#This Row],[Total]]-Table_Query_from_CDI824[[#This Row],[Carbon Tetrachloride]]","v":22.900000000000002},7361757,{"$f":"Table_Query_from_CDI824[Total x CCl4]/Table_Query_from_CDI824[[#This Row],[Population]]*1000000","v":3.110670455436114},{"$f":"10-Table_Query_from_CDI824[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":9.4611579387063109}]
["United Kingdom",-265.8,-1609,3,-12299.8,-39.299999999999997,3272.5,0,0,4183.8,-6754.5999999999976,{"$f":"Table_Query_from_CDI824[[#This Row],[Total]]-Table_Query_from_CDI824[[#This Row],[Carbon Tetrachloride]]","v":5545.2000000000016},383154540,{"$f":"Table_Query_from_CDI824[Total x CCl4]/Table_Query_from_CDI824[[#This Row],[Population]]*1000000","v":14.472489351163636},{"$f":"10-Table_Query_from_CDI824[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":7.4930208436564705}]
["United States",1357.2,0,-1,-2182.4,2.4,13978.5,0.7,0,3051,16206.400000000001,{"$f":"Table_Query_from_CDI824[[#This Row],[Total]]-Table_Query_from_CDI824[[#This Row],[Carbon Tetrachloride]]","v":18388.800000000003},287803914,{"$f":"Table_Query_from_CDI824[Total x CCl4]/Table_Query_from_CDI824[[#This Row],[Population]]*1000000","v":63.893502157166644},{"$f":"10-Table_Query_from_CDI824[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":-1.0678732764745895}]
["EU",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI824[[Country name]:[Population]],COLUMN(),FALSE)","v":5545.2000000000016},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI824[[Country name]:[Population]],COLUMN(),FALSE)","v":383154540},{"$f":"L189/M189*1000000","v":14.472489351163636},{"$f":"(2-N189/$N$192)*Standard_mean","v":7.4930208436564705}]
["Europe",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI824[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Norway\",Table_Query_from_CDI824[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI824[[Country name]:[Population]],COLUMN(),FALSE)","v":5525.3000000000011},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI824[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Norway\",Table_Query_from_CDI824[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI824[[Country name]:[Population]],COLUMN(),FALSE)","v":395051888},{"$f":"L190/M190*1000000","v":13.986264001856894},{"$f":"(2-N190/$N$192)*Standard_mean","v":7.5772466313852318}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&\"2003\"&\"'!ODS_consumption\"))","v":28.864399040860008}]
["(Benchmark year = 2003)"]
[]
[]
["Ratification of Kyoto Protocol, as of end-2003"]
[]
[null,"Ratified?","Score"]
["Australia",0,{"$f":"B199/$B$223*2*Standard_mean","v":0}]
["Austria",1,10]
["Belgium",1,10]
["Canada",1,10]
["Denmark",1,10]
["Finland",1,10]
["France",1,10]
["Germany",1,10]
["Greece",1,10]
["Ireland",1,10]
["Italy",1,10]
["Japan",1,10]
["Netherlands",1,10]
["New Zealand",1,10]
["Norway",1,10]
["Portugal",1,10]
["Spain",1,10]
["Sweden",1,10]
["Switzerland",1,10]
["United Kingdom",1,10]
["United States",0,0]
["EU",{"$f":"SUM(B$199:B$219*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"B220/$B$223*2*Standard_mean","v":10}]
["Europe",{"$f":"SUM(B$199:B$219*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"B221/$B$223*2*Standard_mean","v":10}]
[]
["Max",{"$f":"'Environment 2003'!B222","v":1}]
[]
["Source: United Nations Framework Convention on Climate Change, Kyoto Protocol: Status of Ratification, Bonn, http://unfccc.int/files/essential_background/kyoto_protocol/application/pdf/kpstats.pdf."]
[]
[]
["Sustainable fisheries"]
[]
[null,"Fishing subsidies/capita",null,null,null,null,null,null,"Ratification of UN Fisheries Agreement, end-2004?"]
[null,"Direct Payments to Fisheries,  20011 (USD million)","Cost Reducing Transfers to Fisheries, 20011 (USD million)","Total Fishing subsidies, 2001 (USD million)","Population, 20011","Fishing subsides/ person ($)","Score",null,null,"Score"]
["Australia ",1,51,{"$f":"SUM(B232:C232)","v":52},19294257,{"$f":"D232/E232*1000000","v":2.6951024856774737},{"$f":"2*Standard_mean-F232/$F$256*Standard_mean","v":0.31013449188504438},null,1,{"$f":"I232/$I$256*2*Standard_mean","v":10}]
["Austria ",0,0,{"$f":"SUM(B233:C233)","v":0},8131690,0,10,null,1,10]
["Belgium ",3,null,3,10291679,0.29149762638341131,8.9519608955130412,null,1,10]
["Canada ",213,73,286,31376736,9.1150335076280715,-22.771833078798586,null,1,10]
["Denmark ",46,null,46,5374693,8.5586283718902632,-20.771355931092444,null,1,10]
["Finland ",null,5,5,5180309,0.96519338904300889,6.5297816395292108,null,1,10]
["France ",37,14,51,61479303,0.82954746575445071,7.0174776586510239,null,1,10]
["Germany ",1,4,5,82280551,6.0767701956687188E-2,9.7815181937136995,null,1,10]
["Greece ",16,14,30,10581515,2.8351327763557488,-0.19332490936056246,null,1,10]
["Ireland ",6,null,6,3924023,1.5290430254868537,4.5025388266953357,null,1,10]
["Italy ",170,null,170,57844924,2.9388922699595907,-0.56637771293831207,null,1,10]
["Japan ",17,32,49,126971913,0.38591211900540556,8.6125067410287954,null,0,0]
["Netherlands ",10,null,10,16017445,0.62431929686663512,7.755346947692086,null,1,10]
["New Zealand ",0,0,0,3837878,0,10,null,1,10]
["Norway ",9,8,17,4515195,3.7650644102857131,-3.5367645419568916,null,1,10]
["Portugal ",1,null,1,10386753,9.6276478318103834E-2,9.6538513353554851,null,1,10]
["Spain ",91,114,205,40087104,5.1138640496454926,-8.3861857317803512,null,1,10]
["Sweden ",0,3,3,8939915,0.33557366037596553,8.7934916559243295,null,1,10]
["Switzerland ",0,0,0,7311237,0,10,null,0,0]
["United Kingdom ",0,2,2,59723243,3.3487799716435354E-2,9.8795992816082538,null,1,10]
["United States",50,55,105,284915024,0.3685309343321958,8.6749983689910515,null,1,10]
["EU",{"$f":"SUM(B$232:B$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A253&\"_countries\"))","v":381},{"$f":"SUM(C$232:C$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A253&\"_countries\"))","v":156},{"$f":"SUM(D$232:D$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A253&\"_countries\"))","v":537},{"$f":"SUM(E$232:E$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A253&\"_countries\"))","v":380243147},1.4122542489897918,{"$f":"2*Standard_mean-F253/$F$256*Standard_mean","v":4.9224366016882435},null,{"$f":"SUM(I$232:I$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A253&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A253&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"I253/$I$256*2*Standard_mean","v":10}]
["Europe",{"$f":"SUM(B$232:B$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":390},{"$f":"SUM(C$232:C$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":164},{"$f":"SUM(D$232:D$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":554},{"$f":"SUM(E$232:E$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":392069579},1.4130144996533893,{"$f":"2*Standard_mean-F254/$F$256*Standard_mean","v":4.9197032263446854},null,{"$f":"SUM(I$232:I$252*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.9738384024636767},{"$f":"I254/$I$256*2*Standard_mean","v":9.7383840246367672}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Fishing_subsides_person\"))","v":1.3906810592058325},null,"Max:",{"$f":"'Environment 2003'!I255","v":1}]
[]
["1Denmark data is for 2002; Ireland for 2003."]
["Source: Review of Fisheries in OECD Countries: Policies and Summary Statistics. 2005. OECD; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Tropical timber"]
[]
[null,"Gross timber imports from tropical countries, 2002"]
["Country","Imports of wood and cork ($)","Population","Imports/capita","Imports/capita with Europe averaged out","Score"]
["Australia",176724663,19534938,{"$f":"B266/C266","v":9.0465945169623776},{"$f":"D266","v":9.0465945169623776},{"$f":"2*Standard_mean-E266/$E$290*Standard_mean","v":4.5382906840033037}]
["Austria",8874415,8148312,1.089110848970928,{"$f":"AVERAGE($D$267:$D$268,$D$270:$D$276,$D$278,$D$280:$D$285)","v":9.8368822651774348},4.0611694923050212]
["Belgium",331798804,10311970,32.176083134454423,{"$f":"AVERAGE($D$267:$D$268,$D$270:$D$276,$D$278,$D$280:$D$285)","v":9.8368822651774348},4.0611694923050212]
["Canada",152185755,31640962,4.8097701643837505,{"$f":"D269","v":4.8097701643837505},7.0961927755950356]
["Denmark",64360549,5374693,11.974739580474642,{"$f":"AVERAGE($D$267:$D$268,$D$270:$D$276,$D$278,$D$280:$D$285)","v":9.8368822651774348},4.0611694923050212]
["Finland",11391804,5193039,2.193668100701728,9.8368822651774348,4.0611694923050212]
["France",493183359,61828990,7.9765714917872668,9.8368822651774348,4.0611694923050212]
["Germany",365304000,82350671,4.4359565691941967,9.8368822651774348,4.0611694923050212]
["Greece",65570636,10603863,6.1836555225204251,9.8368822651774348,4.0611694923050212]
["Ireland",69197807,3879155,17.838371243221783,9.8368822651774348,4.0611694923050212]
["Italy",507130774,57926999,8.754652972787353,9.8368822651774348,4.0611694923050212]
["Japan",2801439301,127187243,22.026102893039358,{"$f":"D277","v":22.026102893039358},-3.2978405454618169]
["Netherlands",325054075,16122830,20.161105401471083,{"$f":"AVERAGE($D$267:$D$268,$D$270:$D$276,$D$278,$D$280:$D$285)","v":9.8368822651774348},4.0611694923050212]
["New Zealand",17653787,3898456,4.5284048351449906,{"$f":"D279","v":4.5284048351449906},7.2660617397693921]
["Norway",31435866,4535591,6.9309305005676221,{"$f":"AVERAGE($D$267:$D$268,$D$270:$D$276,$D$278,$D$280:$D$285)","v":9.8368822651774348},4.0611694923050212]
["Portugal",160742942,10433867,15.405883743774,9.8368822651774348,4.0611694923050212]
["Spain",297623676,40152517,7.4123292445153561,9.8368822651774348,4.0611694923050212]
["Sweden",24901854,8954175,2.7810327584618348,9.8368822651774348,4.0611694923050212]
["Switzerland",13926701,7361757,1.891763202724567,9.8368822651774348,4.0611694923050212]
["United Kingdom",610163890,59912431,10.184261927211734,9.8368822651774348,4.0611694923050212]
["United States",2498008390,287501476,8.6886802278538564,{"$f":"D286","v":8.6886802278538564},4.7543746262521847]
["EU",null,null,null,{"$f":"E267","v":9.8368822651774348},4.0611694923050212]
["Europe",null,null,null,{"$f":"E268","v":9.8368822651774348},4.0611694923050212]
[]
["Benchmark year average",null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Tropical_timber_imports\"))","v":8.2818344894939564}]
[]
["Source: U.N. Statistics Division, COMTRADE database;  population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Completeness of required reporting to multilateral treaties relating to biodiversity"]
["(Convention on Biological Diversity, Convention on International Trade in Endangered Species of Wild Fauna and Flora, Convention on Migratory Species, Ramsar Convention on Wetlands)"]
[]
["Last treaty reporting data year",null,{"$f":"CDI_year-1","v":2003}]
["Treaty reporting discount rate",null,{"$f":"1-0.5^(1/3)","v":0.20629947401590021}]
[]
[null,"Weighted average, 2001-2008",null,null,null,null,null,null,"CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar"]
[null,"CBD","CITES","CMS","Ramsar","Average, four treaties","Score",null,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008]
["Australia",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I303:$AO303)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I303:$AO303)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I303:$AO303)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I303:$AO303)))","v":1.2599210498948732},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I303:$AO303)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I303:$AO303)))","v":2},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I303:$AO303)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I303:$AO303)))","v":2},{"$f":"AVERAGE(B303:E303)","v":1.5649802624737184},{"$f":"F303/$F$327*Standard_mean","v":5.756027774303881},null,1,null,null,null,1,null,null,null,2,1,1,1,1,1,1,1,null,2,null,null,1,null,null,1,null,2,null,null,1,null,null,1]
["Austria",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I304:$AO304)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I304:$AO304)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I304:$AO304)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I304:$AO304)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I304:$AO304)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I304:$AO304)))","v":0},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I304:$AO304)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I304:$AO304)))","v":2},1.25,{"$f":"F304/$F$327*Standard_mean","v":4.5975242566362287},null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,1.5,2,null,0,null,null,0,null,null,1,null,2,null,null,2,null,null,2]
["Belgium",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I305:$AO305)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I305:$AO305)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I305:$AO305)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I305:$AO305)))","v":1.5874010519681996},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I305:$AO305)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I305:$AO305)))","v":2},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I305:$AO305)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I305:$AO305)))","v":2},1.6468502629920498,{"$f":"F305/$F$327*Standard_mean","v":6.0571472249229608},null,1,null,null,null,1,null,null,null,2,2,1,2,1,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Canada",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I306:$AO306)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I306:$AO306)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I306:$AO306)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I306:$AO306)))","v":1},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I306:$AO306)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I306:$AO306)))","v":0},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I306:$AO306)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I306:$AO306)))","v":2},1,{"$f":"F306/$F$327*Standard_mean","v":3.6780194053089827},null,1,null,null,null,1,null,null,null,1,1,1,2,2,2,1.5,1,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["Denmark",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I307:$AO307)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I307:$AO307)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I307:$AO307)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I307:$AO307)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I307:$AO307)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I307:$AO307)))","v":2},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I307:$AO307)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I307:$AO307)))","v":2},1.75,{"$f":"F307/$F$327*Standard_mean","v":6.4365339592907205},null,1,null,null,null,1,null,null,null,2,2,2,2,1.5,2,2,2,null,2,null,null,1,null,null,2,null,2,null,null,2,null,null,2]
["Finland",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I308:$AO308)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I308:$AO308)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I308:$AO308)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I308:$AO308)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I308:$AO308)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I308:$AO308)))","v":0},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I308:$AO308)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I308:$AO308)))","v":2},1.25,{"$f":"F308/$F$327*Standard_mean","v":4.5975242566362287},null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,1.5,2,null,0,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["France",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I309:$AO309)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I309:$AO309)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I309:$AO309)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I309:$AO309)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I309:$AO309)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I309:$AO309)))","v":0},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I309:$AO309)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I309:$AO309)))","v":2},1.25,{"$f":"F309/$F$327*Standard_mean","v":4.5975242566362287},null,1,null,null,null,1,null,null,null,2,2,2,2,1,2,2,2,null,0,null,null,0,null,null,1,null,2,null,null,2,null,null,2]
["Germany",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I310:$AO310)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I310:$AO310)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I310:$AO310)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I310:$AO310)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I310:$AO310)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I310:$AO310)))","v":2},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I310:$AO310)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I310:$AO310)))","v":2},1.75,{"$f":"F310/$F$327*Standard_mean","v":6.4365339592907205},null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Greece",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I311:$AO311)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I311:$AO311)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I311:$AO311)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I311:$AO311)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I311:$AO311)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I311:$AO311)))","v":0},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I311:$AO311)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I311:$AO311)))","v":2},1.25,{"$f":"F311/$F$327*Standard_mean","v":4.5975242566362287},null,1,null,null,null,1,null,null,null,2,2,2,1,2,2,2,2,null,0,null,null,0,null,null,0,null,2,null,null,0,null,null,1]
["Ireland",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I312:$AO312)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I312:$AO312)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I312:$AO312)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I312:$AO312)))","v":1.4801579002102536},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I312:$AO312)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I312:$AO312)))","v":2},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I312:$AO312)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I312:$AO312)))","v":2},1.6200394750525633,{"$f":"F312/$F$327*Standard_mean","v":5.9585366266099058},null,1,null,null,null,1,null,null,null,0,2,2,2,1.5,2,1,1,null,2,null,null,1,null,null,0,null,2,null,null,0,null,null,0]
["Italy",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I313:$AO313)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I313:$AO313)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I313:$AO313)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I313:$AO313)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I313:$AO313)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I313:$AO313)))","v":2},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I313:$AO313)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I313:$AO313)))","v":2},1.75,{"$f":"F313/$F$327*Standard_mean","v":6.4365339592907205},null,1,null,null,null,0,null,null,null,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Japan",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I314:$AO314)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I314:$AO314)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I314:$AO314)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I314:$AO314)))","v":1},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I314:$AO314)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I314:$AO314)))","v":0},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I314:$AO314)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I314:$AO314)))","v":2},1,{"$f":"F314/$F$327*Standard_mean","v":3.6780194053089827},null,1,null,null,null,1,null,null,null,1,1,1,1,1,1,1,1,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["Netherlands",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I315:$AO315)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I315:$AO315)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I315:$AO315)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I315:$AO315)))","v":1.740078950105127},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I315:$AO315)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I315:$AO315)))","v":0},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I315:$AO315)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I315:$AO315)))","v":2},1.1850197375262819,{"$f":"F315/$F$327*Standard_mean","v":4.3585255902958222},null,1,null,null,null,1,null,null,null,1,2,2,2,1.5,2,1.5,2,null,0,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["New Zealand",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I316:$AO316)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I316:$AO316)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I316:$AO316)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I316:$AO316)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I316:$AO316)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I316:$AO316)))","v":2},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I316:$AO316)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I316:$AO316)))","v":2},1.75,{"$f":"F316/$F$327*Standard_mean","v":6.4365339592907205},null,1,null,null,null,1,null,null,null,2,2,2,1,2,2,2,1,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Norway",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I317:$AO317)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I317:$AO317)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I317:$AO317)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I317:$AO317)))","v":0.41259894803180053},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I317:$AO317)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I317:$AO317)))","v":2},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I317:$AO317)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I317:$AO317)))","v":2},1.3531497370079502,{"$f":"F317/$F$327*Standard_mean","v":4.9769109910039875},null,1,null,null,null,1,null,null,null,0,0,1,1,1,1,1,1,null,2,null,null,0,null,null,2,null,2,null,null,2,null,null,2]
["Portugal",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I318:$AO318)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I318:$AO318)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I318:$AO318)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I318:$AO318)))","v":1.6725199979266736},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I318:$AO318)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I318:$AO318)))","v":2},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I318:$AO318)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I318:$AO318)))","v":2},1.6681299994816685,{"$f":"F318/$F$327*Standard_mean","v":6.1354145086716407},null,1,null,null,null,1,null,null,null,2,1,2,2,1.5,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Spain",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I319:$AO319)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I319:$AO319)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I319:$AO319)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I319:$AO319)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I319:$AO319)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I319:$AO319)))","v":2},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I319:$AO319)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I319:$AO319)))","v":2},1.75,{"$f":"F319/$F$327*Standard_mean","v":6.4365339592907205},null,1,null,null,null,1,null,null,null,2,2,2,2,1.5,2,2,2,null,2,null,null,1,null,null,2,null,2,null,null,2,null,null,2]
["Sweden",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I320:$AO320)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I320:$AO320)))","v":2},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I320:$AO320)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I320:$AO320)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I320:$AO320)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I320:$AO320)))","v":0},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I320:$AO320)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I320:$AO320)))","v":2},1.5,{"$f":"F320/$F$327*Standard_mean","v":5.5170291079634746},null,2,null,null,null,1,null,null,null,2,2,2,2,2,2,2,2,null,0,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Switzerland",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I321:$AO321)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I321:$AO321)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I321:$AO321)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I321:$AO321)))","v":1.740078950105127},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I321:$AO321)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I321:$AO321)))","v":2},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I321:$AO321)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I321:$AO321)))","v":2},1.6850197375262819,{"$f":"F321/$F$327*Standard_mean","v":6.1975352929503131},null,1,null,null,null,0,null,null,null,1,2,2,1,0.5,1,0.5,1,null,2,null,null,1,null,null,0,null,2,null,null,2,null,null,2]
["United Kingdom",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I322:$AO322)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I322:$AO322)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I322:$AO322)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I322:$AO322)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I322:$AO322)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I322:$AO322)))","v":2},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I322:$AO322)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I322:$AO322)))","v":2},1.75,{"$f":"F322/$F$327*Standard_mean","v":6.4365339592907205},null,1,null,null,null,1,null,null,null,2,2,2,2,1,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["United States",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I323:$AO323)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I323:$AO323)))","v":0},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I323:$AO323)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I323:$AO323)))","v":1.4125989480318004},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I323:$AO323)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I323:$AO323)))","v":0},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I323:$AO323)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I323:$AO323)))","v":2},0.85314973700795016,{"$f":"F323/$F$327*Standard_mean","v":3.1379012883494961},null,0,null,null,null,0,null,null,null,1,1,2,2,2,2,1.5,2,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["EU",{"$f":"SUM(B$303:B$323*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A324&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A324&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.0279197231166814},{"$f":"SUM(C$303:C$323*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A324&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A324&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.9825087196344595},{"$f":"SUM(D$303:D$323*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A324&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A324&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.88500766447686174},{"$f":"SUM(E$303:E$323*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A324&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A324&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2},1.4738590268070006,{"$f":"F324/$F$327*Standard_mean","v":5.4208821012859607}]
["Europe",{"$f":"SUM(B$303:B$323*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.0268796775777742},{"$f":"SUM(C$303:C$323*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.9587565622113505},{"$f":"SUM(D$303:D$323*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.92654256078045827},{"$f":"SUM(E$303:E$323*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2},1.4780447001423958,{"$f":"F325/$F$327*Standard_mean","v":5.4362770890378282}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!MEA_participation_raw_score\"))","v":1.3594273028529495},{"$f":"AVERAGE(G303:G323)","v":5.3552556189513663},"Weight:",{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-I302)","v":0.62996052494743671},0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978]
[]
["Coding"]
["Full report:",2]
["Report has errors or is late:",1]
["No report/not a member:",0]
["No data/no report due:"]
[]
["Sources:"]
["CBD Data:"]
["http://www.cbd.int/reports/search"]
["http://www.cbd.int/reports/national.shtml"]
[]
["CITES data:"]
["http://www.cites.org/common/resources/annual_reports.pdf"]
["http://www.cites.org/eng/resources/reports/biennial.shtml"]
["A score of 2 indicates the country submitted a full report of all of their trading of wild plants and animals on time, while a score of 1 refers to a full report received past the original deadline for a given year or a full report sent to the wrong party (i.e., the report was sent to the World Conservation Monitoring Center instead of the CITES Secretariat).  Some years, states must submit both an annual report and a biennial report.  The score for that year is the average of the two scores from the submission of the two reports."]
[]
["CMS Data:"]
["http://www.cms.int/bodies/COP/cop7/cop7_national_reports.htm"]
["http://www.cms.int/bodies/COP/cop8/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop9/National_Reports.htm"]
[]
["Ramsar data:"]
["http://www.ramsar.org/cop8/cop8_nr_natl_rpt_index.htm"]
["http://ramsar.org/cop9/cop9_natlrpts_index.htm"]
["http://www.ramsar.org/cop10/cop10_natlrpts_index.htm"]

{"sheet":"Environment 2003","index":66,"n_rows":353,"n_cols":40,"rows_kept":353,"cut":false,"hidden":false,"merged":[[98,15,98,25],[2,1,2,5],[2,6,2,7],[2,8,2,9],[34,1,36,1],[34,2,36,2],[34,3,36,3],[64,0,64,7],[66,1,66,3],[66,4,66,7],[98,1,99,1],[98,4,98,14],[300,1,300,6],[342,0,342,8],[127,0,127,9],[128,0,128,9],[223,0,223,7],[226,5,226,6],[228,1,228,4],[263,1,263,5]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Environment"},{"$f":"RIGHT(CELL(\"filename\",A1),4)","v":"2003"}]
[]
[null,"Global climate",null,null,null,null,"Sustainable fisheries",null,"Biodiversity and global ecosystems"]
[null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","% change in GHG emissions/ GDP","Gasoline taxes","Consumption of ozone-depleting substances","Kyoto Protocol ratification","Fishing subsidies","Ratification of UN Fisheries Agreement","Biodiversity treaties participation","Tropical wood imports","Overall score"]
["Australia ",{"$f":"M69","v":-6.9754756905049078},{"$f":"C102","v":6.7970913104345234},{"$f":"G134","v":2.2432193241479492},{"$f":"O168","v":6.7607389101338997},{"$f":"C198","v":0},{"$f":"G231","v":-0.56727195823182441},{"$f":"J231","v":10},{"$f":"G303","v":5.9239038752789162},{"$f":"F266","v":4.5382906840033037},{"$f":"SUMPRODUCT(B5:J5,$B$29:$J$29)","v":3.3755385031310117}]
["Austria ",8.0148138955241581,5.0879880157558635,3.9580866644129657,{"$f":"O169","v":4.6766287287444861},10,10,0,4.5975242566362287,4.2826707504472852,5.4580847155147154]
["Belgium ",6.6341598441232374,4.2363391328091673,4.9476895787029314,4.6766287287444861,10,7.8981910583914479,0,6.4365339592907205,4.2826707504472852,5.51147342339386]
["Canada ",-1.9669413852417321,1.9057758804723099,1.6535630961928871,4.8960473548347769,10,{"$f":"G234","v":-22.139047535172317},10,3.6780194053089827,7.0961927755950356,2.8359908938360707]
["Denmark ",3.5339530635827296,7.2404381829463542,4.3732217872863499,4.6766287287444861,10,5.9583131452271134,0,6.4365339592907205,4.2826707504472852,5.4689035384896831]
["Finland ",7.6474456857094228,3.7033953456149398,4.9213187386693065,4.6766287287444861,10,7.217533445013653,0,4.5975242566362287,4.2826707504472852,5.2190204774012372]
["France ",7.9152017563926034,4.5919356687069346,5.4307415531719663,4.6766287287444861,10,5.9421983659877915,0,4.5975242566362287,4.2826707504472852,5.3917238011574602]
["Germany ",6.3296268030656817,5.7681681633141135,5.170090737658537,4.6766287287444861,10,9.6062894588487246,0,6.4365339592907205,4.2826707504472852,5.8295595677300502]
["Greece ",6.4231582650106063,0.31678914543666015,3.865092311266225,4.6766287287444861,10,-1.2364491392834882,0,4.5975242566362287,4.2826707504472852,4.0074677119792943]
["Ireland ",5.7008670685127907,9.6390253941339097,3.5895515219410523,4.6766287287444861,10,4.5025388266953357,0,5.6227844246598355,4.2826707504472852,5.7329813347378069]
["Italy ",7.6614447694224328,1.8009464631811118,5.6072789397853917,4.6766287287444861,10,3.7709598415130543,0,6.4365339592907205,4.2826707504472852,5.141469858798021]
["Japan ",7.6634682896960982,1.369603141624478,2.6783647147229028,2.8775912907681391,10,8.4112567459458401,0,3.6780194053089827,-3.2978405454618169,3.1388908027728979]
["Netherlands ",4.8886944544406177,6.6449640856408276,5.6664475172350803,4.6766287287444861,10,10,0,4.1906494893207862,4.2826707504472852,5.5742420947151068]
["New Zealand ",5.598589616160413,-1.4903906075648965,2.3295612747409371,8.5376163273482408,10,10,10,6.4365339592907205,7.2660617397693921,5.5948855492862881]
["Norway ",-23.98474684075903,2.5570492384710408,4.4059730971671431,9.9923270747205883,10,-6.0064138587054323,10,4.5975242566362287,4.2826707504472852,2.1769199318691386]
["Portugal ",8.0828423556603788,1.4428077146640852,5.9133159872782208,4.6766287287444861,10,9.3042761475815254,0,5.9239038752789162,4.2826707504472852,5.3755656649698382]
["Spain ",7.6947242096812705,5.4754781257225146E-2,4.3952814990448594,4.6766287287444861,10,-11.653342917491642,0,6.4365339592907205,4.2826707504472852,3.9298542964740073]
["Sweden ",9.0885468015457533,7.2100798937545747,4.4546556841507448,4.6766287287444861,10,8.7912816001280163,0,5.5170291079634746,4.2826707504472852,6.0357469484828359]
["Switzerland ",8.2614394185415403,2.4378098529940377,2.8872024008744948,9.4076796810004328,10,10,0,6.0296591919752771,4.2826707504472852,5.6125132393978614]
["United Kingdom ",4.6811811991120376,8.5646501753478006,5.9703290005903522,4.6766287287444861,10,9.7583863168481244,0,6.4365339592907205,4.2826707504472852,6.2118278914794818]
["United States",0.98059083465873798,3.8392303906264678,0.67548084315503631,-2.9448028412288796,0,8.9678695328131806,10,2.7585145539817373,4.7543746262521847,2.5561123380859589]
["EU",6.7448880373884927,4.9305806850612273,4.6145855548878965,4.6766287287444861,10,5.4194456587821396,0,5.42547809799522,4.2826707504472852,5.3011212228111484]
["Europe",6.4191867695770402,4.8804703058170205,4.5670810052439945,4.8256358608033381,10,5.3732850779010519,0.11089686602871379,5.4321026919926663,4.2826707504472852,5.2730400732596712]
[]
["Weight",0.1,0.15,0.15,0.1,0.1,0.05,0.05,0.15,0.15]
[]
[]
[]
["Greenhouse gas emissions/capita, 2001",null,null,"CO2 emission/energy conversion factors"]
[null,null,null,"Oil",19.899999999999999,"Gas",14.4,"Coal",25.4]
[null,"Total Emissions of CO2 CH4 N2O HFCs PFCs SF6  including emissions/removals from land use, land-use change, forestry (LULUCF) (thousand tons CO2 equivalent), 2001","Population, 2001","GHG emissions/ capita, 2001 (tons CO2 equivalent)"]
[]
[]
["Australia ",{"$f":"O102","v":501337.96875},19294257,{"$f":"B38/C38*1000","v":25.983792418127322}]
["Austria ",67359.9609375,8131690,8.2836361122349711]
["Belgium ",144543.8125,10291679,14.044726084052952]
["Canada ",661755.5,31376736,21.090641805444644]
["Denmark ",75854.9921875,5355826,14.163080015575561]
["Finland ",50852.828125,5180309,9.8165627040780787]
["France ",528790.75,61479303,8.601118168174418]
["Germany ",1014676.4375,82280551,12.331911067294627]
["Greece ",124558.203125,10581515,11.771301474788817]
["Ireland ",68796.8984375,3835025,17.939100380701561]
["Italy ",523951.84375,57844924,9.0578707260467652]
["Japan ",1231046.75,126971913,9.6954257119840346]
["Netherlands ",217117.625,16017445,13.555072297735375]
["New Zealand ",49333.9140625,3837878,12.854476891266476]
["Norway ",36621.046875,4515195,8.1106235444980772]
["Portugal ",83091.65625,10386753,7.9997720413684625]
["Spain ",355989.5,40087104,8.8803995419574324]
["Sweden ",34000.67578125,8939915,3.8032437423901682]
["Switzerland",53039.62890625,7311237,7.2545355739733228]
["United Kingdom ",681218.6875,59723243,11.406257485046483]
["United States",6220157.5,284915024,21.831623382556337]
["EU",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":3970803.87109375},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":380135282},10.445765123937509]
["Europe",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":4060464.546875},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":391961714},10.359339705497359]
[]
["Average",null,null,{"$f":"IF(Region=\"LMYX\",AVERAGE(GHG_emissions_capita),AVERAGE('Environment 2003'!GHG_emissions_capita))","v":25.061470211463188}]
[]
[]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/4303.php - summary2 tables for each country; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[null,"Fuel production (million tons oil equivalent)",null,null,"Equivalent CO2 emissions1 (in thousand tons)"]
[null,"oil","gas","coal","oil","gas","coal","total","Population, 2001","Emissions/\ncapita (tons CO2 equivalent)",null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","Score"]
["Australia",31.83894540961073,29.234000000000002,179.86966903135183,{"$f":"B69*1000000*42/1000*$E$34*1000/1000000*3.664","v":97502.669460764097},{"$f":"C69*1000000*42/1000*$G$34*1000/1000000*3.664","v":64782.169804800003},{"$f":"D69*1000000*42/1000*$I$34*1000/1000000*3.664","v":703066.50414857548},{"$f":"SUM(E69:G69)","v":865351.34341413958},{"$f":"C38","v":19294257},{"$f":"H69/I69*1000","v":44.850203011919021},null,{"$f":"(J69+D38)","v":70.833995430046343},{"$f":"2*Standard_mean-L69/$L$93*Standard_mean","v":-6.9754756905049078}]
["Austria",0,0,0,0,0,0,0,8131690,0,null,8.2836361122349711,8.0148138955241581]
["Belgium",0,0,0,0,0,0,0,10291679,0,null,14.044726084052952,6.6341598441232374]
["Canada",126.07546250335929,167.82660000000001,37.618819861412049,386089.86539696745,371901.59741952003,147042.75775115762,905034.22056764516,31376736,28.84411624483965,null,49.934758050284294,-1.9669413852417321]
["Denmark",16.958611481976,7.5438993267000001,0,51933.563394392608,16717.184346055819,0,68650.747740448423,5355826,12.817957069637517,null,26.981037085213078,3.5339530635827296]
["Finland",0,0,0,0,0,0,0,5180309,0,null,9.8165627040780787,7.6474456857094228]
["France",0,0,1.5441099748015403,0,0,6035.5478933773902,6035.5478933773902,61479303,9.8172028615506432E-2,null,8.6992901967899243,7.9152017563926034]
["Germany",0,15.334,54.111345282197,0,33979.947724800004,211508.002250783,245487.949975583,82280551,2.9835477156148724,null,15.315458782909499,6.3296268030656817]
["Greece",0,0,8.5379582008719446,0,0,33372.788515040855,33372.788515040855,10581515,3.1538762185793674,null,14.925177693368184,6.4231582650106063]
["Ireland",0,0,0,0,0,0,0,3835025,0,null,17.939100380701561,5.7008670685127907]
["Italy",4.1280000000000001,12.574999999999999,0,12641.4683136,27866.03904,0,40507.507353599998,57844924,0.70027764845191942,null,9.7581483744986848,7.6614447694224328]
["Japan",0,0,1.7631999969482424,0,0,6891.9171567114263,6891.9171567114263,126971913,5.4279068448086047E-2,null,9.7497047804321202,7.6634682896960982]
["Netherlands",0,56.1842684150187,0,0,124503.61964904572,0,124503.61964904572,16017445,7.7730012276643192,null,21.328073525399695,4.8886944544406177]
["New Zealand",0,5.3207222699913901,2.3949888879060746,0,11790.652445055865,9361.4252695450868,21152.07771460095,3837878,5.5113991936692495,null,18.365876084935724,5.598589616160413]
["Norway",162.02660573320208,48.506,0,496185.61103111284,107488.67512320001,0,603674.2861543129,4515195,133.69838648260216,null,141.80901002710024,-23.98474684075903]
["Portugal",0,0,0,0,0,0,0,10386753,0,null,7.9997720413684625,8.0828423556603788]
["Spain",0,0,7.5777768269181252,0,0,29619.674576655721,29619.674576655721,40087104,0.73888287307199152,null,9.6192824150294243,7.6947242096812705]
["Sweden",0,0,0,0,0,0,0,8939915,0,null,3.8032437423901682,9.0885468015457533]
["Switzerland",0,0,0,0,0,0,0,7311237,0,null,7.2545355739733228,8.2614394185415403]
["United Kingdom",116.678,95.243254199999996,19.419982134650233,357311.34687359998,211057.83219354626,75907.956152721206,644277.13521986746,59723243,10.787711833060831,null,22.193969318107314,4.6811811991120376]
["US",349.20094532108311,508.174651856644,590.28383596982917,1069382.9179640596,1126108.5238787793,2307275.0133230169,4502766.4551658556,284915024,15.803892655256591,null,37.635516037812927,0.98059083465873798]
["EU",{"$f":"SUM(B$69:B$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":137.764611481976},{"$f":"SUM(C$69:C$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":186.88042194171868},{"$f":"SUM(D$69:D$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":91.191172419438857},{"$f":"SUM(E$69:E$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":421886.37858159258},{"$f":"SUM(F$69:F$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":414124.6229534478},{"$f":"SUM(G$69:G$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":356443.96938857815},{"$f":"SUM(H$69:H$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":1192454.9709236186},{"$f":"SUM(I$69:I$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\"))","v":380135282},3.1369226361988116,null,13.58268776013632,{"$f":"2*Standard_mean-L90/$L$93*Standard_mean","v":6.7448880373884927}]
["Europe",{"$f":"SUM(B$69:B$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":299.79121721517811},{"$f":"SUM(C$69:C$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":235.38642194171868},{"$f":"SUM(D$69:D$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":91.191172419438857},{"$f":"SUM(E$69:E$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":918071.98961270554},{"$f":"SUM(F$69:F$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":521613.2980766478},{"$f":"SUM(G$69:G$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":356443.96938857815},{"$f":"SUM(H$69:H$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":1796129.2570779314},{"$f":"SUM(I$69:I$89*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A91&\"_countries\"))","v":391961714},4.582409947002966,null,14.941749652500324,{"$f":"2*Standard_mean-L91/$L$93*Standard_mean","v":6.4191867695770402}]
[]
["Average",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!GHG_emissions_capita\"))","v":20.863626069008113}]
["1Conversion factors were based on http://www.bp.com/extendedsectiongenericarticle.do?categoryId=9023800&contentId=7044894 and http://bioenergy.ornl.gov/papers/misc/energy_conv.html"]
["Source: fuel production figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
["Growth rate of of greenhouse gas emissions/GDP, 1991-2001"]
[]
[null,"Average annual growth rate of GHG emissions/PPP GDP, 1991-2001",null,null,"Emissions of CO2 CH4 N2O HFCs PFCs SF6 CO NOX NMVOC SO2, 2002 (thousand tons CO2 equivalent)",null,null,null,null,null,null,null,null,null,null,"PPP GDP (2000 $)"]
[null,null,"Score",null,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001]
[null,null,null,null,"12","11","10","9","8","7","6","5","4","3","2","12","11","10","9","8","7","6","5","4","3","2"]
["Australia ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E102:O102/P102:Z102))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E102:O102/P102:Z102)))/10)-1","v":-3.4307107668294701E-2},{"$f":"B102/$B$126*Standard_mean","v":6.7970913104345234},null,572743.1875,510168.875,443078.84375,441374.75,462847.6875,476597.5625,478503.65625,526865,489057.25,556351.25,501337.96875,405703819264,407499571200,424274460672,441453117440,459081613312,477414948864,496036937728,518478823424,544165658624,565095170048,575828262912]
["Austria ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E103:O103/P103:Z103))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E103:O103/P103:Z103)))/10)-1","v":-2.5680713219721429E-2},{"$f":"B103/$B$126*Standard_mean","v":5.0879880157558635},null,66552.203125,64588.859375,64197.796875,66188.7890625,68229.1484375,74347.578125,65211.62890625,66473.4140625,61880.69140625,65262.33984375,67359.9609375,202026614784,206256095232,207342665728,212323287040,217988038656,223365021696,228522328064,237173129216,245566996480,254573379584,256756105216]
["Belgium ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E104:O104/P104:Z104))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E104:O104/P104:Z104)))/10)-1","v":-2.1382167181656309E-2},{"$f":"B104/$B$126*Standard_mean","v":4.2363391328091673},null,144443.796875,142866.625,141989.96875,147701.40625,149690.15625,154177.546875,145086.671875,150765.796875,144524.578125,145309.9375,144543.8125,254731223040,258630287360,256142589952,264408236032,270713733120,274570788864,284826107904,290319958016,300596428800,311627382784,314144423936]
["Canada ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E105:O105/P105:Z105))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E105:O105/P105:Z105)))/10)-1","v":-9.6190642933738912E-3},{"$f":"B105/$B$126*Standard_mean","v":1.9057758804723099},null,547465.375,516047,591211,605551.6875,832946.75,635760.8125,610041.75,799911.875,709416.6875,665388.1875,661755.5,733057056768,739472703488,756765556736,793122177024,815396487168,828596092928,863611846656,898997813248,948728233984,998377914368,1016186994688]
["Denmark ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E106:O106/P106:Z106))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E106:O106/P106:Z106)))/10)-1","v":-3.6544822036838731E-2},{"$f":"B106/$B$126*Standard_mean","v":7.2404381829463542},null,84588.5078125,80750.5859375,79470.5234375,85009.375,80937.96875,92489.8515625,84342.671875,79406.3984375,78284.265625,72867.359375,75854.9921875,132497563648,135114997760,134993928192,142452883456,146819317760,150980968448,155810021376,159176228864,163251863552,169012461568,170203725824]
["Finland ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E107:O107/P107:Z107))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E107:O107/P107:Z107)))/10)-1","v":-1.869222834556139E-2},{"$f":"B107/$B$126*Standard_mean","v":3.7033953456149398},null,39358.60546875,43402.1796875,47640.76171875,59910.12109375,56746.5078125,53091.21875,56465.4375,55044.19140625,51310.796875,48878.15234375,50852.828125,108467773440,104687681536,103838982144,107632984064,111897894912,115892027392,123084038144,129276452864,134329057280,141480394752,144711450624]
["France ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E108:O108/P108:Z108))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E108:O108/P108:Z108)))/10)-1","v":-2.317697735653057E-2},{"$f":"B108/$B$126*Standard_mean","v":4.5919356687069346},null,564093.375,552614.0625,517373.25,517033.15625,526684.3125,540095.25,530484.9375,545523.125,528512.6875,536564.0625,528790.75,1428885864448,1450002612224,1440325828608,1472695369728,1502844420096,1518887370752,1552055664640,1604487217152,1657306218496,1718294151168,1749837545472]
["Germany ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E109:O109/P109:Z109))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E109:O109/P109:Z109)))/10)-1","v":-2.9113801358510272E-2},{"$f":"B109/$B$126*Standard_mean","v":5.7681681633141135},null,1167401.375,1117444.625,1108031.25,1088491.25,1082957.375,1101800,1065925.125,1040311.3125,1006533.5,1005793.5,1014676.4375,2160826384384,2202138836992,2180071292928,2233957351424,2271420874752,2289382719488,2329155731456,2372521164800,2416912891904,2490813644800,2528533807104]
["Greece ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E110:O110/P110:Z110))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E110:O110/P110:Z110)))/10)-1","v":-1.5989367840267832E-3},{"$f":"B110/$B$126*Standard_mean","v":0.31678914543666015},null,101585.265625,102753.390625,101465.328125,104576.90625,106134.78125,109574.1171875,114531.7109375,119849.15625,119476.2578125,123508.5703125,124558.203125,181423636480,182693609472,179770507264,183365926912,187216084992,191631392768,198602194944,205282541568,212301971456,221807591424,231116947456]
["Ireland ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E111:O111/P111:Z111))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E111:O111/P111:Z111)))/10)-1","v":-4.865126374076012E-2},{"$f":"B111/$B$126*Standard_mean","v":9.6390253941339097},null,53302.1484375,53637.83984375,53655.94921875,55430.62890625,57172.5546875,59365.1328125,60105.015625,63055.79296875,64141.29296875,66949.328125,68796.8984375,65743273984,67941253120,69770641408,73786523648,80895426560,88541888512,98208169984,105868853248,116366712832,127185690624,133281243136]
["Italy ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E112:O112/P112:Z112))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E112:O112/P112:Z112)))/10)-1","v":-9.0899564821704804E-3},{"$f":"B112/$B$126*Standard_mean","v":1.8009464631811118},null,494598.75,493174.34375,499956.65625,479915.0625,499857.75,493575,508469.28125,522893.84375,520221.46875,525466.625,523951.84375,1366705831936,1378107916288,1366355345408,1395746013184,1436038856704,1452333334528,1479434043392,1500858810368,1522637602816,1578268622848,1607665844224]
["Japan ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E113:O113/P113:Z113))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E113:O113/P113:Z113)))/10)-1","v":-6.9128278989593062E-3},{"$f":"B113/$B$126*Standard_mean","v":1.369603141624478},null,1204221.625,1218888.25,1210013,1279818.375,1257132.625,1266427,1259517.875,1217163.875,1238167.375,1256109.5,1231046.75,3385438765056,3413166522368,3419005255680,3448531058688,3515513307136,3607270260736,3664828956672,3591416840192,3584257949696,3665172365312,3678200659968]
["Netherlands ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E114:O114/P114:Z114))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E114:O114/P114:Z114)))/10)-1","v":-3.3539272598569481E-2},{"$f":"B114/$B$126*Standard_mean","v":6.6449640856408276},null,219055.1875,218001.71875,222735.671875,222675.703125,226046.3125,233966,227610.9375,228374.78125,216271.65625,215930.953125,217117.625,402444353536,409310363648,414457921536,426730356736,440027185152,455016808448,474484441088,493100662784,516199383040,536543002624,546876063744]
["New Zealand ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E115:O115/P115:Z115))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E115:O115/P115:Z115)))/10)-1","v":7.5224811182175166E-3},{"$f":"B115/$B$126*Standard_mean","v":-1.4903906075648965},null,31347.9140625,33822.33203125,33788.26953125,36181.9296875,38867.375,41851.76171875,43941.8359375,40567.18359375,42801.609375,45505.51953125,49333.9140625,63739154432,64453718016,68561649664,72186781696,75311128576,78022270976,79401312256,79740076032,83866148864,86064029696,89152200704]
["Norway ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E116:O116/P116:Z116))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E116:O116/P116:Z116)))/10)-1","v":-1.2906250560837162E-2},{"$f":"B116/$B$126*Standard_mean","v":2.5570492384710408},null,31808.466796875,30097.314453125,30259.193359375,33304.23828125,30434.783203125,33981.48828125,34310.00390625,33590.83203125,39623.265625,39021.41796875,36621.046875,141524811776,146510954496,150593601536,158200807424,164823580672,173229195264,182570811392,187468726272,191266422784,197489360896,201419587584]
["Portugal ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E117:O117/P117:Z117))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E117:O117/P117:Z117)))/10)-1","v":-7.282314941928103E-3},{"$f":"B117/$B$126*Standard_mean","v":1.4428077146640852},null,71358.4375,71563.8515625,68695.515625,67679.203125,75807.96875,70391.734375,74540.3828125,80471.421875,87598.390625,86564.1015625,83091.65625,168557297664,170393698304,166912081920,168522514432,175739961344,182221832192,190252269568,200028045312,208175497216,216326635520,220598976512]
["Spain ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E118:O118/P118:Z118))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E118:O118/P118:Z118)))/10)-1","v":-2.7636500528716024E-4},{"$f":"B118/$B$126*Standard_mean","v":5.4754781257225146E-2},null,271358.71875,279334.53125,268026.46875,282220.03125,293440.3125,285158.5,305137.15625,314305.1875,341772.5,355512.875,355989.5,787893452800,795214675968,787012124672,805768134656,827987132416,847999729664,880806199296,920162074624,963832381440,1012504133632,1049657278464]
["Sweden ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E119:O119/P119:Z119))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E119:O119/P119:Z119)))/10)-1","v":-3.6391593979665404E-2},{"$f":"B119/$B$126*Standard_mean","v":7.2100798937545747},null,34792.65234375,36574.68359375,40361.48046875,42847.22265625,42795.1953125,45299.87109375,37830.875,39219.26171875,36393.73828125,33360.28125,34000.67578125,207915188224,205412941824,201185984512,209258807296,217500549120,221007118336,226992930816,236537872384,247560142848,258582003712,261846106112]
["Switzerland ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E120:O120/P120:Z120))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E120:O120/P120:Z120)))/10)-1","v":-1.2304411001968663E-2},{"$f":"B120/$B$126*Standard_mean","v":2.4378098529940377},null,51369.39453125,51362.73828125,47336.41796875,47580.58203125,47574.453125,47266.95703125,45716.08984375,47322.890625,49054.203125,50509.51953125,53039.62890625,229022793728,228922638336,228634230784,231537328128,232650719232,233778315264,238552580096,245075050496,248496537600,257619312640,260821909504]
["United Kingdom ",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E121:O121/P121:Z121))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E121:O121/P121:Z121)))/10)-1","v":-4.3228546195321349E-2},{"$f":"B121/$B$126*Standard_mean","v":8.5646501753478006},null,781605.875,757717.9375,735756.4375,723564.0625,715604.6875,735611.1875,709095.4375,706732.9375,675251,677913.5,681218.6875,1318029492224,1319962017792,1349295013888,1407047172096,1449859874816,1491605127168,1540934991872,1595093680128,1645605945344,1715305054208,1764797972480]
["United States",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E122:O122/P122:Z122))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E122:O122/P122:Z122)))/10)-1","v":-1.937783153985484E-2},{"$f":"B122/$B$126*Standard_mean","v":3.8392303906264678},null,5336243.5,5469040.5,5613375.5,5643490,5758849,5948156.5,6033862.5,6110564,6251294.5,6394662.5,6220157.5,7941799804928,8212199768064,8448100007936,8795699806208,9019900035072,9361400266752,9783200448512,10213800280064,10711100030976,11158099591168,11280100360192]
["EU",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E123:O123/P123:Z123))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E123:O123/P123:Z123)))/10)-1","v":-2.4886227755971713E-2},{"$f":"B123/$B$126*Standard_mean","v":4.9305806850612273},null,{"$f":"SUM(E$102:E$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":4094094.8984375},{"$f":"SUM(F$102:F$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":4014425.234375},{"$f":"SUM(G$102:G$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3949357.05859375},{"$f":"SUM(H$102:H$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3943242.91796875},{"$f":"SUM(I$102:I$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3982105.03125},{"$f":"SUM(J$102:J$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":4048942.98828125},{"$f":"SUM(K$102:K$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3984837.26953125},{"$f":"SUM(L$102:L$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":4012426.62109375},{"$f":"SUM(M$102:M$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3932172.82421875},{"$f":"SUM(N$102:N$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3959881.5859375},{"$f":"SUM(O$102:O$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":3970803.87109375},{"$f":"SUM(P$102:P$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":8786147950592},{"$f":"SUM(Q$102:Q$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":8885866987520},{"$f":"SUM(R$102:R$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":8857474908160},{"$f":"SUM(S$102:S$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":9103695560704},{"$f":"SUM(T$102:T$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":9336949350400},{"$f":"SUM(U$102:U$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":9503436128256},{"$f":"SUM(V$102:V$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":9763169132544},{"$f":"SUM(W$102:W$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":10049886691328},{"$f":"SUM(X$102:X$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":10350643093504},{"$f":"SUM(Y$102:Y$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":10752324149248},{"$f":"SUM(Z$102:Z$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A123&\"_countries\"))","v":10980027490304}]
["Europe",{"$f":"EXP((AVERAGE($P$100:$Z$100*LN(E124:O124/P124:Z124))-AVERAGE($P$100:$Z$100)*AVERAGE(LN(E124:O124/P124:Z124)))/10)-1","v":-2.4633304542568513E-2},{"$f":"B124/$B$126*Standard_mean","v":4.8804703058170205},null,{"$f":"SUM(E$102:E$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4177272.759765625},{"$f":"SUM(F$102:F$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4095885.287109375},{"$f":"SUM(G$102:G$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4026952.669921875},{"$f":"SUM(H$102:H$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4024127.73828125},{"$f":"SUM(I$102:I$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4060114.267578125},{"$f":"SUM(J$102:J$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4130191.43359375},{"$f":"SUM(K$102:K$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4064863.36328125},{"$f":"SUM(L$102:L$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4093340.34375},{"$f":"SUM(M$102:M$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4020850.29296875},{"$f":"SUM(N$102:N$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4049412.5234375},{"$f":"SUM(O$102:O$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":4060464.546875},{"$f":"SUM(P$102:P$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":9156695556096},{"$f":"SUM(Q$102:Q$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":9261300580352},{"$f":"SUM(R$102:R$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":9236702740480},{"$f":"SUM(S$102:S$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":9493433696256},{"$f":"SUM(T$102:T$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":9734423650304},{"$f":"SUM(U$102:U$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":9910443638784},{"$f":"SUM(V$102:V$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":10184292524032},{"$f":"SUM(W$102:W$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":10482430468096},{"$f":"SUM(X$102:X$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":10790406053888},{"$f":"SUM(Y$102:Y$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":11207432822784},{"$f":"SUM(Z$102:Z$122*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":11442268987392}]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!GHG_growth_minus_GDP_growth\"))","v":-2.5236609382919651E-2}]
[]
["Note: These \"least squares\" growth rates are computed by fitting a line to the graph of log of emissions/GDP over time; with a constant growth rate, this relationship is linear. Estimating growth rates this way reduces sensitivity to aberrations in the start and final year."]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/4303.php - summary2 tables for each country."]
[]
["Gasoline taxes, 2002"]
[]
[null,"Grade",null,"Price (PPP $/ liter)","Taxes/price","Taxes (PPP $/ liter)","Score"]
["Australia","Regular unleaded",null,0.63100000000000001,0.53600000000000003,{"$f":"E134*D134","v":0.33821600000000002},{"$f":"F134/$F$158*Standard_mean","v":2.2432193241479492}]
["Austria","Premium unleaded (95 RON)",null,0.93100000000000005,0.6409999999999999,0.59677099999999994,3.9580866644129657]
["Belgium","Premium unleaded (95 RON)",null,1.0780000000000001,0.69200000000000006,0.74597600000000008,4.9476895787029314]
["Canada","Regular unleaded",null,0.58799999999999997,0.42399999999999999,0.24931199999999998,1.6535630961928871]
["Denmark","Premium unleaded (95 RON)",null,0.94599999999999995,0.69700000000000006,0.659362,4.3732217872863499]
["Finland","Premium unleaded (95 RON)",null,1.06,0.7,0.74199999999999999,4.9213187386693065]
["France","Premium unleaded (95 RON)",null,1.111,0.73699999999999999,0.81880699999999995,5.4307415531719663]
["Germany","Premium unleaded (95 RON)",null,1.0620000000000001,0.7340000000000001,0.77950800000000009,5.170090737658537]
["Greece","Premium unleaded (95 RON)",null,1.05,0.55500000000000005,0.5827500000000001,3.865092311266225]
["Ireland","Premium unleaded (95 RON)",null,0.84299999999999997,0.64200000000000002,0.54120599999999996,3.5895515219410523]
["Italy","Premium unleaded (95 RON)",null,1.236,0.68400000000000005,0.84542400000000006,5.6072789397853917]
["Japan","Regular unleaded",null,0.71599999999999997,0.56399999999999995,0.40382399999999996,2.6783647147229028]
["Netherlands","Premium unleaded (95 RON)",null,1.2050000000000001,0.70900000000000007,0.85434500000000013,5.6664475172350803]
["New Zealand","Premium unleaded (95 RON)",null,0.74099999999999999,0.47399999999999998,0.35123399999999999,2.3295612747409371]
["Norway","Premium unleaded (95 RON)",null,0.94899999999999995,0.7,0.66429999999999989,4.4059730971671431]
["Portugal","Premium unleaded (95 RON)",null,1.294,0.68900000000000006,0.89156600000000008,5.9133159872782208]
["Spain","Premium unleaded (95 RON)",null,1.0620000000000001,0.624,0.66268800000000005,4.3952814990448594]
["Sweden","Premium unleaded (95 RON)",null,0.96499999999999997,0.69599999999999995,0.6716399999999999,4.4546556841507448]
["Switzerland","Premium unleaded (95 RON)",null,0.67700000000000005,0.64300000000000002,0.43531100000000006,2.8872024008744948]
["United Kingdom","Premium unleaded (95 RON)",null,1.163,0.77400000000000002,0.90016200000000002,5.9703290005903522]
["United States","Premium unleaded (95 RON)",null,0.41399999999999998,0.24600000000000002,0.101844,0.67548084315503631]
["EU",null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A155&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A155&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.69575304172487973},{"$f":"F155/$F$158*Standard_mean","v":4.6145855548878965}]
["Europe",null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.68859065747229908},{"$f":"F156/$F$158*Standard_mean","v":4.5670810052439945}]
[]
["Average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Gas_tax\"))/INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!USCPI\")*USCPI","v":0.75386297799584512}]
[]
["U.S. Consumer Price Index",null,null,null,null,177.1]
[]
["Source: OECD, IEA, Energy Prices and Taxes, First Quarter 2007 (Paris: 2007); pg. 308-310 and 335-337; CPI from ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt."]
[]
[]
["Consumption of selected Ozone-Depleting Substances (in ODP Metric Tons), 2001"]
[]
["Country name","CFCs","Halons","Other Fully Halogenated CFCs","Carbon Tetrachloride","Methyl Chloroform","HCFCs","HBFCs","Bromochloromethane","Methyl Bromide","Total","Total x CCl4","Population","Total/capita (grams/person)","Score"]
["Australia",6,-3.3,0,0,0,157.6,0,null,200.5,360.79999999999995,{"$f":"Table_Query_from_CDI89[[#This Row],[Total]]-Table_Query_from_CDI89[[#This Row],[Carbon Tetrachloride]]","v":360.79999999999995},19294257,{"$f":"Table_Query_from_CDI89[[#This Row],[Total x CCl4]]/Table_Query_from_CDI89[[#This Row],[Population]]*1000000","v":18.699864939085241},{"$f":"10-Table_Query_from_CDI89[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":6.7607389101338997}]
["Austria",2136.4,-403,0,-10900.6,0.2,5413.6,0,null,4573.2,819.80000000000018,{"$f":"Table_Query_from_CDI89[[#This Row],[Total]]-Table_Query_from_CDI89[[#This Row],[Carbon Tetrachloride]]","v":11720.400000000001},381384608,{"$f":"Table_Query_from_CDI89[[#This Row],[Total x CCl4]]/Table_Query_from_CDI89[[#This Row],[Population]]*1000000","v":30.731182523233873},{"$f":"10-Table_Query_from_CDI89[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":4.6766287287444861}]
["Belgium",2136.4,-403,0,-10900.6,0.2,5413.6,0,null,4573.2,819.80000000000018,{"$f":"Table_Query_from_CDI89[[#This Row],[Total]]-Table_Query_from_CDI89[[#This Row],[Carbon Tetrachloride]]","v":11720.400000000001},381384608,{"$f":"Table_Query_from_CDI89[[#This Row],[Total x CCl4]]/Table_Query_from_CDI89[[#This Row],[Population]]*1000000","v":30.731182523233873},{"$f":"10-Table_Query_from_CDI89[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":4.6766287287444861}]
["Canada",0.1,0,0,0.3,0,872.3,0,null,52.1,924.8,{"$f":"Table_Query_from_CDI89[[#This Row],[Total]]-Table_Query_from_CDI89[[#This Row],[Carbon Tetrachloride]]","v":924.5},31376736,{"$f":"Table_Query_from_CDI89[[#This Row],[Total x CCl4]]/Table_Query_from_CDI89[[#This Row],[Population]]*1000000","v":29.464505167140391},{"$f":"10-Table_Query_from_CDI89[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":4.8960473548347769}]
["Denmark",2136.4,-403,0,-10900.6,0.2,5413.6,0,null,4573.2,819.80000000000018,{"$f":"Table_Query_from_CDI89[[#This Row],[Total]]-Table_Query_from_CDI89[[#This Row],[Carbon Tetrachloride]]","v":11720.400000000001},381384608,{"$f":"Table_Query_from_CDI89[[#This Row],[Total x CCl4]]/Table_Query_from_CDI89[[#This Row],[Population]]*1000000","v":30.731182523233873},{"$f":"10-Table_Query_from_CDI89[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":4.6766287287444861}]
["Finland",2136.4,-403,0,-10900.6,0.2,5413.6,0,null,4573.2,819.80000000000018,{"$f":"Table_Query_from_CDI89[[#This Row],[Total]]-Table_Query_from_CDI89[[#This Row],[Carbon Tetrachloride]]","v":11720.400000000001},381384608,{"$f":"Table_Query_from_CDI89[[#This Row],[Total x CCl4]]/Table_Query_from_CDI89[[#This Row],[Population]]*1000000","v":30.731182523233873},{"$f":"10-Table_Query_from_CDI89[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":4.6766287287444861}]
["France",2136.4,-403,0,-10900.6,0.2,5413.6,0,null,4573.2,819.80000000000018,{"$f":"Table_Query_from_CDI89[[#This Row],[Total]]-Table_Query_from_CDI89[[#This Row],[Carbon Tetrachloride]]","v":11720.400000000001},381384608,{"$f":"Table_Query_from_CDI89[[#This Row],[Total x CCl4]]/Table_Query_from_CDI89[[#This Row],[Population]]*1000000","v":30.731182523233873},{"$f":"10-Table_Query_from_CDI89[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":4.6766287287444861}]
["Germany",2136.4,-403,0,-10900.6,0.2,5413.6,0,null,4573.2,819.80000000000018,{"$f":"Table_Query_from_CDI89[[#This Row],[Total]]-Table_Query_from_CDI89[[#This Row],[Carbon Tetrachloride]]","v":11720.400000000001},381384608,{"$f":"Table_Query_from_CDI89[[#This Row],[Total x CCl4]]/Table_Query_from_CDI89[[#This Row],[Population]]*1000000","v":30.731182523233873},{"$f":"10-Table_Query_from_CDI89[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":4.6766287287444861}]
["Greece",2136.4,-403,0,-10900.6,0.2,5413.6,0,null,4573.2,819.80000000000018,{"$f":"Table_Query_from_CDI89[[#This Row],[Total]]-Table_Query_from_CDI89[[#This Row],[Carbon Tetrachloride]]","v":11720.400000000001},381384608,{"$f":"Table_Query_from_CDI89[[#This Row],[Total x CCl4]]/Table_Query_from_CDI89[[#This Row],[Population]]*1000000","v":30.731182523233873},{"$f":"10-Table_Query_from_CDI89[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":4.6766287287444861}]
["Ireland",2136.4,-403,0,-10900.6,0.2,5413.6,0,null,4573.2,819.80000000000018,{"$f":"Table_Query_from_CDI89[[#This Row],[Total]]-Table_Query_from_CDI89[[#This Row],[Carbon Tetrachloride]]","v":11720.400000000001},381384608,{"$f":"Table_Query_from_CDI89[[#This Row],[Total x CCl4]]/Table_Query_from_CDI89[[#This Row],[Population]]*1000000","v":30.731182523233873},{"$f":"10-Table_Query_from_CDI89[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":4.6766287287444861}]
["Italy",2136.4,-403,0,-10900.6,0.2,5413.6,0,null,4573.2,819.80000000000018,{"$f":"Table_Query_from_CDI89[[#This Row],[Total]]-Table_Query_from_CDI89[[#This Row],[Carbon Tetrachloride]]","v":11720.400000000001},381384608,{"$f":"Table_Query_from_CDI89[[#This Row],[Total x CCl4]]/Table_Query_from_CDI89[[#This Row],[Population]]*1000000","v":30.731182523233873},{"$f":"10-Table_Query_from_CDI89[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":4.6766287287444861}]
["Japan",-5.5,0,0,34.799999999999997,-18.2,3538.8,0,null,1711.2,5261.1,{"$f":"Table_Query_from_CDI89[[#This Row],[Total]]-Table_Query_from_CDI89[[#This Row],[Carbon Tetrachloride]]","v":5226.3},127108598,{"$f":"Table_Query_from_CDI89[[#This Row],[Total x CCl4]]/Table_Query_from_CDI89[[#This Row],[Population]]*1000000","v":41.116809423073022},{"$f":"10-Table_Query_from_CDI89[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":2.8775912907681391}]
["Netherlands",2136.4,-403,0,-10900.6,0.2,5413.6,0,null,4573.2,819.80000000000018,{"$f":"Table_Query_from_CDI89[[#This Row],[Total]]-Table_Query_from_CDI89[[#This Row],[Carbon Tetrachloride]]","v":11720.400000000001},381384608,{"$f":"Table_Query_from_CDI89[[#This Row],[Total x CCl4]]/Table_Query_from_CDI89[[#This Row],[Population]]*1000000","v":30.731182523233873},{"$f":"10-Table_Query_from_CDI89[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":4.6766287287444861}]
["New Zealand",0,0,0,0,0,21.6,0,null,10.8,32.400000000000006,{"$f":"Table_Query_from_CDI89[[#This Row],[Total]]-Table_Query_from_CDI89[[#This Row],[Carbon Tetrachloride]]","v":32.400000000000006},3837878,{"$f":"Table_Query_from_CDI89[[#This Row],[Total x CCl4]]/Table_Query_from_CDI89[[#This Row],[Population]]*1000000","v":8.4421651756517537},{"$f":"10-Table_Query_from_CDI89[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":8.5376163273482408}]
["Norway",-48.1,0,-0.1,0.1,0,46.1,0,null,2.2999999999999998,0.29999999999999982,{"$f":"Table_Query_from_CDI89[[#This Row],[Total]]-Table_Query_from_CDI89[[#This Row],[Carbon Tetrachloride]]","v":0.19999999999999982},4515195,{"$f":"Table_Query_from_CDI89[[#This Row],[Total x CCl4]]/Table_Query_from_CDI89[[#This Row],[Population]]*1000000","v":4.4294875415125994E-2},{"$f":"10-Table_Query_from_CDI89[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":9.9923270747205883}]
["Portugal",2136.4,-403,0,-10900.6,0.2,5413.6,0,null,4573.2,819.80000000000018,{"$f":"Table_Query_from_CDI89[[#This Row],[Total]]-Table_Query_from_CDI89[[#This Row],[Carbon Tetrachloride]]","v":11720.400000000001},381384608,{"$f":"Table_Query_from_CDI89[[#This Row],[Total x CCl4]]/Table_Query_from_CDI89[[#This Row],[Population]]*1000000","v":30.731182523233873},{"$f":"10-Table_Query_from_CDI89[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":4.6766287287444861}]
["Spain",2136.4,-403,0,-10900.6,0.2,5413.6,0,null,4573.2,819.80000000000018,{"$f":"Table_Query_from_CDI89[[#This Row],[Total]]-Table_Query_from_CDI89[[#This Row],[Carbon Tetrachloride]]","v":11720.400000000001},381384608,{"$f":"Table_Query_from_CDI89[[#This Row],[Total x CCl4]]/Table_Query_from_CDI89[[#This Row],[Population]]*1000000","v":30.731182523233873},{"$f":"10-Table_Query_from_CDI89[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":4.6766287287444861}]
["Sweden",2136.4,-403,0,-10900.6,0.2,5413.6,0,null,4573.2,819.80000000000018,{"$f":"Table_Query_from_CDI89[[#This Row],[Total]]-Table_Query_from_CDI89[[#This Row],[Carbon Tetrachloride]]","v":11720.400000000001},381384608,{"$f":"Table_Query_from_CDI89[[#This Row],[Total x CCl4]]/Table_Query_from_CDI89[[#This Row],[Population]]*1000000","v":30.731182523233873},{"$f":"10-Table_Query_from_CDI89[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":4.6766287287444861}]
["Switzerland",-1.6,0,0,2.2000000000000002,0.1,14.5,0,null,12,27.2,{"$f":"Table_Query_from_CDI89[[#This Row],[Total]]-Table_Query_from_CDI89[[#This Row],[Carbon Tetrachloride]]","v":25},7311237,{"$f":"Table_Query_from_CDI89[[#This Row],[Total x CCl4]]/Table_Query_from_CDI89[[#This Row],[Population]]*1000000","v":3.4193940095226019},{"$f":"10-Table_Query_from_CDI89[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":9.4076796810004328}]
["United Kingdom",2136.4,-403,0,-10900.6,0.2,5413.6,0,null,4573.2,819.80000000000018,{"$f":"Table_Query_from_CDI89[[#This Row],[Total]]-Table_Query_from_CDI89[[#This Row],[Carbon Tetrachloride]]","v":11720.400000000001},381384608,{"$f":"Table_Query_from_CDI89[[#This Row],[Total x CCl4]]/Table_Query_from_CDI89[[#This Row],[Population]]*1000000","v":30.731182523233873},{"$f":"10-Table_Query_from_CDI89[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":4.6766287287444861}]
["United States",2805.2,0,0,818.4,5.9,12094.9,0,null,6397.8,22122.2,{"$f":"Table_Query_from_CDI89[[#This Row],[Total]]-Table_Query_from_CDI89[[#This Row],[Carbon Tetrachloride]]","v":21303.8},285081556,{"$f":"Table_Query_from_CDI89[[#This Row],[Total x CCl4]]/Table_Query_from_CDI89[[#This Row],[Population]]*1000000","v":74.72879094289776},{"$f":"10-Table_Query_from_CDI89[[#This Row],[Total/capita (grams/person)]]/$N$192*Standard_mean","v":-2.9448028412288796}]
["EU",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI89[[Country name]:[Population]],COLUMN(),FALSE)","v":11720.400000000001},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI89[[Country name]:[Population]],COLUMN(),FALSE)","v":381384608},{"$f":"L189/M189*1000000","v":30.731182523233873},{"$f":"(2-N189/$N$192)*Standard_mean","v":4.6766287287444861}]
["Europe",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI89[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Norway\",Table_Query_from_CDI89[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI89[[Country name]:[Population]],COLUMN(),FALSE)","v":11745.600000000002},{"$f":"VLOOKUP(\"France\",Table_Query_from_CDI89[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Norway\",Table_Query_from_CDI89[[Country name]:[Population]],COLUMN(),FALSE)+VLOOKUP(\"Switzerland\",Table_Query_from_CDI89[[Country name]:[Population]],COLUMN(),FALSE)","v":393211040},{"$f":"L190/M190*1000000","v":29.870982259297712},{"$f":"(2-N190/$N$192)*Standard_mean","v":4.8256358608033381}]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&\"2003\"&\"'!ODS_consumption\"))","v":28.864399040860008}]
["(Benchmark year = 2003)"]
[]
["Ratification of Kyoto Protocol, as of end-2002"]
[]
[null,"Ratified?","Score"]
["Australia",0,{"$f":"B198/$B$222*2*Standard_mean","v":0}]
["Austria",1,10]
["Belgium",1,10]
["Canada",1,10]
["Denmark",1,10]
["Finland",1,10]
["France",1,10]
["Germany",1,10]
["Greece",1,10]
["Ireland",1,10]
["Italy",1,10]
["Japan",1,10]
["Netherlands",1,10]
["New Zealand",1,10]
["Norway",1,10]
["Portugal",1,10]
["Spain",1,10]
["Sweden",1,10]
["Switzerland",1,10]
["United Kingdom",1,10]
["United States",0,0]
["EU",{"$f":"SUM(B$198:B$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"B219/$B$222*2*Standard_mean","v":10}]
["Europe",{"$f":"SUM(B$198:B$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"B220/$B$222*2*Standard_mean","v":10}]
[]
["Max",{"$f":"MAX(B198:B218)","v":1}]
[]
["Source: United Nations Framework Convention on Climate Change, Kyoto Protocol: Status of Ratification, Bonn, http://unfccc.int/files/essential_background/kyoto_protocol/application/pdf/kpstats.pdf."]
[]
[]
["Sustainable fisheries"]
[]
[null,"Fishing subsidies/capita",null,null,null,null,null,null,"Ratification of UN Fisheries Agreement, end-2002?"]
[null,"Direct Payments to Fisheries,  20001 (USD million)","Cost Reducing Transfers to Fisheries, 20001 (USD million)","Total Fishing subsidies, 2000 (USD million)","Population, 20001","Fishing subsides/ person ($)","Score",null,null,"Score"]
["Australia ",null,56,{"$f":"SUM(B231:C231)","v":56},19053186,{"$f":"D231/E231*1000000","v":2.9391409919579856},{"$f":"2*Standard_mean-F231/$F$255*Standard_mean","v":-0.56727195823182441},null,1,{"$f":"I231/$I$255*2*Standard_mean","v":10}]
["Austria ",0,0,{"$f":"SUM(B232:C232)","v":0},8113413,0,10,null,0,0]
["Belgium ",6,null,6,10263618,0.58458917703289426,7.8981910583914479,null,0,0]
["Canada ",209,69,278,31099561,8.9390329336160068,-22.139047535172317,null,1,10]
["Denmark ",6,null,6,5337416,1.1241394712347696,5.9583131452271134,null,0,0]
["Finland ",0,4,4,5168595,0.77390470717864335,7.217533445013653,null,0,0]
["France ",60,9,69,61136524,1.1286215748870512,5.9421983659877915,null,0,0]
["Germany ",1,8,9,82187909,0.10950515847775127,9.6062894588487246,null,0,0]
["Greece ",18,15,33,10559110,3.1252633981462452,-1.2364491392834882,null,0,0]
["Ireland ",6,null,6,3924023,1.5290430254868537,4.5025388266953357,null,0,0]
["Italy ",93,7,100,57719337,1.7325216330880586,3.7709598415130543,null,0,0]
["Japan ",19,37,56,126729223,0.44188703027083187,8.4112567459458401,null,0,0]
["Netherlands ",0,null,0,15907853,0,10,null,0,0]
["New Zealand ",0,0,0,3837878,0,10,null,1,10]
["Norway ",2,18,20,4492400,4.4519633158222778,-6.0064138587054323,null,1,10]
["Portugal ",2,null,2,10335597,0.19350599679921729,9.3042761475815254,null,0,0]
["Spain ",109,132,241,40016081,6.0225787727688775,-11.653342917491642,null,0,0]
["Sweden ",1,2,3,8923569,0.33618835692311,8.7912816001280163,null,0,0]
["Switzerland ",0,0,0,7266920,0,10,null,0,0]
["United Kingdom ",null,4,4,59522468,6.7201514560854561E-2,9.7583863168481244,null,0,0]
["United States",67,14,81,282158336,0.28707285826919537,8.9678695328131806,null,1,10]
["EU",{"$f":"SUM(B$231:B$251*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A252&\"_countries\"))","v":302},{"$f":"SUM(C$231:C$251*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A252&\"_countries\"))","v":181},{"$f":"SUM(D$231:D$251*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A252&\"_countries\"))","v":483},{"$f":"SUM(E$231:E$251*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A252&\"_countries\"))","v":379115513},1.2740180325989456,{"$f":"2*Standard_mean-F252/$F$255*Standard_mean","v":5.4194456587821396},null,{"$f":"SUM(I$231:I$251*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A252&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A252&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"I252/$I$255*2*Standard_mean","v":0}]
["Europe",{"$f":"SUM(B$231:B$251*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A253&\"_countries\"))","v":304},{"$f":"SUM(C$231:C$251*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A253&\"_countries\"))","v":199},{"$f":"SUM(D$231:D$251*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A253&\"_countries\"))","v":503},{"$f":"SUM(E$231:E$251*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A253&\"_countries\"))","v":390874833},1.2868569617015992,{"$f":"2*Standard_mean-F253/$F$255*Standard_mean","v":5.3732850779010519},null,{"$f":"SUM(I$231:I$251*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A253&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A253&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.1089686602871379E-2},{"$f":"I253/$I$255*2*Standard_mean","v":0.11089686602871379}]
[]
["Average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Fishing_subsides_person\"))","v":1.3906810592058325},null,"Max:",{"$f":"MAX(I231:I251)","v":1}]
[]
["1Ireland data is for 2003."]
[]
["Source: Subsidies data from Review of Fisheries in OECD Countries: Policies and Summary Statistics. 2003. OECD;  Exchange rate data from Review of Fisheries in OECD Countries: Country Statistics 2000-2002. OECD 2004; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Tropical timber"]
[]
[null,"Gross timber imports from tropical countries, 2002"]
["Country","Imports of wood and cork ($)","Population","Imports/capita","Imports/capita with Europe averaged out","Score"]
["Australia",176724663,19534938,{"$f":"B266/C266","v":9.0465945169623776},{"$f":"D266","v":9.0465945169623776},{"$f":"2*Standard_mean-E266/$E$290*Standard_mean","v":4.5382906840033037}]
["Austria",8874415,8148312,1.089110848970928,{"$f":"AVERAGE($D$269:$D$270,$D$272:$D$278,$D$280,$D$282:$D$289)","v":9.4699949133476551},4.2826707504472852]
["Belgium",331798804,10311970,32.176083134454423,{"$f":"AVERAGE($D$269:$D$270,$D$272:$D$278,$D$280,$D$282:$D$289)","v":9.4699949133476551},4.2826707504472852]
["Canada",152185755,31640962,4.8097701643837505,{"$f":"D269","v":4.8097701643837505},7.0961927755950356]
["Denmark",64360549,5374693,11.974739580474642,{"$f":"AVERAGE($D$269:$D$270,$D$272:$D$278,$D$280,$D$282:$D$289)","v":9.4699949133476551},4.2826707504472852]
["Finland",11391804,5193039,2.193668100701728,9.4699949133476551,4.2826707504472852]
["France",493183359,61828990,7.9765714917872668,9.4699949133476551,4.2826707504472852]
["Germany",365304000,82350671,4.4359565691941967,9.4699949133476551,4.2826707504472852]
["Greece",65570636,10603863,6.1836555225204251,9.4699949133476551,4.2826707504472852]
["Ireland",69197807,3879155,17.838371243221783,9.4699949133476551,4.2826707504472852]
["Italy",507130774,57926999,8.754652972787353,9.4699949133476551,4.2826707504472852]
["Japan",2801439301,127187243,22.026102893039358,{"$f":"D277","v":22.026102893039358},-3.2978405454618169]
["Netherlands",325054075,16122830,20.161105401471083,{"$f":"AVERAGE($D$269:$D$270,$D$272:$D$278,$D$280,$D$282:$D$289)","v":9.4699949133476551},4.2826707504472852]
["New Zealand",17653787,3898456,4.5284048351449906,{"$f":"D279","v":4.5284048351449906},7.2660617397693921]
["Norway",31435866,4535591,6.9309305005676221,{"$f":"AVERAGE($D$269:$D$270,$D$272:$D$278,$D$280,$D$282:$D$289)","v":9.4699949133476551},4.2826707504472852]
["Portugal",160742942,10433867,15.405883743774,9.4699949133476551,4.2826707504472852]
["Spain",297623676,40152517,7.4123292445153561,9.4699949133476551,4.2826707504472852]
["Sweden",24901854,8954175,2.7810327584618348,9.4699949133476551,4.2826707504472852]
["Switzerland",13926701,7361757,1.891763202724567,9.4699949133476551,4.2826707504472852]
["United Kingdom",610163890,59912431,10.184261927211734,9.4699949133476551,4.2826707504472852]
["United States",2498008390,287501476,8.6886802278538564,{"$f":"D286","v":8.6886802278538564},4.7543746262521847]
["EU",null,null,null,{"$f":"E267","v":9.4699949133476551},4.2826707504472852]
["Europe",null,null,null,{"$f":"E268","v":9.4699949133476551},4.2826707504472852]
[]
["Average",null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Tropical_timber_imports\"))","v":8.2818344894939564}]
[]
["Source: U.N. Statistics Division, COMTRADE database; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Completeness of required reporting to multilateral treaties relating to biodiversity"]
["(Convention on Biological Diversity, Convention on International Trade in Endangered Species of Wild Fauna and Flora, Convention on Migratory Species, Ramsar Convention on Wetlands)"]
[]
["Last treaty reporting data year",null,{"$f":"CDI_year-1","v":2002}]
["Treaty reporting discount rate",null,{"$f":"1-0.5^(1/3)","v":0.20629947401590021}]
[]
[null,"Weighted average, 2001-2008",null,null,null,null,null,null,"CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar"]
[null,"CBD","CITES","CMS","Ramsar","Average, four treaties","Score",null,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008,2001,2002,2003,2004,2005,2006,2007,2008]
["Australia",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I303:$AO303)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I303:$AO303)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I303:$AO303)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I303:$AO303)))","v":1.4424933340244421},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I303:$AO303)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I303:$AO303)))","v":2},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I303:$AO303)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I303:$AO303)))","v":2},{"$f":"AVERAGE(B303:E303)","v":1.6106233335061106},{"$f":"F303/$F$327*Standard_mean","v":5.9239038752789162},null,1,null,null,null,1,null,null,null,2,1,1,1,1,1,1,1,null,2,null,null,1,null,null,1,null,2,null,null,1,null,null,1]
["Austria",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I304:$AO304)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I304:$AO304)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I304:$AO304)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I304:$AO304)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I304:$AO304)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I304:$AO304)))","v":0},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I304:$AO304)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I304:$AO304)))","v":2},1.25,{"$f":"F304/$F$327*Standard_mean","v":4.5975242566362287},null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,1.5,2,null,0,null,null,0,null,null,1,null,2,null,null,2,null,null,2]
["Belgium",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I305:$AO305)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I305:$AO305)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I305:$AO305)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I305:$AO305)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I305:$AO305)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I305:$AO305)))","v":2},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I305:$AO305)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I305:$AO305)))","v":2},1.75,{"$f":"F305/$F$327*Standard_mean","v":6.4365339592907205},null,1,null,null,null,1,null,null,null,2,2,1,2,1,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Canada",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I306:$AO306)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I306:$AO306)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I306:$AO306)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I306:$AO306)))","v":1},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I306:$AO306)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I306:$AO306)))","v":0},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I306:$AO306)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I306:$AO306)))","v":2},1,{"$f":"F306/$F$327*Standard_mean","v":3.6780194053089827},null,1,null,null,null,1,null,null,null,1,1,1,2,2,2,1.5,1,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["Denmark",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I307:$AO307)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I307:$AO307)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I307:$AO307)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I307:$AO307)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I307:$AO307)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I307:$AO307)))","v":2},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I307:$AO307)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I307:$AO307)))","v":2},1.75,{"$f":"F307/$F$327*Standard_mean","v":6.4365339592907205},null,1,null,null,null,1,null,null,null,2,2,2,2,1.5,2,2,2,null,2,null,null,1,null,null,2,null,2,null,null,2,null,null,2]
["Finland",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I308:$AO308)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I308:$AO308)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I308:$AO308)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I308:$AO308)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I308:$AO308)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I308:$AO308)))","v":0},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I308:$AO308)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I308:$AO308)))","v":2},1.25,{"$f":"F308/$F$327*Standard_mean","v":4.5975242566362287},null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,1.5,2,null,0,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["France",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I309:$AO309)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I309:$AO309)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I309:$AO309)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I309:$AO309)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I309:$AO309)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I309:$AO309)))","v":0},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I309:$AO309)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I309:$AO309)))","v":2},1.25,{"$f":"F309/$F$327*Standard_mean","v":4.5975242566362287},null,1,null,null,null,1,null,null,null,2,2,2,2,1,2,2,2,null,0,null,null,0,null,null,1,null,2,null,null,2,null,null,2]
["Germany",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I310:$AO310)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I310:$AO310)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I310:$AO310)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I310:$AO310)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I310:$AO310)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I310:$AO310)))","v":2},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I310:$AO310)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I310:$AO310)))","v":2},1.75,{"$f":"F310/$F$327*Standard_mean","v":6.4365339592907205},null,1,null,null,null,1,null,null,null,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Greece",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I311:$AO311)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I311:$AO311)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I311:$AO311)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I311:$AO311)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I311:$AO311)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I311:$AO311)))","v":0},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I311:$AO311)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I311:$AO311)))","v":2},1.25,{"$f":"F311/$F$327*Standard_mean","v":4.5975242566362287},null,1,null,null,null,1,null,null,null,2,2,2,1,2,2,2,2,null,0,null,null,0,null,null,0,null,2,null,null,0,null,null,1]
["Ireland",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I312:$AO312)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I312:$AO312)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I312:$AO312)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I312:$AO312)))","v":1.1150133319511157},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I312:$AO312)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I312:$AO312)))","v":2},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I312:$AO312)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I312:$AO312)))","v":2},1.5287533329877789,{"$f":"F312/$F$327*Standard_mean","v":5.6227844246598355},null,1,null,null,null,1,null,null,null,0,2,2,2,1.5,2,1,1,null,2,null,null,1,null,null,0,null,2,null,null,0,null,null,0]
["Italy",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I313:$AO313)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I313:$AO313)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I313:$AO313)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I313:$AO313)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I313:$AO313)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I313:$AO313)))","v":2},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I313:$AO313)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I313:$AO313)))","v":2},1.75,{"$f":"F313/$F$327*Standard_mean","v":6.4365339592907205},null,1,null,null,null,0,null,null,null,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Japan",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I314:$AO314)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I314:$AO314)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I314:$AO314)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I314:$AO314)))","v":1},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I314:$AO314)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I314:$AO314)))","v":0},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I314:$AO314)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I314:$AO314)))","v":2},1,{"$f":"F314/$F$327*Standard_mean","v":3.6780194053089827},null,1,null,null,null,1,null,null,null,1,1,1,1,1,1,1,1,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["Netherlands",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I315:$AO315)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I315:$AO315)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I315:$AO315)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I315:$AO315)))","v":1.5575066659755579},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I315:$AO315)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I315:$AO315)))","v":0},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I315:$AO315)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I315:$AO315)))","v":2},1.1393766664938894,{"$f":"F315/$F$327*Standard_mean","v":4.1906494893207862},null,1,null,null,null,1,null,null,null,1,2,2,2,1.5,2,1.5,2,null,0,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["New Zealand",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I316:$AO316)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I316:$AO316)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I316:$AO316)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I316:$AO316)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I316:$AO316)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I316:$AO316)))","v":2},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I316:$AO316)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I316:$AO316)))","v":2},1.75,{"$f":"F316/$F$327*Standard_mean","v":6.4365339592907205},null,1,null,null,null,1,null,null,null,2,2,2,1,2,2,2,1,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Norway",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I317:$AO317)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I317:$AO317)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I317:$AO317)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I317:$AO317)))","v":0},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I317:$AO317)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I317:$AO317)))","v":2},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I317:$AO317)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I317:$AO317)))","v":2},1.25,{"$f":"F317/$F$327*Standard_mean","v":4.5975242566362287},null,1,null,null,null,1,null,null,null,0,0,1,1,1,1,1,1,null,2,null,null,0,null,null,2,null,2,null,null,2,null,null,2]
["Portugal",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I318:$AO318)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I318:$AO318)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I318:$AO318)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I318:$AO318)))","v":1.4424933340244421},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I318:$AO318)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I318:$AO318)))","v":2},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I318:$AO318)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I318:$AO318)))","v":2},1.6106233335061106,{"$f":"F318/$F$327*Standard_mean","v":5.9239038752789162},null,1,null,null,null,1,null,null,null,2,1,2,2,1.5,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Spain",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I319:$AO319)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I319:$AO319)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I319:$AO319)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I319:$AO319)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I319:$AO319)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I319:$AO319)))","v":2},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I319:$AO319)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I319:$AO319)))","v":2},1.75,{"$f":"F319/$F$327*Standard_mean","v":6.4365339592907205},null,1,null,null,null,1,null,null,null,2,2,2,2,1.5,2,2,2,null,2,null,null,1,null,null,2,null,2,null,null,2,null,null,2]
["Sweden",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I320:$AO320)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I320:$AO320)))","v":2},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I320:$AO320)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I320:$AO320)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I320:$AO320)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I320:$AO320)))","v":0},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I320:$AO320)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I320:$AO320)))","v":2},1.5,{"$f":"F320/$F$327*Standard_mean","v":5.5170291079634746},null,2,null,null,null,1,null,null,null,2,2,2,2,2,2,2,2,null,0,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["Switzerland",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I321:$AO321)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I321:$AO321)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I321:$AO321)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I321:$AO321)))","v":1.5575066659755579},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I321:$AO321)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I321:$AO321)))","v":2},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I321:$AO321)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I321:$AO321)))","v":2},1.6393766664938894,{"$f":"F321/$F$327*Standard_mean","v":6.0296591919752771},null,1,null,null,null,0,null,null,null,1,2,2,1,0.5,1,0.5,1,null,2,null,null,1,null,null,0,null,2,null,null,2,null,null,2]
["United Kingdom",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I322:$AO322)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I322:$AO322)))","v":1},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I322:$AO322)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I322:$AO322)))","v":2},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I322:$AO322)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I322:$AO322)))","v":2},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I322:$AO322)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I322:$AO322)))","v":2},1.75,{"$f":"F322/$F$327*Standard_mean","v":6.4365339592907205},null,1,null,null,null,1,null,null,null,2,2,2,2,1,2,2,2,null,2,null,null,1,null,null,1,null,2,null,null,2,null,null,2]
["United States",{"$f":"SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I323:$AO323)/SUM(($I$301:$AO$301=B$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I323:$AO323)))","v":0},{"$f":"SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I323:$AO323)/SUM(($I$301:$AO$301=C$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I323:$AO323)))","v":1},{"$f":"SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I323:$AO323)/SUM(($I$301:$AO$301=D$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I323:$AO323)))","v":0},{"$f":"SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*$I323:$AO323)/SUM(($I$301:$AO$301=E$302)*($I$302:$AO$302<=MEA_treaty_last_year)*$I$327:$AO$327*NOT(ISBLANK($I323:$AO323)))","v":2},0.75,{"$f":"F323/$F$327*Standard_mean","v":2.7585145539817373},null,0,null,null,null,0,null,null,null,1,1,2,2,2,2,1.5,2,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2]
["EU",{"$f":"SUM(B$303:B$323*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A324&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A324&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.0279197231166814},{"$f":"SUM(C$303:C$323*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A324&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A324&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.9875070583627714},{"$f":"SUM(D$303:D$323*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A324&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A324&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.88500766447686174},{"$f":"SUM(E$303:E$323*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A324&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A324&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2},1.4751086114890786,{"$f":"F324/$F$327*Standard_mean","v":5.42547809799522}]
["Europe",{"$f":"SUM(B$303:B$323*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.0268796775777742},{"$f":"SUM(C$303:C$323*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.9542167307584379},{"$f":"SUM(D$303:D$323*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.92654256078045827},{"$f":"SUM(E$303:E$323*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2},1.4769097422791675,{"$f":"F325/$F$327*Standard_mean","v":5.4321026919926663}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!MEA_participation_raw_score\"))","v":1.3594273028529495},{"$f":"AVERAGE(G303:G323)","v":5.3031353489187198},"Weight:",{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-I302)","v":0.79370052598409979},1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,3.9999999999999982,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,3.9999999999999982,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,3.9999999999999982,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,3.9999999999999982]
[]
["Coding"]
["Full report:",2]
["Report has errors or is late:",1]
["No report/not a member:",0]
["No data/no report due:"]
[]
["Sources:"]
["CBD Data:"]
["http://www.cbd.int/reports/search"]
["http://www.cbd.int/reports/national.shtml"]
[]
["CITES data:"]
["http://www.cites.org/common/resources/annual_reports.pdf"]
["http://www.cites.org/eng/resources/reports/biennial.shtml"]
["A score of 2 indicates the country submitted a full report of all of their trading of wild plants and animals on time, while a score of 1 refers to a full report received past the original deadline for a given year or a full report sent to the wrong party (i.e., the report was sent to the World Conservation Monitoring Center instead of the CITES Secretariat).  Some years, states must submit both an annual report and a biennial report.  The score for that year is the average of the two scores from the submission of the two reports."]
[]
["CMS Data:"]
["http://www.cms.int/bodies/COP/cop7/cop7_national_reports.htm"]
["http://www.cms.int/bodies/COP/cop8/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop9/National_Reports.htm"]
[]
["Ramsar data:"]
["http://www.ramsar.org/cop8/cop8_nr_natl_rpt_index.htm"]
["http://ramsar.org/cop9/cop9_natlrpts_index.htm"]
["http://www.ramsar.org/cop10/cop10_natlrpts_index.htm"]

{"sheet":"Humanitarian interventions data","index":67,"n_rows":749,"n_cols":130,"rows_kept":749,"cut":false,"hidden":false,"merged":[[17,20,17,61],[17,79,17,107],[18,74,18,75],[18,76,18,77],[18,78,18,79],[18,80,18,81],[18,82,18,83],[18,84,18,85],[18,86,18,87],[18,89,18,90],[18,122,18,123],[724,0,724,7],[18,110,18,111],[18,112,18,113],[18,114,18,115],[18,116,18,117],[18,118,18,119],[18,120,18,121],[18,91,18,92],[18,93,18,94],[18,95,18,96],[18,97,18,98],[18,99,18,100],[18,101,18,102]]}
["Underlying data for peacekeeping and humanitarian interventions"]
[]
["Parameters"]
["Direct cost/personnel",10000,"/month"]
["UN compensation",1000,"/month"]
["CPI 2001",177.1]
["Discount rate",{"$f":"1-0.5^(1/10)","v":6.696700846319259E-2}]
["Personnel/plane",50]
[]
["First year",1993]
["First financial contrib. year",1998]
[]
["fo",0]
["Include Iraq?",0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-UN peacekeeping personnel contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of GDP"]
["Region",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EAP","ECA","ECA","ECA","EAP","ECA","SSA","SSA","SSA","SSA","ECA","SSA","ECA","SSA","ECA","ECA","LAC","ECA","EAP","SAS","SAS","SAS","ECA","EAP","ECA","ECA","ECA","ECA","ECA","MNA","MNA","MNA","MNA","MNA","EAP","ECA","ECA","EAP","MNA","ECA","SAS","MNA","ECA","ECA","ECA","SSA","EAP","SSA","SSA","EAP","SSA","MNA","MNA","All",null,"ECA",null,"MNA",null,"SSA",null,"SAS",null,"EAP",null,"LAC",null,null,"All",null,"ECA",null,"MNA",null,"SSA",null,"SAS",null,"EAP",null,"LAC",null,null,"ECA","MNA","SSA","SAS","EAP","LAC","All",null,"ECA",null,"MNA",null,"SSA",null,"SAS",null,"EAP",null,"LAC"]
[]
["Country","Year","Active military forces","Defense Expenditure  (million US $)","GDP (million US $, market prices)","PPP/exchange rate","U.S. Consumer price index","UN peacekeeping contributions (million $)","UN peacekeeping contributions (million $) ECA","UN peacekeeping contributions (million $) MNA","UN peacekeeping contributions (million $) SSA","UN peacekeeping contributions (million $) SAS","UN peacekeeping contributions (million $) EAP","UN peacekeeping contributions (million $) LAC","UN peacekeeping personnel contributions, monthly average","UN peacekeeping personnel contributions, monthly average ECA","UN peacekeeping personnel contributions, monthly average MNA","UN peacekeeping personnel contributions, monthly average SSA","UN peacekeeping personnel contributions, monthly average SAS","UN peacekeeping personnel contributions, monthly average EAP","UN peacekeeping personnel contributions, monthly average LAC","Aceh, Indonesia (AMM)","AFOR","Armenia & Azerbaijan (OSCE)","Bosnia-Herzegovina (OSCE)","Bougainville","Deliberate Forge (Fmr Yugo)","Cote d’Ivoire (Licorne)","Chad (Epervier)","DRC (EUPOL) ","DRC (EUFOR RD)","Bosnia-Herzegovina/Croatia (EU-FOR II Op Althea)","EUFOR Tchad/RCA","EUMM (Georgia)","DRC (EUSEC RD Congo)","Former Yugoslavia/Albania (NATO HQ Tirana)","Georgia (OSCE)","Haiti","IFOR","Intefet","ISAF(Afghanistan) ","ISAF (Uzbekistan)","Afghanistan (OEF)","Joint Guardian","Korea (NNSC)","Kyrgyzstan","KFOR (Kosovo, Serbia)","Kosovo airplanes","Kosovo personnel","Kosovo (OSCE)","Libya (Odyssey Dawn) airplanes","Libya (Odyssey Dawn) personnel","Libya (Unified Protector) airplanes","Libya (Unified Protector) personnel","Palestinian Aut. Areas of Gaz and Jericho (TIPH 2)","Papua New Guinea","Macedonia & Bosnia","Macedonia (EU PM)","Malaysia","MFO (Egypt)","Moldova (OSCE)","Nepal","Northern Watch","Serbia (EUMM)","Serbia (OSCE)","SFOR (Bosnia)","Sierra Leone (IMATT)","Solomon Islands (RAMSI)","Somalia","Sudan ( EU and AU-AUMIS)","Timor-Leste (ISF Operation Astute, Koru)","Uganda (EUTM)","Iraq, approved multinational force","Iraq--Peace Support & Traning","Non-UN personnel contributions, average for year","Non-UN personnel contributions, maximum for year","Non-UN personnel contributions, average for year","Non-UN personnel contributions, maximum for year","Non-UN personnel contributions, average for year","Non-UN personnel contributions, maximum for year","Non-UN personnel contributions, average for year","Non-UN personnel contributions, maximum for year","Non-UN personnel contributions, average for year","Non-UN personnel contributions, maximum for year","Non-UN personnel contributions, average for year","Non-UN personnel contributions, maximum for year","Non-UN personnel contributions, average for year","Non-UN personnel contributions, maximum for year","Weight","Direct cost of UN personnel contributions","Indirect cost of UN personnel contributions","Direct cost of UN personnel contributions ECA","Indirect cost of UN personnel contributions ECA","Direct cost of UN personnel contributions MNA","Indirect cost of UN personnel contributions MNA","Direct cost of UN personnel contributions SSA","Indirect cost of UN personnel contributions SSA","Direct cost of UN personnel contributions SAS","Indirect cost of UN personnel contributions SAS","Direct cost of UN personnel contributions EAP","Indirect cost of UN personnel contributions EAP","Direct cost of UN personnel contributions LAC","Indirect cost of UN personnel contributions LAC","UN Financial contributions",{"$f":"\"UN Financial contributions \"&DA19","v":"UN Financial contributions ECA"},"UN Financial contributions MNA","UN Financial contributions SSA","UN Financial contributions SAS","UN Financial contributions EAP","UN Financial contributions LAC","Direct cost of non-UN personnel contributions","Indirect cost of non-UN personnel contributions",{"$f":"\"Direct cost of non-UN personnel contributions \"&DI19","v":"Direct cost of non-UN personnel contributions ECA"},{"$f":"\"Indirect cost of non-UN personnel contributions \"&DI19","v":"Indirect cost of non-UN personnel contributions ECA"},{"$f":"\"Direct cost of non-UN personnel contributions \"&DK19","v":"Direct cost of non-UN personnel contributions MNA"},{"$f":"\"Indirect cost of non-UN personnel contributions \"&DK19","v":"Indirect cost of non-UN personnel contributions MNA"},{"$f":"\"Direct cost of non-UN personnel contributions \"&DM19","v":"Direct cost of non-UN personnel contributions SSA"},{"$f":"\"Indirect cost of non-UN personnel contributions \"&DM19","v":"Indirect cost of non-UN personnel contributions SSA"},{"$f":"\"Direct cost of non-UN personnel contributions \"&DO19","v":"Direct cost of non-UN personnel contributions SAS"},{"$f":"\"Indirect cost of non-UN personnel contributions \"&DO19","v":"Indirect cost of non-UN personnel contributions SAS"},{"$f":"\"Direct cost of non-UN personnel contributions \"&DQ19","v":"Direct cost of non-UN personnel contributions EAP"},{"$f":"\"Indirect cost of non-UN personnel contributions \"&DQ19","v":"Indirect cost of non-UN personnel contributions EAP"},{"$f":"\"Direct cost of non-UN personnel contributions \"&DS19","v":"Direct cost of non-UN personnel contributions LAC"},{"$f":"\"Indirect cost of non-UN personnel contributions \"&DS19","v":"Indirect cost of non-UN personnel contributions LAC"},null,"Iraq, approved multinational force","Iraq--Peace Support & Traning","ISAF(Afghanistan) ","ISAF (Uzbekistan)","Afghanistan (OEF)"]
["Australia",1993,63200,6960,309204,0.93668189999999996,144.5,null,null,null,null,null,null,null,541,22.5,13.5,79,0,426,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX22","v":0},{"$f":"Include_Afghanistan*DY22","v":0},{"$f":"Include_Afghanistan*DZ22","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV22)),Personnel_plane*AV22,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY22)),Personnel_plane*AY22,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA22)),Personnel_plane*BA22,0)","v":0},null,null,null,null,null,10,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"DV22*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V22:BV22,INDIRECT(\"Months_non_UN_operation\"&B22))/12","v":10},{"$f":"SUM(W22:BV22)-AV22","v":10},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V22:$BV22*INDIRECT(\"Months_non_UN_operation\"&$B22),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V22:$BV22))-IF($AV$19=BY$19,$AV22)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V22:$BV22*INDIRECT(\"Months_non_UN_operation\"&$B22),0))/12","v":10},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V22:$BV22))-IF($AV$19=CA$19,$AV22)","v":10},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V22:$BV22*INDIRECT(\"Months_non_UN_operation\"&$B22),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V22:$BV22))-IF($AV$19=CC$19,$AV22)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V22:$BV22*INDIRECT(\"Months_non_UN_operation\"&$B22),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V22:$BV22))-IF($AV$19=CE$19,$AV22)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V22:$BV22*INDIRECT(\"Months_non_UN_operation\"&$B22),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V22:$BV22))-IF($AV$19=CG$19,$AV22)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V22:$BV22*INDIRECT(\"Months_non_UN_operation\"&$B22),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V22:$BV22))-IF($AV$19=CI$19,$AV22)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B22-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O22*(Direct_cost_personnel*$F22-UN_compensation)*$G22/CPI_2001*12/1000000/$E22*$CK22","v":1.43331969181119E-4},{"$f":"O22/$C22*$D22/$E22*$CK22","v":1.9268340969928667E-4},{"$f":"P22*(Direct_cost_personnel*$F22-UN_compensation)*$G22/CPI_2001*12/1000000/$E22*$CK22","v":5.9611262598432112E-6},{"$f":"P22/$C22*$D22/$E22*$CK22","v":8.0136353386949159E-6},{"$f":"Q22*(Direct_cost_personnel*$F22-UN_compensation)*$G22/CPI_2001*12/1000000/$E22*$CK22","v":3.5766757559059265E-6},{"$f":"Q22/$C22*$D22/$E22*$CK22","v":4.8081812032169494E-6},{"$f":"R22*(Direct_cost_personnel*$F22-UN_compensation)*$G22/CPI_2001*12/1000000/$E22*$CK22","v":2.0930176645671714E-5},{"$f":"R22/$C22*$D22/$E22*$CK22","v":2.8136764078084376E-5},{"$f":"S22*(Direct_cost_personnel*$F22-UN_compensation)*$G22/CPI_2001*12/1000000/$E22*$CK22","v":0},{"$f":"S22/$C22*$D22/$E22*$CK22","v":0},{"$f":"T22*(Direct_cost_personnel*$F22-UN_compensation)*$G22/CPI_2001*12/1000000/$E22*$CK22","v":1.1286399051969813E-4},{"$f":"T22/$C22*$D22/$E22*$CK22","v":1.5172482907929038E-4},{"$f":"U22*(Direct_cost_personnel*$F22-UN_compensation)*$G22/CPI_2001*12/1000000/$E22*$CK22","v":0},{"$f":"U22/$C22*$D22/$E22*$CK22","v":0},{"$f":"H22/$E22*$CK22","v":0},null,null,null,null,null,null,{"$f":"BW22*Direct_cost_personnel*$F22*$G22/CPI_2001*12/1000000/$E22*$CK22","v":2.9660437769239728E-6},{"$f":"BX22/$C22*$D22/$E22*$CK22","v":3.5616157060866298E-6},{"$f":"BY22*Direct_cost_personnel*$F22*$G22/CPI_2001*12/1000000/$E22*$CK22","v":0},{"$f":"BZ22/$C22*$D22/$E22*$CK22","v":0},{"$f":"CA22*Direct_cost_personnel*$F22*$G22/CPI_2001*12/1000000/$E22*$CK22","v":2.9660437769239728E-6},{"$f":"CB22/$C22*$D22/$E22*$CK22","v":3.5616157060866298E-6},{"$f":"CC22*Direct_cost_personnel*$F22*$G22/CPI_2001*12/1000000/$E22*$CK22","v":0},{"$f":"CD22/$C22*$D22/$E22*$CK22","v":0},{"$f":"CE22*Direct_cost_personnel*$F22*$G22/CPI_2001*12/1000000/$E22*$CK22","v":0},{"$f":"CF22/$C22*$D22/$E22*$CK22","v":0},{"$f":"CG22*Direct_cost_personnel*$F22*$G22/CPI_2001*12/1000000/$E22*$CK22","v":0},{"$f":"CH22/$C22*$D22/$E22*$CK22","v":0},{"$f":"CI22*Direct_cost_personnel*$F22*$G22/CPI_2001*12/1000000/$E22*$CK22","v":0},{"$f":"CJ22/$C22*$D22/$E22*$CK22","v":0}]
["Austria",1993,52000,1660,188390,1.1012960000000001,144.5,null,null,null,null,null,null,null,855,353,474,4.5,0,20.5,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX23","v":0},{"$f":"Include_Afghanistan*DY23","v":0},{"$f":"Include_Afghanistan*DZ23","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV23)),Personnel_plane*AV23,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY23)),Personnel_plane*AY23,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA23)),Personnel_plane*BA23,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV23*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V23:$BV23*INDIRECT(\"Months_non_UN_operation\"&$B23),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V23:$BV23))-IF($AV$19=BY$19,$AV23)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V23:$BV23*INDIRECT(\"Months_non_UN_operation\"&$B23),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V23:$BV23))-IF($AV$19=CA$19,$AV23)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V23:$BV23*INDIRECT(\"Months_non_UN_operation\"&$B23),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V23:$BV23))-IF($AV$19=CC$19,$AV23)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V23:$BV23*INDIRECT(\"Months_non_UN_operation\"&$B23),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V23:$BV23))-IF($AV$19=CE$19,$AV23)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V23:$BV23*INDIRECT(\"Months_non_UN_operation\"&$B23),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V23:$BV23))-IF($AV$19=CG$19,$AV23)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V23:$BV23*INDIRECT(\"Months_non_UN_operation\"&$B23),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V23:$BV23))-IF($AV$19=CI$19,$AV23)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B23-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O23*(Direct_cost_personnel*$F23-UN_compensation)*$G23/CPI_2001*12/1000000/$E23*$CK23","v":4.449398271885074E-4},1.4488152645698166E-4,{"$f":"P23*(Direct_cost_personnel*$F23-UN_compensation)*$G23/CPI_2001*12/1000000/$E23*$CK23","v":1.837003029211031E-4},5.9816583437794752E-5,{"$f":"Q23*(Direct_cost_personnel*$F23-UN_compensation)*$G23/CPI_2001*12/1000000/$E23*$CK23","v":2.4666839542380412E-4},8.0320284842817888E-5,{"$f":"R23*(Direct_cost_personnel*$F23-UN_compensation)*$G23/CPI_2001*12/1000000/$E23*$CK23","v":2.3417885641500394E-6},7.6253434977358745E-7,{"$f":"S23*(Direct_cost_personnel*$F23-UN_compensation)*$G23/CPI_2001*12/1000000/$E23*$CK23","v":0},0,{"$f":"T23*(Direct_cost_personnel*$F23-UN_compensation)*$G23/CPI_2001*12/1000000/$E23*$CK23","v":1.0668147903350178E-5},3.4737675934130096E-6,{"$f":"U23*(Direct_cost_personnel*$F23-UN_compensation)*$G23/CPI_2001*12/1000000/$E23*$CK23","v":1.5611923761000266E-6},5.0835623318239174E-7,0,null,null,null,null,null,null,{"$f":"BW23*Direct_cost_personnel*$F23*$G23/CPI_2001*12/1000000/$E23*$CK23","v":0},0,{"$f":"BY23*Direct_cost_personnel*$F23*$G23/CPI_2001*12/1000000/$E23*$CK23","v":0},0,{"$f":"CA23*Direct_cost_personnel*$F23*$G23/CPI_2001*12/1000000/$E23*$CK23","v":0},0,{"$f":"CC23*Direct_cost_personnel*$F23*$G23/CPI_2001*12/1000000/$E23*$CK23","v":0},0,{"$f":"CE23*Direct_cost_personnel*$F23*$G23/CPI_2001*12/1000000/$E23*$CK23","v":0},0,{"$f":"CG23*Direct_cost_personnel*$F23*$G23/CPI_2001*12/1000000/$E23*$CK23","v":0},0,{"$f":"CI23*Direct_cost_personnel*$F23*$G23/CPI_2001*12/1000000/$E23*$CK23","v":0},0]
["Belgium",1993,80700,2950,222260,1.073302,144.5,null,null,null,null,null,null,null,1246.5,748.5,6,488.5,2,1.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX24","v":0},{"$f":"Include_Afghanistan*DY24","v":0},{"$f":"Include_Afghanistan*DZ24","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV24)),Personnel_plane*AV24,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY24)),Personnel_plane*AY24,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA24)),Personnel_plane*BA24,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV24*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V24:$BV24*INDIRECT(\"Months_non_UN_operation\"&$B24),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V24:$BV24))-IF($AV$19=BY$19,$AV24)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V24:$BV24*INDIRECT(\"Months_non_UN_operation\"&$B24),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V24:$BV24))-IF($AV$19=CA$19,$AV24)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V24:$BV24*INDIRECT(\"Months_non_UN_operation\"&$B24),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V24:$BV24))-IF($AV$19=CC$19,$AV24)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V24:$BV24*INDIRECT(\"Months_non_UN_operation\"&$B24),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V24:$BV24))-IF($AV$19=CE$19,$AV24)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V24:$BV24*INDIRECT(\"Months_non_UN_operation\"&$B24),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V24:$BV24))-IF($AV$19=CG$19,$AV24)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V24:$BV24*INDIRECT(\"Months_non_UN_operation\"&$B24),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V24:$BV24))-IF($AV$19=CI$19,$AV24)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B24-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O24*(Direct_cost_personnel*$F24-UN_compensation)*$G24/CPI_2001*12/1000000/$E24*$CK24","v":5.344525094330238E-4},2.0501208103172649E-4,{"$f":"P24*(Direct_cost_personnel*$F24-UN_compensation)*$G24/CPI_2001*12/1000000/$E24*$CK24","v":3.2092876318541379E-4},1.2310593072783574E-4,{"$f":"Q24*(Direct_cost_personnel*$F24-UN_compensation)*$G24/CPI_2001*12/1000000/$E24*$CK24","v":2.5725752559953008E-6},9.8682108799868336E-7,{"$f":"R24*(Direct_cost_personnel*$F24-UN_compensation)*$G24/CPI_2001*12/1000000/$E24*$CK24","v":2.0945050209228409E-4},8.0343683581226129E-5,{"$f":"S24*(Direct_cost_personnel*$F24-UN_compensation)*$G24/CPI_2001*12/1000000/$E24*$CK24","v":8.5752508533176691E-7},3.289403626662278E-7,{"$f":"T24*(Direct_cost_personnel*$F24-UN_compensation)*$G24/CPI_2001*12/1000000/$E24*$CK24","v":6.4314381399882521E-7},2.4670527199967084E-7,{"$f":"U24*(Direct_cost_personnel*$F24-UN_compensation)*$G24/CPI_2001*12/1000000/$E24*$CK24","v":0},0,0,null,null,null,null,null,null,{"$f":"BW24*Direct_cost_personnel*$F24*$G24/CPI_2001*12/1000000/$E24*$CK24","v":0},0,{"$f":"BY24*Direct_cost_personnel*$F24*$G24/CPI_2001*12/1000000/$E24*$CK24","v":0},0,{"$f":"CA24*Direct_cost_personnel*$F24*$G24/CPI_2001*12/1000000/$E24*$CK24","v":0},0,{"$f":"CC24*Direct_cost_personnel*$F24*$G24/CPI_2001*12/1000000/$E24*$CK24","v":0},{"$f":"CD24/$C24*$D24/$E24*$CK24","v":0},{"$f":"CE24*Direct_cost_personnel*$F24*$G24/CPI_2001*12/1000000/$E24*$CK24","v":0},0,{"$f":"CG24*Direct_cost_personnel*$F24*$G24/CPI_2001*12/1000000/$E24*$CK24","v":0},0,{"$f":"CI24*Direct_cost_personnel*$F24*$G24/CPI_2001*12/1000000/$E24*$CK24","v":0},0]
["Brazil",1993,336800,8318.7041279999994,438298,0.49538280000000001,144.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX25","v":0},{"$f":"Include_Afghanistan*DY25","v":0},{"$f":"Include_Afghanistan*DZ25","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV25)),Personnel_plane*AV25,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY25)),Personnel_plane*AY25,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA25)),Personnel_plane*BA25,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV25*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V25:$BV25*INDIRECT(\"Months_non_UN_operation\"&$B25),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V25:$BV25))-IF($AV$19=BY$19,$AV25)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V25:$BV25*INDIRECT(\"Months_non_UN_operation\"&$B25),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V25:$BV25))-IF($AV$19=CA$19,$AV25)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V25:$BV25*INDIRECT(\"Months_non_UN_operation\"&$B25),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V25:$BV25))-IF($AV$19=CC$19,$AV25)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V25:$BV25*INDIRECT(\"Months_non_UN_operation\"&$B25),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V25:$BV25))-IF($AV$19=CE$19,$AV25)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V25:$BV25*INDIRECT(\"Months_non_UN_operation\"&$B25),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V25:$BV25))-IF($AV$19=CG$19,$AV25)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V25:$BV25*INDIRECT(\"Months_non_UN_operation\"&$B25),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V25:$BV25))-IF($AV$19=CI$19,$AV25)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B25-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O25*(Direct_cost_personnel*$F25-UN_compensation)*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0,{"$f":"P25*(Direct_cost_personnel*$F25-UN_compensation)*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0,{"$f":"Q25*(Direct_cost_personnel*$F25-UN_compensation)*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0,{"$f":"R25*(Direct_cost_personnel*$F25-UN_compensation)*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0,{"$f":"S25*(Direct_cost_personnel*$F25-UN_compensation)*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0,{"$f":"T25*(Direct_cost_personnel*$F25-UN_compensation)*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0,{"$f":"U25*(Direct_cost_personnel*$F25-UN_compensation)*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0,0,null,null,null,null,null,null,{"$f":"BW25*Direct_cost_personnel*$F25*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0,{"$f":"BY25*Direct_cost_personnel*$F25*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0,{"$f":"CA25*Direct_cost_personnel*$F25*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0,{"$f":"CC25*Direct_cost_personnel*$F25*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},{"$f":"CD25/$C25*$D25/$E25*$CK25","v":0},{"$f":"CE25*Direct_cost_personnel*$F25*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0,{"$f":"CG25*Direct_cost_personnel*$F25*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0,{"$f":"CI25*Direct_cost_personnel*$F25*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0]
["Canada",1993,78100,9600,563676,0.94997100000000001,144.5,null,null,null,null,null,null,null,2882.5,2414.5,207.5,60,0,197,3.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX26","v":0},{"$f":"Include_Afghanistan*DY26","v":0},{"$f":"Include_Afghanistan*DZ26","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV26)),Personnel_plane*AV26,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY26)),Personnel_plane*AY26,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA26)),Personnel_plane*BA26,0)","v":0},null,null,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV26*Include_Iraq","v":0},0,27,27,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V26:$BV26*INDIRECT(\"Months_non_UN_operation\"&$B26),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V26:$BV26))-IF($AV$19=BY$19,$AV26)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V26:$BV26*INDIRECT(\"Months_non_UN_operation\"&$B26),0))/12","v":27},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V26:$BV26))-IF($AV$19=CA$19,$AV26)","v":27},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V26:$BV26*INDIRECT(\"Months_non_UN_operation\"&$B26),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V26:$BV26))-IF($AV$19=CC$19,$AV26)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V26:$BV26*INDIRECT(\"Months_non_UN_operation\"&$B26),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V26:$BV26))-IF($AV$19=CE$19,$AV26)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V26:$BV26*INDIRECT(\"Months_non_UN_operation\"&$B26),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V26:$BV26))-IF($AV$19=CG$19,$AV26)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V26:$BV26*INDIRECT(\"Months_non_UN_operation\"&$B26),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V26:$BV26))-IF($AV$19=CI$19,$AV26)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B26-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O26*(Direct_cost_personnel*$F26-UN_compensation)*$G26/CPI_2001*12/1000000/$E26*$CK26","v":4.2557333852377189E-4},6.2857914971340637E-4,{"$f":"P26*(Direct_cost_personnel*$F26-UN_compensation)*$G26/CPI_2001*12/1000000/$E26*$CK26","v":3.5647764991002495E-4},5.2652362774779525E-4,{"$f":"Q26*(Direct_cost_personnel*$F26-UN_compensation)*$G26/CPI_2001*12/1000000/$E26*$CK26","v":3.0635374759300138E-5},4.5248976085180162E-5,{"$f":"R26*(Direct_cost_personnel*$F26-UN_compensation)*$G26/CPI_2001*12/1000000/$E26*$CK26","v":8.8584216171470268E-6},1.3084041277642458E-5,{"$f":"S26*(Direct_cost_personnel*$F26-UN_compensation)*$G26/CPI_2001*12/1000000/$E26*$CK26","v":0},0,{"$f":"T26*(Direct_cost_personnel*$F26-UN_compensation)*$G26/CPI_2001*12/1000000/$E26*$CK26","v":2.9085150976299408E-5},4.2959268861592732E-5,{"$f":"U26*(Direct_cost_personnel*$F26-UN_compensation)*$G26/CPI_2001*12/1000000/$E26*$CK26","v":5.1674126100024334E-7},7.6323574119580999E-7,0,null,null,null,null,null,null,{"$f":"BW26*Direct_cost_personnel*$F26*$G26/CPI_2001*12/1000000/$E26*$CK26","v":4.4552809906788006E-6},5.8878185749391059E-6,{"$f":"BY26*Direct_cost_personnel*$F26*$G26/CPI_2001*12/1000000/$E26*$CK26","v":0},0,{"$f":"CA26*Direct_cost_personnel*$F26*$G26/CPI_2001*12/1000000/$E26*$CK26","v":4.4552809906788006E-6},5.8878185749391059E-6,{"$f":"CC26*Direct_cost_personnel*$F26*$G26/CPI_2001*12/1000000/$E26*$CK26","v":0},0,{"$f":"CE26*Direct_cost_personnel*$F26*$G26/CPI_2001*12/1000000/$E26*$CK26","v":0},0,{"$f":"CG26*Direct_cost_personnel*$F26*$G26/CPI_2001*12/1000000/$E26*$CK26","v":0},0,{"$f":"CI26*Direct_cost_personnel*$F26*$G26/CPI_2001*12/1000000/$E26*$CK26","v":0},0]
["China",1993,2930000,13094.264832000001,613223,0.31825500000000001,144.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX27","v":0},{"$f":"Include_Afghanistan*DY27","v":0},{"$f":"Include_Afghanistan*DZ27","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV27)),Personnel_plane*AV27,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY27)),Personnel_plane*AY27,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA27)),Personnel_plane*BA27,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV27*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V27:$BV27*INDIRECT(\"Months_non_UN_operation\"&$B27),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V27:$BV27))-IF($AV$19=BY$19,$AV27)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V27:$BV27*INDIRECT(\"Months_non_UN_operation\"&$B27),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V27:$BV27))-IF($AV$19=CA$19,$AV27)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V27:$BV27*INDIRECT(\"Months_non_UN_operation\"&$B27),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V27:$BV27))-IF($AV$19=CC$19,$AV27)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V27:$BV27*INDIRECT(\"Months_non_UN_operation\"&$B27),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V27:$BV27))-IF($AV$19=CE$19,$AV27)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V27:$BV27*INDIRECT(\"Months_non_UN_operation\"&$B27),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V27:$BV27))-IF($AV$19=CG$19,$AV27)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V27:$BV27*INDIRECT(\"Months_non_UN_operation\"&$B27),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V27:$BV27))-IF($AV$19=CI$19,$AV27)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B27-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O27*(Direct_cost_personnel*$F27-UN_compensation)*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,{"$f":"P27*(Direct_cost_personnel*$F27-UN_compensation)*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,{"$f":"Q27*(Direct_cost_personnel*$F27-UN_compensation)*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,{"$f":"R27*(Direct_cost_personnel*$F27-UN_compensation)*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,{"$f":"S27*(Direct_cost_personnel*$F27-UN_compensation)*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,{"$f":"T27*(Direct_cost_personnel*$F27-UN_compensation)*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,{"$f":"U27*(Direct_cost_personnel*$F27-UN_compensation)*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,0,null,null,null,null,null,null,{"$f":"BW27*Direct_cost_personnel*$F27*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,{"$f":"BY27*Direct_cost_personnel*$F27*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,{"$f":"CA27*Direct_cost_personnel*$F27*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,{"$f":"CC27*Direct_cost_personnel*$F27*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,{"$f":"CE27*Direct_cost_personnel*$F27*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,{"$f":"CG27*Direct_cost_personnel*$F27*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,{"$f":"CI27*Direct_cost_personnel*$F27*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0]
["Czech Republic",1993,92893,1154.2411520000001,34380.68,0.31693959999999999,144.5,null,null,null,null,null,null,null,534.5,521.5,0,13,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX28","v":0},{"$f":"Include_Afghanistan*DY28","v":0},{"$f":"Include_Afghanistan*DZ28","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV28)),Personnel_plane*AV28,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY28)),Personnel_plane*AY28,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA28)),Personnel_plane*BA28,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV28*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V28:$BV28*INDIRECT(\"Months_non_UN_operation\"&$B28),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V28:$BV28))-IF($AV$19=BY$19,$AV28)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V28:$BV28*INDIRECT(\"Months_non_UN_operation\"&$B28),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V28:$BV28))-IF($AV$19=CA$19,$AV28)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V28:$BV28*INDIRECT(\"Months_non_UN_operation\"&$B28),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V28:$BV28))-IF($AV$19=CC$19,$AV28)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V28:$BV28*INDIRECT(\"Months_non_UN_operation\"&$B28),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V28:$BV28))-IF($AV$19=CE$19,$AV28)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V28:$BV28*INDIRECT(\"Months_non_UN_operation\"&$B28),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V28:$BV28))-IF($AV$19=CG$19,$AV28)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V28:$BV28*INDIRECT(\"Months_non_UN_operation\"&$B28),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V28:$BV28))-IF($AV$19=CI$19,$AV28)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B28-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O28*(Direct_cost_personnel*$F28-UN_compensation)*$G28/CPI_2001*12/1000000/$E28*$CK28","v":3.3021942314158295E-4},1.9317317268456507E-4,{"$f":"P28*(Direct_cost_personnel*$F28-UN_compensation)*$G28/CPI_2001*12/1000000/$E28*$CK28","v":3.2218789367321896E-4},1.8847485417212474E-4,{"$f":"Q28*(Direct_cost_personnel*$F28-UN_compensation)*$G28/CPI_2001*12/1000000/$E28*$CK28","v":0},0,{"$f":"R28*(Direct_cost_personnel*$F28-UN_compensation)*$G28/CPI_2001*12/1000000/$E28*$CK28","v":8.0315294683640377E-6},4.6983185124403104E-6,{"$f":"S28*(Direct_cost_personnel*$F28-UN_compensation)*$G28/CPI_2001*12/1000000/$E28*$CK28","v":0},0,{"$f":"T28*(Direct_cost_personnel*$F28-UN_compensation)*$G28/CPI_2001*12/1000000/$E28*$CK28","v":0},0,{"$f":"U28*(Direct_cost_personnel*$F28-UN_compensation)*$G28/CPI_2001*12/1000000/$E28*$CK28","v":0},0,0,null,null,null,null,null,null,{"$f":"BW28*Direct_cost_personnel*$F28*$G28/CPI_2001*12/1000000/$E28*$CK28","v":0},0,{"$f":"BY28*Direct_cost_personnel*$F28*$G28/CPI_2001*12/1000000/$E28*$CK28","v":0},0,{"$f":"CA28*Direct_cost_personnel*$F28*$G28/CPI_2001*12/1000000/$E28*$CK28","v":0},0,{"$f":"CC28*Direct_cost_personnel*$F28*$G28/CPI_2001*12/1000000/$E28*$CK28","v":0},0,{"$f":"CE28*Direct_cost_personnel*$F28*$G28/CPI_2001*12/1000000/$E28*$CK28","v":0},0,{"$f":"CG28*Direct_cost_personnel*$F28*$G28/CPI_2001*12/1000000/$E28*$CK28","v":0},0,{"$f":"CI28*Direct_cost_personnel*$F28*$G28/CPI_2001*12/1000000/$E28*$CK28","v":0},0]
["Denmark",1993,27000,2210,140626,1.3259049999999999,144.5,null,null,null,null,null,null,null,1254,1183,64.5,0,6.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX29","v":0},{"$f":"Include_Afghanistan*DY29","v":0},{"$f":"Include_Afghanistan*DZ29","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV29)),Personnel_plane*AV29,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY29)),Personnel_plane*AY29,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA29)),Personnel_plane*BA29,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV29*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V29:$BV29*INDIRECT(\"Months_non_UN_operation\"&$B29),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V29:$BV29))-IF($AV$19=BY$19,$AV29)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V29:$BV29*INDIRECT(\"Months_non_UN_operation\"&$B29),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V29:$BV29))-IF($AV$19=CA$19,$AV29)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V29:$BV29*INDIRECT(\"Months_non_UN_operation\"&$B29),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V29:$BV29))-IF($AV$19=CC$19,$AV29)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V29:$BV29*INDIRECT(\"Months_non_UN_operation\"&$B29),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V29:$BV29))-IF($AV$19=CE$19,$AV29)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V29:$BV29*INDIRECT(\"Months_non_UN_operation\"&$B29),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V29:$BV29))-IF($AV$19=CG$19,$AV29)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V29:$BV29*INDIRECT(\"Months_non_UN_operation\"&$B29),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V29:$BV29))-IF($AV$19=CI$19,$AV29)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B29-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O29*(Direct_cost_personnel*$F29-UN_compensation)*$G29/CPI_2001*12/1000000/$E29*$CK29","v":1.0703338513954419E-3},7.2989505654873362E-4,{"$f":"P29*(Direct_cost_personnel*$F29-UN_compensation)*$G29/CPI_2001*12/1000000/$E29*$CK29","v":1.0097328119623664E-3},6.8856925988608605E-4,{"$f":"Q29*(Direct_cost_personnel*$F29-UN_compensation)*$G29/CPI_2001*12/1000000/$E29*$CK29","v":5.5053056949765558E-5},3.7542449080855911E-5,{"$f":"R29*(Direct_cost_personnel*$F29-UN_compensation)*$G29/CPI_2001*12/1000000/$E29*$CK29","v":0},0,{"$f":"S29*(Direct_cost_personnel*$F29-UN_compensation)*$G29/CPI_2001*12/1000000/$E29*$CK29","v":5.5479824833097068E-6},3.7833475817916823E-6,{"$f":"T29*(Direct_cost_personnel*$F29-UN_compensation)*$G29/CPI_2001*12/1000000/$E29*$CK29","v":0},0,{"$f":"U29*(Direct_cost_personnel*$F29-UN_compensation)*$G29/CPI_2001*12/1000000/$E29*$CK29","v":0},0,0,null,null,null,null,null,null,{"$f":"BW29*Direct_cost_personnel*$F29*$G29/CPI_2001*12/1000000/$E29*$CK29","v":0},0,{"$f":"BY29*Direct_cost_personnel*$F29*$G29/CPI_2001*12/1000000/$E29*$CK29","v":0},0,{"$f":"CA29*Direct_cost_personnel*$F29*$G29/CPI_2001*12/1000000/$E29*$CK29","v":0},0,{"$f":"CC29*Direct_cost_personnel*$F29*$G29/CPI_2001*12/1000000/$E29*$CK29","v":0},0,{"$f":"CE29*Direct_cost_personnel*$F29*$G29/CPI_2001*12/1000000/$E29*$CK29","v":0},0,{"$f":"CG29*Direct_cost_personnel*$F29*$G29/CPI_2001*12/1000000/$E29*$CK29","v":0},0,{"$f":"CI29*Direct_cost_personnel*$F29*$G29/CPI_2001*12/1000000/$E29*$CK29","v":0},0]
["Finland",1993,32800,1510,87457,1.0218529999999999,144.5,null,null,null,null,null,null,null,1271.5,369,897,0,5.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX30","v":0},{"$f":"Include_Afghanistan*DY30","v":0},{"$f":"Include_Afghanistan*DZ30","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV30)),Personnel_plane*AV30,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY30)),Personnel_plane*AY30,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA30)),Personnel_plane*BA30,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV30*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V30:$BV30*INDIRECT(\"Months_non_UN_operation\"&$B30),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V30:$BV30))-IF($AV$19=BY$19,$AV30)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V30:$BV30*INDIRECT(\"Months_non_UN_operation\"&$B30),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V30:$BV30))-IF($AV$19=CA$19,$AV30)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V30:$BV30*INDIRECT(\"Months_non_UN_operation\"&$B30),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V30:$BV30))-IF($AV$19=CC$19,$AV30)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V30:$BV30*INDIRECT(\"Months_non_UN_operation\"&$B30),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V30:$BV30))-IF($AV$19=CE$19,$AV30)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V30:$BV30*INDIRECT(\"Months_non_UN_operation\"&$B30),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V30:$BV30))-IF($AV$19=CG$19,$AV30)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V30:$BV30*INDIRECT(\"Months_non_UN_operation\"&$B30),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V30:$BV30))-IF($AV$19=CI$19,$AV30)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B30-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O30*(Direct_cost_personnel*$F30-UN_compensation)*$G30/CPI_2001*12/1000000/$E30*$CK30","v":1.3122421818063793E-3},6.6930626813957624E-4,{"$f":"P30*(Direct_cost_personnel*$F30-UN_compensation)*$G30/CPI_2001*12/1000000/$E30*$CK30","v":3.8082372401616508E-4},1.9423831139874452E-4,{"$f":"Q30*(Direct_cost_personnel*$F30-UN_compensation)*$G30/CPI_2001*12/1000000/$E30*$CK30","v":9.2574222342140975E-4},4.7217280575792369E-4,{"$f":"R30*(Direct_cost_personnel*$F30-UN_compensation)*$G30/CPI_2001*12/1000000/$E30*$CK30","v":0},0,{"$f":"S30*(Direct_cost_personnel*$F30-UN_compensation)*$G30/CPI_2001*12/1000000/$E30*$CK30","v":5.6762343688046298E-6},2.8951509829081164E-6,{"$f":"T30*(Direct_cost_personnel*$F30-UN_compensation)*$G30/CPI_2001*12/1000000/$E30*$CK30","v":0},0,{"$f":"U30*(Direct_cost_personnel*$F30-UN_compensation)*$G30/CPI_2001*12/1000000/$E30*$CK30","v":0},0,0,null,null,null,null,null,null,{"$f":"BW30*Direct_cost_personnel*$F30*$G30/CPI_2001*12/1000000/$E30*$CK30","v":0},0,{"$f":"BY30*Direct_cost_personnel*$F30*$G30/CPI_2001*12/1000000/$E30*$CK30","v":0},0,{"$f":"CA30*Direct_cost_personnel*$F30*$G30/CPI_2001*12/1000000/$E30*$CK30","v":0},0,{"$f":"CC30*Direct_cost_personnel*$F30*$G30/CPI_2001*12/1000000/$E30*$CK30","v":0},0,{"$f":"CE30*Direct_cost_personnel*$F30*$G30/CPI_2001*12/1000000/$E30*$CK30","v":0},0,{"$f":"CG30*Direct_cost_personnel*$F30*$G30/CPI_2001*12/1000000/$E30*$CK30","v":0},0,{"$f":"CI30*Direct_cost_personnel*$F30*$G30/CPI_2001*12/1000000/$E30*$CK30","v":0},0]
["France",1993,411600,35830,1291289,1.1691929999999999,144.5,null,null,null,null,null,null,null,7943.5,5485,472.5,593,0,1373.5,19.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX31","v":0},{"$f":"Include_Afghanistan*DY31","v":0},{"$f":"Include_Afghanistan*DZ31","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV31)),Personnel_plane*AV31,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY31)),Personnel_plane*AY31,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA31)),Personnel_plane*BA31,0)","v":0},null,null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV31*Include_Iraq","v":0},0,40,40,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V31:$BV31*INDIRECT(\"Months_non_UN_operation\"&$B31),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V31:$BV31))-IF($AV$19=BY$19,$AV31)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V31:$BV31*INDIRECT(\"Months_non_UN_operation\"&$B31),0))/12","v":40},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V31:$BV31))-IF($AV$19=CA$19,$AV31)","v":40},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V31:$BV31*INDIRECT(\"Months_non_UN_operation\"&$B31),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V31:$BV31))-IF($AV$19=CC$19,$AV31)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V31:$BV31*INDIRECT(\"Months_non_UN_operation\"&$B31),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V31:$BV31))-IF($AV$19=CE$19,$AV31)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V31:$BV31*INDIRECT(\"Months_non_UN_operation\"&$B31),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V31:$BV31))-IF($AV$19=CG$19,$AV31)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V31:$BV31*INDIRECT(\"Months_non_UN_operation\"&$B31),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V31:$BV31))-IF($AV$19=CI$19,$AV31)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B31-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O31*(Direct_cost_personnel*$F31-UN_compensation)*$G31/CPI_2001*12/1000000/$E31*$CK31","v":6.4398401460020137E-4},5.3550051212152374E-4,{"$f":"P31*(Direct_cost_personnel*$F31-UN_compensation)*$G31/CPI_2001*12/1000000/$E31*$CK31","v":4.4467203626639458E-4},3.6976399685108042E-4,{"$f":"Q31*(Direct_cost_personnel*$F31-UN_compensation)*$G31/CPI_2001*12/1000000/$E31*$CK31","v":3.8305840863422314E-5},3.1852960530927169E-5,{"$f":"R31*(Direct_cost_personnel*$F31-UN_compensation)*$G31/CPI_2001*12/1000000/$E31*$CK31","v":4.8074843665628434E-5},3.997630813722711E-5,{"$f":"S31*(Direct_cost_personnel*$F31-UN_compensation)*$G31/CPI_2001*12/1000000/$E31*$CK31","v":0},0,{"$f":"T31*(Direct_cost_personnel*$F31-UN_compensation)*$G31/CPI_2001*12/1000000/$E31*$CK31","v":1.1135041783261493E-4},9.2592679977203081E-5,{"$f":"U31*(Direct_cost_personnel*$F31-UN_compensation)*$G31/CPI_2001*12/1000000/$E31*$CK31","v":1.5808759721412388E-6},1.314566625085883E-6,0,null,null,null,null,null,null,{"$f":"BW31*Direct_cost_personnel*$F31*$G31/CPI_2001*12/1000000/$E31*$CK31","v":3.5461187787198928E-6},2.6965469232530934E-6,{"$f":"BY31*Direct_cost_personnel*$F31*$G31/CPI_2001*12/1000000/$E31*$CK31","v":0},0,{"$f":"CA31*Direct_cost_personnel*$F31*$G31/CPI_2001*12/1000000/$E31*$CK31","v":3.5461187787198928E-6},2.6965469232530934E-6,{"$f":"CC31*Direct_cost_personnel*$F31*$G31/CPI_2001*12/1000000/$E31*$CK31","v":0},0,{"$f":"CE31*Direct_cost_personnel*$F31*$G31/CPI_2001*12/1000000/$E31*$CK31","v":0},0,{"$f":"CG31*Direct_cost_personnel*$F31*$G31/CPI_2001*12/1000000/$E31*$CK31","v":0},0,{"$f":"CI31*Direct_cost_personnel*$F31*$G31/CPI_2001*12/1000000/$E31*$CK31","v":0},0]
["Germany",1993,408200,31200,2008552,1.1899599999999999,144.5,null,null,null,null,null,null,null,1045,0,0,870.5,0,174.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX32","v":0},{"$f":"Include_Afghanistan*DY32","v":0},{"$f":"Include_Afghanistan*DZ32","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV32)),Personnel_plane*AV32,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY32)),Personnel_plane*AY32,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA32)),Personnel_plane*BA32,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV32*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V32:$BV32*INDIRECT(\"Months_non_UN_operation\"&$B32),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V32:$BV32))-IF($AV$19=BY$19,$AV32)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V32:$BV32*INDIRECT(\"Months_non_UN_operation\"&$B32),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V32:$BV32))-IF($AV$19=CA$19,$AV32)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V32:$BV32*INDIRECT(\"Months_non_UN_operation\"&$B32),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V32:$BV32))-IF($AV$19=CC$19,$AV32)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V32:$BV32*INDIRECT(\"Months_non_UN_operation\"&$B32),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V32:$BV32))-IF($AV$19=CE$19,$AV32)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V32:$BV32*INDIRECT(\"Months_non_UN_operation\"&$B32),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V32:$BV32))-IF($AV$19=CG$19,$AV32)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V32:$BV32*INDIRECT(\"Months_non_UN_operation\"&$B32),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V32:$BV32))-IF($AV$19=CI$19,$AV32)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B32-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O32*(Direct_cost_personnel*$F32-UN_compensation)*$G32/CPI_2001*12/1000000/$E32*$CK32","v":5.5523176314229421E-5},3.9766265182563434E-5,{"$f":"P32*(Direct_cost_personnel*$F32-UN_compensation)*$G32/CPI_2001*12/1000000/$E32*$CK32","v":0},0,{"$f":"Q32*(Direct_cost_personnel*$F32-UN_compensation)*$G32/CPI_2001*12/1000000/$E32*$CK32","v":0},0,{"$f":"R32*(Direct_cost_personnel*$F32-UN_compensation)*$G32/CPI_2001*12/1000000/$E32*$CK32","v":4.6251602853145179E-5},3.3125869704709548E-5,{"$f":"S32*(Direct_cost_personnel*$F32-UN_compensation)*$G32/CPI_2001*12/1000000/$E32*$CK32","v":0},0,{"$f":"T32*(Direct_cost_personnel*$F32-UN_compensation)*$G32/CPI_2001*12/1000000/$E32*$CK32","v":9.2715734610842422E-6},6.6403954778538943E-6,{"$f":"U32*(Direct_cost_personnel*$F32-UN_compensation)*$G32/CPI_2001*12/1000000/$E32*$CK32","v":0},0,0,null,null,null,null,null,null,{"$f":"BW32*Direct_cost_personnel*$F32*$G32/CPI_2001*12/1000000/$E32*$CK32","v":0},0,{"$f":"BY32*Direct_cost_personnel*$F32*$G32/CPI_2001*12/1000000/$E32*$CK32","v":0},0,{"$f":"CA32*Direct_cost_personnel*$F32*$G32/CPI_2001*12/1000000/$E32*$CK32","v":0},0,{"$f":"CC32*Direct_cost_personnel*$F32*$G32/CPI_2001*12/1000000/$E32*$CK32","v":0},0,{"$f":"CE32*Direct_cost_personnel*$F32*$G32/CPI_2001*12/1000000/$E32*$CK32","v":0},0,{"$f":"CG32*Direct_cost_personnel*$F32*$G32/CPI_2001*12/1000000/$E32*$CK32","v":0},0,{"$f":"CI32*Direct_cost_personnel*$F32*$G32/CPI_2001*12/1000000/$E32*$CK32","v":0},0]
["Greece",1993,159300,4410,102608,0.72821840000000004,144.5,null,null,null,null,null,null,null,68.5,0,6,62.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX33","v":0},{"$f":"Include_Afghanistan*DY33","v":0},{"$f":"Include_Afghanistan*DZ33","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV33)),Personnel_plane*AV33,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY33)),Personnel_plane*AY33,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA33)),Personnel_plane*BA33,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV33*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V33:$BV33*INDIRECT(\"Months_non_UN_operation\"&$B33),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V33:$BV33))-IF($AV$19=BY$19,$AV33)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V33:$BV33*INDIRECT(\"Months_non_UN_operation\"&$B33),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V33:$BV33))-IF($AV$19=CA$19,$AV33)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V33:$BV33*INDIRECT(\"Months_non_UN_operation\"&$B33),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V33:$BV33))-IF($AV$19=CC$19,$AV33)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V33:$BV33*INDIRECT(\"Months_non_UN_operation\"&$B33),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V33:$BV33))-IF($AV$19=CE$19,$AV33)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V33:$BV33*INDIRECT(\"Months_non_UN_operation\"&$B33),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V33:$BV33))-IF($AV$19=CG$19,$AV33)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V33:$BV33*INDIRECT(\"Months_non_UN_operation\"&$B33),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V33:$BV33))-IF($AV$19=CI$19,$AV33)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B33-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O33*(Direct_cost_personnel*$F33-UN_compensation)*$G33/CPI_2001*12/1000000/$E33*$CK33","v":4.1062986589035214E-5},1.8481284925306206E-5,{"$f":"P33*(Direct_cost_personnel*$F33-UN_compensation)*$G33/CPI_2001*12/1000000/$E33*$CK33","v":0},0,{"$f":"Q33*(Direct_cost_personnel*$F33-UN_compensation)*$G33/CPI_2001*12/1000000/$E33*$CK33","v":3.5967579494045436E-6},1.6187986795888648E-6,{"$f":"R33*(Direct_cost_personnel*$F33-UN_compensation)*$G33/CPI_2001*12/1000000/$E33*$CK33","v":3.7466228639630663E-5},1.6862486245717341E-5,{"$f":"S33*(Direct_cost_personnel*$F33-UN_compensation)*$G33/CPI_2001*12/1000000/$E33*$CK33","v":0},0,{"$f":"T33*(Direct_cost_personnel*$F33-UN_compensation)*$G33/CPI_2001*12/1000000/$E33*$CK33","v":0},0,{"$f":"U33*(Direct_cost_personnel*$F33-UN_compensation)*$G33/CPI_2001*12/1000000/$E33*$CK33","v":0},0,0,null,null,null,null,null,null,{"$f":"BW33*Direct_cost_personnel*$F33*$G33/CPI_2001*12/1000000/$E33*$CK33","v":0},0,{"$f":"BY33*Direct_cost_personnel*$F33*$G33/CPI_2001*12/1000000/$E33*$CK33","v":0},0,{"$f":"CA33*Direct_cost_personnel*$F33*$G33/CPI_2001*12/1000000/$E33*$CK33","v":0},0,{"$f":"CC33*Direct_cost_personnel*$F33*$G33/CPI_2001*12/1000000/$E33*$CK33","v":0},0,{"$f":"CE33*Direct_cost_personnel*$F33*$G33/CPI_2001*12/1000000/$E33*$CK33","v":0},0,{"$f":"CG33*Direct_cost_personnel*$F33*$G33/CPI_2001*12/1000000/$E33*$CK33","v":0},0,{"$f":"CI33*Direct_cost_personnel*$F33*$G33/CPI_2001*12/1000000/$E33*$CK33","v":0},0]
["Hungary",1993,75294,815.51718400000004,39378,0.46197510000000003,144.5,null,null,null,null,null,null,null,83,2,6,25,0,50,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX34","v":0},{"$f":"Include_Afghanistan*DY34","v":0},{"$f":"Include_Afghanistan*DZ34","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV34)),Personnel_plane*AV34,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY34)),Personnel_plane*AY34,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA34)),Personnel_plane*BA34,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV34*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V34:$BV34*INDIRECT(\"Months_non_UN_operation\"&$B34),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V34:$BV34))-IF($AV$19=BY$19,$AV34)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V34:$BV34*INDIRECT(\"Months_non_UN_operation\"&$B34),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V34:$BV34))-IF($AV$19=CA$19,$AV34)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V34:$BV34*INDIRECT(\"Months_non_UN_operation\"&$B34),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V34:$BV34))-IF($AV$19=CC$19,$AV34)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V34:$BV34*INDIRECT(\"Months_non_UN_operation\"&$B34),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V34:$BV34))-IF($AV$19=CE$19,$AV34)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V34:$BV34*INDIRECT(\"Months_non_UN_operation\"&$B34),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V34:$BV34))-IF($AV$19=CG$19,$AV34)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V34:$BV34*INDIRECT(\"Months_non_UN_operation\"&$B34),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V34:$BV34))-IF($AV$19=CI$19,$AV34)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B34-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O34*(Direct_cost_personnel*$F34-UN_compensation)*$G34/CPI_2001*12/1000000/$E34*$CK34","v":7.4702247191426932E-5},2.2829541252955152E-5,{"$f":"P34*(Direct_cost_personnel*$F34-UN_compensation)*$G34/CPI_2001*12/1000000/$E34*$CK34","v":1.8000541491910103E-6},5.5010942778205179E-7,{"$f":"Q34*(Direct_cost_personnel*$F34-UN_compensation)*$G34/CPI_2001*12/1000000/$E34*$CK34","v":5.4001624475730299E-6},1.6503282833461556E-6,{"$f":"R34*(Direct_cost_personnel*$F34-UN_compensation)*$G34/CPI_2001*12/1000000/$E34*$CK34","v":2.250067686488763E-5},6.8763678472756481E-6,{"$f":"S34*(Direct_cost_personnel*$F34-UN_compensation)*$G34/CPI_2001*12/1000000/$E34*$CK34","v":0},0,{"$f":"T34*(Direct_cost_personnel*$F34-UN_compensation)*$G34/CPI_2001*12/1000000/$E34*$CK34","v":4.500135372977526E-5},1.3752735694551296E-5,{"$f":"U34*(Direct_cost_personnel*$F34-UN_compensation)*$G34/CPI_2001*12/1000000/$E34*$CK34","v":0},0,0,null,null,null,null,null,null,{"$f":"BW34*Direct_cost_personnel*$F34*$G34/CPI_2001*12/1000000/$E34*$CK34","v":0},0,{"$f":"BY34*Direct_cost_personnel*$F34*$G34/CPI_2001*12/1000000/$E34*$CK34","v":0},0,{"$f":"CA34*Direct_cost_personnel*$F34*$G34/CPI_2001*12/1000000/$E34*$CK34","v":0},0,{"$f":"CC34*Direct_cost_personnel*$F34*$G34/CPI_2001*12/1000000/$E34*$CK34","v":0},0,{"$f":"CE34*Direct_cost_personnel*$F34*$G34/CPI_2001*12/1000000/$E34*$CK34","v":0},0,{"$f":"CG34*Direct_cost_personnel*$F34*$G34/CPI_2001*12/1000000/$E34*$CK34","v":0},0,{"$f":"CI34*Direct_cost_personnel*$F34*$G34/CPI_2001*12/1000000/$E34*$CK34","v":0},0]
["India",1993,1265000,8781.6704000000009,283231,0.3002262,144.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX35","v":0},{"$f":"Include_Afghanistan*DY35","v":0},{"$f":"Include_Afghanistan*DZ35","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV35)),Personnel_plane*AV35,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY35)),Personnel_plane*AY35,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA35)),Personnel_plane*BA35,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV35*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V35:$BV35*INDIRECT(\"Months_non_UN_operation\"&$B35),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V35:$BV35))-IF($AV$19=BY$19,$AV35)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V35:$BV35*INDIRECT(\"Months_non_UN_operation\"&$B35),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V35:$BV35))-IF($AV$19=CA$19,$AV35)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V35:$BV35*INDIRECT(\"Months_non_UN_operation\"&$B35),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V35:$BV35))-IF($AV$19=CC$19,$AV35)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V35:$BV35*INDIRECT(\"Months_non_UN_operation\"&$B35),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V35:$BV35))-IF($AV$19=CE$19,$AV35)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V35:$BV35*INDIRECT(\"Months_non_UN_operation\"&$B35),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V35:$BV35))-IF($AV$19=CG$19,$AV35)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V35:$BV35*INDIRECT(\"Months_non_UN_operation\"&$B35),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V35:$BV35))-IF($AV$19=CI$19,$AV35)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B35-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O35*(Direct_cost_personnel*$F35-UN_compensation)*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,{"$f":"P35*(Direct_cost_personnel*$F35-UN_compensation)*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,{"$f":"Q35*(Direct_cost_personnel*$F35-UN_compensation)*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,{"$f":"R35*(Direct_cost_personnel*$F35-UN_compensation)*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,{"$f":"S35*(Direct_cost_personnel*$F35-UN_compensation)*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,{"$f":"T35*(Direct_cost_personnel*$F35-UN_compensation)*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,{"$f":"U35*(Direct_cost_personnel*$F35-UN_compensation)*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,0,null,null,null,null,null,null,{"$f":"BW35*Direct_cost_personnel*$F35*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,{"$f":"BY35*Direct_cost_personnel*$F35*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,{"$f":"CA35*Direct_cost_personnel*$F35*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,{"$f":"CC35*Direct_cost_personnel*$F35*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,{"$f":"CE35*Direct_cost_personnel*$F35*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,{"$f":"CG35*Direct_cost_personnel*$F35*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,{"$f":"CI35*Direct_cost_personnel*$F35*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0]
["Indonesia",1993,276000,1398.8331519999999,158007,0.43723129999999999,144.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX36","v":0},{"$f":"Include_Afghanistan*DY36","v":0},{"$f":"Include_Afghanistan*DZ36","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV36)),Personnel_plane*AV36,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY36)),Personnel_plane*AY36,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA36)),Personnel_plane*BA36,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV36*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V36:$BV36*INDIRECT(\"Months_non_UN_operation\"&$B36),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V36:$BV36))-IF($AV$19=BY$19,$AV36)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V36:$BV36*INDIRECT(\"Months_non_UN_operation\"&$B36),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V36:$BV36))-IF($AV$19=CA$19,$AV36)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V36:$BV36*INDIRECT(\"Months_non_UN_operation\"&$B36),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V36:$BV36))-IF($AV$19=CC$19,$AV36)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V36:$BV36*INDIRECT(\"Months_non_UN_operation\"&$B36),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V36:$BV36))-IF($AV$19=CE$19,$AV36)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V36:$BV36*INDIRECT(\"Months_non_UN_operation\"&$B36),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V36:$BV36))-IF($AV$19=CG$19,$AV36)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V36:$BV36*INDIRECT(\"Months_non_UN_operation\"&$B36),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V36:$BV36))-IF($AV$19=CI$19,$AV36)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B36-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O36*(Direct_cost_personnel*$F36-UN_compensation)*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,{"$f":"P36*(Direct_cost_personnel*$F36-UN_compensation)*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,{"$f":"Q36*(Direct_cost_personnel*$F36-UN_compensation)*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,{"$f":"R36*(Direct_cost_personnel*$F36-UN_compensation)*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,{"$f":"S36*(Direct_cost_personnel*$F36-UN_compensation)*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,{"$f":"T36*(Direct_cost_personnel*$F36-UN_compensation)*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,{"$f":"U36*(Direct_cost_personnel*$F36-UN_compensation)*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,0,null,null,null,null,null,null,{"$f":"BW36*Direct_cost_personnel*$F36*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,{"$f":"BY36*Direct_cost_personnel*$F36*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,{"$f":"CA36*Direct_cost_personnel*$F36*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,{"$f":"CC36*Direct_cost_personnel*$F36*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,{"$f":"CE36*Direct_cost_personnel*$F36*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,{"$f":"CG36*Direct_cost_personnel*$F36*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,{"$f":"CI36*Direct_cost_personnel*$F36*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0]
["Ireland",1993,13000,529.72,50439,0.95287599999999995,144.5,null,null,null,null,null,null,null,803.5,37.5,690,45,0,29,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX37","v":0},{"$f":"Include_Afghanistan*DY37","v":0},{"$f":"Include_Afghanistan*DZ37","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV37)),Personnel_plane*AV37,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY37)),Personnel_plane*AY37,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA37)),Personnel_plane*BA37,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV37*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V37:$BV37*INDIRECT(\"Months_non_UN_operation\"&$B37),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V37:$BV37))-IF($AV$19=BY$19,$AV37)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V37:$BV37*INDIRECT(\"Months_non_UN_operation\"&$B37),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V37:$BV37))-IF($AV$19=CA$19,$AV37)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V37:$BV37*INDIRECT(\"Months_non_UN_operation\"&$B37),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V37:$BV37))-IF($AV$19=CC$19,$AV37)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V37:$BV37*INDIRECT(\"Months_non_UN_operation\"&$B37),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V37:$BV37))-IF($AV$19=CE$19,$AV37)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V37:$BV37*INDIRECT(\"Months_non_UN_operation\"&$B37),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V37:$BV37))-IF($AV$19=CG$19,$AV37)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V37:$BV37*INDIRECT(\"Months_non_UN_operation\"&$B37),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V37:$BV37))-IF($AV$19=CI$19,$AV37)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B37-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O37*(Direct_cost_personnel*$F37-UN_compensation)*$G37/CPI_2001*12/1000000/$E37*$CK37","v":1.3302578758209304E-3},6.4911617536491154E-4,{"$f":"P37*(Direct_cost_personnel*$F37-UN_compensation)*$G37/CPI_2001*12/1000000/$E37*$CK37","v":6.2084219468929545E-5},3.0294781053122815E-5,{"$f":"Q37*(Direct_cost_personnel*$F37-UN_compensation)*$G37/CPI_2001*12/1000000/$E37*$CK37","v":1.1423496382283037E-3},5.5742397137745973E-4,{"$f":"R37*(Direct_cost_personnel*$F37-UN_compensation)*$G37/CPI_2001*12/1000000/$E37*$CK37","v":7.4501063362715462E-5},3.6353737263747376E-5,{"$f":"S37*(Direct_cost_personnel*$F37-UN_compensation)*$G37/CPI_2001*12/1000000/$E37*$CK37","v":0},0,{"$f":"T37*(Direct_cost_personnel*$F37-UN_compensation)*$G37/CPI_2001*12/1000000/$E37*$CK37","v":4.8011796389305513E-5},2.3427964014414974E-5,{"$f":"U37*(Direct_cost_personnel*$F37-UN_compensation)*$G37/CPI_2001*12/1000000/$E37*$CK37","v":3.3111583716762419E-6},1.6157216561665502E-6,0,null,null,null,null,null,null,{"$f":"BW37*Direct_cost_personnel*$F37*$G37/CPI_2001*12/1000000/$E37*$CK37","v":0},0,{"$f":"BY37*Direct_cost_personnel*$F37*$G37/CPI_2001*12/1000000/$E37*$CK37","v":0},0,{"$f":"CA37*Direct_cost_personnel*$F37*$G37/CPI_2001*12/1000000/$E37*$CK37","v":0},0,{"$f":"CC37*Direct_cost_personnel*$F37*$G37/CPI_2001*12/1000000/$E37*$CK37","v":0},0,{"$f":"CE37*Direct_cost_personnel*$F37*$G37/CPI_2001*12/1000000/$E37*$CK37","v":0},0,{"$f":"CG37*Direct_cost_personnel*$F37*$G37/CPI_2001*12/1000000/$E37*$CK37","v":0},0,{"$f":"CI37*Direct_cost_personnel*$F37*$G37/CPI_2001*12/1000000/$E37*$CK37","v":0},0]
["Italy ",1993,344600,16500,1028874,0.93159510000000001,144.5,null,null,null,null,null,null,null,2443.5,0,65,2325.5,4.5,37.5,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX38","v":0},{"$f":"Include_Afghanistan*DY38","v":0},{"$f":"Include_Afghanistan*DZ38","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV38)),Personnel_plane*AV38,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY38)),Personnel_plane*AY38,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA38)),Personnel_plane*BA38,0)","v":0},null,null,null,null,null,82,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV38*Include_Iraq","v":0},0,82,82,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V38:$BV38*INDIRECT(\"Months_non_UN_operation\"&$B38),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V38:$BV38))-IF($AV$19=BY$19,$AV38)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V38:$BV38*INDIRECT(\"Months_non_UN_operation\"&$B38),0))/12","v":82},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V38:$BV38))-IF($AV$19=CA$19,$AV38)","v":82},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V38:$BV38*INDIRECT(\"Months_non_UN_operation\"&$B38),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V38:$BV38))-IF($AV$19=CC$19,$AV38)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V38:$BV38*INDIRECT(\"Months_non_UN_operation\"&$B38),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V38:$BV38))-IF($AV$19=CE$19,$AV38)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V38:$BV38*INDIRECT(\"Months_non_UN_operation\"&$B38),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V38:$BV38))-IF($AV$19=CG$19,$AV38)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V38:$BV38*INDIRECT(\"Months_non_UN_operation\"&$B38),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V38:$BV38))-IF($AV$19=CI$19,$AV38)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B38-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O38*(Direct_cost_personnel*$F38-UN_compensation)*$G38/CPI_2001*12/1000000/$E38*$CK38","v":1.9337156157830045E-4},1.1371527916745022E-4,{"$f":"P38*(Direct_cost_personnel*$F38-UN_compensation)*$G38/CPI_2001*12/1000000/$E38*$CK38","v":0},0,{"$f":"Q38*(Direct_cost_personnel*$F38-UN_compensation)*$G38/CPI_2001*12/1000000/$E38*$CK38","v":5.1439130356413047E-6},3.0249613856698437E-6,{"$f":"R38*(Direct_cost_personnel*$F38-UN_compensation)*$G38/CPI_2001*12/1000000/$E38*$CK38","v":1.8403338099052085E-4},1.0822381080577266E-4,{"$f":"S38*(Direct_cost_personnel*$F38-UN_compensation)*$G38/CPI_2001*12/1000000/$E38*$CK38","v":3.5611705631362877E-7},2.0942040362329688E-7,{"$f":"T38*(Direct_cost_personnel*$F38-UN_compensation)*$G38/CPI_2001*12/1000000/$E38*$CK38","v":2.967642135946906E-6},1.7451700301941408E-6,{"$f":"U38*(Direct_cost_personnel*$F38-UN_compensation)*$G38/CPI_2001*12/1000000/$E38*$CK38","v":8.7050835987775939E-7},5.1191654219028129E-7,0,null,null,null,null,null,null,{"$f":"BW38*Direct_cost_personnel*$F38*$G38/CPI_2001*12/1000000/$E38*$CK38","v":7.2695811230549445E-6},3.8161051326911875E-6,{"$f":"BY38*Direct_cost_personnel*$F38*$G38/CPI_2001*12/1000000/$E38*$CK38","v":0},0,{"$f":"CA38*Direct_cost_personnel*$F38*$G38/CPI_2001*12/1000000/$E38*$CK38","v":7.2695811230549445E-6},3.8161051326911875E-6,{"$f":"CC38*Direct_cost_personnel*$F38*$G38/CPI_2001*12/1000000/$E38*$CK38","v":0},0,{"$f":"CE38*Direct_cost_personnel*$F38*$G38/CPI_2001*12/1000000/$E38*$CK38","v":0},0,{"$f":"CG38*Direct_cost_personnel*$F38*$G38/CPI_2001*12/1000000/$E38*$CK38","v":0},0,{"$f":"CI38*Direct_cost_personnel*$F38*$G38/CPI_2001*12/1000000/$E38*$CK38","v":0},0]
["Japan",1993,237700,39710,4414964,1.6460349999999999,144.5,null,null,null,null,null,null,null,342,0,0,26.5,0,315.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX39","v":0},{"$f":"Include_Afghanistan*DY39","v":0},{"$f":"Include_Afghanistan*DZ39","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV39)),Personnel_plane*AV39,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY39)),Personnel_plane*AY39,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA39)),Personnel_plane*BA39,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV39*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V39:$BV39*INDIRECT(\"Months_non_UN_operation\"&$B39),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V39:$BV39))-IF($AV$19=BY$19,$AV39)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V39:$BV39*INDIRECT(\"Months_non_UN_operation\"&$B39),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V39:$BV39))-IF($AV$19=CA$19,$AV39)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V39:$BV39*INDIRECT(\"Months_non_UN_operation\"&$B39),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V39:$BV39))-IF($AV$19=CC$19,$AV39)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V39:$BV39*INDIRECT(\"Months_non_UN_operation\"&$B39),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V39:$BV39))-IF($AV$19=CE$19,$AV39)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V39:$BV39*INDIRECT(\"Months_non_UN_operation\"&$B39),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V39:$BV39))-IF($AV$19=CG$19,$AV39)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V39:$BV39*INDIRECT(\"Months_non_UN_operation\"&$B39),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V39:$BV39))-IF($AV$19=CI$19,$AV39)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B39-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O39*(Direct_cost_personnel*$F39-UN_compensation)*$G39/CPI_2001*12/1000000/$E39*$CK39","v":1.1725970380858286E-5},1.2941053860525483E-5,{"$f":"P39*(Direct_cost_personnel*$F39-UN_compensation)*$G39/CPI_2001*12/1000000/$E39*$CK39","v":0},0,{"$f":"Q39*(Direct_cost_personnel*$F39-UN_compensation)*$G39/CPI_2001*12/1000000/$E39*$CK39","v":0},0,{"$f":"R39*(Direct_cost_personnel*$F39-UN_compensation)*$G39/CPI_2001*12/1000000/$E39*$CK39","v":9.0859127220100745E-7},1.0027424774968576E-6,{"$f":"S39*(Direct_cost_personnel*$F39-UN_compensation)*$G39/CPI_2001*12/1000000/$E39*$CK39","v":0},0,{"$f":"T39*(Direct_cost_personnel*$F39-UN_compensation)*$G39/CPI_2001*12/1000000/$E39*$CK39","v":1.0817379108657278E-5},1.1938311383028625E-5,{"$f":"U39*(Direct_cost_personnel*$F39-UN_compensation)*$G39/CPI_2001*12/1000000/$E39*$CK39","v":0},0,0,null,null,null,null,null,null,{"$f":"BW39*Direct_cost_personnel*$F39*$G39/CPI_2001*12/1000000/$E39*$CK39","v":0},0,{"$f":"BY39*Direct_cost_personnel*$F39*$G39/CPI_2001*12/1000000/$E39*$CK39","v":0},0,{"$f":"CA39*Direct_cost_personnel*$F39*$G39/CPI_2001*12/1000000/$E39*$CK39","v":0},0,{"$f":"CC39*Direct_cost_personnel*$F39*$G39/CPI_2001*12/1000000/$E39*$CK39","v":0},0,{"$f":"CE39*Direct_cost_personnel*$F39*$G39/CPI_2001*12/1000000/$E39*$CK39","v":0},0,{"$f":"CG39*Direct_cost_personnel*$F39*$G39/CPI_2001*12/1000000/$E39*$CK39","v":0},0,{"$f":"CI39*Direct_cost_personnel*$F39*$G39/CPI_2001*12/1000000/$E39*$CK39","v":0},0]
["Luxembourg",1993,800,97.852648000000002,15810,1.0893200000000001,144.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX40","v":0},{"$f":"Include_Afghanistan*DY40","v":0},{"$f":"Include_Afghanistan*DZ40","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV40)),Personnel_plane*AV40,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY40)),Personnel_plane*AY40,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA40)),Personnel_plane*BA40,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV40*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V40:$BV40*INDIRECT(\"Months_non_UN_operation\"&$B40),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V40:$BV40))-IF($AV$19=BY$19,$AV40)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V40:$BV40*INDIRECT(\"Months_non_UN_operation\"&$B40),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V40:$BV40))-IF($AV$19=CA$19,$AV40)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V40:$BV40*INDIRECT(\"Months_non_UN_operation\"&$B40),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V40:$BV40))-IF($AV$19=CC$19,$AV40)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V40:$BV40*INDIRECT(\"Months_non_UN_operation\"&$B40),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V40:$BV40))-IF($AV$19=CE$19,$AV40)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V40:$BV40*INDIRECT(\"Months_non_UN_operation\"&$B40),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V40:$BV40))-IF($AV$19=CG$19,$AV40)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V40:$BV40*INDIRECT(\"Months_non_UN_operation\"&$B40),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V40:$BV40))-IF($AV$19=CI$19,$AV40)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B40-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O40*(Direct_cost_personnel*$F40-UN_compensation)*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,{"$f":"P40*(Direct_cost_personnel*$F40-UN_compensation)*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,{"$f":"Q40*(Direct_cost_personnel*$F40-UN_compensation)*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,{"$f":"R40*(Direct_cost_personnel*$F40-UN_compensation)*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,{"$f":"S40*(Direct_cost_personnel*$F40-UN_compensation)*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,{"$f":"T40*(Direct_cost_personnel*$F40-UN_compensation)*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,{"$f":"U40*(Direct_cost_personnel*$F40-UN_compensation)*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,0,null,null,null,null,null,null,{"$f":"BW40*Direct_cost_personnel*$F40*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,{"$f":"BY40*Direct_cost_personnel*$F40*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,{"$f":"CA40*Direct_cost_personnel*$F40*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,{"$f":"CC40*Direct_cost_personnel*$F40*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,{"$f":"CE40*Direct_cost_personnel*$F40*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,{"$f":"CG40*Direct_cost_personnel*$F40*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,{"$f":"CI40*Direct_cost_personnel*$F40*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0]
["Mexico",1993,175000,2627.0136320000001,490631,0.65728299999999995,144.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX41","v":0},{"$f":"Include_Afghanistan*DY41","v":0},{"$f":"Include_Afghanistan*DZ41","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV41)),Personnel_plane*AV41,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY41)),Personnel_plane*AY41,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA41)),Personnel_plane*BA41,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV41*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V41:$BV41*INDIRECT(\"Months_non_UN_operation\"&$B41),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V41:$BV41))-IF($AV$19=BY$19,$AV41)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V41:$BV41*INDIRECT(\"Months_non_UN_operation\"&$B41),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V41:$BV41))-IF($AV$19=CA$19,$AV41)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V41:$BV41*INDIRECT(\"Months_non_UN_operation\"&$B41),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V41:$BV41))-IF($AV$19=CC$19,$AV41)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V41:$BV41*INDIRECT(\"Months_non_UN_operation\"&$B41),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V41:$BV41))-IF($AV$19=CE$19,$AV41)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V41:$BV41*INDIRECT(\"Months_non_UN_operation\"&$B41),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V41:$BV41))-IF($AV$19=CG$19,$AV41)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V41:$BV41*INDIRECT(\"Months_non_UN_operation\"&$B41),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V41:$BV41))-IF($AV$19=CI$19,$AV41)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B41-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O41*(Direct_cost_personnel*$F41-UN_compensation)*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,{"$f":"P41*(Direct_cost_personnel*$F41-UN_compensation)*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,{"$f":"Q41*(Direct_cost_personnel*$F41-UN_compensation)*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,{"$f":"R41*(Direct_cost_personnel*$F41-UN_compensation)*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,{"$f":"S41*(Direct_cost_personnel*$F41-UN_compensation)*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,{"$f":"T41*(Direct_cost_personnel*$F41-UN_compensation)*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,{"$f":"U41*(Direct_cost_personnel*$F41-UN_compensation)*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,0,null,null,null,null,null,null,{"$f":"BW41*Direct_cost_personnel*$F41*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,{"$f":"BY41*Direct_cost_personnel*$F41*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,{"$f":"CA41*Direct_cost_personnel*$F41*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,{"$f":"CC41*Direct_cost_personnel*$F41*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,{"$f":"CE41*Direct_cost_personnel*$F41*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,{"$f":"CG41*Direct_cost_personnel*$F41*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,{"$f":"CI41*Direct_cost_personnel*$F41*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0]
["Netherlands",1993,74600,7340,327680,1.0878559999999999,144.5,null,null,null,null,null,null,null,2329,1450.5,15,32.5,0,831,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX42","v":0},{"$f":"Include_Afghanistan*DY42","v":0},{"$f":"Include_Afghanistan*DZ42","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV42)),Personnel_plane*AV42,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY42)),Personnel_plane*AY42,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA42)),Personnel_plane*BA42,0)","v":0},null,null,null,null,null,105,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV42*Include_Iraq","v":0},0,105,105,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V42:$BV42*INDIRECT(\"Months_non_UN_operation\"&$B42),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V42:$BV42))-IF($AV$19=BY$19,$AV42)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V42:$BV42*INDIRECT(\"Months_non_UN_operation\"&$B42),0))/12","v":105},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V42:$BV42))-IF($AV$19=CA$19,$AV42)","v":105},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V42:$BV42*INDIRECT(\"Months_non_UN_operation\"&$B42),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V42:$BV42))-IF($AV$19=CC$19,$AV42)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V42:$BV42*INDIRECT(\"Months_non_UN_operation\"&$B42),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V42:$BV42))-IF($AV$19=CE$19,$AV42)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V42:$BV42*INDIRECT(\"Months_non_UN_operation\"&$B42),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V42:$BV42))-IF($AV$19=CG$19,$AV42)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V42:$BV42*INDIRECT(\"Months_non_UN_operation\"&$B42),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V42:$BV42))-IF($AV$19=CI$19,$AV42)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B42-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O42*(Direct_cost_personnel*$F42-UN_compensation)*$G42/CPI_2001*12/1000000/$E42*$CK42","v":6.8745413334075911E-4},6.9932134797042562E-4,{"$f":"P42*(Direct_cost_personnel*$F42-UN_compensation)*$G42/CPI_2001*12/1000000/$E42*$CK42","v":4.2814608003897433E-4},4.3553697519583607E-4,{"$f":"Q42*(Direct_cost_personnel*$F42-UN_compensation)*$G42/CPI_2001*12/1000000/$E42*$CK42","v":4.4275706312200029E-6},4.5040018117459788E-6,{"$f":"R42*(Direct_cost_personnel*$F42-UN_compensation)*$G42/CPI_2001*12/1000000/$E42*$CK42","v":9.5930697009766725E-6},9.7586705921162861E-6,{"$f":"S42*(Direct_cost_personnel*$F42-UN_compensation)*$G42/CPI_2001*12/1000000/$E42*$CK42","v":0},0,{"$f":"T42*(Direct_cost_personnel*$F42-UN_compensation)*$G42/CPI_2001*12/1000000/$E42*$CK42","v":2.4528741296958817E-4},2.4952170037072723E-4,{"$f":"U42*(Direct_cost_personnel*$F42-UN_compensation)*$G42/CPI_2001*12/1000000/$E42*$CK42","v":0},0,0,null,null,null,null,null,null,{"$f":"BW42*Direct_cost_personnel*$F42*$G42/CPI_2001*12/1000000/$E42*$CK42","v":3.4130394446331514E-5},3.152801268222185E-5,{"$f":"BY42*Direct_cost_personnel*$F42*$G42/CPI_2001*12/1000000/$E42*$CK42","v":0},0,{"$f":"CA42*Direct_cost_personnel*$F42*$G42/CPI_2001*12/1000000/$E42*$CK42","v":3.4130394446331514E-5},3.152801268222185E-5,{"$f":"CC42*Direct_cost_personnel*$F42*$G42/CPI_2001*12/1000000/$E42*$CK42","v":0},0,{"$f":"CE42*Direct_cost_personnel*$F42*$G42/CPI_2001*12/1000000/$E42*$CK42","v":0},0,{"$f":"CG42*Direct_cost_personnel*$F42*$G42/CPI_2001*12/1000000/$E42*$CK42","v":0},0,{"$f":"CI42*Direct_cost_personnel*$F42*$G42/CPI_2001*12/1000000/$E42*$CK42","v":0},0]
["New Zealand",1993,10800,826.27,43935,0.81421719999999997,144.5,null,null,null,null,null,null,null,115.5,9,6,38,0,62.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX43","v":0},{"$f":"Include_Afghanistan*DY43","v":0},{"$f":"Include_Afghanistan*DZ43","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV43)),Personnel_plane*AV43,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY43)),Personnel_plane*AY43,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA43)),Personnel_plane*BA43,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV43*Include_Iraq","v":0},0,25,25,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V43:$BV43*INDIRECT(\"Months_non_UN_operation\"&$B43),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V43:$BV43))-IF($AV$19=BY$19,$AV43)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V43:$BV43*INDIRECT(\"Months_non_UN_operation\"&$B43),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V43:$BV43))-IF($AV$19=CA$19,$AV43)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V43:$BV43*INDIRECT(\"Months_non_UN_operation\"&$B43),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V43:$BV43))-IF($AV$19=CC$19,$AV43)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V43:$BV43*INDIRECT(\"Months_non_UN_operation\"&$B43),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V43:$BV43))-IF($AV$19=CE$19,$AV43)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V43:$BV43*INDIRECT(\"Months_non_UN_operation\"&$B43),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V43:$BV43))-IF($AV$19=CG$19,$AV43)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V43:$BV43*INDIRECT(\"Months_non_UN_operation\"&$B43),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V43:$BV43))-IF($AV$19=CI$19,$AV43)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B43-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O43*(Direct_cost_personnel*$F43-UN_compensation)*$G43/CPI_2001*12/1000000/$E43*$CK43","v":1.8383668929891492E-4},2.0112663277822035E-4,{"$f":"P43*(Direct_cost_personnel*$F43-UN_compensation)*$G43/CPI_2001*12/1000000/$E43*$CK43","v":1.4324936828486875E-5},1.567220515154964E-5,{"$f":"Q43*(Direct_cost_personnel*$F43-UN_compensation)*$G43/CPI_2001*12/1000000/$E43*$CK43","v":9.5499578856579181E-6},1.0448136767699758E-5,{"$f":"R43*(Direct_cost_personnel*$F43-UN_compensation)*$G43/CPI_2001*12/1000000/$E43*$CK43","v":6.0483066609166794E-5},6.6171532862098468E-5,{"$f":"S43*(Direct_cost_personnel*$F43-UN_compensation)*$G43/CPI_2001*12/1000000/$E43*$CK43","v":0},0,{"$f":"T43*(Direct_cost_personnel*$F43-UN_compensation)*$G43/CPI_2001*12/1000000/$E43*$CK43","v":9.9478727975603313E-5},1.0883475799687247E-4,{"$f":"U43*(Direct_cost_personnel*$F43-UN_compensation)*$G43/CPI_2001*12/1000000/$E43*$CK43","v":0},0,0,null,null,null,null,null,null,{"$f":"BW43*Direct_cost_personnel*$F43*$G43/CPI_2001*12/1000000/$E43*$CK43","v":4.5362834360111956E-5},4.3533903198748991E-5,{"$f":"BY43*Direct_cost_personnel*$F43*$G43/CPI_2001*12/1000000/$E43*$CK43","v":0},0,{"$f":"CA43*Direct_cost_personnel*$F43*$G43/CPI_2001*12/1000000/$E43*$CK43","v":4.5362834360111956E-5},4.3533903198748991E-5,{"$f":"CC43*Direct_cost_personnel*$F43*$G43/CPI_2001*12/1000000/$E43*$CK43","v":0},0,{"$f":"CE43*Direct_cost_personnel*$F43*$G43/CPI_2001*12/1000000/$E43*$CK43","v":0},0,{"$f":"CG43*Direct_cost_personnel*$F43*$G43/CPI_2001*12/1000000/$E43*$CK43","v":0},0,{"$f":"CI43*Direct_cost_personnel*$F43*$G43/CPI_2001*12/1000000/$E43*$CK43","v":0},0]
["Norway",1993,29400,3280,118167,1.311105,144.5,null,null,null,null,null,null,null,1389.5,391.5,868.5,110,8,10,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX44","v":0},{"$f":"Include_Afghanistan*DY44","v":0},{"$f":"Include_Afghanistan*DZ44","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV44)),Personnel_plane*AV44,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY44)),Personnel_plane*AY44,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA44)),Personnel_plane*BA44,0)","v":0},null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV44*Include_Iraq","v":0},0,3,3,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V44:$BV44*INDIRECT(\"Months_non_UN_operation\"&$B44),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V44:$BV44))-IF($AV$19=BY$19,$AV44)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V44:$BV44*INDIRECT(\"Months_non_UN_operation\"&$B44),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V44:$BV44))-IF($AV$19=CA$19,$AV44)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V44:$BV44*INDIRECT(\"Months_non_UN_operation\"&$B44),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V44:$BV44))-IF($AV$19=CC$19,$AV44)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V44:$BV44*INDIRECT(\"Months_non_UN_operation\"&$B44),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V44:$BV44))-IF($AV$19=CE$19,$AV44)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V44:$BV44*INDIRECT(\"Months_non_UN_operation\"&$B44),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V44:$BV44))-IF($AV$19=CG$19,$AV44)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V44:$BV44*INDIRECT(\"Months_non_UN_operation\"&$B44),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V44:$BV44))-IF($AV$19=CI$19,$AV44)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B44-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O44*(Direct_cost_personnel*$F44-UN_compensation)*$G44/CPI_2001*12/1000000/$E44*$CK44","v":1.3943592121132512E-3},1.311864121277917E-3,{"$f":"P44*(Direct_cost_personnel*$F44-UN_compensation)*$G44/CPI_2001*12/1000000/$E44*$CK44","v":3.9286911230107074E-4},3.6962562323159735E-4,{"$f":"Q44*(Direct_cost_personnel*$F44-UN_compensation)*$G44/CPI_2001*12/1000000/$E44*$CK44","v":8.7153722613915712E-4},8.1997408372066994E-4,{"$f":"R44*(Direct_cost_personnel*$F44-UN_compensation)*$G44/CPI_2001*12/1000000/$E44*$CK44","v":1.1038468034001991E-4},1.0385394267043604E-4,{"$f":"S44*(Direct_cost_personnel*$F44-UN_compensation)*$G44/CPI_2001*12/1000000/$E44*$CK44","v":8.0279767520014455E-6},7.5530140123953475E-6,{"$f":"T44*(Direct_cost_personnel*$F44-UN_compensation)*$G44/CPI_2001*12/1000000/$E44*$CK44","v":1.0034970940001811E-5},9.4412675154941841E-6,{"$f":"U44*(Direct_cost_personnel*$F44-UN_compensation)*$G44/CPI_2001*12/1000000/$E44*$CK44","v":1.5052456410002709E-6},1.4161901273241279E-6,0,null,null,null,null,null,null,{"$f":"BW44*Direct_cost_personnel*$F44*$G44/CPI_2001*12/1000000/$E44*$CK44","v":3.2590652109332559E-6},2.8323802546482558E-6,{"$f":"BY44*Direct_cost_personnel*$F44*$G44/CPI_2001*12/1000000/$E44*$CK44","v":0},0,{"$f":"CA44*Direct_cost_personnel*$F44*$G44/CPI_2001*12/1000000/$E44*$CK44","v":3.2590652109332559E-6},2.8323802546482558E-6,{"$f":"CC44*Direct_cost_personnel*$F44*$G44/CPI_2001*12/1000000/$E44*$CK44","v":0},0,{"$f":"CE44*Direct_cost_personnel*$F44*$G44/CPI_2001*12/1000000/$E44*$CK44","v":0},0,{"$f":"CG44*Direct_cost_personnel*$F44*$G44/CPI_2001*12/1000000/$E44*$CK44","v":0},0,{"$f":"CI44*Direct_cost_personnel*$F44*$G44/CPI_2001*12/1000000/$E44*$CK44","v":0},0]
["Poland",1993,269670,2636.5544960000002,90366,0.38514409999999999,144.5,null,null,null,null,null,null,null,1620.5,960.5,181,3.5,0,475.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX45","v":0},{"$f":"Include_Afghanistan*DY45","v":0},{"$f":"Include_Afghanistan*DZ45","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV45)),Personnel_plane*AV45,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY45)),Personnel_plane*AY45,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA45)),Personnel_plane*BA45,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV45*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V45:$BV45*INDIRECT(\"Months_non_UN_operation\"&$B45),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V45:$BV45))-IF($AV$19=BY$19,$AV45)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V45:$BV45*INDIRECT(\"Months_non_UN_operation\"&$B45),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V45:$BV45))-IF($AV$19=CA$19,$AV45)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V45:$BV45*INDIRECT(\"Months_non_UN_operation\"&$B45),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V45:$BV45))-IF($AV$19=CC$19,$AV45)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V45:$BV45*INDIRECT(\"Months_non_UN_operation\"&$B45),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V45:$BV45))-IF($AV$19=CE$19,$AV45)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V45:$BV45*INDIRECT(\"Months_non_UN_operation\"&$B45),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V45:$BV45))-IF($AV$19=CG$19,$AV45)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V45:$BV45*INDIRECT(\"Months_non_UN_operation\"&$B45),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V45:$BV45))-IF($AV$19=CI$19,$AV45)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B45-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O45*(Direct_cost_personnel*$F45-UN_compensation)*$G45/CPI_2001*12/1000000/$E45*$CK45","v":5.006553925590608E-4},1.7532671416647534E-4,{"$f":"P45*(Direct_cost_personnel*$F45-UN_compensation)*$G45/CPI_2001*12/1000000/$E45*$CK45","v":2.967476115723406E-4},1.0391935140814536E-4,{"$f":"Q45*(Direct_cost_personnel*$F45-UN_compensation)*$G45/CPI_2001*12/1000000/$E45*$CK45","v":5.5920164179691469E-5},1.9582928271602614E-5,{"$f":"R45*(Direct_cost_personnel*$F45-UN_compensation)*$G45/CPI_2001*12/1000000/$E45*$CK45","v":1.0813291415962437E-6},3.7867540856690133E-7,{"$f":"S45*(Direct_cost_personnel*$F45-UN_compensation)*$G45/CPI_2001*12/1000000/$E45*$CK45","v":0},0,{"$f":"T45*(Direct_cost_personnel*$F45-UN_compensation)*$G45/CPI_2001*12/1000000/$E45*$CK45","v":1.4690628766543252E-4},5.1445759078160456E-5,{"$f":"U45*(Direct_cost_personnel*$F45-UN_compensation)*$G45/CPI_2001*12/1000000/$E45*$CK45","v":0},0,0,null,null,null,null,null,null,{"$f":"BW45*Direct_cost_personnel*$F45*$G45/CPI_2001*12/1000000/$E45*$CK45","v":0},0,{"$f":"BY45*Direct_cost_personnel*$F45*$G45/CPI_2001*12/1000000/$E45*$CK45","v":0},0,{"$f":"CA45*Direct_cost_personnel*$F45*$G45/CPI_2001*12/1000000/$E45*$CK45","v":0},0,{"$f":"CC45*Direct_cost_personnel*$F45*$G45/CPI_2001*12/1000000/$E45*$CK45","v":0},0,{"$f":"CE45*Direct_cost_personnel*$F45*$G45/CPI_2001*12/1000000/$E45*$CK45","v":0},0,{"$f":"CG45*Direct_cost_personnel*$F45*$G45/CPI_2001*12/1000000/$E45*$CK45","v":0},0,{"$f":"CI45*Direct_cost_personnel*$F45*$G45/CPI_2001*12/1000000/$E45*$CK45","v":0},0]
["Portugal",1993,50700,1510,93704,0.7606425,144.5,null,null,null,null,null,null,null,196,52.5,0,143.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX46","v":0},{"$f":"Include_Afghanistan*DY46","v":0},{"$f":"Include_Afghanistan*DZ46","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV46)),Personnel_plane*AV46,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY46)),Personnel_plane*AY46,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA46)),Personnel_plane*BA46,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV46*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V46:$BV46*INDIRECT(\"Months_non_UN_operation\"&$B46),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V46:$BV46))-IF($AV$19=BY$19,$AV46)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V46:$BV46*INDIRECT(\"Months_non_UN_operation\"&$B46),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V46:$BV46))-IF($AV$19=CA$19,$AV46)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V46:$BV46*INDIRECT(\"Months_non_UN_operation\"&$B46),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V46:$BV46))-IF($AV$19=CC$19,$AV46)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V46:$BV46*INDIRECT(\"Months_non_UN_operation\"&$B46),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V46:$BV46))-IF($AV$19=CE$19,$AV46)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V46:$BV46*INDIRECT(\"Months_non_UN_operation\"&$B46),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V46:$BV46))-IF($AV$19=CG$19,$AV46)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V46:$BV46*INDIRECT(\"Months_non_UN_operation\"&$B46),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V46:$BV46))-IF($AV$19=CI$19,$AV46)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B46-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O46*(Direct_cost_personnel*$F46-UN_compensation)*$G46/CPI_2001*12/1000000/$E46*$CK46","v":1.3529912314920518E-4},6.2296970728759217E-5,{"$f":"P46*(Direct_cost_personnel*$F46-UN_compensation)*$G46/CPI_2001*12/1000000/$E46*$CK46","v":3.6240836557822816E-5},1.6686688588060502E-5,{"$f":"Q46*(Direct_cost_personnel*$F46-UN_compensation)*$G46/CPI_2001*12/1000000/$E46*$CK46","v":0},0,{"$f":"R46*(Direct_cost_personnel*$F46-UN_compensation)*$G46/CPI_2001*12/1000000/$E46*$CK46","v":9.9058286591382366E-5},4.5610282140698708E-5,{"$f":"S46*(Direct_cost_personnel*$F46-UN_compensation)*$G46/CPI_2001*12/1000000/$E46*$CK46","v":0},0,{"$f":"T46*(Direct_cost_personnel*$F46-UN_compensation)*$G46/CPI_2001*12/1000000/$E46*$CK46","v":0},0,{"$f":"U46*(Direct_cost_personnel*$F46-UN_compensation)*$G46/CPI_2001*12/1000000/$E46*$CK46","v":0},0,0,null,null,null,null,null,null,{"$f":"BW46*Direct_cost_personnel*$F46*$G46/CPI_2001*12/1000000/$E46*$CK46","v":0},0,{"$f":"BY46*Direct_cost_personnel*$F46*$G46/CPI_2001*12/1000000/$E46*$CK46","v":0},0,{"$f":"CA46*Direct_cost_personnel*$F46*$G46/CPI_2001*12/1000000/$E46*$CK46","v":0},0,{"$f":"CC46*Direct_cost_personnel*$F46*$G46/CPI_2001*12/1000000/$E46*$CK46","v":0},0,{"$f":"CE46*Direct_cost_personnel*$F46*$G46/CPI_2001*12/1000000/$E46*$CK46","v":0},0,{"$f":"CG46*Direct_cost_personnel*$F46*$G46/CPI_2001*12/1000000/$E46*$CK46","v":0},0,{"$f":"CI46*Direct_cost_personnel*$F46*$G46/CPI_2001*12/1000000/$E46*$CK46","v":0},0]
["Russia",1993,1714000,15070.878720000001,183816,0.4577966,144.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX47","v":0},{"$f":"Include_Afghanistan*DY47","v":0},{"$f":"Include_Afghanistan*DZ47","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV47)),Personnel_plane*AV47,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY47)),Personnel_plane*AY47,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA47)),Personnel_plane*BA47,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV47*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V47:$BV47*INDIRECT(\"Months_non_UN_operation\"&$B47),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V47:$BV47))-IF($AV$19=BY$19,$AV47)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V47:$BV47*INDIRECT(\"Months_non_UN_operation\"&$B47),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V47:$BV47))-IF($AV$19=CA$19,$AV47)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V47:$BV47*INDIRECT(\"Months_non_UN_operation\"&$B47),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V47:$BV47))-IF($AV$19=CC$19,$AV47)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V47:$BV47*INDIRECT(\"Months_non_UN_operation\"&$B47),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V47:$BV47))-IF($AV$19=CE$19,$AV47)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V47:$BV47*INDIRECT(\"Months_non_UN_operation\"&$B47),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V47:$BV47))-IF($AV$19=CG$19,$AV47)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V47:$BV47*INDIRECT(\"Months_non_UN_operation\"&$B47),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V47:$BV47))-IF($AV$19=CI$19,$AV47)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B47-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O47*(Direct_cost_personnel*$F47-UN_compensation)*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,{"$f":"P47*(Direct_cost_personnel*$F47-UN_compensation)*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,{"$f":"Q47*(Direct_cost_personnel*$F47-UN_compensation)*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,{"$f":"R47*(Direct_cost_personnel*$F47-UN_compensation)*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,{"$f":"S47*(Direct_cost_personnel*$F47-UN_compensation)*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,{"$f":"T47*(Direct_cost_personnel*$F47-UN_compensation)*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,{"$f":"U47*(Direct_cost_personnel*$F47-UN_compensation)*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,0,null,null,null,null,null,null,{"$f":"BW47*Direct_cost_personnel*$F47*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,{"$f":"BY47*Direct_cost_personnel*$F47*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,{"$f":"CA47*Direct_cost_personnel*$F47*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,{"$f":"CC47*Direct_cost_personnel*$F47*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,{"$f":"CE47*Direct_cost_personnel*$F47*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,{"$f":"CG47*Direct_cost_personnel*$F47*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,{"$f":"CI47*Direct_cost_personnel*$F47*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0]
["Saudi Arabia",1993,104000,20514.277375999998,132151,0.47673199999999999,144.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX48","v":0},{"$f":"Include_Afghanistan*DY48","v":0},{"$f":"Include_Afghanistan*DZ48","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV48)),Personnel_plane*AV48,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY48)),Personnel_plane*AY48,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA48)),Personnel_plane*BA48,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV48*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V48:$BV48*INDIRECT(\"Months_non_UN_operation\"&$B48),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V48:$BV48))-IF($AV$19=BY$19,$AV48)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V48:$BV48*INDIRECT(\"Months_non_UN_operation\"&$B48),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V48:$BV48))-IF($AV$19=CA$19,$AV48)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V48:$BV48*INDIRECT(\"Months_non_UN_operation\"&$B48),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V48:$BV48))-IF($AV$19=CC$19,$AV48)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V48:$BV48*INDIRECT(\"Months_non_UN_operation\"&$B48),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V48:$BV48))-IF($AV$19=CE$19,$AV48)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V48:$BV48*INDIRECT(\"Months_non_UN_operation\"&$B48),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V48:$BV48))-IF($AV$19=CG$19,$AV48)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V48:$BV48*INDIRECT(\"Months_non_UN_operation\"&$B48),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V48:$BV48))-IF($AV$19=CI$19,$AV48)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B48-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O48*(Direct_cost_personnel*$F48-UN_compensation)*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,{"$f":"P48*(Direct_cost_personnel*$F48-UN_compensation)*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,{"$f":"Q48*(Direct_cost_personnel*$F48-UN_compensation)*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,{"$f":"R48*(Direct_cost_personnel*$F48-UN_compensation)*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,{"$f":"S48*(Direct_cost_personnel*$F48-UN_compensation)*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,{"$f":"T48*(Direct_cost_personnel*$F48-UN_compensation)*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,{"$f":"U48*(Direct_cost_personnel*$F48-UN_compensation)*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,0,null,null,null,null,null,null,{"$f":"BW48*Direct_cost_personnel*$F48*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,{"$f":"BY48*Direct_cost_personnel*$F48*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,{"$f":"CA48*Direct_cost_personnel*$F48*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,{"$f":"CC48*Direct_cost_personnel*$F48*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,{"$f":"CE48*Direct_cost_personnel*$F48*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,{"$f":"CG48*Direct_cost_personnel*$F48*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,{"$f":"CI48*Direct_cost_personnel*$F48*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0]
["Slovakia",1993,47000,428.11555199999998,13415,0.4243886,144.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX49","v":0},{"$f":"Include_Afghanistan*DY49","v":0},{"$f":"Include_Afghanistan*DZ49","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV49)),Personnel_plane*AV49,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY49)),Personnel_plane*AY49,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA49)),Personnel_plane*BA49,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV49*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V49:$BV49*INDIRECT(\"Months_non_UN_operation\"&$B49),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V49:$BV49))-IF($AV$19=BY$19,$AV49)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V49:$BV49*INDIRECT(\"Months_non_UN_operation\"&$B49),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V49:$BV49))-IF($AV$19=CA$19,$AV49)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V49:$BV49*INDIRECT(\"Months_non_UN_operation\"&$B49),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V49:$BV49))-IF($AV$19=CC$19,$AV49)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V49:$BV49*INDIRECT(\"Months_non_UN_operation\"&$B49),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V49:$BV49))-IF($AV$19=CE$19,$AV49)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V49:$BV49*INDIRECT(\"Months_non_UN_operation\"&$B49),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V49:$BV49))-IF($AV$19=CG$19,$AV49)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V49:$BV49*INDIRECT(\"Months_non_UN_operation\"&$B49),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V49:$BV49))-IF($AV$19=CI$19,$AV49)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B49-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O49*(Direct_cost_personnel*$F49-UN_compensation)*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,{"$f":"P49*(Direct_cost_personnel*$F49-UN_compensation)*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,{"$f":"Q49*(Direct_cost_personnel*$F49-UN_compensation)*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,{"$f":"R49*(Direct_cost_personnel*$F49-UN_compensation)*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,{"$f":"S49*(Direct_cost_personnel*$F49-UN_compensation)*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,{"$f":"T49*(Direct_cost_personnel*$F49-UN_compensation)*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,{"$f":"U49*(Direct_cost_personnel*$F49-UN_compensation)*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,0,null,null,null,null,null,null,{"$f":"BW49*Direct_cost_personnel*$F49*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,{"$f":"BY49*Direct_cost_personnel*$F49*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,{"$f":"CA49*Direct_cost_personnel*$F49*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,{"$f":"CC49*Direct_cost_personnel*$F49*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,{"$f":"CE49*Direct_cost_personnel*$F49*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,{"$f":"CG49*Direct_cost_personnel*$F49*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,{"$f":"CI49*Direct_cost_personnel*$F49*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0]
["South Korea",1993,633000,11990,372209,0.7960469,144.5,null,null,null,null,null,null,null,125.5,0,0,125.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX50","v":0},{"$f":"Include_Afghanistan*DY50","v":0},{"$f":"Include_Afghanistan*DZ50","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV50)),Personnel_plane*AV50,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY50)),Personnel_plane*AY50,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA50)),Personnel_plane*BA50,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV50*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V50:$BV50*INDIRECT(\"Months_non_UN_operation\"&$B50),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V50:$BV50))-IF($AV$19=BY$19,$AV50)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V50:$BV50*INDIRECT(\"Months_non_UN_operation\"&$B50),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V50:$BV50))-IF($AV$19=CA$19,$AV50)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V50:$BV50*INDIRECT(\"Months_non_UN_operation\"&$B50),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V50:$BV50))-IF($AV$19=CC$19,$AV50)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V50:$BV50*INDIRECT(\"Months_non_UN_operation\"&$B50),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V50:$BV50))-IF($AV$19=CE$19,$AV50)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V50:$BV50*INDIRECT(\"Months_non_UN_operation\"&$B50),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V50:$BV50))-IF($AV$19=CG$19,$AV50)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V50:$BV50*INDIRECT(\"Months_non_UN_operation\"&$B50),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V50:$BV50))-IF($AV$19=CI$19,$AV50)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B50-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O50*(Direct_cost_personnel*$F50-UN_compensation)*$G50/CPI_2001*12/1000000/$E50*$CK50","v":2.2978723068420401E-5},6.3866384128229577E-6,{"$f":"P50*(Direct_cost_personnel*$F50-UN_compensation)*$G50/CPI_2001*12/1000000/$E50*$CK50","v":0},0,{"$f":"Q50*(Direct_cost_personnel*$F50-UN_compensation)*$G50/CPI_2001*12/1000000/$E50*$CK50","v":0},0,{"$f":"R50*(Direct_cost_personnel*$F50-UN_compensation)*$G50/CPI_2001*12/1000000/$E50*$CK50","v":2.2978723068420401E-5},6.3866384128229577E-6,{"$f":"S50*(Direct_cost_personnel*$F50-UN_compensation)*$G50/CPI_2001*12/1000000/$E50*$CK50","v":0},0,{"$f":"T50*(Direct_cost_personnel*$F50-UN_compensation)*$G50/CPI_2001*12/1000000/$E50*$CK50","v":0},0,{"$f":"U50*(Direct_cost_personnel*$F50-UN_compensation)*$G50/CPI_2001*12/1000000/$E50*$CK50","v":0},0,0,null,null,null,null,null,null,{"$f":"BW50*Direct_cost_personnel*$F50*$G50/CPI_2001*12/1000000/$E50*$CK50","v":0},0,{"$f":"BY50*Direct_cost_personnel*$F50*$G50/CPI_2001*12/1000000/$E50*$CK50","v":0},0,{"$f":"CA50*Direct_cost_personnel*$F50*$G50/CPI_2001*12/1000000/$E50*$CK50","v":0},0,{"$f":"CC50*Direct_cost_personnel*$F50*$G50/CPI_2001*12/1000000/$E50*$CK50","v":0},0,{"$f":"CE50*Direct_cost_personnel*$F50*$G50/CPI_2001*12/1000000/$E50*$CK50","v":0},0,{"$f":"CG50*Direct_cost_personnel*$F50*$G50/CPI_2001*12/1000000/$E50*$CK50","v":0},0,{"$f":"CI50*Direct_cost_personnel*$F50*$G50/CPI_2001*12/1000000/$E50*$CK50","v":0},0]
["Spain ",1993,200700,6500,514949,0.88784799999999997,144.5,null,null,null,null,null,null,null,1212.5,1068,0,16,0,0,128.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX51","v":0},{"$f":"Include_Afghanistan*DY51","v":0},{"$f":"Include_Afghanistan*DZ51","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV51)),Personnel_plane*AV51,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY51)),Personnel_plane*AY51,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA51)),Personnel_plane*BA51,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV51*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V51:$BV51*INDIRECT(\"Months_non_UN_operation\"&$B51),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V51:$BV51))-IF($AV$19=BY$19,$AV51)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V51:$BV51*INDIRECT(\"Months_non_UN_operation\"&$B51),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V51:$BV51))-IF($AV$19=CA$19,$AV51)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V51:$BV51*INDIRECT(\"Months_non_UN_operation\"&$B51),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V51:$BV51))-IF($AV$19=CC$19,$AV51)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V51:$BV51*INDIRECT(\"Months_non_UN_operation\"&$B51),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V51:$BV51))-IF($AV$19=CE$19,$AV51)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V51:$BV51*INDIRECT(\"Months_non_UN_operation\"&$B51),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V51:$BV51))-IF($AV$19=CG$19,$AV51)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V51:$BV51*INDIRECT(\"Months_non_UN_operation\"&$B51),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V51:$BV51))-IF($AV$19=CI$19,$AV51)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B51-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O51*(Direct_cost_personnel*$F51-UN_compensation)*$G51/CPI_2001*12/1000000/$E51*$CK51","v":1.8163121871062388E-4},7.6257666619242512E-5,{"$f":"P51*(Direct_cost_personnel*$F51-UN_compensation)*$G51/CPI_2001*12/1000000/$E51*$CK51","v":1.5998527140861547E-4},6.7169639545856493E-5,{"$f":"Q51*(Direct_cost_personnel*$F51-UN_compensation)*$G51/CPI_2001*12/1000000/$E51*$CK51","v":0},0,{"$f":"R51*(Direct_cost_personnel*$F51-UN_compensation)*$G51/CPI_2001*12/1000000/$E51*$CK51","v":2.396783092263903E-6},1.0062867347693856E-6,{"$f":"S51*(Direct_cost_personnel*$F51-UN_compensation)*$G51/CPI_2001*12/1000000/$E51*$CK51","v":0},0,{"$f":"T51*(Direct_cost_personnel*$F51-UN_compensation)*$G51/CPI_2001*12/1000000/$E51*$CK51","v":0},0,{"$f":"U51*(Direct_cost_personnel*$F51-UN_compensation)*$G51/CPI_2001*12/1000000/$E51*$CK51","v":1.9249164209744467E-5},8.0817403386166286E-6,0,null,null,null,null,null,null,{"$f":"BW51*Direct_cost_personnel*$F51*$G51/CPI_2001*12/1000000/$E51*$CK51","v":0},0,{"$f":"BY51*Direct_cost_personnel*$F51*$G51/CPI_2001*12/1000000/$E51*$CK51","v":0},0,{"$f":"CA51*Direct_cost_personnel*$F51*$G51/CPI_2001*12/1000000/$E51*$CK51","v":0},0,{"$f":"CC51*Direct_cost_personnel*$F51*$G51/CPI_2001*12/1000000/$E51*$CK51","v":0},0,{"$f":"CE51*Direct_cost_personnel*$F51*$G51/CPI_2001*12/1000000/$E51*$CK51","v":0},0,{"$f":"CG51*Direct_cost_personnel*$F51*$G51/CPI_2001*12/1000000/$E51*$CK51","v":0},0,{"$f":"CI51*Direct_cost_personnel*$F51*$G51/CPI_2001*12/1000000/$E51*$CK51","v":0},0]
["Sweden",1993,64800,5240,202037,1.1797660000000001,144.5,null,null,null,null,null,null,null,1231.5,593.5,508,97.5,8,20.5,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX52","v":0},{"$f":"Include_Afghanistan*DY52","v":0},{"$f":"Include_Afghanistan*DZ52","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV52)),Personnel_plane*AV52,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY52)),Personnel_plane*AY52,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA52)),Personnel_plane*BA52,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV52*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V52:$BV52*INDIRECT(\"Months_non_UN_operation\"&$B52),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V52:$BV52))-IF($AV$19=BY$19,$AV52)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V52:$BV52*INDIRECT(\"Months_non_UN_operation\"&$B52),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V52:$BV52))-IF($AV$19=CA$19,$AV52)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V52:$BV52*INDIRECT(\"Months_non_UN_operation\"&$B52),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V52:$BV52))-IF($AV$19=CC$19,$AV52)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V52:$BV52*INDIRECT(\"Months_non_UN_operation\"&$B52),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V52:$BV52))-IF($AV$19=CE$19,$AV52)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V52:$BV52*INDIRECT(\"Months_non_UN_operation\"&$B52),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V52:$BV52))-IF($AV$19=CG$19,$AV52)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V52:$BV52*INDIRECT(\"Months_non_UN_operation\"&$B52),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V52:$BV52))-IF($AV$19=CI$19,$AV52)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B52-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O52*(Direct_cost_personnel*$F52-UN_compensation)*$G52/CPI_2001*12/1000000/$E52*$CK52","v":6.44412097984177E-4},4.9290109860698414E-4,{"$f":"P52*(Direct_cost_personnel*$F52-UN_compensation)*$G52/CPI_2001*12/1000000/$E52*$CK52","v":3.1056319947511901E-4},2.3754510923527822E-4,{"$f":"Q52*(Direct_cost_personnel*$F52-UN_compensation)*$G52/CPI_2001*12/1000000/$E52*$CK52","v":2.6582326088182048E-4},2.0332420470349001E-4,{"$f":"R52*(Direct_cost_personnel*$F52-UN_compensation)*$G52/CPI_2001*12/1000000/$E52*$CK52","v":5.1019228220428145E-5},3.9023838501161966E-5,{"$f":"S52*(Direct_cost_personnel*$F52-UN_compensation)*$G52/CPI_2001*12/1000000/$E52*$CK52","v":4.1861930847530789E-6},3.2019559795825199E-6,{"$f":"T52*(Direct_cost_personnel*$F52-UN_compensation)*$G52/CPI_2001*12/1000000/$E52*$CK52","v":1.0727119779679762E-5},8.2050121976802084E-6,{"$f":"U52*(Direct_cost_personnel*$F52-UN_compensation)*$G52/CPI_2001*12/1000000/$E52*$CK52","v":2.0930965423765395E-6},1.6009779897912599E-6,0,null,null,null,null,null,null,{"$f":"BW52*Direct_cost_personnel*$F52*$G52/CPI_2001*12/1000000/$E52*$CK52","v":0},0,{"$f":"BY52*Direct_cost_personnel*$F52*$G52/CPI_2001*12/1000000/$E52*$CK52","v":0},0,{"$f":"CA52*Direct_cost_personnel*$F52*$G52/CPI_2001*12/1000000/$E52*$CK52","v":0},0,{"$f":"CC52*Direct_cost_personnel*$F52*$G52/CPI_2001*12/1000000/$E52*$CK52","v":0},0,{"$f":"CE52*Direct_cost_personnel*$F52*$G52/CPI_2001*12/1000000/$E52*$CK52","v":0},0,{"$f":"CG52*Direct_cost_personnel*$F52*$G52/CPI_2001*12/1000000/$E52*$CK52","v":0},0,{"$f":"CI52*Direct_cost_personnel*$F52*$G52/CPI_2001*12/1000000/$E52*$CK52","v":0},0]
["Switzerland",1993,13800,3270,244087,1.3706879999999999,144.5,null,null,null,null,null,null,null,56.5,9.5,6,41,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX53","v":0},{"$f":"Include_Afghanistan*DY53","v":0},{"$f":"Include_Afghanistan*DZ53","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV53)),Personnel_plane*AV53,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY53)),Personnel_plane*AY53,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA53)),Personnel_plane*BA53,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV53*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V53:$BV53*INDIRECT(\"Months_non_UN_operation\"&$B53),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V53:$BV53))-IF($AV$19=BY$19,$AV53)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V53:$BV53*INDIRECT(\"Months_non_UN_operation\"&$B53),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V53:$BV53))-IF($AV$19=CA$19,$AV53)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V53:$BV53*INDIRECT(\"Months_non_UN_operation\"&$B53),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V53:$BV53))-IF($AV$19=CC$19,$AV53)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V53:$BV53*INDIRECT(\"Months_non_UN_operation\"&$B53),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V53:$BV53))-IF($AV$19=CE$19,$AV53)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V53:$BV53*INDIRECT(\"Months_non_UN_operation\"&$B53),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V53:$BV53))-IF($AV$19=CG$19,$AV53)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V53:$BV53*INDIRECT(\"Months_non_UN_operation\"&$B53),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V53:$BV53))-IF($AV$19=CI$19,$AV53)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B53-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O53*(Direct_cost_personnel*$F53-UN_compensation)*$G53/CPI_2001*12/1000000/$E53*$CK53","v":2.8798724865244557E-5},5.4849473664147905E-5,{"$f":"P53*(Direct_cost_personnel*$F53-UN_compensation)*$G53/CPI_2001*12/1000000/$E53*$CK53","v":4.8422634729172264E-6},9.2224778727328338E-6,{"$f":"Q53*(Direct_cost_personnel*$F53-UN_compensation)*$G53/CPI_2001*12/1000000/$E53*$CK53","v":3.0582716671056164E-6},5.8247228669891583E-6,{"$f":"R53*(Direct_cost_personnel*$F53-UN_compensation)*$G53/CPI_2001*12/1000000/$E53*$CK53","v":2.0898189725221711E-5},3.9802272924425914E-5,{"$f":"S53*(Direct_cost_personnel*$F53-UN_compensation)*$G53/CPI_2001*12/1000000/$E53*$CK53","v":0},0,{"$f":"T53*(Direct_cost_personnel*$F53-UN_compensation)*$G53/CPI_2001*12/1000000/$E53*$CK53","v":0},0,{"$f":"U53*(Direct_cost_personnel*$F53-UN_compensation)*$G53/CPI_2001*12/1000000/$E53*$CK53","v":0},0,0,null,null,null,null,null,null,{"$f":"BW53*Direct_cost_personnel*$F53*$G53/CPI_2001*12/1000000/$E53*$CK53","v":0},0,{"$f":"BY53*Direct_cost_personnel*$F53*$G53/CPI_2001*12/1000000/$E53*$CK53","v":0},0,{"$f":"CA53*Direct_cost_personnel*$F53*$G53/CPI_2001*12/1000000/$E53*$CK53","v":0},0,{"$f":"CC53*Direct_cost_personnel*$F53*$G53/CPI_2001*12/1000000/$E53*$CK53","v":0},0,{"$f":"CE53*Direct_cost_personnel*$F53*$G53/CPI_2001*12/1000000/$E53*$CK53","v":0},0,{"$f":"CG53*Direct_cost_personnel*$F53*$G53/CPI_2001*12/1000000/$E53*$CK53","v":0},0,{"$f":"CI53*Direct_cost_personnel*$F53*$G53/CPI_2001*12/1000000/$E53*$CK53","v":0},0]
["Turkey",1993,575963,8333.4881280000009,242142,0.60169070000000002,144.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX54","v":0},{"$f":"Include_Afghanistan*DY54","v":0},{"$f":"Include_Afghanistan*DZ54","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV54)),Personnel_plane*AV54,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY54)),Personnel_plane*AY54,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA54)),Personnel_plane*BA54,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV54*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V54:$BV54*INDIRECT(\"Months_non_UN_operation\"&$B54),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V54:$BV54))-IF($AV$19=BY$19,$AV54)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V54:$BV54*INDIRECT(\"Months_non_UN_operation\"&$B54),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V54:$BV54))-IF($AV$19=CA$19,$AV54)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V54:$BV54*INDIRECT(\"Months_non_UN_operation\"&$B54),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V54:$BV54))-IF($AV$19=CC$19,$AV54)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V54:$BV54*INDIRECT(\"Months_non_UN_operation\"&$B54),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V54:$BV54))-IF($AV$19=CE$19,$AV54)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V54:$BV54*INDIRECT(\"Months_non_UN_operation\"&$B54),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V54:$BV54))-IF($AV$19=CG$19,$AV54)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V54:$BV54*INDIRECT(\"Months_non_UN_operation\"&$B54),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V54:$BV54))-IF($AV$19=CI$19,$AV54)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B54-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O54*(Direct_cost_personnel*$F54-UN_compensation)*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,{"$f":"P54*(Direct_cost_personnel*$F54-UN_compensation)*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,{"$f":"Q54*(Direct_cost_personnel*$F54-UN_compensation)*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,{"$f":"R54*(Direct_cost_personnel*$F54-UN_compensation)*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,{"$f":"S54*(Direct_cost_personnel*$F54-UN_compensation)*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,{"$f":"T54*(Direct_cost_personnel*$F54-UN_compensation)*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,{"$f":"U54*(Direct_cost_personnel*$F54-UN_compensation)*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,0,null,null,null,null,null,null,{"$f":"BW54*Direct_cost_personnel*$F54*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,{"$f":"BY54*Direct_cost_personnel*$F54*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,{"$f":"CA54*Direct_cost_personnel*$F54*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,{"$f":"CC54*Direct_cost_personnel*$F54*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,{"$f":"CE54*Direct_cost_personnel*$F54*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,{"$f":"CG54*Direct_cost_personnel*$F54*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,{"$f":"CI54*Direct_cost_personnel*$F54*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0]
["United Kingdom",1993,274800,35150,982615,0.96073310000000001,144.5,null,null,null,null,null,null,null,3312,3189.5,15,8.5,0,99,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX55","v":0},{"$f":"Include_Afghanistan*DY55","v":0},{"$f":"Include_Afghanistan*DZ55","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV55)),Personnel_plane*AV55,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY55)),Personnel_plane*AY55,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA55)),Personnel_plane*BA55,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV55*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V55:$BV55*INDIRECT(\"Months_non_UN_operation\"&$B55),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V55:$BV55))-IF($AV$19=BY$19,$AV55)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V55:$BV55*INDIRECT(\"Months_non_UN_operation\"&$B55),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V55:$BV55))-IF($AV$19=CA$19,$AV55)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V55:$BV55*INDIRECT(\"Months_non_UN_operation\"&$B55),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V55:$BV55))-IF($AV$19=CC$19,$AV55)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V55:$BV55*INDIRECT(\"Months_non_UN_operation\"&$B55),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V55:$BV55))-IF($AV$19=CE$19,$AV55)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V55:$BV55*INDIRECT(\"Months_non_UN_operation\"&$B55),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V55:$BV55))-IF($AV$19=CG$19,$AV55)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V55:$BV55*INDIRECT(\"Months_non_UN_operation\"&$B55),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V55:$BV55))-IF($AV$19=CI$19,$AV55)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B55-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O55*(Direct_cost_personnel*$F55-UN_compensation)*$G55/CPI_2001*12/1000000/$E55*$CK55","v":2.8405731319191939E-4},4.3113724235573433E-4,{"$f":"P55*(Direct_cost_personnel*$F55-UN_compensation)*$G55/CPI_2001*12/1000000/$E55*$CK55","v":2.7355096631208548E-4},4.1519089205725078E-4,{"$f":"Q55*(Direct_cost_personnel*$F55-UN_compensation)*$G55/CPI_2001*12/1000000/$E55*$CK55","v":1.2864914546735481E-6},1.9526143222632898E-6,{"$f":"R55*(Direct_cost_personnel*$F55-UN_compensation)*$G55/CPI_2001*12/1000000/$E55*$CK55","v":7.2901182431501064E-7},1.1064814492825309E-6,{"$f":"S55*(Direct_cost_personnel*$F55-UN_compensation)*$G55/CPI_2001*12/1000000/$E55*$CK55","v":0},0,{"$f":"T55*(Direct_cost_personnel*$F55-UN_compensation)*$G55/CPI_2001*12/1000000/$E55*$CK55","v":8.4908436008454175E-6},1.2887254526937713E-5,{"$f":"U55*(Direct_cost_personnel*$F55-UN_compensation)*$G55/CPI_2001*12/1000000/$E55*$CK55","v":0},0,0,null,null,null,null,null,null,{"$f":"BW55*Direct_cost_personnel*$F55*$G55/CPI_2001*12/1000000/$E55*$CK55","v":0},0,{"$f":"BY55*Direct_cost_personnel*$F55*$G55/CPI_2001*12/1000000/$E55*$CK55","v":0},0,{"$f":"CA55*Direct_cost_personnel*$F55*$G55/CPI_2001*12/1000000/$E55*$CK55","v":0},0,{"$f":"CC55*Direct_cost_personnel*$F55*$G55/CPI_2001*12/1000000/$E55*$CK55","v":0},0,{"$f":"CE55*Direct_cost_personnel*$F55*$G55/CPI_2001*12/1000000/$E55*$CK55","v":0},0,{"$f":"CG55*Direct_cost_personnel*$F55*$G55/CPI_2001*12/1000000/$E55*$CK55","v":0},0,{"$f":"CI55*Direct_cost_personnel*$F55*$G55/CPI_2001*12/1000000/$E55*$CK55","v":0},0]
["United States",1993,1729700,258870,6667325,1,144.5,null,null,null,null,null,null,null,1974,461.5,31.5,1440.5,0,40.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX56","v":0},{"$f":"Include_Afghanistan*DY56","v":0},{"$f":"Include_Afghanistan*DZ56","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV56)),Personnel_plane*AV56,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY56)),Personnel_plane*AY56,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA56)),Personnel_plane*BA56,0)","v":0},null,null,null,null,null,500,null,null,null,null,null,null,null,null,28000,null,null,null,{"$f":"DV56*Include_Iraq","v":0},0,12166.666666666666,28500,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V56:$BV56*INDIRECT(\"Months_non_UN_operation\"&$B56),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V56:$BV56))-IF($AV$19=BY$19,$AV56)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V56:$BV56*INDIRECT(\"Months_non_UN_operation\"&$B56),0))/12","v":500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V56:$BV56))-IF($AV$19=CA$19,$AV56)","v":500},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V56:$BV56*INDIRECT(\"Months_non_UN_operation\"&$B56),0))/12","v":11666.666666666666},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V56:$BV56))-IF($AV$19=CC$19,$AV56)","v":28000},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V56:$BV56*INDIRECT(\"Months_non_UN_operation\"&$B56),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V56:$BV56))-IF($AV$19=CE$19,$AV56)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V56:$BV56*INDIRECT(\"Months_non_UN_operation\"&$B56),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V56:$BV56))-IF($AV$19=CG$19,$AV56)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V56:$BV56*INDIRECT(\"Months_non_UN_operation\"&$B56),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V56:$BV56))-IF($AV$19=CI$19,$AV56)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B56-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O56*(Direct_cost_personnel*$F56-UN_compensation)*$G56/CPI_2001*12/1000000/$E56*$CK56","v":2.6089668704503971E-5},4.4310480673501728E-5,{"$f":"P56*(Direct_cost_personnel*$F56-UN_compensation)*$G56/CPI_2001*12/1000000/$E56*$CK56","v":6.0994843501157953E-6},1.0359314503962028E-5,{"$f":"Q56*(Direct_cost_personnel*$F56-UN_compensation)*$G56/CPI_2001*12/1000000/$E56*$CK56","v":4.1632450060378671E-7},7.0708213840694234E-7,{"$f":"R56*(Direct_cost_personnel*$F56-UN_compensation)*$G56/CPI_2001*12/1000000/$E56*$CK56","v":1.903858549586523E-5},3.233497842460954E-5,{"$f":"S56*(Direct_cost_personnel*$F56-UN_compensation)*$G56/CPI_2001*12/1000000/$E56*$CK56","v":0},0,{"$f":"T56*(Direct_cost_personnel*$F56-UN_compensation)*$G56/CPI_2001*12/1000000/$E56*$CK56","v":5.3527435791915434E-7},9.0910560652321163E-7,{"$f":"U56*(Direct_cost_personnel*$F56-UN_compensation)*$G56/CPI_2001*12/1000000/$E56*$CK56","v":0},0,0,null,null,null,null,null,null,{"$f":"BW56*Direct_cost_personnel*$F56*$G56/CPI_2001*12/1000000/$E56*$CK56","v":1.7866953876588142E-4},6.397409823681859E-4,{"$f":"BY56*Direct_cost_personnel*$F56*$G56/CPI_2001*12/1000000/$E56*$CK56","v":0},0,{"$f":"CA56*Direct_cost_personnel*$F56*$G56/CPI_2001*12/1000000/$E56*$CK56","v":7.3425837848992376E-6},1.1223526006459405E-5,{"$f":"CC56*Direct_cost_personnel*$F56*$G56/CPI_2001*12/1000000/$E56*$CK56","v":1.7132695498098217E-4},6.285174563617265E-4,{"$f":"CE56*Direct_cost_personnel*$F56*$G56/CPI_2001*12/1000000/$E56*$CK56","v":0},0,{"$f":"CG56*Direct_cost_personnel*$F56*$G56/CPI_2001*12/1000000/$E56*$CK56","v":0},0,{"$f":"CI56*Direct_cost_personnel*$F56*$G56/CPI_2001*12/1000000/$E56*$CK56","v":0},0]
["Australia",1994,61600,7470,353000,0.91409289999999999,148.19999999999999,null,null,null,null,null,null,null,287,20,13.5,253.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX57","v":0},{"$f":"Include_Afghanistan*DY57","v":0},{"$f":"Include_Afghanistan*DZ57","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV57)),Personnel_plane*AV57,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY57)),Personnel_plane*AY57,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA57)),Personnel_plane*BA57,0)","v":0},null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV57*Include_Iraq","v":0},0,10,10,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V57:$BV57*INDIRECT(\"Months_non_UN_operation\"&$B57),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V57:$BV57))-IF($AV$19=BY$19,$AV57)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V57:$BV57*INDIRECT(\"Months_non_UN_operation\"&$B57),0))/12","v":10},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V57:$BV57))-IF($AV$19=CA$19,$AV57)","v":10},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V57:$BV57*INDIRECT(\"Months_non_UN_operation\"&$B57),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V57:$BV57))-IF($AV$19=CC$19,$AV57)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V57:$BV57*INDIRECT(\"Months_non_UN_operation\"&$B57),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V57:$BV57))-IF($AV$19=CE$19,$AV57)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V57:$BV57*INDIRECT(\"Months_non_UN_operation\"&$B57),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V57:$BV57))-IF($AV$19=CG$19,$AV57)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V57:$BV57*INDIRECT(\"Months_non_UN_operation\"&$B57),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V57:$BV57))-IF($AV$19=CI$19,$AV57)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B57-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O57*(Direct_cost_personnel*$F57-UN_compensation)*$G57/CPI_2001*12/1000000/$E57*$CK57","v":7.1235265375147751E-5},1.056696041626933E-4,{"$f":"P57*(Direct_cost_personnel*$F57-UN_compensation)*$G57/CPI_2001*12/1000000/$E57*$CK57","v":4.9641299912994953E-6},7.3637354817207875E-6,{"$f":"Q57*(Direct_cost_personnel*$F57-UN_compensation)*$G57/CPI_2001*12/1000000/$E57*$CK57","v":3.3507877441271589E-6},4.9705214501615323E-6,{"$f":"R57*(Direct_cost_personnel*$F57-UN_compensation)*$G57/CPI_2001*12/1000000/$E57*$CK57","v":6.2920347639721088E-5},9.3335347230810999E-5,{"$f":"S57*(Direct_cost_personnel*$F57-UN_compensation)*$G57/CPI_2001*12/1000000/$E57*$CK57","v":0},0,{"$f":"T57*(Direct_cost_personnel*$F57-UN_compensation)*$G57/CPI_2001*12/1000000/$E57*$CK57","v":0},0,{"$f":"U57*(Direct_cost_personnel*$F57-UN_compensation)*$G57/CPI_2001*12/1000000/$E57*$CK57","v":0},0,0,null,null,null,null,null,null,{"$f":"BW57*Direct_cost_personnel*$F57*$G57/CPI_2001*12/1000000/$E57*$CK57","v":2.7869521891935977E-6},3.6818677408603938E-6,{"$f":"BY57*Direct_cost_personnel*$F57*$G57/CPI_2001*12/1000000/$E57*$CK57","v":0},0,{"$f":"CA57*Direct_cost_personnel*$F57*$G57/CPI_2001*12/1000000/$E57*$CK57","v":2.7869521891935977E-6},3.6818677408603938E-6,{"$f":"CC57*Direct_cost_personnel*$F57*$G57/CPI_2001*12/1000000/$E57*$CK57","v":0},0,{"$f":"CE57*Direct_cost_personnel*$F57*$G57/CPI_2001*12/1000000/$E57*$CK57","v":0},0,{"$f":"CG57*Direct_cost_personnel*$F57*$G57/CPI_2001*12/1000000/$E57*$CK57","v":0},0,{"$f":"CI57*Direct_cost_personnel*$F57*$G57/CPI_2001*12/1000000/$E57*$CK57","v":0},0]
["Austria",1994,51250,1600,201638,1.127704,148.19999999999999,null,null,null,null,null,null,null,906,354,493,56.5,0,0,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX58","v":0},{"$f":"Include_Afghanistan*DY58","v":0},{"$f":"Include_Afghanistan*DZ58","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV58)),Personnel_plane*AV58,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY58)),Personnel_plane*AY58,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA58)),Personnel_plane*BA58,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV58*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V58:$BV58*INDIRECT(\"Months_non_UN_operation\"&$B58),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V58:$BV58))-IF($AV$19=BY$19,$AV58)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V58:$BV58*INDIRECT(\"Months_non_UN_operation\"&$B58),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V58:$BV58))-IF($AV$19=CA$19,$AV58)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V58:$BV58*INDIRECT(\"Months_non_UN_operation\"&$B58),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V58:$BV58))-IF($AV$19=CC$19,$AV58)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V58:$BV58*INDIRECT(\"Months_non_UN_operation\"&$B58),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V58:$BV58))-IF($AV$19=CE$19,$AV58)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V58:$BV58*INDIRECT(\"Months_non_UN_operation\"&$B58),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V58:$BV58))-IF($AV$19=CG$19,$AV58)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V58:$BV58*INDIRECT(\"Months_non_UN_operation\"&$B58),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V58:$BV58))-IF($AV$19=CI$19,$AV58)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B58-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O58*(Direct_cost_personnel*$F58-UN_compensation)*$G58/CPI_2001*12/1000000/$E58*$CK58","v":4.9697867229258523E-4},1.5034359438081244E-4,{"$f":"P58*(Direct_cost_personnel*$F58-UN_compensation)*$G58/CPI_2001*12/1000000/$E58*$CK58","v":1.9418371963750018E-4},5.8743523632237969E-5,{"$f":"Q58*(Direct_cost_personnel*$F58-UN_compensation)*$G58/CPI_2001*12/1000000/$E58*$CK58","v":2.7043099938216827E-4},8.1809483476534797E-5,{"$f":"R58*(Direct_cost_personnel*$F58-UN_compensation)*$G58/CPI_2001*12/1000000/$E58*$CK58","v":3.0992599320674452E-5},9.3757318791566249E-6,{"$f":"S58*(Direct_cost_personnel*$F58-UN_compensation)*$G58/CPI_2001*12/1000000/$E58*$CK58","v":0},0,{"$f":"T58*(Direct_cost_personnel*$F58-UN_compensation)*$G58/CPI_2001*12/1000000/$E58*$CK58","v":0},0,{"$f":"U58*(Direct_cost_personnel*$F58-UN_compensation)*$G58/CPI_2001*12/1000000/$E58*$CK58","v":1.3713539522422327E-6},4.1485539288303646E-7,0,null,null,null,null,null,null,{"$f":"BW58*Direct_cost_personnel*$F58*$G58/CPI_2001*12/1000000/$E58*$CK58","v":0},0,{"$f":"BY58*Direct_cost_personnel*$F58*$G58/CPI_2001*12/1000000/$E58*$CK58","v":0},0,{"$f":"CA58*Direct_cost_personnel*$F58*$G58/CPI_2001*12/1000000/$E58*$CK58","v":0},0,{"$f":"CC58*Direct_cost_personnel*$F58*$G58/CPI_2001*12/1000000/$E58*$CK58","v":0},0,{"$f":"CE58*Direct_cost_personnel*$F58*$G58/CPI_2001*12/1000000/$E58*$CK58","v":0},0,{"$f":"CG58*Direct_cost_personnel*$F58*$G58/CPI_2001*12/1000000/$E58*$CK58","v":0},0,{"$f":"CI58*Direct_cost_personnel*$F58*$G58/CPI_2001*12/1000000/$E58*$CK58","v":0},0]
["Belgium",1994,63000,2600,242626,1.1098220000000001,148.19999999999999,null,null,null,null,null,null,null,1464.5,1244,6,212.5,2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX59","v":0},{"$f":"Include_Afghanistan*DY59","v":0},{"$f":"Include_Afghanistan*DZ59","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV59)),Personnel_plane*AV59,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY59)),Personnel_plane*AY59,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA59)),Personnel_plane*BA59,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV59*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V59:$BV59*INDIRECT(\"Months_non_UN_operation\"&$B59),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V59:$BV59))-IF($AV$19=BY$19,$AV59)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V59:$BV59*INDIRECT(\"Months_non_UN_operation\"&$B59),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V59:$BV59))-IF($AV$19=CA$19,$AV59)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V59:$BV59*INDIRECT(\"Months_non_UN_operation\"&$B59),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V59:$BV59))-IF($AV$19=CC$19,$AV59)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V59:$BV59*INDIRECT(\"Months_non_UN_operation\"&$B59),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V59:$BV59))-IF($AV$19=CE$19,$AV59)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V59:$BV59*INDIRECT(\"Months_non_UN_operation\"&$B59),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V59:$BV59))-IF($AV$19=CG$19,$AV59)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V59:$BV59*INDIRECT(\"Months_non_UN_operation\"&$B59),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V59:$BV59))-IF($AV$19=CI$19,$AV59)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B59-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O59*(Direct_cost_personnel*$F59-UN_compensation)*$G59/CPI_2001*12/1000000/$E59*$CK59","v":6.5601044417069627E-4},2.669855985349876E-4,{"$f":"P59*(Direct_cost_personnel*$F59-UN_compensation)*$G59/CPI_2001*12/1000000/$E59*$CK59","v":5.5723932574144506E-4},2.2678735717140632E-4,{"$f":"Q59*(Direct_cost_personnel*$F59-UN_compensation)*$G59/CPI_2001*12/1000000/$E59*$CK59","v":2.687649481068063E-6},1.0938296969681978E-6,{"$f":"R59*(Direct_cost_personnel*$F59-UN_compensation)*$G59/CPI_2001*12/1000000/$E59*$CK59","v":9.518758578782723E-5},3.8739801767623663E-5,{"$f":"S59*(Direct_cost_personnel*$F59-UN_compensation)*$G59/CPI_2001*12/1000000/$E59*$CK59","v":8.9588316035602105E-7},3.6460989898939921E-7,{"$f":"T59*(Direct_cost_personnel*$F59-UN_compensation)*$G59/CPI_2001*12/1000000/$E59*$CK59","v":0},0,{"$f":"U59*(Direct_cost_personnel*$F59-UN_compensation)*$G59/CPI_2001*12/1000000/$E59*$CK59","v":0},0,0,null,null,null,null,null,null,{"$f":"BW59*Direct_cost_personnel*$F59*$G59/CPI_2001*12/1000000/$E59*$CK59","v":0},0,{"$f":"BY59*Direct_cost_personnel*$F59*$G59/CPI_2001*12/1000000/$E59*$CK59","v":0},0,{"$f":"CA59*Direct_cost_personnel*$F59*$G59/CPI_2001*12/1000000/$E59*$CK59","v":0},0,{"$f":"CC59*Direct_cost_personnel*$F59*$G59/CPI_2001*12/1000000/$E59*$CK59","v":0},0,{"$f":"CE59*Direct_cost_personnel*$F59*$G59/CPI_2001*12/1000000/$E59*$CK59","v":0},0,{"$f":"CG59*Direct_cost_personnel*$F59*$G59/CPI_2001*12/1000000/$E59*$CK59","v":0},0,{"$f":"CI59*Direct_cost_personnel*$F59*$G59/CPI_2001*12/1000000/$E59*$CK59","v":0},0]
["Brazil",1994,336800,9110.572032,546487,0.57441350000000002,148.19999999999999,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX60","v":0},{"$f":"Include_Afghanistan*DY60","v":0},{"$f":"Include_Afghanistan*DZ60","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV60)),Personnel_plane*AV60,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY60)),Personnel_plane*AY60,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA60)),Personnel_plane*BA60,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV60*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V60:$BV60*INDIRECT(\"Months_non_UN_operation\"&$B60),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V60:$BV60))-IF($AV$19=BY$19,$AV60)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V60:$BV60*INDIRECT(\"Months_non_UN_operation\"&$B60),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V60:$BV60))-IF($AV$19=CA$19,$AV60)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V60:$BV60*INDIRECT(\"Months_non_UN_operation\"&$B60),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V60:$BV60))-IF($AV$19=CC$19,$AV60)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V60:$BV60*INDIRECT(\"Months_non_UN_operation\"&$B60),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V60:$BV60))-IF($AV$19=CE$19,$AV60)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V60:$BV60*INDIRECT(\"Months_non_UN_operation\"&$B60),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V60:$BV60))-IF($AV$19=CG$19,$AV60)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V60:$BV60*INDIRECT(\"Months_non_UN_operation\"&$B60),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V60:$BV60))-IF($AV$19=CI$19,$AV60)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B60-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O60*(Direct_cost_personnel*$F60-UN_compensation)*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,{"$f":"P60*(Direct_cost_personnel*$F60-UN_compensation)*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,{"$f":"Q60*(Direct_cost_personnel*$F60-UN_compensation)*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,{"$f":"R60*(Direct_cost_personnel*$F60-UN_compensation)*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,{"$f":"S60*(Direct_cost_personnel*$F60-UN_compensation)*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,{"$f":"T60*(Direct_cost_personnel*$F60-UN_compensation)*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,{"$f":"U60*(Direct_cost_personnel*$F60-UN_compensation)*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,0,null,null,null,null,null,null,{"$f":"BW60*Direct_cost_personnel*$F60*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,{"$f":"BY60*Direct_cost_personnel*$F60*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,{"$f":"CA60*Direct_cost_personnel*$F60*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,{"$f":"CC60*Direct_cost_personnel*$F60*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,{"$f":"CE60*Direct_cost_personnel*$F60*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,{"$f":"CG60*Direct_cost_personnel*$F60*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,{"$f":"CI60*Direct_cost_personnel*$F60*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0]
["Canada",1994,78100,9000,564478,0.88915820000000001,148.19999999999999,null,null,null,null,null,null,null,2512,2049.5,237.5,224,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX61","v":0},{"$f":"Include_Afghanistan*DY61","v":0},{"$f":"Include_Afghanistan*DZ61","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV61)),Personnel_plane*AV61,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY61)),Personnel_plane*AY61,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA61)),Personnel_plane*BA61,0)","v":0},null,null,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV61*Include_Iraq","v":0},0,27,27,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V61:$BV61*INDIRECT(\"Months_non_UN_operation\"&$B61),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V61:$BV61))-IF($AV$19=BY$19,$AV61)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V61:$BV61*INDIRECT(\"Months_non_UN_operation\"&$B61),0))/12","v":27},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V61:$BV61))-IF($AV$19=CA$19,$AV61)","v":27},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V61:$BV61*INDIRECT(\"Months_non_UN_operation\"&$B61),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V61:$BV61))-IF($AV$19=CC$19,$AV61)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V61:$BV61*INDIRECT(\"Months_non_UN_operation\"&$B61),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V61:$BV61))-IF($AV$19=CE$19,$AV61)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V61:$BV61*INDIRECT(\"Months_non_UN_operation\"&$B61),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V61:$BV61))-IF($AV$19=CG$19,$AV61)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V61:$BV61*INDIRECT(\"Months_non_UN_operation\"&$B61),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V61:$BV61))-IF($AV$19=CI$19,$AV61)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B61-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O61*(Direct_cost_personnel*$F61-UN_compensation)*$G61/CPI_2001*12/1000000/$E61*$CK61","v":3.7796412168854173E-4},5.4962577350299341E-4,{"$f":"P61*(Direct_cost_personnel*$F61-UN_compensation)*$G61/CPI_2001*12/1000000/$E61*$CK61","v":3.0837478797797225E-4},4.484307415582743E-4,{"$f":"Q61*(Direct_cost_personnel*$F61-UN_compensation)*$G61/CPI_2001*12/1000000/$E61*$CK61","v":3.5735063256778914E-5},5.1965016404044967E-5,{"$f":"R61*(Direct_cost_personnel*$F61-UN_compensation)*$G61/CPI_2001*12/1000000/$E61*$CK61","v":3.3703807029551482E-5},4.901121547160451E-5,{"$f":"S61*(Direct_cost_personnel*$F61-UN_compensation)*$G61/CPI_2001*12/1000000/$E61*$CK61","v":0},0,{"$f":"T61*(Direct_cost_personnel*$F61-UN_compensation)*$G61/CPI_2001*12/1000000/$E61*$CK61","v":0},0,{"$f":"U61*(Direct_cost_personnel*$F61-UN_compensation)*$G61/CPI_2001*12/1000000/$E61*$CK61","v":1.5046342423906914E-7},2.1880006906966297E-7,0,null,null,null,null,null,null,{"$f":"BW61*Direct_cost_personnel*$F61*$G61/CPI_2001*12/1000000/$E61*$CK61","v":4.5773030825513441E-6},5.9076018648809015E-6,{"$f":"BY61*Direct_cost_personnel*$F61*$G61/CPI_2001*12/1000000/$E61*$CK61","v":0},0,{"$f":"CA61*Direct_cost_personnel*$F61*$G61/CPI_2001*12/1000000/$E61*$CK61","v":4.5773030825513441E-6},5.9076018648809015E-6,{"$f":"CC61*Direct_cost_personnel*$F61*$G61/CPI_2001*12/1000000/$E61*$CK61","v":0},0,{"$f":"CE61*Direct_cost_personnel*$F61*$G61/CPI_2001*12/1000000/$E61*$CK61","v":0},0,{"$f":"CG61*Direct_cost_personnel*$F61*$G61/CPI_2001*12/1000000/$E61*$CK61","v":0},0,{"$f":"CI61*Direct_cost_personnel*$F61*$G61/CPI_2001*12/1000000/$E61*$CK61","v":0},0]
["China",1994,2930000,12888.902656,559224,0.35010520000000001,148.19999999999999,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX62","v":0},{"$f":"Include_Afghanistan*DY62","v":0},{"$f":"Include_Afghanistan*DZ62","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV62)),Personnel_plane*AV62,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY62)),Personnel_plane*AY62,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA62)),Personnel_plane*BA62,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV62*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V62:$BV62*INDIRECT(\"Months_non_UN_operation\"&$B62),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V62:$BV62))-IF($AV$19=BY$19,$AV62)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V62:$BV62*INDIRECT(\"Months_non_UN_operation\"&$B62),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V62:$BV62))-IF($AV$19=CA$19,$AV62)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V62:$BV62*INDIRECT(\"Months_non_UN_operation\"&$B62),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V62:$BV62))-IF($AV$19=CC$19,$AV62)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V62:$BV62*INDIRECT(\"Months_non_UN_operation\"&$B62),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V62:$BV62))-IF($AV$19=CE$19,$AV62)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V62:$BV62*INDIRECT(\"Months_non_UN_operation\"&$B62),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V62:$BV62))-IF($AV$19=CG$19,$AV62)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V62:$BV62*INDIRECT(\"Months_non_UN_operation\"&$B62),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V62:$BV62))-IF($AV$19=CI$19,$AV62)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B62-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O62*(Direct_cost_personnel*$F62-UN_compensation)*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,{"$f":"P62*(Direct_cost_personnel*$F62-UN_compensation)*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,{"$f":"Q62*(Direct_cost_personnel*$F62-UN_compensation)*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,{"$f":"R62*(Direct_cost_personnel*$F62-UN_compensation)*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,{"$f":"S62*(Direct_cost_personnel*$F62-UN_compensation)*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,{"$f":"T62*(Direct_cost_personnel*$F62-UN_compensation)*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,{"$f":"U62*(Direct_cost_personnel*$F62-UN_compensation)*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,0,null,null,null,null,null,null,{"$f":"BW62*Direct_cost_personnel*$F62*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,{"$f":"BY62*Direct_cost_personnel*$F62*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,{"$f":"CA62*Direct_cost_personnel*$F62*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,{"$f":"CC62*Direct_cost_personnel*$F62*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,{"$f":"CE62*Direct_cost_personnel*$F62*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,{"$f":"CG62*Direct_cost_personnel*$F62*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,{"$f":"CI62*Direct_cost_personnel*$F62*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0]
["Czech Republic",1994,92900,1135.6807679999999,41090.29,0.35657899999999998,148.19999999999999,null,null,null,null,null,null,null,941,907,0,34,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX63","v":0},{"$f":"Include_Afghanistan*DY63","v":0},{"$f":"Include_Afghanistan*DZ63","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV63)),Personnel_plane*AV63,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY63)),Personnel_plane*AY63,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA63)),Personnel_plane*BA63,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV63*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V63:$BV63*INDIRECT(\"Months_non_UN_operation\"&$B63),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V63:$BV63))-IF($AV$19=BY$19,$AV63)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V63:$BV63*INDIRECT(\"Months_non_UN_operation\"&$B63),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V63:$BV63))-IF($AV$19=CA$19,$AV63)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V63:$BV63*INDIRECT(\"Months_non_UN_operation\"&$B63),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V63:$BV63))-IF($AV$19=CC$19,$AV63)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V63:$BV63*INDIRECT(\"Months_non_UN_operation\"&$B63),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V63:$BV63))-IF($AV$19=CE$19,$AV63)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V63:$BV63*INDIRECT(\"Months_non_UN_operation\"&$B63),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V63:$BV63))-IF($AV$19=CG$19,$AV63)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V63:$BV63*INDIRECT(\"Months_non_UN_operation\"&$B63),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V63:$BV63))-IF($AV$19=CI$19,$AV63)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B63-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O63*(Direct_cost_personnel*$F63-UN_compensation)*$G63/CPI_2001*12/1000000/$E63*$CK63","v":6.3239061084218915E-4},3.0005023690220424E-4,{"$f":"P63*(Direct_cost_personnel*$F63-UN_compensation)*$G63/CPI_2001*12/1000000/$E63*$CK63","v":6.0954121576393787E-4},2.8920888934144451E-4,{"$f":"Q63*(Direct_cost_personnel*$F63-UN_compensation)*$G63/CPI_2001*12/1000000/$E63*$CK63","v":0},0,{"$f":"R63*(Direct_cost_personnel*$F63-UN_compensation)*$G63/CPI_2001*12/1000000/$E63*$CK63","v":2.284939507825125E-5},1.0841347560759771E-5,{"$f":"S63*(Direct_cost_personnel*$F63-UN_compensation)*$G63/CPI_2001*12/1000000/$E63*$CK63","v":0},0,{"$f":"T63*(Direct_cost_personnel*$F63-UN_compensation)*$G63/CPI_2001*12/1000000/$E63*$CK63","v":0},0,{"$f":"U63*(Direct_cost_personnel*$F63-UN_compensation)*$G63/CPI_2001*12/1000000/$E63*$CK63","v":0},0,0,null,null,null,null,null,null,{"$f":"BW63*Direct_cost_personnel*$F63*$G63/CPI_2001*12/1000000/$E63*$CK63","v":0},0,{"$f":"BY63*Direct_cost_personnel*$F63*$G63/CPI_2001*12/1000000/$E63*$CK63","v":0},0,{"$f":"CA63*Direct_cost_personnel*$F63*$G63/CPI_2001*12/1000000/$E63*$CK63","v":0},0,{"$f":"CC63*Direct_cost_personnel*$F63*$G63/CPI_2001*12/1000000/$E63*$CK63","v":0},0,{"$f":"CE63*Direct_cost_personnel*$F63*$G63/CPI_2001*12/1000000/$E63*$CK63","v":0},0,{"$f":"CG63*Direct_cost_personnel*$F63*$G63/CPI_2001*12/1000000/$E63*$CK63","v":0},0,{"$f":"CI63*Direct_cost_personnel*$F63*$G63/CPI_2001*12/1000000/$E63*$CK63","v":0},0]
["Denmark",1994,27000,2600,153595,1.3442160000000001,148.19999999999999,null,null,null,null,null,null,null,1384.5,1314,61.5,2.5,6.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX64","v":0},{"$f":"Include_Afghanistan*DY64","v":0},{"$f":"Include_Afghanistan*DZ64","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV64)),Personnel_plane*AV64,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY64)),Personnel_plane*AY64,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA64)),Personnel_plane*BA64,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV64*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V64:$BV64*INDIRECT(\"Months_non_UN_operation\"&$B64),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V64:$BV64))-IF($AV$19=BY$19,$AV64)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V64:$BV64*INDIRECT(\"Months_non_UN_operation\"&$B64),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V64:$BV64))-IF($AV$19=CA$19,$AV64)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V64:$BV64*INDIRECT(\"Months_non_UN_operation\"&$B64),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V64:$BV64))-IF($AV$19=CC$19,$AV64)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V64:$BV64*INDIRECT(\"Months_non_UN_operation\"&$B64),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V64:$BV64))-IF($AV$19=CE$19,$AV64)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V64:$BV64*INDIRECT(\"Months_non_UN_operation\"&$B64),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V64:$BV64))-IF($AV$19=CG$19,$AV64)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V64:$BV64*INDIRECT(\"Months_non_UN_operation\"&$B64),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V64:$BV64))-IF($AV$19=CI$19,$AV64)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B64-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O64*(Direct_cost_personnel*$F64-UN_compensation)*$G64/CPI_2001*12/1000000/$E64*$CK64","v":1.2070508097456088E-3},9.3031166212535722E-4,{"$f":"P64*(Direct_cost_personnel*$F64-UN_compensation)*$G64/CPI_2001*12/1000000/$E64*$CK64","v":1.1455866840055829E-3},8.8293934563576698E-4,{"$f":"Q64*(Direct_cost_personnel*$F64-UN_compensation)*$G64/CPI_2001*12/1000000/$E64*$CK64","v":5.3617641603001033E-5},4.1324786724961699E-5,{"$f":"R64*(Direct_cost_personnel*$F64-UN_compensation)*$G64/CPI_2001*12/1000000/$E64*$CK64","v":2.1795789269512615E-6},1.6798693790634834E-6,{"$f":"S64*(Direct_cost_personnel*$F64-UN_compensation)*$G64/CPI_2001*12/1000000/$E64*$CK64","v":5.6669052100732793E-6},4.3676603855650577E-6,{"$f":"T64*(Direct_cost_personnel*$F64-UN_compensation)*$G64/CPI_2001*12/1000000/$E64*$CK64","v":0},0,{"$f":"U64*(Direct_cost_personnel*$F64-UN_compensation)*$G64/CPI_2001*12/1000000/$E64*$CK64","v":0},0,0,null,null,null,null,null,null,{"$f":"BW64*Direct_cost_personnel*$F64*$G64/CPI_2001*12/1000000/$E64*$CK64","v":0},0,{"$f":"BY64*Direct_cost_personnel*$F64*$G64/CPI_2001*12/1000000/$E64*$CK64","v":0},0,{"$f":"CA64*Direct_cost_personnel*$F64*$G64/CPI_2001*12/1000000/$E64*$CK64","v":0},0,{"$f":"CC64*Direct_cost_personnel*$F64*$G64/CPI_2001*12/1000000/$E64*$CK64","v":0},0,{"$f":"CE64*Direct_cost_personnel*$F64*$G64/CPI_2001*12/1000000/$E64*$CK64","v":0},0,{"$f":"CG64*Direct_cost_personnel*$F64*$G64/CPI_2001*12/1000000/$E64*$CK64","v":0},0,{"$f":"CI64*Direct_cost_personnel*$F64*$G64/CPI_2001*12/1000000/$E64*$CK64","v":0},0]
["Finland",1994,31200,1600,101070,1.1124419999999999,148.19999999999999,null,null,null,null,null,null,null,891.5,325,557.5,2.5,6.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX65","v":0},{"$f":"Include_Afghanistan*DY65","v":0},{"$f":"Include_Afghanistan*DZ65","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV65)),Personnel_plane*AV65,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY65)),Personnel_plane*AY65,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA65)),Personnel_plane*BA65,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV65*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V65:$BV65*INDIRECT(\"Months_non_UN_operation\"&$B65),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V65:$BV65))-IF($AV$19=BY$19,$AV65)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V65:$BV65*INDIRECT(\"Months_non_UN_operation\"&$B65),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V65:$BV65))-IF($AV$19=CA$19,$AV65)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V65:$BV65*INDIRECT(\"Months_non_UN_operation\"&$B65),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V65:$BV65))-IF($AV$19=CC$19,$AV65)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V65:$BV65*INDIRECT(\"Months_non_UN_operation\"&$B65),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V65:$BV65))-IF($AV$19=CE$19,$AV65)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V65:$BV65*INDIRECT(\"Months_non_UN_operation\"&$B65),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V65:$BV65))-IF($AV$19=CG$19,$AV65)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V65:$BV65*INDIRECT(\"Months_non_UN_operation\"&$B65),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V65:$BV65))-IF($AV$19=CI$19,$AV65)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B65-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O65*(Direct_cost_personnel*$F65-UN_compensation)*$G65/CPI_2001*12/1000000/$E65*$CK65","v":9.6113219037858959E-4},4.8480542393878088E-4,{"$f":"P65*(Direct_cost_personnel*$F65-UN_compensation)*$G65/CPI_2001*12/1000000/$E65*$CK65","v":3.5038470204491496E-4},1.7673781579372267E-4,{"$f":"Q65*(Direct_cost_personnel*$F65-UN_compensation)*$G65/CPI_2001*12/1000000/$E65*$CK65","v":6.0104452735396953E-4},3.0317333016923197E-4,{"$f":"R65*(Direct_cost_personnel*$F65-UN_compensation)*$G65/CPI_2001*12/1000000/$E65*$CK65","v":2.6952669388070373E-6},1.3595216599517128E-6,{"$f":"S65*(Direct_cost_personnel*$F65-UN_compensation)*$G65/CPI_2001*12/1000000/$E65*$CK65","v":7.0076940408982982E-6},3.534756315874454E-6,{"$f":"T65*(Direct_cost_personnel*$F65-UN_compensation)*$G65/CPI_2001*12/1000000/$E65*$CK65","v":0},0,{"$f":"U65*(Direct_cost_personnel*$F65-UN_compensation)*$G65/CPI_2001*12/1000000/$E65*$CK65","v":0},0,0,null,null,null,null,null,null,{"$f":"BW65*Direct_cost_personnel*$F65*$G65/CPI_2001*12/1000000/$E65*$CK65","v":0},0,{"$f":"BY65*Direct_cost_personnel*$F65*$G65/CPI_2001*12/1000000/$E65*$CK65","v":0},0,{"$f":"CA65*Direct_cost_personnel*$F65*$G65/CPI_2001*12/1000000/$E65*$CK65","v":0},0,{"$f":"CC65*Direct_cost_personnel*$F65*$G65/CPI_2001*12/1000000/$E65*$CK65","v":0},0,{"$f":"CE65*Direct_cost_personnel*$F65*$G65/CPI_2001*12/1000000/$E65*$CK65","v":0},0,{"$f":"CG65*Direct_cost_personnel*$F65*$G65/CPI_2001*12/1000000/$E65*$CK65","v":0},0,{"$f":"CI65*Direct_cost_personnel*$F65*$G65/CPI_2001*12/1000000/$E65*$CK65","v":0},0]
["France",1994,409600,35600,1365287,1.1839660000000001,148.19999999999999,null,null,null,null,null,null,null,6464.5,5953,469.5,30,0,0,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX66","v":0},{"$f":"Include_Afghanistan*DY66","v":0},{"$f":"Include_Afghanistan*DZ66","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV66)),Personnel_plane*AV66,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY66)),Personnel_plane*AY66,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA66)),Personnel_plane*BA66,0)","v":0},null,null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV66*Include_Iraq","v":0},0,40,40,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V66:$BV66*INDIRECT(\"Months_non_UN_operation\"&$B66),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V66:$BV66))-IF($AV$19=BY$19,$AV66)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V66:$BV66*INDIRECT(\"Months_non_UN_operation\"&$B66),0))/12","v":40},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V66:$BV66))-IF($AV$19=CA$19,$AV66)","v":40},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V66:$BV66*INDIRECT(\"Months_non_UN_operation\"&$B66),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V66:$BV66))-IF($AV$19=CC$19,$AV66)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V66:$BV66*INDIRECT(\"Months_non_UN_operation\"&$B66),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V66:$BV66))-IF($AV$19=CE$19,$AV66)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V66:$BV66*INDIRECT(\"Months_non_UN_operation\"&$B66),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V66:$BV66))-IF($AV$19=CG$19,$AV66)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V66:$BV66*INDIRECT(\"Months_non_UN_operation\"&$B66),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V66:$BV66))-IF($AV$19=CI$19,$AV66)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B66-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O66*(Direct_cost_personnel*$F66-UN_compensation)*$G66/CPI_2001*12/1000000/$E66*$CK66","v":5.5238329090070569E-4},4.410664603955253E-4,{"$f":"P66*(Direct_cost_personnel*$F66-UN_compensation)*$G66/CPI_2001*12/1000000/$E66*$CK66","v":5.0867626741927456E-4},4.0616731978259139E-4,{"$f":"Q66*(Direct_cost_personnel*$F66-UN_compensation)*$G66/CPI_2001*12/1000000/$E66*$CK66","v":4.0118176978556943E-5},3.2033522028880677E-5,{"$f":"R66*(Direct_cost_personnel*$F66-UN_compensation)*$G66/CPI_2001*12/1000000/$E66*$CK66","v":2.5634617877672167E-6},2.0468704171808737E-6,{"$f":"S66*(Direct_cost_personnel*$F66-UN_compensation)*$G66/CPI_2001*12/1000000/$E66*$CK66","v":0},0,{"$f":"T66*(Direct_cost_personnel*$F66-UN_compensation)*$G66/CPI_2001*12/1000000/$E66*$CK66","v":0},0,{"$f":"U66*(Direct_cost_personnel*$F66-UN_compensation)*$G66/CPI_2001*12/1000000/$E66*$CK66","v":1.0253847151068865E-6},8.1874816687234961E-7,0,null,null,null,null,null,null,{"$f":"BW66*Direct_cost_personnel*$F66*$G66/CPI_2001*12/1000000/$E66*$CK66","v":3.7332678934156007E-6},2.7291605562411652E-6,{"$f":"BY66*Direct_cost_personnel*$F66*$G66/CPI_2001*12/1000000/$E66*$CK66","v":0},0,{"$f":"CA66*Direct_cost_personnel*$F66*$G66/CPI_2001*12/1000000/$E66*$CK66","v":3.7332678934156007E-6},2.7291605562411652E-6,{"$f":"CC66*Direct_cost_personnel*$F66*$G66/CPI_2001*12/1000000/$E66*$CK66","v":0},0,{"$f":"CE66*Direct_cost_personnel*$F66*$G66/CPI_2001*12/1000000/$E66*$CK66","v":0},0,{"$f":"CG66*Direct_cost_personnel*$F66*$G66/CPI_2001*12/1000000/$E66*$CK66","v":0},0,{"$f":"CI66*Direct_cost_personnel*$F66*$G66/CPI_2001*12/1000000/$E66*$CK66","v":0},0]
["Germany",1994,367300,28600,2152740,1.215749,148.19999999999999,null,null,null,null,null,null,null,10,5,0,5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX67","v":0},{"$f":"Include_Afghanistan*DY67","v":0},{"$f":"Include_Afghanistan*DZ67","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV67)),Personnel_plane*AV67,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY67)),Personnel_plane*AY67,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA67)),Personnel_plane*BA67,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV67*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V67:$BV67*INDIRECT(\"Months_non_UN_operation\"&$B67),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V67:$BV67))-IF($AV$19=BY$19,$AV67)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V67:$BV67*INDIRECT(\"Months_non_UN_operation\"&$B67),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V67:$BV67))-IF($AV$19=CA$19,$AV67)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V67:$BV67*INDIRECT(\"Months_non_UN_operation\"&$B67),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V67:$BV67))-IF($AV$19=CC$19,$AV67)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V67:$BV67*INDIRECT(\"Months_non_UN_operation\"&$B67),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V67:$BV67))-IF($AV$19=CE$19,$AV67)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V67:$BV67*INDIRECT(\"Months_non_UN_operation\"&$B67),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V67:$BV67))-IF($AV$19=CG$19,$AV67)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V67:$BV67*INDIRECT(\"Months_non_UN_operation\"&$B67),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V67:$BV67))-IF($AV$19=CI$19,$AV67)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B67-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O67*(Direct_cost_personnel*$F67-UN_compensation)*$G67/CPI_2001*12/1000000/$E67*$CK67","v":5.5781323430699176E-7},3.8766493838261827E-7,{"$f":"P67*(Direct_cost_personnel*$F67-UN_compensation)*$G67/CPI_2001*12/1000000/$E67*$CK67","v":2.7890661715349588E-7},1.9383246919130913E-7,{"$f":"Q67*(Direct_cost_personnel*$F67-UN_compensation)*$G67/CPI_2001*12/1000000/$E67*$CK67","v":0},0,{"$f":"R67*(Direct_cost_personnel*$F67-UN_compensation)*$G67/CPI_2001*12/1000000/$E67*$CK67","v":2.7890661715349588E-7},1.9383246919130913E-7,{"$f":"S67*(Direct_cost_personnel*$F67-UN_compensation)*$G67/CPI_2001*12/1000000/$E67*$CK67","v":0},0,{"$f":"T67*(Direct_cost_personnel*$F67-UN_compensation)*$G67/CPI_2001*12/1000000/$E67*$CK67","v":0},0,{"$f":"U67*(Direct_cost_personnel*$F67-UN_compensation)*$G67/CPI_2001*12/1000000/$E67*$CK67","v":0},0,0,null,null,null,null,null,null,{"$f":"BW67*Direct_cost_personnel*$F67*$G67/CPI_2001*12/1000000/$E67*$CK67","v":0},0,{"$f":"BY67*Direct_cost_personnel*$F67*$G67/CPI_2001*12/1000000/$E67*$CK67","v":0},0,{"$f":"CA67*Direct_cost_personnel*$F67*$G67/CPI_2001*12/1000000/$E67*$CK67","v":0},0,{"$f":"CC67*Direct_cost_personnel*$F67*$G67/CPI_2001*12/1000000/$E67*$CK67","v":0},0,{"$f":"CE67*Direct_cost_personnel*$F67*$G67/CPI_2001*12/1000000/$E67*$CK67","v":0},0,{"$f":"CG67*Direct_cost_personnel*$F67*$G67/CPI_2001*12/1000000/$E67*$CK67","v":0},0,{"$f":"CI67*Direct_cost_personnel*$F67*$G67/CPI_2001*12/1000000/$E67*$CK67","v":0},0]
["Greece",1994,159300,3300,109824,0.74939489999999997,148.19999999999999,null,null,null,null,null,null,null,10.5,2.5,6,2,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX68","v":0},{"$f":"Include_Afghanistan*DY68","v":0},{"$f":"Include_Afghanistan*DZ68","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV68)),Personnel_plane*AV68,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY68)),Personnel_plane*AY68,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA68)),Personnel_plane*BA68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV68*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V68:$BV68*INDIRECT(\"Months_non_UN_operation\"&$B68),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V68:$BV68))-IF($AV$19=BY$19,$AV68)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V68:$BV68*INDIRECT(\"Months_non_UN_operation\"&$B68),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V68:$BV68))-IF($AV$19=CA$19,$AV68)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V68:$BV68*INDIRECT(\"Months_non_UN_operation\"&$B68),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V68:$BV68))-IF($AV$19=CC$19,$AV68)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V68:$BV68*INDIRECT(\"Months_non_UN_operation\"&$B68),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V68:$BV68))-IF($AV$19=CE$19,$AV68)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V68:$BV68*INDIRECT(\"Months_non_UN_operation\"&$B68),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V68:$BV68))-IF($AV$19=CG$19,$AV68)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V68:$BV68*INDIRECT(\"Months_non_UN_operation\"&$B68),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V68:$BV68))-IF($AV$19=CI$19,$AV68)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B68-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O68*(Direct_cost_personnel*$F68-UN_compensation)*$G68/CPI_2001*12/1000000/$E68*$CK68","v":6.6821281951814639E-6},2.1227224117214812E-6,{"$f":"P68*(Direct_cost_personnel*$F68-UN_compensation)*$G68/CPI_2001*12/1000000/$E68*$CK68","v":1.5909829036146342E-6},5.0541009802892401E-7,{"$f":"Q68*(Direct_cost_personnel*$F68-UN_compensation)*$G68/CPI_2001*12/1000000/$E68*$CK68","v":3.8183589686751216E-6},1.2129842352694176E-6,{"$f":"R68*(Direct_cost_personnel*$F68-UN_compensation)*$G68/CPI_2001*12/1000000/$E68*$CK68","v":1.272786322891707E-6},4.0432807842313926E-7,{"$f":"S68*(Direct_cost_personnel*$F68-UN_compensation)*$G68/CPI_2001*12/1000000/$E68*$CK68","v":0},0,{"$f":"T68*(Direct_cost_personnel*$F68-UN_compensation)*$G68/CPI_2001*12/1000000/$E68*$CK68","v":0},0,{"$f":"U68*(Direct_cost_personnel*$F68-UN_compensation)*$G68/CPI_2001*12/1000000/$E68*$CK68","v":0},0,0,null,null,null,null,null,null,{"$f":"BW68*Direct_cost_personnel*$F68*$G68/CPI_2001*12/1000000/$E68*$CK68","v":0},0,{"$f":"BY68*Direct_cost_personnel*$F68*$G68/CPI_2001*12/1000000/$E68*$CK68","v":0},0,{"$f":"CA68*Direct_cost_personnel*$F68*$G68/CPI_2001*12/1000000/$E68*$CK68","v":0},0,{"$f":"CC68*Direct_cost_personnel*$F68*$G68/CPI_2001*12/1000000/$E68*$CK68","v":0},0,{"$f":"CE68*Direct_cost_personnel*$F68*$G68/CPI_2001*12/1000000/$E68*$CK68","v":0},0,{"$f":"CG68*Direct_cost_personnel*$F68*$G68/CPI_2001*12/1000000/$E68*$CK68","v":0},0,{"$f":"CI68*Direct_cost_personnel*$F68*$G68/CPI_2001*12/1000000/$E68*$CK68","v":0},0]
["Hungary",1994,745000,805.52550399999996,42347,0.47287649999999998,148.19999999999999,null,null,null,null,null,null,null,58,8.5,6,43.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX69","v":0},{"$f":"Include_Afghanistan*DY69","v":0},{"$f":"Include_Afghanistan*DZ69","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV69)),Personnel_plane*AV69,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY69)),Personnel_plane*AY69,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA69)),Personnel_plane*BA69,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV69*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V69:$BV69*INDIRECT(\"Months_non_UN_operation\"&$B69),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V69:$BV69))-IF($AV$19=BY$19,$AV69)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V69:$BV69*INDIRECT(\"Months_non_UN_operation\"&$B69),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V69:$BV69))-IF($AV$19=CA$19,$AV69)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V69:$BV69*INDIRECT(\"Months_non_UN_operation\"&$B69),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V69:$BV69))-IF($AV$19=CC$19,$AV69)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V69:$BV69*INDIRECT(\"Months_non_UN_operation\"&$B69),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V69:$BV69))-IF($AV$19=CE$19,$AV69)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V69:$BV69*INDIRECT(\"Months_non_UN_operation\"&$B69),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V69:$BV69))-IF($AV$19=CG$19,$AV69)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V69:$BV69*INDIRECT(\"Months_non_UN_operation\"&$B69),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V69:$BV69))-IF($AV$19=CI$19,$AV69)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B69-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O69*(Direct_cost_personnel*$F69-UN_compensation)*$G69/CPI_2001*12/1000000/$E69*$CK69","v":5.4964748630849652E-5},1.5871989473303453E-6,{"$f":"P69*(Direct_cost_personnel*$F69-UN_compensation)*$G69/CPI_2001*12/1000000/$E69*$CK69","v":8.0551786786589996E-6},2.3260674228117127E-7,{"$f":"Q69*(Direct_cost_personnel*$F69-UN_compensation)*$G69/CPI_2001*12/1000000/$E69*$CK69","v":5.6860084790534107E-6},1.6419299455141501E-7,{"$f":"R69*(Direct_cost_personnel*$F69-UN_compensation)*$G69/CPI_2001*12/1000000/$E69*$CK69","v":4.1223561473137225E-5},1.1903992104977591E-6,{"$f":"S69*(Direct_cost_personnel*$F69-UN_compensation)*$G69/CPI_2001*12/1000000/$E69*$CK69","v":0},0,{"$f":"T69*(Direct_cost_personnel*$F69-UN_compensation)*$G69/CPI_2001*12/1000000/$E69*$CK69","v":0},0,{"$f":"U69*(Direct_cost_personnel*$F69-UN_compensation)*$G69/CPI_2001*12/1000000/$E69*$CK69","v":0},0,0,null,null,null,null,null,null,{"$f":"BW69*Direct_cost_personnel*$F69*$G69/CPI_2001*12/1000000/$E69*$CK69","v":0},0,{"$f":"BY69*Direct_cost_personnel*$F69*$G69/CPI_2001*12/1000000/$E69*$CK69","v":0},0,{"$f":"CA69*Direct_cost_personnel*$F69*$G69/CPI_2001*12/1000000/$E69*$CK69","v":0},0,{"$f":"CC69*Direct_cost_personnel*$F69*$G69/CPI_2001*12/1000000/$E69*$CK69","v":0},0,{"$f":"CE69*Direct_cost_personnel*$F69*$G69/CPI_2001*12/1000000/$E69*$CK69","v":0},0,{"$f":"CG69*Direct_cost_personnel*$F69*$G69/CPI_2001*12/1000000/$E69*$CK69","v":0},0,{"$f":"CI69*Direct_cost_personnel*$F69*$G69/CPI_2001*12/1000000/$E69*$CK69","v":0},0]
["India",1994,1265000,8837.7763840000007,321553,0.32331949999999998,148.19999999999999,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX70","v":0},{"$f":"Include_Afghanistan*DY70","v":0},{"$f":"Include_Afghanistan*DZ70","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV70)),Personnel_plane*AV70,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY70)),Personnel_plane*AY70,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA70)),Personnel_plane*BA70,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV70*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V70:$BV70*INDIRECT(\"Months_non_UN_operation\"&$B70),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V70:$BV70))-IF($AV$19=BY$19,$AV70)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V70:$BV70*INDIRECT(\"Months_non_UN_operation\"&$B70),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V70:$BV70))-IF($AV$19=CA$19,$AV70)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V70:$BV70*INDIRECT(\"Months_non_UN_operation\"&$B70),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V70:$BV70))-IF($AV$19=CC$19,$AV70)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V70:$BV70*INDIRECT(\"Months_non_UN_operation\"&$B70),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V70:$BV70))-IF($AV$19=CE$19,$AV70)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V70:$BV70*INDIRECT(\"Months_non_UN_operation\"&$B70),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V70:$BV70))-IF($AV$19=CG$19,$AV70)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V70:$BV70*INDIRECT(\"Months_non_UN_operation\"&$B70),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V70:$BV70))-IF($AV$19=CI$19,$AV70)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B70-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O70*(Direct_cost_personnel*$F70-UN_compensation)*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,{"$f":"P70*(Direct_cost_personnel*$F70-UN_compensation)*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,{"$f":"Q70*(Direct_cost_personnel*$F70-UN_compensation)*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,{"$f":"R70*(Direct_cost_personnel*$F70-UN_compensation)*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,{"$f":"S70*(Direct_cost_personnel*$F70-UN_compensation)*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,{"$f":"T70*(Direct_cost_personnel*$F70-UN_compensation)*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,{"$f":"U70*(Direct_cost_personnel*$F70-UN_compensation)*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,0,null,null,null,null,null,null,{"$f":"BW70*Direct_cost_personnel*$F70*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,{"$f":"BY70*Direct_cost_personnel*$F70*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,{"$f":"CA70*Direct_cost_personnel*$F70*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,{"$f":"CC70*Direct_cost_personnel*$F70*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,{"$f":"CE70*Direct_cost_personnel*$F70*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,{"$f":"CG70*Direct_cost_personnel*$F70*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,{"$f":"CI70*Direct_cost_personnel*$F70*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0]
["Indonesia",1994,276000,1556.6567680000001,176888,0.44608750000000003,148.19999999999999,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX71","v":0},{"$f":"Include_Afghanistan*DY71","v":0},{"$f":"Include_Afghanistan*DZ71","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV71)),Personnel_plane*AV71,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY71)),Personnel_plane*AY71,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA71)),Personnel_plane*BA71,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV71*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V71:$BV71*INDIRECT(\"Months_non_UN_operation\"&$B71),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V71:$BV71))-IF($AV$19=BY$19,$AV71)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V71:$BV71*INDIRECT(\"Months_non_UN_operation\"&$B71),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V71:$BV71))-IF($AV$19=CA$19,$AV71)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V71:$BV71*INDIRECT(\"Months_non_UN_operation\"&$B71),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V71:$BV71))-IF($AV$19=CC$19,$AV71)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V71:$BV71*INDIRECT(\"Months_non_UN_operation\"&$B71),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V71:$BV71))-IF($AV$19=CE$19,$AV71)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V71:$BV71*INDIRECT(\"Months_non_UN_operation\"&$B71),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V71:$BV71))-IF($AV$19=CG$19,$AV71)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V71:$BV71*INDIRECT(\"Months_non_UN_operation\"&$B71),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V71:$BV71))-IF($AV$19=CI$19,$AV71)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B71-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O71*(Direct_cost_personnel*$F71-UN_compensation)*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,{"$f":"P71*(Direct_cost_personnel*$F71-UN_compensation)*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,{"$f":"Q71*(Direct_cost_personnel*$F71-UN_compensation)*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,{"$f":"R71*(Direct_cost_personnel*$F71-UN_compensation)*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,{"$f":"S71*(Direct_cost_personnel*$F71-UN_compensation)*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,{"$f":"T71*(Direct_cost_personnel*$F71-UN_compensation)*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,{"$f":"U71*(Direct_cost_personnel*$F71-UN_compensation)*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,0,null,null,null,null,null,null,{"$f":"BW71*Direct_cost_personnel*$F71*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,{"$f":"BY71*Direct_cost_personnel*$F71*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,{"$f":"CA71*Direct_cost_personnel*$F71*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,{"$f":"CC71*Direct_cost_personnel*$F71*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,{"$f":"CE71*Direct_cost_personnel*$F71*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,{"$f":"CG71*Direct_cost_personnel*$F71*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,{"$f":"CI71*Direct_cost_personnel*$F71*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0]
["Ireland",1994,13000,504.5,55347,0.96135389999999998,148.19999999999999,null,null,null,null,null,null,null,830.5,73,686.5,69,0,0,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX72","v":0},{"$f":"Include_Afghanistan*DY72","v":0},{"$f":"Include_Afghanistan*DZ72","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV72)),Personnel_plane*AV72,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY72)),Personnel_plane*AY72,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA72)),Personnel_plane*BA72,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV72*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V72:$BV72*INDIRECT(\"Months_non_UN_operation\"&$B72),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V72:$BV72))-IF($AV$19=BY$19,$AV72)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V72:$BV72*INDIRECT(\"Months_non_UN_operation\"&$B72),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V72:$BV72))-IF($AV$19=CA$19,$AV72)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V72:$BV72*INDIRECT(\"Months_non_UN_operation\"&$B72),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V72:$BV72))-IF($AV$19=CC$19,$AV72)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V72:$BV72*INDIRECT(\"Months_non_UN_operation\"&$B72),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V72:$BV72))-IF($AV$19=CE$19,$AV72)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V72:$BV72*INDIRECT(\"Months_non_UN_operation\"&$B72),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V72:$BV72))-IF($AV$19=CG$19,$AV72)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V72:$BV72*INDIRECT(\"Months_non_UN_operation\"&$B72),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V72:$BV72))-IF($AV$19=CI$19,$AV72)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B72-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O72*(Direct_cost_personnel*$F72-UN_compensation)*$G72/CPI_2001*12/1000000/$E72*$CK72","v":1.3910446289667521E-3},6.2411751271496823E-4,{"$f":"P72*(Direct_cost_personnel*$F72-UN_compensation)*$G72/CPI_2001*12/1000000/$E72*$CK72","v":1.222712316852172E-4},5.4859215446348795E-5,{"$f":"Q72*(Direct_cost_personnel*$F72-UN_compensation)*$G72/CPI_2001*12/1000000/$E72*$CK72","v":1.1498520623548167E-3},5.1590207402628016E-4,{"$f":"R72*(Direct_cost_personnel*$F72-UN_compensation)*$G72/CPI_2001*12/1000000/$E72*$CK72","v":1.1557143816821899E-4},5.1853231038329689E-5,{"$f":"S72*(Direct_cost_personnel*$F72-UN_compensation)*$G72/CPI_2001*12/1000000/$E72*$CK72","v":0},0,{"$f":"T72*(Direct_cost_personnel*$F72-UN_compensation)*$G72/CPI_2001*12/1000000/$E72*$CK72","v":0},0,{"$f":"U72*(Direct_cost_personnel*$F72-UN_compensation)*$G72/CPI_2001*12/1000000/$E72*$CK72","v":3.3498967584991021E-6},1.5029922040095562E-6,0,null,null,null,null,null,null,{"$f":"BW72*Direct_cost_personnel*$F72*$G72/CPI_2001*12/1000000/$E72*$CK72","v":0},0,{"$f":"BY72*Direct_cost_personnel*$F72*$G72/CPI_2001*12/1000000/$E72*$CK72","v":0},0,{"$f":"CA72*Direct_cost_personnel*$F72*$G72/CPI_2001*12/1000000/$E72*$CK72","v":0},0,{"$f":"CC72*Direct_cost_personnel*$F72*$G72/CPI_2001*12/1000000/$E72*$CK72","v":0},0,{"$f":"CE72*Direct_cost_personnel*$F72*$G72/CPI_2001*12/1000000/$E72*$CK72","v":0},0,{"$f":"CG72*Direct_cost_personnel*$F72*$G72/CPI_2001*12/1000000/$E72*$CK72","v":0},0,{"$f":"CI72*Direct_cost_personnel*$F72*$G72/CPI_2001*12/1000000/$E72*$CK72","v":0},0]
["Italy ",1994,322300,16100,1061305,0.92209989999999997,148.19999999999999,null,null,null,null,null,null,null,685,0,58,613,5,0,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX73","v":0},{"$f":"Include_Afghanistan*DY73","v":0},{"$f":"Include_Afghanistan*DZ73","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV73)),Personnel_plane*AV73,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY73)),Personnel_plane*AY73,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA73)),Personnel_plane*BA73,0)","v":0},null,null,null,null,null,82,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV73*Include_Iraq","v":0},0,82,82,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V73:$BV73*INDIRECT(\"Months_non_UN_operation\"&$B73),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V73:$BV73))-IF($AV$19=BY$19,$AV73)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V73:$BV73*INDIRECT(\"Months_non_UN_operation\"&$B73),0))/12","v":82},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V73:$BV73))-IF($AV$19=CA$19,$AV73)","v":82},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V73:$BV73*INDIRECT(\"Months_non_UN_operation\"&$B73),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V73:$BV73))-IF($AV$19=CC$19,$AV73)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V73:$BV73*INDIRECT(\"Months_non_UN_operation\"&$B73),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V73:$BV73))-IF($AV$19=CE$19,$AV73)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V73:$BV73*INDIRECT(\"Months_non_UN_operation\"&$B73),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V73:$BV73))-IF($AV$19=CG$19,$AV73)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V73:$BV73*INDIRECT(\"Months_non_UN_operation\"&$B73),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V73:$BV73))-IF($AV$19=CI$19,$AV73)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B73-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O73*(Direct_cost_personnel*$F73-UN_compensation)*$G73/CPI_2001*12/1000000/$E73*$CK73","v":5.7106934079008875E-5},3.455563923768632E-5,{"$f":"P73*(Direct_cost_personnel*$F73-UN_compensation)*$G73/CPI_2001*12/1000000/$E73*$CK73","v":0},0,{"$f":"Q73*(Direct_cost_personnel*$F73-UN_compensation)*$G73/CPI_2001*12/1000000/$E73*$CK73","v":4.8353316446460076E-6},2.9258789427530024E-6,{"$f":"R73*(Direct_cost_personnel*$F73-UN_compensation)*$G73/CPI_2001*12/1000000/$E73*$CK73","v":5.110445341668971E-5},3.0923513653579145E-5,{"$f":"S73*(Direct_cost_personnel*$F73-UN_compensation)*$G73/CPI_2001*12/1000000/$E73*$CK73","v":4.168389348832765E-7},2.5223094334077603E-7,{"$f":"T73*(Direct_cost_personnel*$F73-UN_compensation)*$G73/CPI_2001*12/1000000/$E73*$CK73","v":0},0,{"$f":"U73*(Direct_cost_personnel*$F73-UN_compensation)*$G73/CPI_2001*12/1000000/$E73*$CK73","v":7.503100827898977E-7},4.5401569801339693E-7,0,null,null,null,null,null,null,{"$f":"BW73*Direct_cost_personnel*$F73*$G73/CPI_2001*12/1000000/$E73*$CK73","v":7.6677069281001032E-6},4.1365874707887266E-6,{"$f":"BY73*Direct_cost_personnel*$F73*$G73/CPI_2001*12/1000000/$E73*$CK73","v":0},0,{"$f":"CA73*Direct_cost_personnel*$F73*$G73/CPI_2001*12/1000000/$E73*$CK73","v":7.6677069281001032E-6},4.1365874707887266E-6,{"$f":"CC73*Direct_cost_personnel*$F73*$G73/CPI_2001*12/1000000/$E73*$CK73","v":0},0,{"$f":"CE73*Direct_cost_personnel*$F73*$G73/CPI_2001*12/1000000/$E73*$CK73","v":0},0,{"$f":"CG73*Direct_cost_personnel*$F73*$G73/CPI_2001*12/1000000/$E73*$CK73","v":0},0,{"$f":"CI73*Direct_cost_personnel*$F73*$G73/CPI_2001*12/1000000/$E73*$CK73","v":0},0]
["Japan",1994,237700,42100,4850349,1.7561420000000001,148.19999999999999,null,null,null,null,null,null,null,53,0,0,53,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX74","v":0},{"$f":"Include_Afghanistan*DY74","v":0},{"$f":"Include_Afghanistan*DZ74","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV74)),Personnel_plane*AV74,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY74)),Personnel_plane*AY74,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA74)),Personnel_plane*BA74,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV74*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V74:$BV74*INDIRECT(\"Months_non_UN_operation\"&$B74),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V74:$BV74))-IF($AV$19=BY$19,$AV74)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V74:$BV74*INDIRECT(\"Months_non_UN_operation\"&$B74),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V74:$BV74))-IF($AV$19=CA$19,$AV74)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V74:$BV74*INDIRECT(\"Months_non_UN_operation\"&$B74),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V74:$BV74))-IF($AV$19=CC$19,$AV74)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V74:$BV74*INDIRECT(\"Months_non_UN_operation\"&$B74),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V74:$BV74))-IF($AV$19=CE$19,$AV74)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V74:$BV74*INDIRECT(\"Months_non_UN_operation\"&$B74),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V74:$BV74))-IF($AV$19=CG$19,$AV74)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V74:$BV74*INDIRECT(\"Months_non_UN_operation\"&$B74),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V74:$BV74))-IF($AV$19=CI$19,$AV74)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B74-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O74*(Direct_cost_personnel*$F74-UN_compensation)*$G74/CPI_2001*12/1000000/$E74*$CK74","v":1.9476653588727907E-6},2.0742389945662138E-6,{"$f":"P74*(Direct_cost_personnel*$F74-UN_compensation)*$G74/CPI_2001*12/1000000/$E74*$CK74","v":0},0,{"$f":"Q74*(Direct_cost_personnel*$F74-UN_compensation)*$G74/CPI_2001*12/1000000/$E74*$CK74","v":0},0,{"$f":"R74*(Direct_cost_personnel*$F74-UN_compensation)*$G74/CPI_2001*12/1000000/$E74*$CK74","v":1.9476653588727907E-6},2.0742389945662138E-6,{"$f":"S74*(Direct_cost_personnel*$F74-UN_compensation)*$G74/CPI_2001*12/1000000/$E74*$CK74","v":0},0,{"$f":"T74*(Direct_cost_personnel*$F74-UN_compensation)*$G74/CPI_2001*12/1000000/$E74*$CK74","v":0},0,{"$f":"U74*(Direct_cost_personnel*$F74-UN_compensation)*$G74/CPI_2001*12/1000000/$E74*$CK74","v":0},0,0,null,null,null,null,null,null,{"$f":"BW74*Direct_cost_personnel*$F74*$G74/CPI_2001*12/1000000/$E74*$CK74","v":0},0,{"$f":"BY74*Direct_cost_personnel*$F74*$G74/CPI_2001*12/1000000/$E74*$CK74","v":0},0,{"$f":"CA74*Direct_cost_personnel*$F74*$G74/CPI_2001*12/1000000/$E74*$CK74","v":0},0,{"$f":"CC74*Direct_cost_personnel*$F74*$G74/CPI_2001*12/1000000/$E74*$CK74","v":0},0,{"$f":"CE74*Direct_cost_personnel*$F74*$G74/CPI_2001*12/1000000/$E74*$CK74","v":0},0,{"$f":"CG74*Direct_cost_personnel*$F74*$G74/CPI_2001*12/1000000/$E74*$CK74","v":0},0,{"$f":"CI74*Direct_cost_personnel*$F74*$G74/CPI_2001*12/1000000/$E74*$CK74","v":0},0]
["Luxembourg",1994,800,107.04442400000001,17594,1.142361,148.19999999999999,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX75","v":0},{"$f":"Include_Afghanistan*DY75","v":0},{"$f":"Include_Afghanistan*DZ75","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV75)),Personnel_plane*AV75,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY75)),Personnel_plane*AY75,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA75)),Personnel_plane*BA75,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV75*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V75:$BV75*INDIRECT(\"Months_non_UN_operation\"&$B75),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V75:$BV75))-IF($AV$19=BY$19,$AV75)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V75:$BV75*INDIRECT(\"Months_non_UN_operation\"&$B75),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V75:$BV75))-IF($AV$19=CA$19,$AV75)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V75:$BV75*INDIRECT(\"Months_non_UN_operation\"&$B75),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V75:$BV75))-IF($AV$19=CC$19,$AV75)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V75:$BV75*INDIRECT(\"Months_non_UN_operation\"&$B75),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V75:$BV75))-IF($AV$19=CE$19,$AV75)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V75:$BV75*INDIRECT(\"Months_non_UN_operation\"&$B75),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V75:$BV75))-IF($AV$19=CG$19,$AV75)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V75:$BV75*INDIRECT(\"Months_non_UN_operation\"&$B75),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V75:$BV75))-IF($AV$19=CI$19,$AV75)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B75-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O75*(Direct_cost_personnel*$F75-UN_compensation)*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,{"$f":"P75*(Direct_cost_personnel*$F75-UN_compensation)*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,{"$f":"Q75*(Direct_cost_personnel*$F75-UN_compensation)*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,{"$f":"R75*(Direct_cost_personnel*$F75-UN_compensation)*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,{"$f":"S75*(Direct_cost_personnel*$F75-UN_compensation)*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,{"$f":"T75*(Direct_cost_personnel*$F75-UN_compensation)*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,{"$f":"U75*(Direct_cost_personnel*$F75-UN_compensation)*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,0,null,null,null,null,null,null,{"$f":"BW75*Direct_cost_personnel*$F75*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,{"$f":"BY75*Direct_cost_personnel*$F75*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,{"$f":"CA75*Direct_cost_personnel*$F75*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,{"$f":"CC75*Direct_cost_personnel*$F75*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,{"$f":"CE75*Direct_cost_personnel*$F75*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,{"$f":"CG75*Direct_cost_personnel*$F75*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,{"$f":"CI75*Direct_cost_personnel*$F75*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0]
["Mexico",1994,175000,3256.5155840000002,513275,0.64347549999999998,148.19999999999999,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX76","v":0},{"$f":"Include_Afghanistan*DY76","v":0},{"$f":"Include_Afghanistan*DZ76","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV76)),Personnel_plane*AV76,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY76)),Personnel_plane*AY76,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA76)),Personnel_plane*BA76,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV76*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V76:$BV76*INDIRECT(\"Months_non_UN_operation\"&$B76),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V76:$BV76))-IF($AV$19=BY$19,$AV76)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V76:$BV76*INDIRECT(\"Months_non_UN_operation\"&$B76),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V76:$BV76))-IF($AV$19=CA$19,$AV76)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V76:$BV76*INDIRECT(\"Months_non_UN_operation\"&$B76),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V76:$BV76))-IF($AV$19=CC$19,$AV76)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V76:$BV76*INDIRECT(\"Months_non_UN_operation\"&$B76),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V76:$BV76))-IF($AV$19=CE$19,$AV76)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V76:$BV76*INDIRECT(\"Months_non_UN_operation\"&$B76),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V76:$BV76))-IF($AV$19=CG$19,$AV76)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V76:$BV76*INDIRECT(\"Months_non_UN_operation\"&$B76),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V76:$BV76))-IF($AV$19=CI$19,$AV76)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B76-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O76*(Direct_cost_personnel*$F76-UN_compensation)*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,{"$f":"P76*(Direct_cost_personnel*$F76-UN_compensation)*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,{"$f":"Q76*(Direct_cost_personnel*$F76-UN_compensation)*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,{"$f":"R76*(Direct_cost_personnel*$F76-UN_compensation)*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,{"$f":"S76*(Direct_cost_personnel*$F76-UN_compensation)*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,{"$f":"T76*(Direct_cost_personnel*$F76-UN_compensation)*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,{"$f":"U76*(Direct_cost_personnel*$F76-UN_compensation)*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,0,null,null,null,null,null,null,{"$f":"BW76*Direct_cost_personnel*$F76*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,{"$f":"BY76*Direct_cost_personnel*$F76*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,{"$f":"CA76*Direct_cost_personnel*$F76*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,{"$f":"CC76*Direct_cost_personnel*$F76*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,{"$f":"CE76*Direct_cost_personnel*$F76*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,{"$f":"CG76*Direct_cost_personnel*$F76*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,{"$f":"CI76*Direct_cost_personnel*$F76*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0]
["Netherlands",1994,70900,7200,351982,1.1097999999999999,148.19999999999999,null,null,null,null,null,null,null,1824,1787,15,22,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX77","v":0},{"$f":"Include_Afghanistan*DY77","v":0},{"$f":"Include_Afghanistan*DZ77","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV77)),Personnel_plane*AV77,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY77)),Personnel_plane*AY77,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA77)),Personnel_plane*BA77,0)","v":0},null,null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV77*Include_Iraq","v":0},0,22,22,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V77:$BV77*INDIRECT(\"Months_non_UN_operation\"&$B77),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V77:$BV77))-IF($AV$19=BY$19,$AV77)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V77:$BV77*INDIRECT(\"Months_non_UN_operation\"&$B77),0))/12","v":22},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V77:$BV77))-IF($AV$19=CA$19,$AV77)","v":22},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V77:$BV77*INDIRECT(\"Months_non_UN_operation\"&$B77),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V77:$BV77))-IF($AV$19=CC$19,$AV77)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V77:$BV77*INDIRECT(\"Months_non_UN_operation\"&$B77),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V77:$BV77))-IF($AV$19=CE$19,$AV77)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V77:$BV77*INDIRECT(\"Months_non_UN_operation\"&$B77),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V77:$BV77))-IF($AV$19=CG$19,$AV77)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V77:$BV77*INDIRECT(\"Months_non_UN_operation\"&$B77),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V77:$BV77))-IF($AV$19=CI$19,$AV77)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B77-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O77*(Direct_cost_personnel*$F77-UN_compensation)*$G77/CPI_2001*12/1000000/$E77*$CK77","v":5.6318831271731098E-4},5.640188778083925E-4,{"$f":"P77*(Direct_cost_personnel*$F77-UN_compensation)*$G77/CPI_2001*12/1000000/$E77*$CK77","v":5.5176398839135697E-4},5.5257770539670909E-4,{"$f":"Q77*(Direct_cost_personnel*$F77-UN_compensation)*$G77/CPI_2001*12/1000000/$E77*$CK77","v":4.6314828348463086E-6},4.638313139871649E-6,{"$f":"R77*(Direct_cost_personnel*$F77-UN_compensation)*$G77/CPI_2001*12/1000000/$E77*$CK77","v":6.792841491107919E-6},6.8028592718117505E-6,{"$f":"S77*(Direct_cost_personnel*$F77-UN_compensation)*$G77/CPI_2001*12/1000000/$E77*$CK77","v":0},0,{"$f":"T77*(Direct_cost_personnel*$F77-UN_compensation)*$G77/CPI_2001*12/1000000/$E77*$CK77","v":0},0,{"$f":"U77*(Direct_cost_personnel*$F77-UN_compensation)*$G77/CPI_2001*12/1000000/$E77*$CK77","v":0},0,0,null,null,null,null,null,null,{"$f":"BW77*Direct_cost_personnel*$F77*$G77/CPI_2001*12/1000000/$E77*$CK77","v":7.4655332608749951E-6},6.8028592718117505E-6,{"$f":"BY77*Direct_cost_personnel*$F77*$G77/CPI_2001*12/1000000/$E77*$CK77","v":0},0,{"$f":"CA77*Direct_cost_personnel*$F77*$G77/CPI_2001*12/1000000/$E77*$CK77","v":7.4655332608749951E-6},6.8028592718117505E-6,{"$f":"CC77*Direct_cost_personnel*$F77*$G77/CPI_2001*12/1000000/$E77*$CK77","v":0},0,{"$f":"CE77*Direct_cost_personnel*$F77*$G77/CPI_2001*12/1000000/$E77*$CK77","v":0},0,{"$f":"CG77*Direct_cost_personnel*$F77*$G77/CPI_2001*12/1000000/$E77*$CK77","v":0},0,{"$f":"CI77*Direct_cost_personnel*$F77*$G77/CPI_2001*12/1000000/$E77*$CK77","v":0},0]
["New Zealand",1994,10000,727.3,51768,0.89048329999999998,148.19999999999999,null,null,null,null,null,null,null,184.5,142,7,33.5,0,0,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX78","v":0},{"$f":"Include_Afghanistan*DY78","v":0},{"$f":"Include_Afghanistan*DZ78","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV78)),Personnel_plane*AV78,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY78)),Personnel_plane*AY78,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA78)),Personnel_plane*BA78,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV78*Include_Iraq","v":0},0,25,25,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V78:$BV78*INDIRECT(\"Months_non_UN_operation\"&$B78),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V78:$BV78))-IF($AV$19=BY$19,$AV78)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V78:$BV78*INDIRECT(\"Months_non_UN_operation\"&$B78),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V78:$BV78))-IF($AV$19=CA$19,$AV78)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V78:$BV78*INDIRECT(\"Months_non_UN_operation\"&$B78),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V78:$BV78))-IF($AV$19=CC$19,$AV78)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V78:$BV78*INDIRECT(\"Months_non_UN_operation\"&$B78),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V78:$BV78))-IF($AV$19=CE$19,$AV78)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V78:$BV78*INDIRECT(\"Months_non_UN_operation\"&$B78),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V78:$BV78))-IF($AV$19=CG$19,$AV78)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V78:$BV78*INDIRECT(\"Months_non_UN_operation\"&$B78),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V78:$BV78))-IF($AV$19=CI$19,$AV78)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B78-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O78*(Direct_cost_personnel*$F78-UN_compensation)*$G78/CPI_2001*12/1000000/$E78*$CK78","v":3.0320863903184281E-4},2.7781236449416277E-4,{"$f":"P78*(Direct_cost_personnel*$F78-UN_compensation)*$G78/CPI_2001*12/1000000/$E78*$CK78","v":2.3336383058277329E-4},2.1381764638575128E-4,{"$f":"Q78*(Direct_cost_personnel*$F78-UN_compensation)*$G78/CPI_2001*12/1000000/$E78*$CK78","v":1.1503850803376149E-5},1.0540306511973653E-5,{"$f":"R78*(Direct_cost_personnel*$F78-UN_compensation)*$G78/CPI_2001*12/1000000/$E78*$CK78","v":5.5054143130442996E-5},5.0442895450159635E-5,{"$f":"S78*(Direct_cost_personnel*$F78-UN_compensation)*$G78/CPI_2001*12/1000000/$E78*$CK78","v":0},0,{"$f":"T78*(Direct_cost_personnel*$F78-UN_compensation)*$G78/CPI_2001*12/1000000/$E78*$CK78","v":0},0,{"$f":"U78*(Direct_cost_personnel*$F78-UN_compensation)*$G78/CPI_2001*12/1000000/$E78*$CK78","v":3.2868145152503286E-6},3.0115161462781874E-6,0,null,null,null,null,null,null,{"$f":"BW78*Direct_cost_personnel*$F78*$G78/CPI_2001*12/1000000/$E78*$CK78","v":4.6282657647985923E-5},3.7643951828477335E-5,{"$f":"BY78*Direct_cost_personnel*$F78*$G78/CPI_2001*12/1000000/$E78*$CK78","v":0},0,{"$f":"CA78*Direct_cost_personnel*$F78*$G78/CPI_2001*12/1000000/$E78*$CK78","v":4.6282657647985923E-5},3.7643951828477335E-5,{"$f":"CC78*Direct_cost_personnel*$F78*$G78/CPI_2001*12/1000000/$E78*$CK78","v":0},0,{"$f":"CE78*Direct_cost_personnel*$F78*$G78/CPI_2001*12/1000000/$E78*$CK78","v":0},0,{"$f":"CG78*Direct_cost_personnel*$F78*$G78/CPI_2001*12/1000000/$E78*$CK78","v":0},0,{"$f":"CI78*Direct_cost_personnel*$F78*$G78/CPI_2001*12/1000000/$E78*$CK78","v":0},0]
["Norway",1994,33500,3200,124479,1.2881899999999999,148.19999999999999,null,null,null,null,null,null,null,1738,871.5,846,16,4.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX79","v":0},{"$f":"Include_Afghanistan*DY79","v":0},{"$f":"Include_Afghanistan*DZ79","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV79)),Personnel_plane*AV79,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY79)),Personnel_plane*AY79,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA79)),Personnel_plane*BA79,0)","v":0},null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV79*Include_Iraq","v":0},0,3,3,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V79:$BV79*INDIRECT(\"Months_non_UN_operation\"&$B79),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V79:$BV79))-IF($AV$19=BY$19,$AV79)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V79:$BV79*INDIRECT(\"Months_non_UN_operation\"&$B79),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V79:$BV79))-IF($AV$19=CA$19,$AV79)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V79:$BV79*INDIRECT(\"Months_non_UN_operation\"&$B79),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V79:$BV79))-IF($AV$19=CC$19,$AV79)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V79:$BV79*INDIRECT(\"Months_non_UN_operation\"&$B79),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V79:$BV79))-IF($AV$19=CE$19,$AV79)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V79:$BV79*INDIRECT(\"Months_non_UN_operation\"&$B79),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V79:$BV79))-IF($AV$19=CG$19,$AV79)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V79:$BV79*INDIRECT(\"Months_non_UN_operation\"&$B79),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V79:$BV79))-IF($AV$19=CI$19,$AV79)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B79-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O79*(Direct_cost_personnel*$F79-UN_compensation)*$G79/CPI_2001*12/1000000/$E79*$CK79","v":1.7854737203755774E-3},1.4294265757568527E-3,{"$f":"P79*(Direct_cost_personnel*$F79-UN_compensation)*$G79/CPI_2001*12/1000000/$E79*$CK79","v":8.9530514804793751E-4},7.1676942507025148E-4,{"$f":"Q79*(Direct_cost_personnel*$F79-UN_compensation)*$G79/CPI_2001*12/1000000/$E79*$CK79","v":8.6910861187441794E-4},6.9579682571363477E-4,{"$f":"R79*(Direct_cost_personnel*$F79-UN_compensation)*$G79/CPI_2001*12/1000000/$E79*$CK79","v":1.6437042304953532E-5},1.3159278027681036E-5,{"$f":"S79*(Direct_cost_personnel*$F79-UN_compensation)*$G79/CPI_2001*12/1000000/$E79*$CK79","v":4.6229181482681795E-6},3.7010469452852914E-6,{"$f":"T79*(Direct_cost_personnel*$F79-UN_compensation)*$G79/CPI_2001*12/1000000/$E79*$CK79","v":0},0,{"$f":"U79*(Direct_cost_personnel*$F79-UN_compensation)*$G79/CPI_2001*12/1000000/$E79*$CK79","v":0},0,0,null,null,null,null,null,null,{"$f":"BW79*Direct_cost_personnel*$F79*$G79/CPI_2001*12/1000000/$E79*$CK79","v":3.3413269647770071E-6},2.4673646301901946E-6,{"$f":"BY79*Direct_cost_personnel*$F79*$G79/CPI_2001*12/1000000/$E79*$CK79","v":0},0,{"$f":"CA79*Direct_cost_personnel*$F79*$G79/CPI_2001*12/1000000/$E79*$CK79","v":3.3413269647770071E-6},2.4673646301901946E-6,{"$f":"CC79*Direct_cost_personnel*$F79*$G79/CPI_2001*12/1000000/$E79*$CK79","v":0},0,{"$f":"CE79*Direct_cost_personnel*$F79*$G79/CPI_2001*12/1000000/$E79*$CK79","v":0},0,{"$f":"CG79*Direct_cost_personnel*$F79*$G79/CPI_2001*12/1000000/$E79*$CK79","v":0},0,{"$f":"CI79*Direct_cost_personnel*$F79*$G79/CPI_2001*12/1000000/$E79*$CK79","v":0},0]
["Poland",1994,283600,2555.4544639999999,103683,0.41335300000000003,148.19999999999999,null,null,null,null,null,null,null,1920.5,1094.5,819,7,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX80","v":0},{"$f":"Include_Afghanistan*DY80","v":0},{"$f":"Include_Afghanistan*DZ80","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV80)),Personnel_plane*AV80,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY80)),Personnel_plane*AY80,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA80)),Personnel_plane*BA80,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV80*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V80:$BV80*INDIRECT(\"Months_non_UN_operation\"&$B80),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V80:$BV80))-IF($AV$19=BY$19,$AV80)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V80:$BV80*INDIRECT(\"Months_non_UN_operation\"&$B80),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V80:$BV80))-IF($AV$19=CA$19,$AV80)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V80:$BV80*INDIRECT(\"Months_non_UN_operation\"&$B80),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V80:$BV80))-IF($AV$19=CC$19,$AV80)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V80:$BV80*INDIRECT(\"Months_non_UN_operation\"&$B80),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V80:$BV80))-IF($AV$19=CE$19,$AV80)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V80:$BV80*INDIRECT(\"Months_non_UN_operation\"&$B80),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V80:$BV80))-IF($AV$19=CG$19,$AV80)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V80:$BV80*INDIRECT(\"Months_non_UN_operation\"&$B80),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V80:$BV80))-IF($AV$19=CI$19,$AV80)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B80-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O80*(Direct_cost_personnel*$F80-UN_compensation)*$G80/CPI_2001*12/1000000/$E80*$CK80","v":6.2467554124282876E-4},1.7888407369388734E-4,{"$f":"P80*(Direct_cost_personnel*$F80-UN_compensation)*$G80/CPI_2001*12/1000000/$E80*$CK80","v":3.5600488408762097E-4},1.0194669026709698E-4,{"$f":"Q80*(Direct_cost_personnel*$F80-UN_compensation)*$G80/CPI_2001*12/1000000/$E80*$CK80","v":2.6639378717931622E-4},7.6285371702834547E-5,{"$f":"R80*(Direct_cost_personnel*$F80-UN_compensation)*$G80/CPI_2001*12/1000000/$E80*$CK80","v":2.2768699758915913E-6},6.5201172395585088E-7,{"$f":"S80*(Direct_cost_personnel*$F80-UN_compensation)*$G80/CPI_2001*12/1000000/$E80*$CK80","v":0},0,{"$f":"T80*(Direct_cost_personnel*$F80-UN_compensation)*$G80/CPI_2001*12/1000000/$E80*$CK80","v":0},0,{"$f":"U80*(Direct_cost_personnel*$F80-UN_compensation)*$G80/CPI_2001*12/1000000/$E80*$CK80","v":0},0,0,null,null,null,null,null,null,{"$f":"BW80*Direct_cost_personnel*$F80*$G80/CPI_2001*12/1000000/$E80*$CK80","v":0},0,{"$f":"BY80*Direct_cost_personnel*$F80*$G80/CPI_2001*12/1000000/$E80*$CK80","v":0},0,{"$f":"CA80*Direct_cost_personnel*$F80*$G80/CPI_2001*12/1000000/$E80*$CK80","v":0},0,{"$f":"CC80*Direct_cost_personnel*$F80*$G80/CPI_2001*12/1000000/$E80*$CK80","v":0},0,{"$f":"CE80*Direct_cost_personnel*$F80*$G80/CPI_2001*12/1000000/$E80*$CK80","v":0},0,{"$f":"CG80*Direct_cost_personnel*$F80*$G80/CPI_2001*12/1000000/$E80*$CK80","v":0},0,{"$f":"CI80*Direct_cost_personnel*$F80*$G80/CPI_2001*12/1000000/$E80*$CK80","v":0},0]
["Portugal",1994,50700,1500,98188,0.77427800000000002,148.19999999999999,null,null,null,null,null,null,null,294,59.5,0,234.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX81","v":0},{"$f":"Include_Afghanistan*DY81","v":0},{"$f":"Include_Afghanistan*DZ81","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV81)),Personnel_plane*AV81,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY81)),Personnel_plane*AY81,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA81)),Personnel_plane*BA81,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV81*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V81:$BV81*INDIRECT(\"Months_non_UN_operation\"&$B81),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V81:$BV81))-IF($AV$19=BY$19,$AV81)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V81:$BV81*INDIRECT(\"Months_non_UN_operation\"&$B81),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V81:$BV81))-IF($AV$19=CA$19,$AV81)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V81:$BV81*INDIRECT(\"Months_non_UN_operation\"&$B81),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V81:$BV81))-IF($AV$19=CC$19,$AV81)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V81:$BV81*INDIRECT(\"Months_non_UN_operation\"&$B81),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V81:$BV81))-IF($AV$19=CE$19,$AV81)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V81:$BV81*INDIRECT(\"Months_non_UN_operation\"&$B81),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V81:$BV81))-IF($AV$19=CG$19,$AV81)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V81:$BV81*INDIRECT(\"Months_non_UN_operation\"&$B81),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V81:$BV81))-IF($AV$19=CI$19,$AV81)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B81-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O81*(Direct_cost_personnel*$F81-UN_compensation)*$G81/CPI_2001*12/1000000/$E81*$CK81","v":2.1729102797372635E-4},9.4945681423629958E-5,{"$f":"P81*(Direct_cost_personnel*$F81-UN_compensation)*$G81/CPI_2001*12/1000000/$E81*$CK81","v":4.3975565185158899E-5},1.9215197430972729E-5,{"$f":"Q81*(Direct_cost_personnel*$F81-UN_compensation)*$G81/CPI_2001*12/1000000/$E81*$CK81","v":0},0,{"$f":"R81*(Direct_cost_personnel*$F81-UN_compensation)*$G81/CPI_2001*12/1000000/$E81*$CK81","v":1.7331546278856745E-4},7.5730483992657226E-5,{"$f":"S81*(Direct_cost_personnel*$F81-UN_compensation)*$G81/CPI_2001*12/1000000/$E81*$CK81","v":0},0,{"$f":"T81*(Direct_cost_personnel*$F81-UN_compensation)*$G81/CPI_2001*12/1000000/$E81*$CK81","v":0},0,{"$f":"U81*(Direct_cost_personnel*$F81-UN_compensation)*$G81/CPI_2001*12/1000000/$E81*$CK81","v":0},0,0,null,null,null,null,null,null,{"$f":"BW81*Direct_cost_personnel*$F81*$G81/CPI_2001*12/1000000/$E81*$CK81","v":0},0,{"$f":"BY81*Direct_cost_personnel*$F81*$G81/CPI_2001*12/1000000/$E81*$CK81","v":0},0,{"$f":"CA81*Direct_cost_personnel*$F81*$G81/CPI_2001*12/1000000/$E81*$CK81","v":0},0,{"$f":"CC81*Direct_cost_personnel*$F81*$G81/CPI_2001*12/1000000/$E81*$CK81","v":0},0,{"$f":"CE81*Direct_cost_personnel*$F81*$G81/CPI_2001*12/1000000/$E81*$CK81","v":0},0,{"$f":"CG81*Direct_cost_personnel*$F81*$G81/CPI_2001*12/1000000/$E81*$CK81","v":0},0,{"$f":"CI81*Direct_cost_personnel*$F81*$G81/CPI_2001*12/1000000/$E81*$CK81","v":0},0]
["Russia",1994,1714000,14695.197695999999,276902,0.46601550000000003,148.19999999999999,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX82","v":0},{"$f":"Include_Afghanistan*DY82","v":0},{"$f":"Include_Afghanistan*DZ82","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV82)),Personnel_plane*AV82,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY82)),Personnel_plane*AY82,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA82)),Personnel_plane*BA82,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV82*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V82:$BV82*INDIRECT(\"Months_non_UN_operation\"&$B82),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V82:$BV82))-IF($AV$19=BY$19,$AV82)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V82:$BV82*INDIRECT(\"Months_non_UN_operation\"&$B82),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V82:$BV82))-IF($AV$19=CA$19,$AV82)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V82:$BV82*INDIRECT(\"Months_non_UN_operation\"&$B82),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V82:$BV82))-IF($AV$19=CC$19,$AV82)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V82:$BV82*INDIRECT(\"Months_non_UN_operation\"&$B82),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V82:$BV82))-IF($AV$19=CE$19,$AV82)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V82:$BV82*INDIRECT(\"Months_non_UN_operation\"&$B82),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V82:$BV82))-IF($AV$19=CG$19,$AV82)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V82:$BV82*INDIRECT(\"Months_non_UN_operation\"&$B82),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V82:$BV82))-IF($AV$19=CI$19,$AV82)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B82-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O82*(Direct_cost_personnel*$F82-UN_compensation)*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,{"$f":"P82*(Direct_cost_personnel*$F82-UN_compensation)*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,{"$f":"Q82*(Direct_cost_personnel*$F82-UN_compensation)*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,{"$f":"R82*(Direct_cost_personnel*$F82-UN_compensation)*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,{"$f":"S82*(Direct_cost_personnel*$F82-UN_compensation)*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,{"$f":"T82*(Direct_cost_personnel*$F82-UN_compensation)*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,{"$f":"U82*(Direct_cost_personnel*$F82-UN_compensation)*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,0,null,null,null,null,null,null,{"$f":"BW82*Direct_cost_personnel*$F82*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,{"$f":"BY82*Direct_cost_personnel*$F82*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,{"$f":"CA82*Direct_cost_personnel*$F82*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,{"$f":"CC82*Direct_cost_personnel*$F82*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,{"$f":"CE82*Direct_cost_personnel*$F82*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,{"$f":"CG82*Direct_cost_personnel*$F82*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,{"$f":"CI82*Direct_cost_personnel*$F82*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0]
["Saudi Arabia",1994,158000,17634.691072000001,134327,0.47177150000000001,148.19999999999999,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX83","v":0},{"$f":"Include_Afghanistan*DY83","v":0},{"$f":"Include_Afghanistan*DZ83","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV83)),Personnel_plane*AV83,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY83)),Personnel_plane*AY83,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA83)),Personnel_plane*BA83,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV83*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V83:$BV83*INDIRECT(\"Months_non_UN_operation\"&$B83),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V83:$BV83))-IF($AV$19=BY$19,$AV83)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V83:$BV83*INDIRECT(\"Months_non_UN_operation\"&$B83),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V83:$BV83))-IF($AV$19=CA$19,$AV83)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V83:$BV83*INDIRECT(\"Months_non_UN_operation\"&$B83),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V83:$BV83))-IF($AV$19=CC$19,$AV83)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V83:$BV83*INDIRECT(\"Months_non_UN_operation\"&$B83),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V83:$BV83))-IF($AV$19=CE$19,$AV83)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V83:$BV83*INDIRECT(\"Months_non_UN_operation\"&$B83),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V83:$BV83))-IF($AV$19=CG$19,$AV83)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V83:$BV83*INDIRECT(\"Months_non_UN_operation\"&$B83),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V83:$BV83))-IF($AV$19=CI$19,$AV83)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B83-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O83*(Direct_cost_personnel*$F83-UN_compensation)*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,{"$f":"P83*(Direct_cost_personnel*$F83-UN_compensation)*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,{"$f":"Q83*(Direct_cost_personnel*$F83-UN_compensation)*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,{"$f":"R83*(Direct_cost_personnel*$F83-UN_compensation)*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,{"$f":"S83*(Direct_cost_personnel*$F83-UN_compensation)*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,{"$f":"T83*(Direct_cost_personnel*$F83-UN_compensation)*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,{"$f":"U83*(Direct_cost_personnel*$F83-UN_compensation)*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,0,null,null,null,null,null,null,{"$f":"BW83*Direct_cost_personnel*$F83*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,{"$f":"BY83*Direct_cost_personnel*$F83*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,{"$f":"CA83*Direct_cost_personnel*$F83*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,{"$f":"CC83*Direct_cost_personnel*$F83*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,{"$f":"CE83*Direct_cost_personnel*$F83*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,{"$f":"CG83*Direct_cost_personnel*$F83*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,{"$f":"CI83*Direct_cost_personnel*$F83*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0]
["Slovakia",1994,47000,440.95103999999998,15479,0.47769600000000001,148.19999999999999,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX84","v":0},{"$f":"Include_Afghanistan*DY84","v":0},{"$f":"Include_Afghanistan*DZ84","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV84)),Personnel_plane*AV84,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY84)),Personnel_plane*AY84,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA84)),Personnel_plane*BA84,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV84*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V84:$BV84*INDIRECT(\"Months_non_UN_operation\"&$B84),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V84:$BV84))-IF($AV$19=BY$19,$AV84)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V84:$BV84*INDIRECT(\"Months_non_UN_operation\"&$B84),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V84:$BV84))-IF($AV$19=CA$19,$AV84)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V84:$BV84*INDIRECT(\"Months_non_UN_operation\"&$B84),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V84:$BV84))-IF($AV$19=CC$19,$AV84)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V84:$BV84*INDIRECT(\"Months_non_UN_operation\"&$B84),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V84:$BV84))-IF($AV$19=CE$19,$AV84)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V84:$BV84*INDIRECT(\"Months_non_UN_operation\"&$B84),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V84:$BV84))-IF($AV$19=CG$19,$AV84)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V84:$BV84*INDIRECT(\"Months_non_UN_operation\"&$B84),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V84:$BV84))-IF($AV$19=CI$19,$AV84)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B84-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O84*(Direct_cost_personnel*$F84-UN_compensation)*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,{"$f":"P84*(Direct_cost_personnel*$F84-UN_compensation)*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,{"$f":"Q84*(Direct_cost_personnel*$F84-UN_compensation)*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,{"$f":"R84*(Direct_cost_personnel*$F84-UN_compensation)*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,{"$f":"S84*(Direct_cost_personnel*$F84-UN_compensation)*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,{"$f":"T84*(Direct_cost_personnel*$F84-UN_compensation)*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,{"$f":"U84*(Direct_cost_personnel*$F84-UN_compensation)*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,0,null,null,null,null,null,null,{"$f":"BW84*Direct_cost_personnel*$F84*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,{"$f":"BY84*Direct_cost_personnel*$F84*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,{"$f":"CA84*Direct_cost_personnel*$F84*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,{"$f":"CC84*Direct_cost_personnel*$F84*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,{"$f":"CE84*Direct_cost_personnel*$F84*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,{"$f":"CG84*Direct_cost_personnel*$F84*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,{"$f":"CI84*Direct_cost_personnel*$F84*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0]
["South Korea",1994,633000,13510,435590,0.83891610000000005,148.19999999999999,null,null,null,null,null,null,null,23.5,0,0,23.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX85","v":0},{"$f":"Include_Afghanistan*DY85","v":0},{"$f":"Include_Afghanistan*DZ85","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV85)),Personnel_plane*AV85,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY85)),Personnel_plane*AY85,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA85)),Personnel_plane*BA85,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV85*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V85:$BV85*INDIRECT(\"Months_non_UN_operation\"&$B85),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V85:$BV85))-IF($AV$19=BY$19,$AV85)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V85:$BV85*INDIRECT(\"Months_non_UN_operation\"&$B85),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V85:$BV85))-IF($AV$19=CA$19,$AV85)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V85:$BV85*INDIRECT(\"Months_non_UN_operation\"&$B85),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V85:$BV85))-IF($AV$19=CC$19,$AV85)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V85:$BV85*INDIRECT(\"Months_non_UN_operation\"&$B85),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V85:$BV85))-IF($AV$19=CE$19,$AV85)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V85:$BV85*INDIRECT(\"Months_non_UN_operation\"&$B85),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V85:$BV85))-IF($AV$19=CG$19,$AV85)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V85:$BV85*INDIRECT(\"Months_non_UN_operation\"&$B85),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V85:$BV85))-IF($AV$19=CI$19,$AV85)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B85-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O85*(Direct_cost_personnel*$F85-UN_compensation)*$G85/CPI_2001*12/1000000/$E85*$CK85","v":4.2904118035147243E-6},1.2340836539416297E-6,{"$f":"P85*(Direct_cost_personnel*$F85-UN_compensation)*$G85/CPI_2001*12/1000000/$E85*$CK85","v":0},0,{"$f":"Q85*(Direct_cost_personnel*$F85-UN_compensation)*$G85/CPI_2001*12/1000000/$E85*$CK85","v":0},0,{"$f":"R85*(Direct_cost_personnel*$F85-UN_compensation)*$G85/CPI_2001*12/1000000/$E85*$CK85","v":4.2904118035147243E-6},1.2340836539416297E-6,{"$f":"S85*(Direct_cost_personnel*$F85-UN_compensation)*$G85/CPI_2001*12/1000000/$E85*$CK85","v":0},0,{"$f":"T85*(Direct_cost_personnel*$F85-UN_compensation)*$G85/CPI_2001*12/1000000/$E85*$CK85","v":0},0,{"$f":"U85*(Direct_cost_personnel*$F85-UN_compensation)*$G85/CPI_2001*12/1000000/$E85*$CK85","v":0},0,0,null,null,null,null,null,null,{"$f":"BW85*Direct_cost_personnel*$F85*$G85/CPI_2001*12/1000000/$E85*$CK85","v":0},0,{"$f":"BY85*Direct_cost_personnel*$F85*$G85/CPI_2001*12/1000000/$E85*$CK85","v":0},0,{"$f":"CA85*Direct_cost_personnel*$F85*$G85/CPI_2001*12/1000000/$E85*$CK85","v":0},0,{"$f":"CC85*Direct_cost_personnel*$F85*$G85/CPI_2001*12/1000000/$E85*$CK85","v":0},0,{"$f":"CE85*Direct_cost_personnel*$F85*$G85/CPI_2001*12/1000000/$E85*$CK85","v":0},0,{"$f":"CG85*Direct_cost_personnel*$F85*$G85/CPI_2001*12/1000000/$E85*$CK85","v":0},0,{"$f":"CI85*Direct_cost_personnel*$F85*$G85/CPI_2001*12/1000000/$E85*$CK85","v":0},0]
["Spain ",1994,206500,5800,516718,0.85828939999999998,148.19999999999999,null,null,null,null,null,null,null,1525.5,1387.5,0,47.5,0,0,90.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX86","v":0},{"$f":"Include_Afghanistan*DY86","v":0},{"$f":"Include_Afghanistan*DZ86","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV86)),Personnel_plane*AV86,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY86)),Personnel_plane*AY86,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA86)),Personnel_plane*BA86,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV86*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V86:BV86,INDIRECT(\"Months_non_UN_operation\"&B86))/12","v":0},{"$f":"SUM(W86:BV86)-AV86","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V86:$BV86*INDIRECT(\"Months_non_UN_operation\"&$B86),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V86:$BV86))-IF($AV$19=BY$19,$AV86)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V86:$BV86*INDIRECT(\"Months_non_UN_operation\"&$B86),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V86:$BV86))-IF($AV$19=CA$19,$AV86)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V86:$BV86*INDIRECT(\"Months_non_UN_operation\"&$B86),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V86:$BV86))-IF($AV$19=CC$19,$AV86)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V86:$BV86*INDIRECT(\"Months_non_UN_operation\"&$B86),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V86:$BV86))-IF($AV$19=CE$19,$AV86)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V86:$BV86*INDIRECT(\"Months_non_UN_operation\"&$B86),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V86:$BV86))-IF($AV$19=CG$19,$AV86)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V86:$BV86*INDIRECT(\"Months_non_UN_operation\"&$B86),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V86:$BV86))-IF($AV$19=CI$19,$AV86)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B86-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O86*(Direct_cost_personnel*$F86-UN_compensation)*$G86/CPI_2001*12/1000000/$E86*$CK86","v":2.4093921696346512E-4},{"$f":"O86/$C86*$D86/$E86*$CK86","v":8.8872942307541321E-5},{"$f":"P86*(Direct_cost_personnel*$F86-UN_compensation)*$G86/CPI_2001*12/1000000/$E86*$CK86","v":2.1914333892940533E-4},{"$f":"P86/$C86*$D86/$E86*$CK86","v":8.0833305441962335E-5},{"$f":"Q86*(Direct_cost_personnel*$F86-UN_compensation)*$G86/CPI_2001*12/1000000/$E86*$CK86","v":0},{"$f":"Q86/$C86*$D86/$E86*$CK86","v":0},{"$f":"R86*(Direct_cost_personnel*$F86-UN_compensation)*$G86/CPI_2001*12/1000000/$E86*$CK86","v":7.5022043957814454E-6},{"$f":"R86/$C86*$D86/$E86*$CK86","v":2.7672663124275394E-6},{"$f":"S86*(Direct_cost_personnel*$F86-UN_compensation)*$G86/CPI_2001*12/1000000/$E86*$CK86","v":0},{"$f":"S86/$C86*$D86/$E86*$CK86","v":0},{"$f":"T86*(Direct_cost_personnel*$F86-UN_compensation)*$G86/CPI_2001*12/1000000/$E86*$CK86","v":0},{"$f":"T86/$C86*$D86/$E86*$CK86","v":0},{"$f":"U86*(Direct_cost_personnel*$F86-UN_compensation)*$G86/CPI_2001*12/1000000/$E86*$CK86","v":1.4293673638278328E-5},{"$f":"U86/$C86*$D86/$E86*$CK86","v":5.2723705531514172E-6},{"$f":"H86/$E86*$CK86","v":0},null,null,null,null,null,null,{"$f":"BW86*Direct_cost_personnel*$F86*$G86/CPI_2001*12/1000000/$E86*$CK86","v":0},{"$f":"BX86/$C86*$D86/$E86*$CK86","v":0},{"$f":"BY86*Direct_cost_personnel*$F86*$G86/CPI_2001*12/1000000/$E86*$CK86","v":0},{"$f":"BZ86/$C86*$D86/$E86*$CK86","v":0},{"$f":"CA86*Direct_cost_personnel*$F86*$G86/CPI_2001*12/1000000/$E86*$CK86","v":0},{"$f":"CB86/$C86*$D86/$E86*$CK86","v":0},{"$f":"CC86*Direct_cost_personnel*$F86*$G86/CPI_2001*12/1000000/$E86*$CK86","v":0},0,{"$f":"CE86*Direct_cost_personnel*$F86*$G86/CPI_2001*12/1000000/$E86*$CK86","v":0},{"$f":"CF86/$C86*$D86/$E86*$CK86","v":0},{"$f":"CG86*Direct_cost_personnel*$F86*$G86/CPI_2001*12/1000000/$E86*$CK86","v":0},{"$f":"CH86/$C86*$D86/$E86*$CK86","v":0},{"$f":"CI86*Direct_cost_personnel*$F86*$G86/CPI_2001*12/1000000/$E86*$CK86","v":0},{"$f":"CJ86/$C86*$D86/$E86*$CK86","v":0}]
["Sweden",1994,64000,4800,217547,1.196294,148.19999999999999,null,null,null,null,null,null,null,1475.5,1245,172.5,47,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX87","v":0},{"$f":"Include_Afghanistan*DY87","v":0},{"$f":"Include_Afghanistan*DZ87","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV87)),Personnel_plane*AV87,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY87)),Personnel_plane*AY87,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA87)),Personnel_plane*BA87,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV87*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V87:$BV87*INDIRECT(\"Months_non_UN_operation\"&$B87),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V87:$BV87))-IF($AV$19=BY$19,$AV87)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V87:$BV87*INDIRECT(\"Months_non_UN_operation\"&$B87),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V87:$BV87))-IF($AV$19=CA$19,$AV87)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V87:$BV87*INDIRECT(\"Months_non_UN_operation\"&$B87),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V87:$BV87))-IF($AV$19=CC$19,$AV87)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V87:$BV87*INDIRECT(\"Months_non_UN_operation\"&$B87),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V87:$BV87))-IF($AV$19=CE$19,$AV87)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V87:$BV87*INDIRECT(\"Months_non_UN_operation\"&$B87),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V87:$BV87))-IF($AV$19=CG$19,$AV87)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V87:$BV87*INDIRECT(\"Months_non_UN_operation\"&$B87),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V87:$BV87))-IF($AV$19=CI$19,$AV87)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B87-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O87*(Direct_cost_personnel*$F87-UN_compensation)*$G87/CPI_2001*12/1000000/$E87*$CK87","v":8.0025250161333853E-4},5.4519313434762398E-4,{"$f":"P87*(Direct_cost_personnel*$F87-UN_compensation)*$G87/CPI_2001*12/1000000/$E87*$CK87","v":6.7523847137147168E-4},4.6002402728755808E-4,{"$f":"Q87*(Direct_cost_personnel*$F87-UN_compensation)*$G87/CPI_2001*12/1000000/$E87*$CK87","v":9.3557137599661739E-5},6.3738268841047181E-5,{"$f":"R87*(Direct_cost_personnel*$F87-UN_compensation)*$G87/CPI_2001*12/1000000/$E87*$CK87","v":2.5490930244545522E-5},1.7366368901618653E-5,{"$f":"S87*(Direct_cost_personnel*$F87-UN_compensation)*$G87/CPI_2001*12/1000000/$E87*$CK87","v":4.3388817437524274E-6},2.9559776853818988E-6,{"$f":"T87*(Direct_cost_personnel*$F87-UN_compensation)*$G87/CPI_2001*12/1000000/$E87*$CK87","v":0},0,{"$f":"U87*(Direct_cost_personnel*$F87-UN_compensation)*$G87/CPI_2001*12/1000000/$E87*$CK87","v":1.6270806539071607E-6},1.108491632018212E-6,0,null,null,null,null,null,null,{"$f":"BW87*Direct_cost_personnel*$F87*$G87/CPI_2001*12/1000000/$E87*$CK87","v":0},0,{"$f":"BY87*Direct_cost_personnel*$F87*$G87/CPI_2001*12/1000000/$E87*$CK87","v":0},0,{"$f":"CA87*Direct_cost_personnel*$F87*$G87/CPI_2001*12/1000000/$E87*$CK87","v":0},0,{"$f":"CC87*Direct_cost_personnel*$F87*$G87/CPI_2001*12/1000000/$E87*$CK87","v":0},0,{"$f":"CE87*Direct_cost_personnel*$F87*$G87/CPI_2001*12/1000000/$E87*$CK87","v":0},0,{"$f":"CG87*Direct_cost_personnel*$F87*$G87/CPI_2001*12/1000000/$E87*$CK87","v":0},0,{"$f":"CI87*Direct_cost_personnel*$F87*$G87/CPI_2001*12/1000000/$E87*$CK87","v":0},0]
["Switzerland",1994,13800,4200,270223,1.468845,148.19999999999999,null,null,null,null,null,null,null,44,15.5,7.5,21,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX88","v":0},{"$f":"Include_Afghanistan*DY88","v":0},{"$f":"Include_Afghanistan*DZ88","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV88)),Personnel_plane*AV88,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY88)),Personnel_plane*AY88,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA88)),Personnel_plane*BA88,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV88*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V88:$BV88*INDIRECT(\"Months_non_UN_operation\"&$B88),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V88:$BV88))-IF($AV$19=BY$19,$AV88)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V88:$BV88*INDIRECT(\"Months_non_UN_operation\"&$B88),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V88:$BV88))-IF($AV$19=CA$19,$AV88)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V88:$BV88*INDIRECT(\"Months_non_UN_operation\"&$B88),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V88:$BV88))-IF($AV$19=CC$19,$AV88)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V88:$BV88*INDIRECT(\"Months_non_UN_operation\"&$B88),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V88:$BV88))-IF($AV$19=CE$19,$AV88)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V88:$BV88*INDIRECT(\"Months_non_UN_operation\"&$B88),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V88:$BV88))-IF($AV$19=CG$19,$AV88)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V88:$BV88*INDIRECT(\"Months_non_UN_operation\"&$B88),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V88:$BV88))-IF($AV$19=CI$19,$AV88)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B88-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O88*(Direct_cost_personnel*$F88-UN_compensation)*$G88/CPI_2001*12/1000000/$E88*$CK88","v":2.3988247846613866E-5},5.3113334648593495E-5,{"$f":"P88*(Direct_cost_personnel*$F88-UN_compensation)*$G88/CPI_2001*12/1000000/$E88*$CK88","v":8.4504054914207942E-6},1.8710379251209076E-5,{"$f":"Q88*(Direct_cost_personnel*$F88-UN_compensation)*$G88/CPI_2001*12/1000000/$E88*$CK88","v":4.0889058829455461E-6},9.0534093151011658E-6,{"$f":"R88*(Direct_cost_personnel*$F88-UN_compensation)*$G88/CPI_2001*12/1000000/$E88*$CK88","v":1.1448936472247526E-5},2.5349546082283265E-5,{"$f":"S88*(Direct_cost_personnel*$F88-UN_compensation)*$G88/CPI_2001*12/1000000/$E88*$CK88","v":0},0,{"$f":"T88*(Direct_cost_personnel*$F88-UN_compensation)*$G88/CPI_2001*12/1000000/$E88*$CK88","v":0},0,{"$f":"U88*(Direct_cost_personnel*$F88-UN_compensation)*$G88/CPI_2001*12/1000000/$E88*$CK88","v":0},0,0,null,null,null,null,null,null,{"$f":"BW88*Direct_cost_personnel*$F88*$G88/CPI_2001*12/1000000/$E88*$CK88","v":0},0,{"$f":"BY88*Direct_cost_personnel*$F88*$G88/CPI_2001*12/1000000/$E88*$CK88","v":0},0,{"$f":"CA88*Direct_cost_personnel*$F88*$G88/CPI_2001*12/1000000/$E88*$CK88","v":0},0,{"$f":"CC88*Direct_cost_personnel*$F88*$G88/CPI_2001*12/1000000/$E88*$CK88","v":0},0,{"$f":"CE88*Direct_cost_personnel*$F88*$G88/CPI_2001*12/1000000/$E88*$CK88","v":0},0,{"$f":"CG88*Direct_cost_personnel*$F88*$G88/CPI_2001*12/1000000/$E88*$CK88","v":0},0,{"$f":"CI88*Direct_cost_personnel*$F88*$G88/CPI_2001*12/1000000/$E88*$CK88","v":0},0]
["Turkey",1994,503800,8224.0051199999998,174448,0.45154349999999999,148.19999999999999,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX89","v":0},{"$f":"Include_Afghanistan*DY89","v":0},{"$f":"Include_Afghanistan*DZ89","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV89)),Personnel_plane*AV89,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY89)),Personnel_plane*AY89,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA89)),Personnel_plane*BA89,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV89*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V89:$BV89*INDIRECT(\"Months_non_UN_operation\"&$B89),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V89:$BV89))-IF($AV$19=BY$19,$AV89)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V89:$BV89*INDIRECT(\"Months_non_UN_operation\"&$B89),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V89:$BV89))-IF($AV$19=CA$19,$AV89)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V89:$BV89*INDIRECT(\"Months_non_UN_operation\"&$B89),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V89:$BV89))-IF($AV$19=CC$19,$AV89)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V89:$BV89*INDIRECT(\"Months_non_UN_operation\"&$B89),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V89:$BV89))-IF($AV$19=CE$19,$AV89)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V89:$BV89*INDIRECT(\"Months_non_UN_operation\"&$B89),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V89:$BV89))-IF($AV$19=CG$19,$AV89)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V89:$BV89*INDIRECT(\"Months_non_UN_operation\"&$B89),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V89:$BV89))-IF($AV$19=CI$19,$AV89)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B89-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O89*(Direct_cost_personnel*$F89-UN_compensation)*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0,{"$f":"P89*(Direct_cost_personnel*$F89-UN_compensation)*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0,{"$f":"Q89*(Direct_cost_personnel*$F89-UN_compensation)*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0,{"$f":"R89*(Direct_cost_personnel*$F89-UN_compensation)*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0,{"$f":"S89*(Direct_cost_personnel*$F89-UN_compensation)*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0,{"$f":"T89*(Direct_cost_personnel*$F89-UN_compensation)*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0,{"$f":"U89*(Direct_cost_personnel*$F89-UN_compensation)*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0,0,null,null,null,null,null,null,{"$f":"BW89*Direct_cost_personnel*$F89*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0,{"$f":"BY89*Direct_cost_personnel*$F89*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0,{"$f":"CA89*Direct_cost_personnel*$F89*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0,{"$f":"CC89*Direct_cost_personnel*$F89*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},{"$f":"CD89/$C89*$D89/$E89*$CK89","v":0},{"$f":"CE89*Direct_cost_personnel*$F89*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0,{"$f":"CG89*Direct_cost_personnel*$F89*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0,{"$f":"CI89*Direct_cost_personnel*$F89*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0]
["United Kingdom",1994,254300,34000,1061382,0.97553619999999996,148.19999999999999,null,null,null,null,null,null,null,3657.5,3345,15,297.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX90","v":0},{"$f":"Include_Afghanistan*DY90","v":0},{"$f":"Include_Afghanistan*DZ90","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV90)),Personnel_plane*AV90,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY90)),Personnel_plane*AY90,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA90)),Personnel_plane*BA90,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV90*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V90:$BV90*INDIRECT(\"Months_non_UN_operation\"&$B90),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V90:$BV90))-IF($AV$19=BY$19,$AV90)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V90:$BV90*INDIRECT(\"Months_non_UN_operation\"&$B90),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V90:$BV90))-IF($AV$19=CA$19,$AV90)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V90:$BV90*INDIRECT(\"Months_non_UN_operation\"&$B90),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V90:$BV90))-IF($AV$19=CC$19,$AV90)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V90:$BV90*INDIRECT(\"Months_non_UN_operation\"&$B90),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V90:$BV90))-IF($AV$19=CE$19,$AV90)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V90:$BV90*INDIRECT(\"Months_non_UN_operation\"&$B90),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V90:$BV90))-IF($AV$19=CG$19,$AV90)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V90:$BV90*INDIRECT(\"Months_non_UN_operation\"&$B90),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V90:$BV90))-IF($AV$19=CI$19,$AV90)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B90-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O90*(Direct_cost_personnel*$F90-UN_compensation)*$G90/CPI_2001*12/1000000/$E90*$CK90","v":3.2471369966471513E-4},4.9379668843679326E-4,{"$f":"P90*(Direct_cost_personnel*$F90-UN_compensation)*$G90/CPI_2001*12/1000000/$E90*$CK90","v":2.9696987706861842E-4},4.5160626734684167E-4,{"$f":"Q90*(Direct_cost_personnel*$F90-UN_compensation)*$G90/CPI_2001*12/1000000/$E90*$CK90","v":1.3317034846126391E-6},2.025140212317676E-6,{"$f":"R90*(Direct_cost_personnel*$F90-UN_compensation)*$G90/CPI_2001*12/1000000/$E90*$CK90","v":2.6412119111484003E-5},4.0165280877633895E-5,{"$f":"S90*(Direct_cost_personnel*$F90-UN_compensation)*$G90/CPI_2001*12/1000000/$E90*$CK90","v":0},0,{"$f":"T90*(Direct_cost_personnel*$F90-UN_compensation)*$G90/CPI_2001*12/1000000/$E90*$CK90","v":0},0,{"$f":"U90*(Direct_cost_personnel*$F90-UN_compensation)*$G90/CPI_2001*12/1000000/$E90*$CK90","v":0},0,0,null,null,null,null,null,null,{"$f":"BW90*Direct_cost_personnel*$F90*$G90/CPI_2001*12/1000000/$E90*$CK90","v":0},0,{"$f":"BY90*Direct_cost_personnel*$F90*$G90/CPI_2001*12/1000000/$E90*$CK90","v":0},0,{"$f":"CA90*Direct_cost_personnel*$F90*$G90/CPI_2001*12/1000000/$E90*$CK90","v":0},0,{"$f":"CC90*Direct_cost_personnel*$F90*$G90/CPI_2001*12/1000000/$E90*$CK90","v":0},0,{"$f":"CE90*Direct_cost_personnel*$F90*$G90/CPI_2001*12/1000000/$E90*$CK90","v":0},0,{"$f":"CG90*Direct_cost_personnel*$F90*$G90/CPI_2001*12/1000000/$E90*$CK90","v":0},0,{"$f":"CI90*Direct_cost_personnel*$F90*$G90/CPI_2001*12/1000000/$E90*$CK90","v":0},0]
["United States",1994,1650500,261700,7085150,1,148.19999999999999,null,null,null,null,null,null,null,826,762,31,33,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20000,null,null,{"$f":"Include_Afghanistan*DX91","v":0},{"$f":"Include_Afghanistan*DY91","v":0},{"$f":"Include_Afghanistan*DZ91","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV91)),Personnel_plane*AV91,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY91)),Personnel_plane*AY91,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA91)),Personnel_plane*BA91,0)","v":0},null,null,null,null,null,500,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV91*Include_Iraq","v":0},0,7166.666666666667,20500,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V91:$BV91*INDIRECT(\"Months_non_UN_operation\"&$B91),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V91:$BV91))-IF($AV$19=BY$19,$AV91)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V91:$BV91*INDIRECT(\"Months_non_UN_operation\"&$B91),0))/12","v":500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V91:$BV91))-IF($AV$19=CA$19,$AV91)","v":500},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V91:$BV91*INDIRECT(\"Months_non_UN_operation\"&$B91),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V91:$BV91))-IF($AV$19=CC$19,$AV91)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V91:$BV91*INDIRECT(\"Months_non_UN_operation\"&$B91),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V91:$BV91))-IF($AV$19=CE$19,$AV91)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V91:$BV91*INDIRECT(\"Months_non_UN_operation\"&$B91),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V91:$BV91))-IF($AV$19=CG$19,$AV91)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V91:$BV91*INDIRECT(\"Months_non_UN_operation\"&$B91),0))/12","v":6666.666666666667},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V91:$BV91))-IF($AV$19=CI$19,$AV91)","v":20000},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B91-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O91*(Direct_cost_personnel*$F91-UN_compensation)*$G91/CPI_2001*12/1000000/$E91*$CK91","v":1.1292429702577366E-5},1.981172046824782E-5,{"$f":"P91*(Direct_cost_personnel*$F91-UN_compensation)*$G91/CPI_2001*12/1000000/$E91*$CK91","v":1.0417471468963624E-5},1.8276671908964698E-5,{"$f":"Q91*(Direct_cost_personnel*$F91-UN_compensation)*$G91/CPI_2001*12/1000000/$E91*$CK91","v":4.2380789440665662E-7},7.4353914590276313E-7,{"$f":"R91*(Direct_cost_personnel*$F91-UN_compensation)*$G91/CPI_2001*12/1000000/$E91*$CK91","v":4.5115033920708613E-7},7.9150941338036079E-7,{"$f":"S91*(Direct_cost_personnel*$F91-UN_compensation)*$G91/CPI_2001*12/1000000/$E91*$CK91","v":0},0,{"$f":"T91*(Direct_cost_personnel*$F91-UN_compensation)*$G91/CPI_2001*12/1000000/$E91*$CK91","v":0},0,{"$f":"U91*(Direct_cost_personnel*$F91-UN_compensation)*$G91/CPI_2001*12/1000000/$E91*$CK91","v":0},0,0,null,null,null,null,null,null,{"$f":"BW91*Direct_cost_personnel*$F91*$G91/CPI_2001*12/1000000/$E91*$CK91","v":1.088634376313395E-4},4.9169524164537569E-4,{"$f":"BY91*Direct_cost_personnel*$F91*$G91/CPI_2001*12/1000000/$E91*$CK91","v":0},0,{"$f":"CA91*Direct_cost_personnel*$F91*$G91/CPI_2001*12/1000000/$E91*$CK91","v":7.5951235556748493E-6},1.1992566869399406E-5,{"$f":"CC91*Direct_cost_personnel*$F91*$G91/CPI_2001*12/1000000/$E91*$CK91","v":0},0,{"$f":"CE91*Direct_cost_personnel*$F91*$G91/CPI_2001*12/1000000/$E91*$CK91","v":0},0,{"$f":"CG91*Direct_cost_personnel*$F91*$G91/CPI_2001*12/1000000/$E91*$CK91","v":0},0,{"$f":"CI91*Direct_cost_personnel*$F91*$G91/CPI_2001*12/1000000/$E91*$CK91","v":1.0126831407566465E-4},4.7970267477597629E-4]
["Australia",1995,56100,7350,379296,0.9818344,152.4,null,null,null,null,null,null,null,183.5,19.5,13,151,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX92","v":0},{"$f":"Include_Afghanistan*DY92","v":0},{"$f":"Include_Afghanistan*DZ92","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV92)),Personnel_plane*AV92,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY92)),Personnel_plane*AY92,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA92)),Personnel_plane*BA92,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV92*Include_Iraq","v":0},0,26,26,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V92:$BV92*INDIRECT(\"Months_non_UN_operation\"&$B92),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V92:$BV92))-IF($AV$19=BY$19,$AV92)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V92:$BV92*INDIRECT(\"Months_non_UN_operation\"&$B92),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V92:$BV92))-IF($AV$19=CA$19,$AV92)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V92:$BV92*INDIRECT(\"Months_non_UN_operation\"&$B92),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V92:$BV92))-IF($AV$19=CC$19,$AV92)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V92:$BV92*INDIRECT(\"Months_non_UN_operation\"&$B92),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V92:$BV92))-IF($AV$19=CE$19,$AV92)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V92:$BV92*INDIRECT(\"Months_non_UN_operation\"&$B92),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V92:$BV92))-IF($AV$19=CG$19,$AV92)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V92:$BV92*INDIRECT(\"Months_non_UN_operation\"&$B92),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V92:$BV92))-IF($AV$19=CI$19,$AV92)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B92-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O92*(Direct_cost_personnel*$F92-UN_compensation)*$G92/CPI_2001*12/1000000/$E92*$CK92","v":5.0605590088552831E-5},7.2809539258404329E-5,{"$f":"P92*(Direct_cost_personnel*$F92-UN_compensation)*$G92/CPI_2001*12/1000000/$E92*$CK92","v":5.3777057587290473E-6},7.7372534906751201E-6,{"$f":"Q92*(Direct_cost_personnel*$F92-UN_compensation)*$G92/CPI_2001*12/1000000/$E92*$CK92","v":3.5851371724860317E-6},5.1581689937834128E-6,{"$f":"R92*(Direct_cost_personnel*$F92-UN_compensation)*$G92/CPI_2001*12/1000000/$E92*$CK92","v":4.1642747157337748E-5},5.9914116773945795E-5,{"$f":"S92*(Direct_cost_personnel*$F92-UN_compensation)*$G92/CPI_2001*12/1000000/$E92*$CK92","v":0},0,{"$f":"T92*(Direct_cost_personnel*$F92-UN_compensation)*$G92/CPI_2001*12/1000000/$E92*$CK92","v":0},0,{"$f":"U92*(Direct_cost_personnel*$F92-UN_compensation)*$G92/CPI_2001*12/1000000/$E92*$CK92","v":0},0,0,null,null,null,null,null,null,{"$f":"BW92*Direct_cost_personnel*$F92*$G92/CPI_2001*12/1000000/$E92*$CK92","v":7.9833832852642632E-6},1.0316337987566826E-5,{"$f":"BY92*Direct_cost_personnel*$F92*$G92/CPI_2001*12/1000000/$E92*$CK92","v":0},0,{"$f":"CA92*Direct_cost_personnel*$F92*$G92/CPI_2001*12/1000000/$E92*$CK92","v":7.9833832852642632E-6},1.0316337987566826E-5,{"$f":"CC92*Direct_cost_personnel*$F92*$G92/CPI_2001*12/1000000/$E92*$CK92","v":0},0,{"$f":"CE92*Direct_cost_personnel*$F92*$G92/CPI_2001*12/1000000/$E92*$CK92","v":0},0,{"$f":"CG92*Direct_cost_personnel*$F92*$G92/CPI_2001*12/1000000/$E92*$CK92","v":0},0,{"$f":"CI92*Direct_cost_personnel*$F92*$G92/CPI_2001*12/1000000/$E92*$CK92","v":0},0]
["Austria",1995,55700,2040,238798,1.2762180000000001,152.4,null,null,null,null,null,null,null,898,357,493.5,29,0,0,18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX93","v":0},{"$f":"Include_Afghanistan*DY93","v":0},{"$f":"Include_Afghanistan*DZ93","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV93)),Personnel_plane*AV93,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY93)),Personnel_plane*AY93,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA93)),Personnel_plane*BA93,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV93*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V93:$BV93*INDIRECT(\"Months_non_UN_operation\"&$B93),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V93:$BV93))-IF($AV$19=BY$19,$AV93)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V93:$BV93*INDIRECT(\"Months_non_UN_operation\"&$B93),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V93:$BV93))-IF($AV$19=CA$19,$AV93)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V93:$BV93*INDIRECT(\"Months_non_UN_operation\"&$B93),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V93:$BV93))-IF($AV$19=CC$19,$AV93)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V93:$BV93*INDIRECT(\"Months_non_UN_operation\"&$B93),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V93:$BV93))-IF($AV$19=CE$19,$AV93)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V93:$BV93*INDIRECT(\"Months_non_UN_operation\"&$B93),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V93:$BV93))-IF($AV$19=CG$19,$AV93)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V93:$BV93*INDIRECT(\"Months_non_UN_operation\"&$B93),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V93:$BV93))-IF($AV$19=CI$19,$AV93)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B93-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O93*(Direct_cost_personnel*$F93-UN_compensation)*$G93/CPI_2001*12/1000000/$E93*$CK93","v":5.24671076783035E-4},1.5820733791516021E-4,{"$f":"P93*(Direct_cost_personnel*$F93-UN_compensation)*$G93/CPI_2001*12/1000000/$E93*$CK93","v":2.085830450017188E-4},6.2895344805915577E-5,{"$f":"Q93*(Direct_cost_personnel*$F93-UN_compensation)*$G93/CPI_2001*12/1000000/$E93*$CK93","v":2.8833538573767013E-4},8.6943564878765655E-5,{"$f":"R93*(Direct_cost_personnel*$F93-UN_compensation)*$G93/CPI_2001*12/1000000/$E93*$CK93","v":1.6943720742436541E-5},5.1091456565029474E-6,{"$f":"S93*(Direct_cost_personnel*$F93-UN_compensation)*$G93/CPI_2001*12/1000000/$E93*$CK93","v":0},0,{"$f":"T93*(Direct_cost_personnel*$F93-UN_compensation)*$G93/CPI_2001*12/1000000/$E93*$CK93","v":0},0,{"$f":"U93*(Direct_cost_personnel*$F93-UN_compensation)*$G93/CPI_2001*12/1000000/$E93*$CK93","v":1.080892530120952E-5},3.2592825739760175E-6,0,null,null,null,null,null,null,{"$f":"BW93*Direct_cost_personnel*$F93*$G93/CPI_2001*12/1000000/$E93*$CK93","v":0},0,{"$f":"BY93*Direct_cost_personnel*$F93*$G93/CPI_2001*12/1000000/$E93*$CK93","v":0},0,{"$f":"CA93*Direct_cost_personnel*$F93*$G93/CPI_2001*12/1000000/$E93*$CK93","v":0},0,{"$f":"CC93*Direct_cost_personnel*$F93*$G93/CPI_2001*12/1000000/$E93*$CK93","v":0},0,{"$f":"CE93*Direct_cost_personnel*$F93*$G93/CPI_2001*12/1000000/$E93*$CK93","v":0},0,{"$f":"CG93*Direct_cost_personnel*$F93*$G93/CPI_2001*12/1000000/$E93*$CK93","v":0},0,{"$f":"CI93*Direct_cost_personnel*$F93*$G93/CPI_2001*12/1000000/$E93*$CK93","v":0},0]
["Belgium",1995,47200,3450,284792,1.2490209999999999,152.4,null,null,null,null,null,null,null,887.5,878.5,6.5,1,1.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX94","v":0},{"$f":"Include_Afghanistan*DY94","v":0},{"$f":"Include_Afghanistan*DZ94","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV94)),Personnel_plane*AV94,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY94)),Personnel_plane*AY94,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA94)),Personnel_plane*BA94,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV94*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V94:$BV94*INDIRECT(\"Months_non_UN_operation\"&$B94),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V94:$BV94))-IF($AV$19=BY$19,$AV94)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V94:$BV94*INDIRECT(\"Months_non_UN_operation\"&$B94),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V94:$BV94))-IF($AV$19=CA$19,$AV94)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V94:$BV94*INDIRECT(\"Months_non_UN_operation\"&$B94),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V94:$BV94))-IF($AV$19=CC$19,$AV94)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V94:$BV94*INDIRECT(\"Months_non_UN_operation\"&$B94),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V94:$BV94))-IF($AV$19=CE$19,$AV94)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V94:$BV94*INDIRECT(\"Months_non_UN_operation\"&$B94),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V94:$BV94))-IF($AV$19=CG$19,$AV94)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V94:$BV94*INDIRECT(\"Months_non_UN_operation\"&$B94),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V94:$BV94))-IF($AV$19=CI$19,$AV94)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B94-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O94*(Direct_cost_personnel*$F94-UN_compensation)*$G94/CPI_2001*12/1000000/$E94*$CK94","v":4.2473905193871796E-4},2.616517668817339E-4,{"$f":"P94*(Direct_cost_personnel*$F94-UN_compensation)*$G94/CPI_2001*12/1000000/$E94*$CK94","v":4.2043183901764938E-4},2.5899839685138392E-4,{"$f":"Q94*(Direct_cost_personnel*$F94-UN_compensation)*$G94/CPI_2001*12/1000000/$E94*$CK94","v":3.1107648874384985E-6},1.9163227996972064E-6,{"$f":"R94*(Direct_cost_personnel*$F94-UN_compensation)*$G94/CPI_2001*12/1000000/$E94*$CK94","v":4.7857921345207667E-7},2.948188922611087E-7,{"$f":"S94*(Direct_cost_personnel*$F94-UN_compensation)*$G94/CPI_2001*12/1000000/$E94*$CK94","v":7.1786882017811495E-7},4.4222833839166302E-7,{"$f":"T94*(Direct_cost_personnel*$F94-UN_compensation)*$G94/CPI_2001*12/1000000/$E94*$CK94","v":0},0,{"$f":"U94*(Direct_cost_personnel*$F94-UN_compensation)*$G94/CPI_2001*12/1000000/$E94*$CK94","v":0},0,0,null,null,null,null,null,null,{"$f":"BW94*Direct_cost_personnel*$F94*$G94/CPI_2001*12/1000000/$E94*$CK94","v":0},0,{"$f":"BY94*Direct_cost_personnel*$F94*$G94/CPI_2001*12/1000000/$E94*$CK94","v":0},0,{"$f":"CA94*Direct_cost_personnel*$F94*$G94/CPI_2001*12/1000000/$E94*$CK94","v":0},0,{"$f":"CC94*Direct_cost_personnel*$F94*$G94/CPI_2001*12/1000000/$E94*$CK94","v":0},0,{"$f":"CE94*Direct_cost_personnel*$F94*$G94/CPI_2001*12/1000000/$E94*$CK94","v":0},0,{"$f":"CG94*Direct_cost_personnel*$F94*$G94/CPI_2001*12/1000000/$E94*$CK94","v":0},0,{"$f":"CI94*Direct_cost_personnel*$F94*$G94/CPI_2001*12/1000000/$E94*$CK94","v":0},0]
["Brazil",1995,295000,10867.904511999999,769741,0.75680979999999998,152.4,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX95","v":0},{"$f":"Include_Afghanistan*DY95","v":0},{"$f":"Include_Afghanistan*DZ95","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV95)),Personnel_plane*AV95,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY95)),Personnel_plane*AY95,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA95)),Personnel_plane*BA95,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV95*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V95:$BV95*INDIRECT(\"Months_non_UN_operation\"&$B95),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V95:$BV95))-IF($AV$19=BY$19,$AV95)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V95:$BV95*INDIRECT(\"Months_non_UN_operation\"&$B95),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V95:$BV95))-IF($AV$19=CA$19,$AV95)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V95:$BV95*INDIRECT(\"Months_non_UN_operation\"&$B95),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V95:$BV95))-IF($AV$19=CC$19,$AV95)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V95:$BV95*INDIRECT(\"Months_non_UN_operation\"&$B95),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V95:$BV95))-IF($AV$19=CE$19,$AV95)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V95:$BV95*INDIRECT(\"Months_non_UN_operation\"&$B95),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V95:$BV95))-IF($AV$19=CG$19,$AV95)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V95:$BV95*INDIRECT(\"Months_non_UN_operation\"&$B95),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V95:$BV95))-IF($AV$19=CI$19,$AV95)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B95-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O95*(Direct_cost_personnel*$F95-UN_compensation)*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,{"$f":"P95*(Direct_cost_personnel*$F95-UN_compensation)*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,{"$f":"Q95*(Direct_cost_personnel*$F95-UN_compensation)*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,{"$f":"R95*(Direct_cost_personnel*$F95-UN_compensation)*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,{"$f":"S95*(Direct_cost_personnel*$F95-UN_compensation)*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,{"$f":"T95*(Direct_cost_personnel*$F95-UN_compensation)*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,{"$f":"U95*(Direct_cost_personnel*$F95-UN_compensation)*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,0,null,null,null,null,null,null,{"$f":"BW95*Direct_cost_personnel*$F95*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,{"$f":"BY95*Direct_cost_personnel*$F95*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,{"$f":"CA95*Direct_cost_personnel*$F95*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,{"$f":"CC95*Direct_cost_personnel*$F95*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,{"$f":"CE95*Direct_cost_personnel*$F95*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,{"$f":"CG95*Direct_cost_personnel*$F95*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,{"$f":"CI95*Direct_cost_personnel*$F95*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0]
["Canada",1995,70500,8450,590500,0.88634939999999995,152.4,null,null,null,null,null,null,null,2684.5,1738.5,232,117.5,0,0,596.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX96","v":0},{"$f":"Include_Afghanistan*DY96","v":0},{"$f":"Include_Afghanistan*DZ96","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV96)),Personnel_plane*AV96,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY96)),Personnel_plane*AY96,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA96)),Personnel_plane*BA96,0)","v":0},null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV96*Include_Iraq","v":0},0,28,28,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V96:$BV96*INDIRECT(\"Months_non_UN_operation\"&$B96),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V96:$BV96))-IF($AV$19=BY$19,$AV96)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V96:$BV96*INDIRECT(\"Months_non_UN_operation\"&$B96),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V96:$BV96))-IF($AV$19=CA$19,$AV96)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V96:$BV96*INDIRECT(\"Months_non_UN_operation\"&$B96),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V96:$BV96))-IF($AV$19=CC$19,$AV96)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V96:$BV96*INDIRECT(\"Months_non_UN_operation\"&$B96),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V96:$BV96))-IF($AV$19=CE$19,$AV96)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V96:$BV96*INDIRECT(\"Months_non_UN_operation\"&$B96),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V96:$BV96))-IF($AV$19=CG$19,$AV96)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V96:$BV96*INDIRECT(\"Months_non_UN_operation\"&$B96),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V96:$BV96))-IF($AV$19=CI$19,$AV96)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B96-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O96*(Direct_cost_personnel*$F96-UN_compensation)*$G96/CPI_2001*12/1000000/$E96*$CK96","v":4.2404575218969964E-4},6.2591750475223234E-4,{"$f":"P96*(Direct_cost_personnel*$F96-UN_compensation)*$G96/CPI_2001*12/1000000/$E96*$CK96","v":2.7461484082018736E-4},4.0534832632212924E-4,{"$f":"Q96*(Direct_cost_personnel*$F96-UN_compensation)*$G96/CPI_2001*12/1000000/$E96*$CK96","v":3.6646904268210212E-5},5.4093075471230358E-5,{"$f":"R96*(Direct_cost_personnel*$F96-UN_compensation)*$G96/CPI_2001*12/1000000/$E96*$CK96","v":1.8560393325494396E-5},2.7396277447713651E-5,{"$f":"S96*(Direct_cost_personnel*$F96-UN_compensation)*$G96/CPI_2001*12/1000000/$E96*$CK96","v":0},0,{"$f":"T96*(Direct_cost_personnel*$F96-UN_compensation)*$G96/CPI_2001*12/1000000/$E96*$CK96","v":0},0,{"$f":"U96*(Direct_cost_personnel*$F96-UN_compensation)*$G96/CPI_2001*12/1000000/$E96*$CK96","v":9.4223613775807721E-5},1.3907982551115909E-4,0,null,null,null,null,null,null,{"$f":"BW96*Direct_cost_personnel*$F96*$G96/CPI_2001*12/1000000/$E96*$CK96","v":4.9853624178167372E-6},6.5284746258381459E-6,{"$f":"BY96*Direct_cost_personnel*$F96*$G96/CPI_2001*12/1000000/$E96*$CK96","v":0},0,{"$f":"CA96*Direct_cost_personnel*$F96*$G96/CPI_2001*12/1000000/$E96*$CK96","v":4.9853624178167372E-6},6.5284746258381459E-6,{"$f":"CC96*Direct_cost_personnel*$F96*$G96/CPI_2001*12/1000000/$E96*$CK96","v":0},0,{"$f":"CE96*Direct_cost_personnel*$F96*$G96/CPI_2001*12/1000000/$E96*$CK96","v":0},0,{"$f":"CG96*Direct_cost_personnel*$F96*$G96/CPI_2001*12/1000000/$E96*$CK96","v":0},0,{"$f":"CI96*Direct_cost_personnel*$F96*$G96/CPI_2001*12/1000000/$E96*$CK96","v":0},0]
["China",1995,2930000,13640.456192,727947,0.40163219999999999,152.4,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX97","v":0},{"$f":"Include_Afghanistan*DY97","v":0},{"$f":"Include_Afghanistan*DZ97","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV97)),Personnel_plane*AV97,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY97)),Personnel_plane*AY97,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA97)),Personnel_plane*BA97,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV97*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V97:$BV97*INDIRECT(\"Months_non_UN_operation\"&$B97),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V97:$BV97))-IF($AV$19=BY$19,$AV97)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V97:$BV97*INDIRECT(\"Months_non_UN_operation\"&$B97),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V97:$BV97))-IF($AV$19=CA$19,$AV97)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V97:$BV97*INDIRECT(\"Months_non_UN_operation\"&$B97),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V97:$BV97))-IF($AV$19=CC$19,$AV97)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V97:$BV97*INDIRECT(\"Months_non_UN_operation\"&$B97),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V97:$BV97))-IF($AV$19=CE$19,$AV97)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V97:$BV97*INDIRECT(\"Months_non_UN_operation\"&$B97),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V97:$BV97))-IF($AV$19=CG$19,$AV97)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V97:$BV97*INDIRECT(\"Months_non_UN_operation\"&$B97),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V97:$BV97))-IF($AV$19=CI$19,$AV97)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B97-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O97*(Direct_cost_personnel*$F97-UN_compensation)*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,{"$f":"P97*(Direct_cost_personnel*$F97-UN_compensation)*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,{"$f":"Q97*(Direct_cost_personnel*$F97-UN_compensation)*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,{"$f":"R97*(Direct_cost_personnel*$F97-UN_compensation)*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,{"$f":"S97*(Direct_cost_personnel*$F97-UN_compensation)*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,{"$f":"T97*(Direct_cost_personnel*$F97-UN_compensation)*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,{"$f":"U97*(Direct_cost_personnel*$F97-UN_compensation)*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,0,null,null,null,null,null,null,{"$f":"BW97*Direct_cost_personnel*$F97*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,{"$f":"BY97*Direct_cost_personnel*$F97*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,{"$f":"CA97*Direct_cost_personnel*$F97*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,{"$f":"CC97*Direct_cost_personnel*$F97*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,{"$f":"CE97*Direct_cost_personnel*$F97*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,{"$f":"CG97*Direct_cost_personnel*$F97*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,{"$f":"CI97*Direct_cost_personnel*$F97*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0]
["Czech Republic",1995,86400,1015.93056,57786,0.41759570000000001,152.4,null,null,null,null,null,null,null,948.5,942.5,0,6,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX98","v":0},{"$f":"Include_Afghanistan*DY98","v":0},{"$f":"Include_Afghanistan*DZ98","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV98)),Personnel_plane*AV98,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY98)),Personnel_plane*AY98,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA98)),Personnel_plane*BA98,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV98*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V98:$BV98*INDIRECT(\"Months_non_UN_operation\"&$B98),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V98:$BV98))-IF($AV$19=BY$19,$AV98)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V98:$BV98*INDIRECT(\"Months_non_UN_operation\"&$B98),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V98:$BV98))-IF($AV$19=CA$19,$AV98)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V98:$BV98*INDIRECT(\"Months_non_UN_operation\"&$B98),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V98:$BV98))-IF($AV$19=CC$19,$AV98)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V98:$BV98*INDIRECT(\"Months_non_UN_operation\"&$B98),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V98:$BV98))-IF($AV$19=CE$19,$AV98)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V98:$BV98*INDIRECT(\"Months_non_UN_operation\"&$B98),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V98:$BV98))-IF($AV$19=CG$19,$AV98)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V98:$BV98*INDIRECT(\"Months_non_UN_operation\"&$B98),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V98:$BV98))-IF($AV$19=CI$19,$AV98)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B98-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O98*(Direct_cost_personnel*$F98-UN_compensation)*$G98/CPI_2001*12/1000000/$E98*$CK98","v":6.183622471579096E-4},2.2170270045413829E-4,{"$f":"P98*(Direct_cost_personnel*$F98-UN_compensation)*$G98/CPI_2001*12/1000000/$E98*$CK98","v":6.1445062514109633E-4},2.203002584902745E-4,{"$f":"Q98*(Direct_cost_personnel*$F98-UN_compensation)*$G98/CPI_2001*12/1000000/$E98*$CK98","v":0},0,{"$f":"R98*(Direct_cost_personnel*$F98-UN_compensation)*$G98/CPI_2001*12/1000000/$E98*$CK98","v":3.9116220168133458E-6},1.4024419638638165E-6,{"$f":"S98*(Direct_cost_personnel*$F98-UN_compensation)*$G98/CPI_2001*12/1000000/$E98*$CK98","v":0},0,{"$f":"T98*(Direct_cost_personnel*$F98-UN_compensation)*$G98/CPI_2001*12/1000000/$E98*$CK98","v":0},0,{"$f":"U98*(Direct_cost_personnel*$F98-UN_compensation)*$G98/CPI_2001*12/1000000/$E98*$CK98","v":0},0,0,null,null,null,null,null,null,{"$f":"BW98*Direct_cost_personnel*$F98*$G98/CPI_2001*12/1000000/$E98*$CK98","v":0},0,{"$f":"BY98*Direct_cost_personnel*$F98*$G98/CPI_2001*12/1000000/$E98*$CK98","v":0},0,{"$f":"CA98*Direct_cost_personnel*$F98*$G98/CPI_2001*12/1000000/$E98*$CK98","v":0},0,{"$f":"CC98*Direct_cost_personnel*$F98*$G98/CPI_2001*12/1000000/$E98*$CK98","v":0},0,{"$f":"CE98*Direct_cost_personnel*$F98*$G98/CPI_2001*12/1000000/$E98*$CK98","v":0},0,{"$f":"CG98*Direct_cost_personnel*$F98*$G98/CPI_2001*12/1000000/$E98*$CK98","v":0},0,{"$f":"CI98*Direct_cost_personnel*$F98*$G98/CPI_2001*12/1000000/$E98*$CK98","v":0},0]
["Denmark",1995,33100,2740,181985,1.5139039999999999,152.4,null,null,null,null,null,null,null,1151.5,1088,57.5,0,6,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX99","v":0},{"$f":"Include_Afghanistan*DY99","v":0},{"$f":"Include_Afghanistan*DZ99","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV99)),Personnel_plane*AV99,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY99)),Personnel_plane*AY99,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA99)),Personnel_plane*BA99,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV99*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V99:$BV99*INDIRECT(\"Months_non_UN_operation\"&$B99),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V99:$BV99))-IF($AV$19=BY$19,$AV99)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V99:$BV99*INDIRECT(\"Months_non_UN_operation\"&$B99),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V99:$BV99))-IF($AV$19=CA$19,$AV99)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V99:$BV99*INDIRECT(\"Months_non_UN_operation\"&$B99),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V99:$BV99))-IF($AV$19=CC$19,$AV99)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V99:$BV99*INDIRECT(\"Months_non_UN_operation\"&$B99),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V99:$BV99))-IF($AV$19=CE$19,$AV99)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V99:$BV99*INDIRECT(\"Months_non_UN_operation\"&$B99),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V99:$BV99))-IF($AV$19=CG$19,$AV99)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V99:$BV99*INDIRECT(\"Months_non_UN_operation\"&$B99),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V99:$BV99))-IF($AV$19=CI$19,$AV99)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B99-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O99*(Direct_cost_personnel*$F99-UN_compensation)*$G99/CPI_2001*12/1000000/$E99*$CK99","v":1.0612114407772973E-3},6.0166800488016959E-4,{"$f":"P99*(Direct_cost_personnel*$F99-UN_compensation)*$G99/CPI_2001*12/1000000/$E99*$CK99","v":1.0026904451287016E-3},5.6848874451552293E-4,{"$f":"Q99*(Direct_cost_personnel*$F99-UN_compensation)*$G99/CPI_2001*12/1000000/$E99*$CK99","v":5.299145275266575E-5},3.0044212141215597E-5,{"$f":"R99*(Direct_cost_personnel*$F99-UN_compensation)*$G99/CPI_2001*12/1000000/$E99*$CK99","v":0},0,{"$f":"S99*(Direct_cost_personnel*$F99-UN_compensation)*$G99/CPI_2001*12/1000000/$E99*$CK99","v":5.5295428959303391E-6},3.1350482234311925E-6,{"$f":"T99*(Direct_cost_personnel*$F99-UN_compensation)*$G99/CPI_2001*12/1000000/$E99*$CK99","v":0},0,{"$f":"U99*(Direct_cost_personnel*$F99-UN_compensation)*$G99/CPI_2001*12/1000000/$E99*$CK99","v":0},0,0,null,null,null,null,null,null,{"$f":"BW99*Direct_cost_personnel*$F99*$G99/CPI_2001*12/1000000/$E99*$CK99","v":0},0,{"$f":"BY99*Direct_cost_personnel*$F99*$G99/CPI_2001*12/1000000/$E99*$CK99","v":0},0,{"$f":"CA99*Direct_cost_personnel*$F99*$G99/CPI_2001*12/1000000/$E99*$CK99","v":0},0,{"$f":"CC99*Direct_cost_personnel*$F99*$G99/CPI_2001*12/1000000/$E99*$CK99","v":0},0,{"$f":"CE99*Direct_cost_personnel*$F99*$G99/CPI_2001*12/1000000/$E99*$CK99","v":0},0,{"$f":"CG99*Direct_cost_personnel*$F99*$G99/CPI_2001*12/1000000/$E99*$CK99","v":0},0,{"$f":"CI99*Direct_cost_personnel*$F99*$G99/CPI_2001*12/1000000/$E99*$CK99","v":0},0]
["Finland",1995,31100,2120,130952,1.3624559999999999,152.4,null,null,null,null,null,null,null,1047,495,545.5,0,6.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX100","v":0},{"$f":"Include_Afghanistan*DY100","v":0},{"$f":"Include_Afghanistan*DZ100","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV100)),Personnel_plane*AV100,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY100)),Personnel_plane*AY100,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA100)),Personnel_plane*BA100,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV100*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V100:$BV100*INDIRECT(\"Months_non_UN_operation\"&$B100),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V100:$BV100))-IF($AV$19=BY$19,$AV100)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V100:$BV100*INDIRECT(\"Months_non_UN_operation\"&$B100),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V100:$BV100))-IF($AV$19=CA$19,$AV100)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V100:$BV100*INDIRECT(\"Months_non_UN_operation\"&$B100),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V100:$BV100))-IF($AV$19=CC$19,$AV100)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V100:$BV100*INDIRECT(\"Months_non_UN_operation\"&$B100),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V100:$BV100))-IF($AV$19=CE$19,$AV100)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V100:$BV100*INDIRECT(\"Months_non_UN_operation\"&$B100),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V100:$BV100))-IF($AV$19=CG$19,$AV100)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V100:$BV100*INDIRECT(\"Months_non_UN_operation\"&$B100),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V100:$BV100))-IF($AV$19=CI$19,$AV100)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B100-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O100*(Direct_cost_personnel*$F100-UN_compensation)*$G100/CPI_2001*12/1000000/$E100*$CK100","v":1.1973040393837772E-3},6.2606008668982839E-4,{"$f":"P100*(Direct_cost_personnel*$F100-UN_compensation)*$G100/CPI_2001*12/1000000/$E100*$CK100","v":5.6606064899233032E-4},2.9598829313415954E-4,{"$f":"Q100*(Direct_cost_personnel*$F100-UN_compensation)*$G100/CPI_2001*12/1000000/$E100*$CK100","v":6.238102707582146E-4},3.2618507859532127E-4,{"$f":"R100*(Direct_cost_personnel*$F100-UN_compensation)*$G100/CPI_2001*12/1000000/$E100*$CK100","v":0},0,{"$f":"S100*(Direct_cost_personnel*$F100-UN_compensation)*$G100/CPI_2001*12/1000000/$E100*$CK100","v":7.4331196332326194E-6},3.8867149603475491E-6,{"$f":"T100*(Direct_cost_personnel*$F100-UN_compensation)*$G100/CPI_2001*12/1000000/$E100*$CK100","v":0},0,{"$f":"U100*(Direct_cost_personnel*$F100-UN_compensation)*$G100/CPI_2001*12/1000000/$E100*$CK100","v":0},0,0,null,null,null,null,null,null,{"$f":"BW100*Direct_cost_personnel*$F100*$G100/CPI_2001*12/1000000/$E100*$CK100","v":0},0,{"$f":"BY100*Direct_cost_personnel*$F100*$G100/CPI_2001*12/1000000/$E100*$CK100","v":0},0,{"$f":"CA100*Direct_cost_personnel*$F100*$G100/CPI_2001*12/1000000/$E100*$CK100","v":0},0,{"$f":"CC100*Direct_cost_personnel*$F100*$G100/CPI_2001*12/1000000/$E100*$CK100","v":0},0,{"$f":"CE100*Direct_cost_personnel*$F100*$G100/CPI_2001*12/1000000/$E100*$CK100","v":0},0,{"$f":"CG100*Direct_cost_personnel*$F100*$G100/CPI_2001*12/1000000/$E100*$CK100","v":0},0,{"$f":"CI100*Direct_cost_personnel*$F100*$G100/CPI_2001*12/1000000/$E100*$CK100","v":0},0]
["France",1995,409000,40500,1571374,1.307107,152.4,null,null,null,null,null,null,null,6516.5,6109.5,289.5,36,0,0,81.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX101","v":0},{"$f":"Include_Afghanistan*DY101","v":0},{"$f":"Include_Afghanistan*DZ101","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV101)),Personnel_plane*AV101,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY101)),Personnel_plane*AY101,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA101)),Personnel_plane*BA101,0)","v":0},null,null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV101*Include_Iraq","v":0},0,17,17,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V101:$BV101*INDIRECT(\"Months_non_UN_operation\"&$B101),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V101:$BV101))-IF($AV$19=BY$19,$AV101)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V101:$BV101*INDIRECT(\"Months_non_UN_operation\"&$B101),0))/12","v":17},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V101:$BV101))-IF($AV$19=CA$19,$AV101)","v":17},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V101:$BV101*INDIRECT(\"Months_non_UN_operation\"&$B101),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V101:$BV101))-IF($AV$19=CC$19,$AV101)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V101:$BV101*INDIRECT(\"Months_non_UN_operation\"&$B101),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V101:$BV101))-IF($AV$19=CE$19,$AV101)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V101:$BV101*INDIRECT(\"Months_non_UN_operation\"&$B101),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V101:$BV101))-IF($AV$19=CG$19,$AV101)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V101:$BV101*INDIRECT(\"Months_non_UN_operation\"&$B101),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V101:$BV101))-IF($AV$19=CI$19,$AV101)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B101-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O101*(Direct_cost_personnel*$F101-UN_compensation)*$G101/CPI_2001*12/1000000/$E101*$CK101","v":5.9379188214445046E-4},4.7170724961061086E-4,{"$f":"P101*(Direct_cost_personnel*$F101-UN_compensation)*$G101/CPI_2001*12/1000000/$E101*$CK101","v":5.5670551737305608E-4},4.422459052399336E-4,{"$f":"Q101*(Direct_cost_personnel*$F101-UN_compensation)*$G101/CPI_2001*12/1000000/$E101*$CK101","v":2.6379613271053243E-5},2.095591939879872E-5,{"$f":"R101*(Direct_cost_personnel*$F101-UN_compensation)*$G101/CPI_2001*12/1000000/$E101*$CK101","v":3.2803664171257916E-6},2.6059174381925868E-6,{"$f":"S101*(Direct_cost_personnel*$F101-UN_compensation)*$G101/CPI_2001*12/1000000/$E101*$CK101","v":0},0,{"$f":"T101*(Direct_cost_personnel*$F101-UN_compensation)*$G101/CPI_2001*12/1000000/$E101*$CK101","v":0},0,{"$f":"U101*(Direct_cost_personnel*$F101-UN_compensation)*$G101/CPI_2001*12/1000000/$E101*$CK101","v":7.4263850832153327E-6},5.8995075336859952E-6,0,null,null,null,null,null,null,{"$f":"BW101*Direct_cost_personnel*$F101*$G101/CPI_2001*12/1000000/$E101*$CK101","v":1.6773903871135865E-6},1.2305721235909437E-6,{"$f":"BY101*Direct_cost_personnel*$F101*$G101/CPI_2001*12/1000000/$E101*$CK101","v":0},0,{"$f":"CA101*Direct_cost_personnel*$F101*$G101/CPI_2001*12/1000000/$E101*$CK101","v":1.6773903871135865E-6},1.2305721235909437E-6,{"$f":"CC101*Direct_cost_personnel*$F101*$G101/CPI_2001*12/1000000/$E101*$CK101","v":0},0,{"$f":"CE101*Direct_cost_personnel*$F101*$G101/CPI_2001*12/1000000/$E101*$CK101","v":0},0,{"$f":"CG101*Direct_cost_personnel*$F101*$G101/CPI_2001*12/1000000/$E101*$CK101","v":0},0,{"$f":"CI101*Direct_cost_personnel*$F101*$G101/CPI_2001*12/1000000/$E101*$CK101","v":0},0]
["Germany",1995,234000,34020,2525017,1.37399,152.4,null,null,null,null,null,null,null,267,254.5,0,12.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX102","v":0},{"$f":"Include_Afghanistan*DY102","v":0},{"$f":"Include_Afghanistan*DZ102","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV102)),Personnel_plane*AV102,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY102)),Personnel_plane*AY102,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA102)),Personnel_plane*BA102,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV102*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V102:$BV102*INDIRECT(\"Months_non_UN_operation\"&$B102),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V102:$BV102))-IF($AV$19=BY$19,$AV102)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V102:$BV102*INDIRECT(\"Months_non_UN_operation\"&$B102),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V102:$BV102))-IF($AV$19=CA$19,$AV102)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V102:$BV102*INDIRECT(\"Months_non_UN_operation\"&$B102),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V102:$BV102))-IF($AV$19=CC$19,$AV102)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V102:$BV102*INDIRECT(\"Months_non_UN_operation\"&$B102),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V102:$BV102))-IF($AV$19=CE$19,$AV102)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V102:$BV102*INDIRECT(\"Months_non_UN_operation\"&$B102),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V102:$BV102))-IF($AV$19=CG$19,$AV102)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V102:$BV102*INDIRECT(\"Months_non_UN_operation\"&$B102),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V102:$BV102))-IF($AV$19=CI$19,$AV102)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B102-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O102*(Direct_cost_personnel*$F102-UN_compensation)*$G102/CPI_2001*12/1000000/$E102*$CK102","v":1.5979626533953717E-5},1.7659215481965948E-5,{"$f":"P102*(Direct_cost_personnel*$F102-UN_compensation)*$G102/CPI_2001*12/1000000/$E102*$CK102","v":1.523151667749521E-5},1.6832473184121105E-5,{"$f":"Q102*(Direct_cost_personnel*$F102-UN_compensation)*$G102/CPI_2001*12/1000000/$E102*$CK102","v":0},0,{"$f":"R102*(Direct_cost_personnel*$F102-UN_compensation)*$G102/CPI_2001*12/1000000/$E102*$CK102","v":7.4810985645850746E-7},8.2674229784484779E-7,{"$f":"S102*(Direct_cost_personnel*$F102-UN_compensation)*$G102/CPI_2001*12/1000000/$E102*$CK102","v":0},0,{"$f":"T102*(Direct_cost_personnel*$F102-UN_compensation)*$G102/CPI_2001*12/1000000/$E102*$CK102","v":0},0,{"$f":"U102*(Direct_cost_personnel*$F102-UN_compensation)*$G102/CPI_2001*12/1000000/$E102*$CK102","v":0},0,0,null,null,null,null,null,null,{"$f":"BW102*Direct_cost_personnel*$F102*$G102/CPI_2001*12/1000000/$E102*$CK102","v":0},0,{"$f":"BY102*Direct_cost_personnel*$F102*$G102/CPI_2001*12/1000000/$E102*$CK102","v":0},0,{"$f":"CA102*Direct_cost_personnel*$F102*$G102/CPI_2001*12/1000000/$E102*$CK102","v":0},0,{"$f":"CC102*Direct_cost_personnel*$F102*$G102/CPI_2001*12/1000000/$E102*$CK102","v":0},0,{"$f":"CE102*Direct_cost_personnel*$F102*$G102/CPI_2001*12/1000000/$E102*$CK102","v":0},0,{"$f":"CG102*Direct_cost_personnel*$F102*$G102/CPI_2001*12/1000000/$E102*$CK102","v":0},0,{"$f":"CI102*Direct_cost_personnel*$F102*$G102/CPI_2001*12/1000000/$E102*$CK102","v":0},0]
["Greece",1995,171300,3380,128895,0.84410609999999997,152.4,null,null,null,null,null,null,null,14.5,7,6.5,1,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX103","v":0},{"$f":"Include_Afghanistan*DY103","v":0},{"$f":"Include_Afghanistan*DZ103","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV103)),Personnel_plane*AV103,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY103)),Personnel_plane*AY103,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA103)),Personnel_plane*BA103,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV103*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V103:$BV103*INDIRECT(\"Months_non_UN_operation\"&$B103),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V103:$BV103))-IF($AV$19=BY$19,$AV103)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V103:$BV103*INDIRECT(\"Months_non_UN_operation\"&$B103),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V103:$BV103))-IF($AV$19=CA$19,$AV103)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V103:$BV103*INDIRECT(\"Months_non_UN_operation\"&$B103),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V103:$BV103))-IF($AV$19=CC$19,$AV103)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V103:$BV103*INDIRECT(\"Months_non_UN_operation\"&$B103),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V103:$BV103))-IF($AV$19=CE$19,$AV103)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V103:$BV103*INDIRECT(\"Months_non_UN_operation\"&$B103),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V103:$BV103))-IF($AV$19=CG$19,$AV103)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V103:$BV103*INDIRECT(\"Months_non_UN_operation\"&$B103),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V103:$BV103))-IF($AV$19=CI$19,$AV103)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B103-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O103*(Direct_cost_personnel*$F103-UN_compensation)*$G103/CPI_2001*12/1000000/$E103*$CK103","v":9.9293414891032838E-6},2.5497480471567119E-6,{"$f":"P103*(Direct_cost_personnel*$F103-UN_compensation)*$G103/CPI_2001*12/1000000/$E103*$CK103","v":4.7934752016360676E-6},1.2309128503515161E-6,{"$f":"Q103*(Direct_cost_personnel*$F103-UN_compensation)*$G103/CPI_2001*12/1000000/$E103*$CK103","v":4.451084115804919E-6},1.1429905038978366E-6,{"$f":"R103*(Direct_cost_personnel*$F103-UN_compensation)*$G103/CPI_2001*12/1000000/$E103*$CK103","v":6.8478217166229528E-7},1.7584469290735942E-7,{"$f":"S103*(Direct_cost_personnel*$F103-UN_compensation)*$G103/CPI_2001*12/1000000/$E103*$CK103","v":0},0,{"$f":"T103*(Direct_cost_personnel*$F103-UN_compensation)*$G103/CPI_2001*12/1000000/$E103*$CK103","v":0},0,{"$f":"U103*(Direct_cost_personnel*$F103-UN_compensation)*$G103/CPI_2001*12/1000000/$E103*$CK103","v":0},0,0,null,null,null,null,null,null,{"$f":"BW103*Direct_cost_personnel*$F103*$G103/CPI_2001*12/1000000/$E103*$CK103","v":0},0,{"$f":"BY103*Direct_cost_personnel*$F103*$G103/CPI_2001*12/1000000/$E103*$CK103","v":0},0,{"$f":"CA103*Direct_cost_personnel*$F103*$G103/CPI_2001*12/1000000/$E103*$CK103","v":0},0,{"$f":"CC103*Direct_cost_personnel*$F103*$G103/CPI_2001*12/1000000/$E103*$CK103","v":0},0,{"$f":"CE103*Direct_cost_personnel*$F103*$G103/CPI_2001*12/1000000/$E103*$CK103","v":0},0,{"$f":"CG103*Direct_cost_personnel*$F103*$G103/CPI_2001*12/1000000/$E103*$CK103","v":0},0,{"$f":"CI103*Direct_cost_personnel*$F103*$G103/CPI_2001*12/1000000/$E103*$CK103","v":0},0]
["Hungary",1995,70500,626.12614399999995,45574,0.49092750000000002,152.4,null,null,null,null,null,null,null,50.5,7.5,7,36,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX104","v":0},{"$f":"Include_Afghanistan*DY104","v":0},{"$f":"Include_Afghanistan*DZ104","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV104)),Personnel_plane*AV104,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY104)),Personnel_plane*AY104,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA104)),Personnel_plane*BA104,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV104*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V104:$BV104*INDIRECT(\"Months_non_UN_operation\"&$B104),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V104:$BV104))-IF($AV$19=BY$19,$AV104)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V104:$BV104*INDIRECT(\"Months_non_UN_operation\"&$B104),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V104:$BV104))-IF($AV$19=CA$19,$AV104)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V104:$BV104*INDIRECT(\"Months_non_UN_operation\"&$B104),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V104:$BV104))-IF($AV$19=CC$19,$AV104)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V104:$BV104*INDIRECT(\"Months_non_UN_operation\"&$B104),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V104:$BV104))-IF($AV$19=CE$19,$AV104)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V104:$BV104*INDIRECT(\"Months_non_UN_operation\"&$B104),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V104:$BV104))-IF($AV$19=CG$19,$AV104)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V104:$BV104*INDIRECT(\"Months_non_UN_operation\"&$B104),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V104:$BV104))-IF($AV$19=CI$19,$AV104)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B104-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O104*(Direct_cost_personnel*$F104-UN_compensation)*$G104/CPI_2001*12/1000000/$E104*$CK104","v":5.13835497254845E-5},1.1304541446422747E-5,{"$f":"P104*(Direct_cost_personnel*$F104-UN_compensation)*$G104/CPI_2001*12/1000000/$E104*$CK104","v":7.6312202562600744E-6},1.67889229402318E-6,{"$f":"Q104*(Direct_cost_personnel*$F104-UN_compensation)*$G104/CPI_2001*12/1000000/$E104*$CK104","v":7.1224722391760691E-6},1.5669661410883014E-6,{"$f":"R104*(Direct_cost_personnel*$F104-UN_compensation)*$G104/CPI_2001*12/1000000/$E104*$CK104","v":3.662985723004835E-5},8.0586830113112642E-6,{"$f":"S104*(Direct_cost_personnel*$F104-UN_compensation)*$G104/CPI_2001*12/1000000/$E104*$CK104","v":0},0,{"$f":"T104*(Direct_cost_personnel*$F104-UN_compensation)*$G104/CPI_2001*12/1000000/$E104*$CK104","v":0},0,{"$f":"U104*(Direct_cost_personnel*$F104-UN_compensation)*$G104/CPI_2001*12/1000000/$E104*$CK104","v":0},0,0,null,null,null,null,null,null,{"$f":"BW104*Direct_cost_personnel*$F104*$G104/CPI_2001*12/1000000/$E104*$CK104","v":0},0,{"$f":"BY104*Direct_cost_personnel*$F104*$G104/CPI_2001*12/1000000/$E104*$CK104","v":0},0,{"$f":"CA104*Direct_cost_personnel*$F104*$G104/CPI_2001*12/1000000/$E104*$CK104","v":0},0,{"$f":"CC104*Direct_cost_personnel*$F104*$G104/CPI_2001*12/1000000/$E104*$CK104","v":0},0,{"$f":"CE104*Direct_cost_personnel*$F104*$G104/CPI_2001*12/1000000/$E104*$CK104","v":0},0,{"$f":"CG104*Direct_cost_personnel*$F104*$G104/CPI_2001*12/1000000/$E104*$CK104","v":0},0,{"$f":"CI104*Direct_cost_personnel*$F104*$G104/CPI_2001*12/1000000/$E104*$CK104","v":0},0]
["India",1995,1145000,9198.5909759999995,365020,0.32351010000000002,152.4,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX105","v":0},{"$f":"Include_Afghanistan*DY105","v":0},{"$f":"Include_Afghanistan*DZ105","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV105)),Personnel_plane*AV105,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY105)),Personnel_plane*AY105,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA105)),Personnel_plane*BA105,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV105*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V105:$BV105*INDIRECT(\"Months_non_UN_operation\"&$B105),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V105:$BV105))-IF($AV$19=BY$19,$AV105)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V105:$BV105*INDIRECT(\"Months_non_UN_operation\"&$B105),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V105:$BV105))-IF($AV$19=CA$19,$AV105)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V105:$BV105*INDIRECT(\"Months_non_UN_operation\"&$B105),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V105:$BV105))-IF($AV$19=CC$19,$AV105)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V105:$BV105*INDIRECT(\"Months_non_UN_operation\"&$B105),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V105:$BV105))-IF($AV$19=CE$19,$AV105)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V105:$BV105*INDIRECT(\"Months_non_UN_operation\"&$B105),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V105:$BV105))-IF($AV$19=CG$19,$AV105)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V105:$BV105*INDIRECT(\"Months_non_UN_operation\"&$B105),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V105:$BV105))-IF($AV$19=CI$19,$AV105)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B105-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O105*(Direct_cost_personnel*$F105-UN_compensation)*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,{"$f":"P105*(Direct_cost_personnel*$F105-UN_compensation)*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,{"$f":"Q105*(Direct_cost_personnel*$F105-UN_compensation)*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,{"$f":"R105*(Direct_cost_personnel*$F105-UN_compensation)*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,{"$f":"S105*(Direct_cost_personnel*$F105-UN_compensation)*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,{"$f":"T105*(Direct_cost_personnel*$F105-UN_compensation)*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,{"$f":"U105*(Direct_cost_personnel*$F105-UN_compensation)*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,0,null,null,null,null,null,null,{"$f":"BW105*Direct_cost_personnel*$F105*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,{"$f":"BY105*Direct_cost_personnel*$F105*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,{"$f":"CA105*Direct_cost_personnel*$F105*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,{"$f":"CC105*Direct_cost_personnel*$F105*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,{"$f":"CE105*Direct_cost_personnel*$F105*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,{"$f":"CG105*Direct_cost_personnel*$F105*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,{"$f":"CI105*Direct_cost_personnel*$F105*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0]
["Indonesia",1995,274500,1634.2790399999999,202131,0.45956190000000002,152.4,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX106","v":0},{"$f":"Include_Afghanistan*DY106","v":0},{"$f":"Include_Afghanistan*DZ106","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV106)),Personnel_plane*AV106,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY106)),Personnel_plane*AY106,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA106)),Personnel_plane*BA106,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV106*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V106:$BV106*INDIRECT(\"Months_non_UN_operation\"&$B106),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V106:$BV106))-IF($AV$19=BY$19,$AV106)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V106:$BV106*INDIRECT(\"Months_non_UN_operation\"&$B106),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V106:$BV106))-IF($AV$19=CA$19,$AV106)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V106:$BV106*INDIRECT(\"Months_non_UN_operation\"&$B106),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V106:$BV106))-IF($AV$19=CC$19,$AV106)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V106:$BV106*INDIRECT(\"Months_non_UN_operation\"&$B106),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V106:$BV106))-IF($AV$19=CE$19,$AV106)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V106:$BV106*INDIRECT(\"Months_non_UN_operation\"&$B106),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V106:$BV106))-IF($AV$19=CG$19,$AV106)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V106:$BV106*INDIRECT(\"Months_non_UN_operation\"&$B106),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V106:$BV106))-IF($AV$19=CI$19,$AV106)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B106-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O106*(Direct_cost_personnel*$F106-UN_compensation)*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,{"$f":"P106*(Direct_cost_personnel*$F106-UN_compensation)*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,{"$f":"Q106*(Direct_cost_personnel*$F106-UN_compensation)*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,{"$f":"R106*(Direct_cost_personnel*$F106-UN_compensation)*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,{"$f":"S106*(Direct_cost_personnel*$F106-UN_compensation)*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,{"$f":"T106*(Direct_cost_personnel*$F106-UN_compensation)*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,{"$f":"U106*(Direct_cost_personnel*$F106-UN_compensation)*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,0,null,null,null,null,null,null,{"$f":"BW106*Direct_cost_personnel*$F106*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,{"$f":"BY106*Direct_cost_personnel*$F106*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,{"$f":"CA106*Direct_cost_personnel*$F106*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,{"$f":"CC106*Direct_cost_personnel*$F106*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,{"$f":"CE106*Direct_cost_personnel*$F106*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,{"$f":"CG106*Direct_cost_personnel*$F106*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,{"$f":"CI106*Direct_cost_personnel*$F106*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0]
["Ireland",1995,12900,700.1,67816,1.0402260000000001,152.4,null,null,null,null,null,null,null,758,68,670.5,16.5,0,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX107","v":0},{"$f":"Include_Afghanistan*DY107","v":0},{"$f":"Include_Afghanistan*DZ107","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV107)),Personnel_plane*AV107,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY107)),Personnel_plane*AY107,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA107)),Personnel_plane*BA107,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV107*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V107:$BV107*INDIRECT(\"Months_non_UN_operation\"&$B107),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V107:$BV107))-IF($AV$19=BY$19,$AV107)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V107:$BV107*INDIRECT(\"Months_non_UN_operation\"&$B107),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V107:$BV107))-IF($AV$19=CA$19,$AV107)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V107:$BV107*INDIRECT(\"Months_non_UN_operation\"&$B107),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V107:$BV107))-IF($AV$19=CC$19,$AV107)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V107:$BV107*INDIRECT(\"Months_non_UN_operation\"&$B107),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V107:$BV107))-IF($AV$19=CE$19,$AV107)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V107:$BV107*INDIRECT(\"Months_non_UN_operation\"&$B107),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V107:$BV107))-IF($AV$19=CG$19,$AV107)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V107:$BV107*INDIRECT(\"Months_non_UN_operation\"&$B107),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V107:$BV107))-IF($AV$19=CI$19,$AV107)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B107-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O107*(Direct_cost_personnel*$F107-UN_compensation)*$G107/CPI_2001*12/1000000/$E107*$CK107","v":1.246588003072966E-3},6.9680843936206739E-4,{"$f":"P107*(Direct_cost_personnel*$F107-UN_compensation)*$G107/CPI_2001*12/1000000/$E107*$CK107","v":1.1183111373213944E-4},6.2510519626148516E-5,{"$f":"Q107*(Direct_cost_personnel*$F107-UN_compensation)*$G107/CPI_2001*12/1000000/$E107*$CK107","v":1.1026876729029337E-3},6.1637210896077314E-4,{"$f":"R107*(Direct_cost_personnel*$F107-UN_compensation)*$G107/CPI_2001*12/1000000/$E107*$CK107","v":2.7135490832063247E-5},1.5167993732815449E-5,{"$f":"S107*(Direct_cost_personnel*$F107-UN_compensation)*$G107/CPI_2001*12/1000000/$E107*$CK107","v":0},0,{"$f":"T107*(Direct_cost_personnel*$F107-UN_compensation)*$G107/CPI_2001*12/1000000/$E107*$CK107","v":0},0,{"$f":"U107*(Direct_cost_personnel*$F107-UN_compensation)*$G107/CPI_2001*12/1000000/$E107*$CK107","v":4.9337256058296818E-6},2.7578170423300814E-6,0,null,null,null,null,null,null,{"$f":"BW107*Direct_cost_personnel*$F107*$G107/CPI_2001*12/1000000/$E107*$CK107","v":0},0,{"$f":"BY107*Direct_cost_personnel*$F107*$G107/CPI_2001*12/1000000/$E107*$CK107","v":0},0,{"$f":"CA107*Direct_cost_personnel*$F107*$G107/CPI_2001*12/1000000/$E107*$CK107","v":0},0,{"$f":"CC107*Direct_cost_personnel*$F107*$G107/CPI_2001*12/1000000/$E107*$CK107","v":0},0,{"$f":"CE107*Direct_cost_personnel*$F107*$G107/CPI_2001*12/1000000/$E107*$CK107","v":0},0,{"$f":"CG107*Direct_cost_personnel*$F107*$G107/CPI_2001*12/1000000/$E107*$CK107","v":0},0,{"$f":"CI107*Direct_cost_personnel*$F107*$G107/CPI_2001*12/1000000/$E107*$CK107","v":0},0]
["Italy ",1995,328700,16000,1133475,0.93863620000000003,152.4,null,null,null,null,null,null,null,71,0,57.5,6,6,0,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX108","v":0},{"$f":"Include_Afghanistan*DY108","v":0},{"$f":"Include_Afghanistan*DZ108","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV108)),Personnel_plane*AV108,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY108)),Personnel_plane*AY108,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA108)),Personnel_plane*BA108,0)","v":0},null,null,null,null,null,82,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV108*Include_Iraq","v":0},0,82,82,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V108:$BV108*INDIRECT(\"Months_non_UN_operation\"&$B108),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V108:$BV108))-IF($AV$19=BY$19,$AV108)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V108:$BV108*INDIRECT(\"Months_non_UN_operation\"&$B108),0))/12","v":82},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V108:$BV108))-IF($AV$19=CA$19,$AV108)","v":82},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V108:$BV108*INDIRECT(\"Months_non_UN_operation\"&$B108),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V108:$BV108))-IF($AV$19=CC$19,$AV108)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V108:$BV108*INDIRECT(\"Months_non_UN_operation\"&$B108),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V108:$BV108))-IF($AV$19=CE$19,$AV108)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V108:$BV108*INDIRECT(\"Months_non_UN_operation\"&$B108),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V108:$BV108))-IF($AV$19=CG$19,$AV108)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V108:$BV108*INDIRECT(\"Months_non_UN_operation\"&$B108),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V108:$BV108))-IF($AV$19=CI$19,$AV108)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B108-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O108*(Direct_cost_personnel*$F108-UN_compensation)*$G108/CPI_2001*12/1000000/$E108*$CK108","v":6.2312282377279659E-6},3.5024559400590646E-6,{"$f":"P108*(Direct_cost_personnel*$F108-UN_compensation)*$G108/CPI_2001*12/1000000/$E108*$CK108","v":0},0,{"$f":"Q108*(Direct_cost_personnel*$F108-UN_compensation)*$G108/CPI_2001*12/1000000/$E108*$CK108","v":5.0464172347796906E-6},2.8364960077943127E-6,{"$f":"R108*(Direct_cost_personnel*$F108-UN_compensation)*$G108/CPI_2001*12/1000000/$E108*$CK108","v":5.2658266797701119E-7},2.9598219211766737E-7,{"$f":"S108*(Direct_cost_personnel*$F108-UN_compensation)*$G108/CPI_2001*12/1000000/$E108*$CK108","v":5.2658266797701119E-7},2.9598219211766737E-7,{"$f":"T108*(Direct_cost_personnel*$F108-UN_compensation)*$G108/CPI_2001*12/1000000/$E108*$CK108","v":0},0,{"$f":"U108*(Direct_cost_personnel*$F108-UN_compensation)*$G108/CPI_2001*12/1000000/$E108*$CK108","v":1.316456669942528E-7},7.3995548029416843E-8,0,null,null,null,null,null,null,{"$f":"BW108*Direct_cost_personnel*$F108*$G108/CPI_2001*12/1000000/$E108*$CK108","v":8.0547646813115333E-6},4.0450899589414541E-6,{"$f":"BY108*Direct_cost_personnel*$F108*$G108/CPI_2001*12/1000000/$E108*$CK108","v":0},0,{"$f":"CA108*Direct_cost_personnel*$F108*$G108/CPI_2001*12/1000000/$E108*$CK108","v":8.0547646813115333E-6},4.0450899589414541E-6,{"$f":"CC108*Direct_cost_personnel*$F108*$G108/CPI_2001*12/1000000/$E108*$CK108","v":0},0,{"$f":"CE108*Direct_cost_personnel*$F108*$G108/CPI_2001*12/1000000/$E108*$CK108","v":0},0,{"$f":"CG108*Direct_cost_personnel*$F108*$G108/CPI_2001*12/1000000/$E108*$CK108","v":0},0,{"$f":"CI108*Direct_cost_personnel*$F108*$G108/CPI_2001*12/1000000/$E108*$CK108","v":0},0]
["Japan",1995,239500,53800,5333927,1.8601829999999999,152.4,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX109","v":0},{"$f":"Include_Afghanistan*DY109","v":0},{"$f":"Include_Afghanistan*DZ109","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV109)),Personnel_plane*AV109,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY109)),Personnel_plane*AY109,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA109)),Personnel_plane*BA109,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV109*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V109:$BV109*INDIRECT(\"Months_non_UN_operation\"&$B109),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V109:$BV109))-IF($AV$19=BY$19,$AV109)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V109:$BV109*INDIRECT(\"Months_non_UN_operation\"&$B109),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V109:$BV109))-IF($AV$19=CA$19,$AV109)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V109:$BV109*INDIRECT(\"Months_non_UN_operation\"&$B109),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V109:$BV109))-IF($AV$19=CC$19,$AV109)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V109:$BV109*INDIRECT(\"Months_non_UN_operation\"&$B109),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V109:$BV109))-IF($AV$19=CE$19,$AV109)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V109:$BV109*INDIRECT(\"Months_non_UN_operation\"&$B109),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V109:$BV109))-IF($AV$19=CG$19,$AV109)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V109:$BV109*INDIRECT(\"Months_non_UN_operation\"&$B109),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V109:$BV109))-IF($AV$19=CI$19,$AV109)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B109-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O109*(Direct_cost_personnel*$F109-UN_compensation)*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,{"$f":"P109*(Direct_cost_personnel*$F109-UN_compensation)*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,{"$f":"Q109*(Direct_cost_personnel*$F109-UN_compensation)*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,{"$f":"R109*(Direct_cost_personnel*$F109-UN_compensation)*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,{"$f":"S109*(Direct_cost_personnel*$F109-UN_compensation)*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,{"$f":"T109*(Direct_cost_personnel*$F109-UN_compensation)*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,{"$f":"U109*(Direct_cost_personnel*$F109-UN_compensation)*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,0,null,null,null,null,null,null,{"$f":"BW109*Direct_cost_personnel*$F109*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,{"$f":"BY109*Direct_cost_personnel*$F109*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,{"$f":"CA109*Direct_cost_personnel*$F109*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,{"$f":"CC109*Direct_cost_personnel*$F109*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,{"$f":"CE109*Direct_cost_personnel*$F109*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,{"$f":"CG109*Direct_cost_personnel*$F109*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,{"$f":"CI109*Direct_cost_personnel*$F109*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0]
["Luxembourg",1995,800,103.608728,20696,1.2997559999999999,152.4,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX110","v":0},{"$f":"Include_Afghanistan*DY110","v":0},{"$f":"Include_Afghanistan*DZ110","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV110)),Personnel_plane*AV110,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY110)),Personnel_plane*AY110,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA110)),Personnel_plane*BA110,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV110*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V110:$BV110*INDIRECT(\"Months_non_UN_operation\"&$B110),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V110:$BV110))-IF($AV$19=BY$19,$AV110)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V110:$BV110*INDIRECT(\"Months_non_UN_operation\"&$B110),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V110:$BV110))-IF($AV$19=CA$19,$AV110)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V110:$BV110*INDIRECT(\"Months_non_UN_operation\"&$B110),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V110:$BV110))-IF($AV$19=CC$19,$AV110)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V110:$BV110*INDIRECT(\"Months_non_UN_operation\"&$B110),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V110:$BV110))-IF($AV$19=CE$19,$AV110)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V110:$BV110*INDIRECT(\"Months_non_UN_operation\"&$B110),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V110:$BV110))-IF($AV$19=CG$19,$AV110)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V110:$BV110*INDIRECT(\"Months_non_UN_operation\"&$B110),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V110:$BV110))-IF($AV$19=CI$19,$AV110)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B110-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O110*(Direct_cost_personnel*$F110-UN_compensation)*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,{"$f":"P110*(Direct_cost_personnel*$F110-UN_compensation)*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,{"$f":"Q110*(Direct_cost_personnel*$F110-UN_compensation)*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,{"$f":"R110*(Direct_cost_personnel*$F110-UN_compensation)*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,{"$f":"S110*(Direct_cost_personnel*$F110-UN_compensation)*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,{"$f":"T110*(Direct_cost_personnel*$F110-UN_compensation)*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,{"$f":"U110*(Direct_cost_personnel*$F110-UN_compensation)*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,0,null,null,null,null,null,null,{"$f":"BW110*Direct_cost_personnel*$F110*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,{"$f":"BY110*Direct_cost_personnel*$F110*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,{"$f":"CA110*Direct_cost_personnel*$F110*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,{"$f":"CC110*Direct_cost_personnel*$F110*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,{"$f":"CE110*Direct_cost_personnel*$F110*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,{"$f":"CG110*Direct_cost_personnel*$F110*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,{"$f":"CI110*Direct_cost_personnel*$F110*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0]
["Mexico",1995,175000,2663.7864960000002,334986,0.45690550000000002,152.4,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX111","v":0},{"$f":"Include_Afghanistan*DY111","v":0},{"$f":"Include_Afghanistan*DZ111","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV111)),Personnel_plane*AV111,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY111)),Personnel_plane*AY111,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA111)),Personnel_plane*BA111,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV111*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V111:$BV111*INDIRECT(\"Months_non_UN_operation\"&$B111),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V111:$BV111))-IF($AV$19=BY$19,$AV111)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V111:$BV111*INDIRECT(\"Months_non_UN_operation\"&$B111),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V111:$BV111))-IF($AV$19=CA$19,$AV111)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V111:$BV111*INDIRECT(\"Months_non_UN_operation\"&$B111),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V111:$BV111))-IF($AV$19=CC$19,$AV111)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V111:$BV111*INDIRECT(\"Months_non_UN_operation\"&$B111),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V111:$BV111))-IF($AV$19=CE$19,$AV111)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V111:$BV111*INDIRECT(\"Months_non_UN_operation\"&$B111),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V111:$BV111))-IF($AV$19=CG$19,$AV111)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V111:$BV111*INDIRECT(\"Months_non_UN_operation\"&$B111),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V111:$BV111))-IF($AV$19=CI$19,$AV111)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B111-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O111*(Direct_cost_personnel*$F111-UN_compensation)*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,{"$f":"P111*(Direct_cost_personnel*$F111-UN_compensation)*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,{"$f":"Q111*(Direct_cost_personnel*$F111-UN_compensation)*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,{"$f":"R111*(Direct_cost_personnel*$F111-UN_compensation)*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,{"$f":"S111*(Direct_cost_personnel*$F111-UN_compensation)*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,{"$f":"T111*(Direct_cost_personnel*$F111-UN_compensation)*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,{"$f":"U111*(Direct_cost_personnel*$F111-UN_compensation)*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,0,null,null,null,null,null,null,{"$f":"BW111*Direct_cost_personnel*$F111*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,{"$f":"BY111*Direct_cost_personnel*$F111*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,{"$f":"CA111*Direct_cost_personnel*$F111*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,{"$f":"CC111*Direct_cost_personnel*$F111*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,{"$f":"CE111*Direct_cost_personnel*$F111*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,{"$f":"CG111*Direct_cost_personnel*$F111*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,{"$f":"CI111*Direct_cost_personnel*$F111*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0]
["Netherlands",1995,74400,8560,419348,1.257881,152.4,null,null,null,null,null,null,null,1575.5,1384.5,13.5,24,0,0,153.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX112","v":0},{"$f":"Include_Afghanistan*DY112","v":0},{"$f":"Include_Afghanistan*DZ112","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV112)),Personnel_plane*AV112,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY112)),Personnel_plane*AY112,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA112)),Personnel_plane*BA112,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV112*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V112:$BV112*INDIRECT(\"Months_non_UN_operation\"&$B112),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V112:$BV112))-IF($AV$19=BY$19,$AV112)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V112:$BV112*INDIRECT(\"Months_non_UN_operation\"&$B112),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V112:$BV112))-IF($AV$19=CA$19,$AV112)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V112:$BV112*INDIRECT(\"Months_non_UN_operation\"&$B112),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V112:$BV112))-IF($AV$19=CC$19,$AV112)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V112:$BV112*INDIRECT(\"Months_non_UN_operation\"&$B112),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V112:$BV112))-IF($AV$19=CE$19,$AV112)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V112:$BV112*INDIRECT(\"Months_non_UN_operation\"&$B112),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V112:$BV112))-IF($AV$19=CG$19,$AV112)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V112:$BV112*INDIRECT(\"Months_non_UN_operation\"&$B112),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V112:$BV112))-IF($AV$19=CI$19,$AV112)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B112-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O112*(Direct_cost_personnel*$F112-UN_compensation)*$G112/CPI_2001*12/1000000/$E112*$CK112","v":5.1601391125105102E-4},4.9653590668265169E-4,{"$f":"P112*(Direct_cost_personnel*$F112-UN_compensation)*$G112/CPI_2001*12/1000000/$E112*$CK112","v":4.5345684552655044E-4},4.3634018584711603E-4,{"$f":"Q112*(Direct_cost_personnel*$F112-UN_compensation)*$G112/CPI_2001*12/1000000/$E112*$CK112","v":4.4215727082762241E-6},4.254671367956712E-6,{"$f":"R112*(Direct_cost_personnel*$F112-UN_compensation)*$G112/CPI_2001*12/1000000/$E112*$CK112","v":7.860573703602175E-6},7.5638602097008195E-6,{"$f":"S112*(Direct_cost_personnel*$F112-UN_compensation)*$G112/CPI_2001*12/1000000/$E112*$CK112","v":0},0,{"$f":"T112*(Direct_cost_personnel*$F112-UN_compensation)*$G112/CPI_2001*12/1000000/$E112*$CK112","v":0},0,{"$f":"U112*(Direct_cost_personnel*$F112-UN_compensation)*$G112/CPI_2001*12/1000000/$E112*$CK112","v":5.0274919312622243E-5},4.8377189257878162E-5,0,null,null,null,null,null,null,{"$f":"BW112*Direct_cost_personnel*$F112*$G112/CPI_2001*12/1000000/$E112*$CK112","v":0},0,{"$f":"BY112*Direct_cost_personnel*$F112*$G112/CPI_2001*12/1000000/$E112*$CK112","v":0},0,{"$f":"CA112*Direct_cost_personnel*$F112*$G112/CPI_2001*12/1000000/$E112*$CK112","v":0},0,{"$f":"CC112*Direct_cost_personnel*$F112*$G112/CPI_2001*12/1000000/$E112*$CK112","v":0},0,{"$f":"CE112*Direct_cost_personnel*$F112*$G112/CPI_2001*12/1000000/$E112*$CK112","v":0},0,{"$f":"CG112*Direct_cost_personnel*$F112*$G112/CPI_2001*12/1000000/$E112*$CK112","v":0},0,{"$f":"CI112*Direct_cost_personnel*$F112*$G112/CPI_2001*12/1000000/$E112*$CK112","v":0},0]
["New Zealand",1995,10050,599,61064,0.97092330000000004,152.4,null,null,null,null,null,null,null,282.5,259,7,14.5,0,0,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX113","v":0},{"$f":"Include_Afghanistan*DY113","v":0},{"$f":"Include_Afghanistan*DZ113","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV113)),Personnel_plane*AV113,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY113)),Personnel_plane*AY113,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA113)),Personnel_plane*BA113,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV113*Include_Iraq","v":0},0,25,25,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V113:$BV113*INDIRECT(\"Months_non_UN_operation\"&$B113),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V113:$BV113))-IF($AV$19=BY$19,$AV113)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V113:$BV113*INDIRECT(\"Months_non_UN_operation\"&$B113),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V113:$BV113))-IF($AV$19=CA$19,$AV113)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V113:$BV113*INDIRECT(\"Months_non_UN_operation\"&$B113),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V113:$BV113))-IF($AV$19=CC$19,$AV113)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V113:$BV113*INDIRECT(\"Months_non_UN_operation\"&$B113),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V113:$BV113))-IF($AV$19=CE$19,$AV113)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V113:$BV113*INDIRECT(\"Months_non_UN_operation\"&$B113),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V113:$BV113))-IF($AV$19=CG$19,$AV113)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V113:$BV113*INDIRECT(\"Months_non_UN_operation\"&$B113),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V113:$BV113))-IF($AV$19=CI$19,$AV113)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B113-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O113*(Direct_cost_personnel*$F113-UN_compensation)*$G113/CPI_2001*12/1000000/$E113*$CK113","v":4.7793271918406449E-4},3.1673784862975635E-4,{"$f":"P113*(Direct_cost_personnel*$F113-UN_compensation)*$G113/CPI_2001*12/1000000/$E113*$CK113","v":4.3817548413689449E-4},2.9038974440745804E-4,{"$f":"Q113*(Direct_cost_personnel*$F113-UN_compensation)*$G113/CPI_2001*12/1000000/$E113*$CK113","v":1.1842580652348499E-5},7.8483714704718382E-6,{"$f":"R113*(Direct_cost_personnel*$F113-UN_compensation)*$G113/CPI_2001*12/1000000/$E113*$CK113","v":2.4531059922721888E-5},1.6257340903120237E-5,{"$f":"S113*(Direct_cost_personnel*$F113-UN_compensation)*$G113/CPI_2001*12/1000000/$E113*$CK113","v":0},0,{"$f":"T113*(Direct_cost_personnel*$F113-UN_compensation)*$G113/CPI_2001*12/1000000/$E113*$CK113","v":0},0,{"$f":"U113*(Direct_cost_personnel*$F113-UN_compensation)*$G113/CPI_2001*12/1000000/$E113*$CK113","v":3.3835944720995712E-6},2.2423918487062395E-6,0,null,null,null,null,null,null,{"$f":"BW113*Direct_cost_personnel*$F113*$G113/CPI_2001*12/1000000/$E113*$CK113","v":4.71512633591367E-5},2.8029898108827994E-5,{"$f":"BY113*Direct_cost_personnel*$F113*$G113/CPI_2001*12/1000000/$E113*$CK113","v":0},0,{"$f":"CA113*Direct_cost_personnel*$F113*$G113/CPI_2001*12/1000000/$E113*$CK113","v":4.71512633591367E-5},2.8029898108827994E-5,{"$f":"CC113*Direct_cost_personnel*$F113*$G113/CPI_2001*12/1000000/$E113*$CK113","v":0},0,{"$f":"CE113*Direct_cost_personnel*$F113*$G113/CPI_2001*12/1000000/$E113*$CK113","v":0},0,{"$f":"CG113*Direct_cost_personnel*$F113*$G113/CPI_2001*12/1000000/$E113*$CK113","v":0},0,{"$f":"CI113*Direct_cost_personnel*$F113*$G113/CPI_2001*12/1000000/$E113*$CK113","v":0},0]
["Norway",1995,30000,3770,148918,1.4486600000000001,152.4,null,null,null,null,null,null,null,1740,891.5,842.5,6,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX114","v":0},{"$f":"Include_Afghanistan*DY114","v":0},{"$f":"Include_Afghanistan*DZ114","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV114)),Personnel_plane*AV114,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY114)),Personnel_plane*AY114,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA114)),Personnel_plane*BA114,0)","v":0},null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV114*Include_Iraq","v":0},0,4,4,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V114:$BV114*INDIRECT(\"Months_non_UN_operation\"&$B114),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V114:$BV114))-IF($AV$19=BY$19,$AV114)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V114:$BV114*INDIRECT(\"Months_non_UN_operation\"&$B114),0))/12","v":4},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V114:$BV114))-IF($AV$19=CA$19,$AV114)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V114:$BV114*INDIRECT(\"Months_non_UN_operation\"&$B114),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V114:$BV114))-IF($AV$19=CC$19,$AV114)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V114:$BV114*INDIRECT(\"Months_non_UN_operation\"&$B114),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V114:$BV114))-IF($AV$19=CE$19,$AV114)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V114:$BV114*INDIRECT(\"Months_non_UN_operation\"&$B114),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V114:$BV114))-IF($AV$19=CG$19,$AV114)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V114:$BV114*INDIRECT(\"Months_non_UN_operation\"&$B114),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V114:$BV114))-IF($AV$19=CI$19,$AV114)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B114-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O114*(Direct_cost_personnel*$F114-UN_compensation)*$G114/CPI_2001*12/1000000/$E114*$CK114","v":1.8692103680452662E-3},1.6866623397013907E-3,{"$f":"P114*(Direct_cost_personnel*$F114-UN_compensation)*$G114/CPI_2001*12/1000000/$E114*$CK114","v":9.5770174891514652E-4},8.6417211255390204E-4,{"$f":"Q114*(Direct_cost_personnel*$F114-UN_compensation)*$G114/CPI_2001*12/1000000/$E114*$CK114","v":9.0506306613686021E-4},8.1667415011403533E-4,{"$f":"R114*(Direct_cost_personnel*$F114-UN_compensation)*$G114/CPI_2001*12/1000000/$E114*$CK114","v":6.44555299325954E-6},5.8160770334530713E-6,{"$f":"S114*(Direct_cost_personnel*$F114-UN_compensation)*$G114/CPI_2001*12/1000000/$E114*$CK114","v":0},0,{"$f":"T114*(Direct_cost_personnel*$F114-UN_compensation)*$G114/CPI_2001*12/1000000/$E114*$CK114","v":0},0,{"$f":"U114*(Direct_cost_personnel*$F114-UN_compensation)*$G114/CPI_2001*12/1000000/$E114*$CK114","v":0},0,0,null,null,null,null,null,null,{"$f":"BW114*Direct_cost_personnel*$F114*$G114/CPI_2001*12/1000000/$E114*$CK114","v":4.6156504971430232E-6},3.8773846889687142E-6,{"$f":"BY114*Direct_cost_personnel*$F114*$G114/CPI_2001*12/1000000/$E114*$CK114","v":0},0,{"$f":"CA114*Direct_cost_personnel*$F114*$G114/CPI_2001*12/1000000/$E114*$CK114","v":4.6156504971430232E-6},3.8773846889687142E-6,{"$f":"CC114*Direct_cost_personnel*$F114*$G114/CPI_2001*12/1000000/$E114*$CK114","v":0},0,{"$f":"CE114*Direct_cost_personnel*$F114*$G114/CPI_2001*12/1000000/$E114*$CK114","v":0},0,{"$f":"CG114*Direct_cost_personnel*$F114*$G114/CPI_2001*12/1000000/$E114*$CK114","v":0},0,{"$f":"CI114*Direct_cost_personnel*$F114*$G114/CPI_2001*12/1000000/$E114*$CK114","v":0},0]
["Poland",1995,278600,2573.1512320000002,139095,0.48570419999999997,152.4,null,null,null,null,null,null,null,1726,797.5,918,10.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX115","v":0},{"$f":"Include_Afghanistan*DY115","v":0},{"$f":"Include_Afghanistan*DZ115","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV115)),Personnel_plane*AV115,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY115)),Personnel_plane*AY115,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA115)),Personnel_plane*BA115,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV115*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V115:$BV115*INDIRECT(\"Months_non_UN_operation\"&$B115),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V115:$BV115))-IF($AV$19=BY$19,$AV115)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V115:$BV115*INDIRECT(\"Months_non_UN_operation\"&$B115),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V115:$BV115))-IF($AV$19=CA$19,$AV115)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V115:$BV115*INDIRECT(\"Months_non_UN_operation\"&$B115),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V115:$BV115))-IF($AV$19=CC$19,$AV115)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V115:$BV115*INDIRECT(\"Months_non_UN_operation\"&$B115),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V115:$BV115))-IF($AV$19=CE$19,$AV115)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V115:$BV115*INDIRECT(\"Months_non_UN_operation\"&$B115),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V115:$BV115))-IF($AV$19=CG$19,$AV115)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V115:$BV115*INDIRECT(\"Months_non_UN_operation\"&$B115),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V115:$BV115))-IF($AV$19=CI$19,$AV115)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B115-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O115*(Direct_cost_personnel*$F115-UN_compensation)*$G115/CPI_2001*12/1000000/$E115*$CK115","v":5.6772404905863262E-4},1.3164957801331669E-4,{"$f":"P115*(Direct_cost_personnel*$F115-UN_compensation)*$G115/CPI_2001*12/1000000/$E115*$CK115","v":2.6231745603954784E-4},6.0828817187497136E-5,{"$f":"Q115*(Direct_cost_personnel*$F115-UN_compensation)*$G115/CPI_2001*12/1000000/$E115*$CK115","v":3.019528835665265E-4},7.0019879847175391E-5,{"$f":"R115*(Direct_cost_personnel*$F115-UN_compensation)*$G115/CPI_2001*12/1000000/$E115*$CK115","v":3.4537094525583104E-6},8.008809786441629E-7,{"$f":"S115*(Direct_cost_personnel*$F115-UN_compensation)*$G115/CPI_2001*12/1000000/$E115*$CK115","v":0},0,{"$f":"T115*(Direct_cost_personnel*$F115-UN_compensation)*$G115/CPI_2001*12/1000000/$E115*$CK115","v":0},0,{"$f":"U115*(Direct_cost_personnel*$F115-UN_compensation)*$G115/CPI_2001*12/1000000/$E115*$CK115","v":0},0,0,null,null,null,null,null,null,{"$f":"BW115*Direct_cost_personnel*$F115*$G115/CPI_2001*12/1000000/$E115*$CK115","v":0},0,{"$f":"BY115*Direct_cost_personnel*$F115*$G115/CPI_2001*12/1000000/$E115*$CK115","v":0},0,{"$f":"CA115*Direct_cost_personnel*$F115*$G115/CPI_2001*12/1000000/$E115*$CK115","v":0},0,{"$f":"CC115*Direct_cost_personnel*$F115*$G115/CPI_2001*12/1000000/$E115*$CK115","v":0},0,{"$f":"CE115*Direct_cost_personnel*$F115*$G115/CPI_2001*12/1000000/$E115*$CK115","v":0},0,{"$f":"CG115*Direct_cost_personnel*$F115*$G115/CPI_2001*12/1000000/$E115*$CK115","v":0},0,{"$f":"CI115*Direct_cost_personnel*$F115*$G115/CPI_2001*12/1000000/$E115*$CK115","v":0},0]
["Portugal",1995,54200,1600,116399,0.86188790000000004,152.4,null,null,null,null,null,null,null,176,48.5,0,127.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX116","v":0},{"$f":"Include_Afghanistan*DY116","v":0},{"$f":"Include_Afghanistan*DZ116","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV116)),Personnel_plane*AV116,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY116)),Personnel_plane*AY116,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA116)),Personnel_plane*BA116,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV116*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V116:$BV116*INDIRECT(\"Months_non_UN_operation\"&$B116),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V116:$BV116))-IF($AV$19=BY$19,$AV116)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V116:$BV116*INDIRECT(\"Months_non_UN_operation\"&$B116),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V116:$BV116))-IF($AV$19=CA$19,$AV116)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V116:$BV116*INDIRECT(\"Months_non_UN_operation\"&$B116),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V116:$BV116))-IF($AV$19=CC$19,$AV116)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V116:$BV116*INDIRECT(\"Months_non_UN_operation\"&$B116),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V116:$BV116))-IF($AV$19=CE$19,$AV116)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V116:$BV116*INDIRECT(\"Months_non_UN_operation\"&$B116),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V116:$BV116))-IF($AV$19=CG$19,$AV116)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V116:$BV116*INDIRECT(\"Months_non_UN_operation\"&$B116),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V116:$BV116))-IF($AV$19=CI$19,$AV116)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B116-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O116*(Direct_cost_personnel*$F116-UN_compensation)*$G116/CPI_2001*12/1000000/$E116*$CK116","v":1.3664953113390883E-4},5.127316350487361E-5,{"$f":"P116*(Direct_cost_personnel*$F116-UN_compensation)*$G116/CPI_2001*12/1000000/$E116*$CK116","v":3.765626284087828E-5},1.4129252443104376E-5,{"$f":"Q116*(Direct_cost_personnel*$F116-UN_compensation)*$G116/CPI_2001*12/1000000/$E116*$CK116","v":0},0,{"$f":"R116*(Direct_cost_personnel*$F116-UN_compensation)*$G116/CPI_2001*12/1000000/$E116*$CK116","v":9.8993268293030539E-5},3.7143911061769233E-5,{"$f":"S116*(Direct_cost_personnel*$F116-UN_compensation)*$G116/CPI_2001*12/1000000/$E116*$CK116","v":0},0,{"$f":"T116*(Direct_cost_personnel*$F116-UN_compensation)*$G116/CPI_2001*12/1000000/$E116*$CK116","v":0},0,{"$f":"U116*(Direct_cost_personnel*$F116-UN_compensation)*$G116/CPI_2001*12/1000000/$E116*$CK116","v":0},0,0,null,null,null,null,null,null,{"$f":"BW116*Direct_cost_personnel*$F116*$G116/CPI_2001*12/1000000/$E116*$CK116","v":0},0,{"$f":"BY116*Direct_cost_personnel*$F116*$G116/CPI_2001*12/1000000/$E116*$CK116","v":0},0,{"$f":"CA116*Direct_cost_personnel*$F116*$G116/CPI_2001*12/1000000/$E116*$CK116","v":0},0,{"$f":"CC116*Direct_cost_personnel*$F116*$G116/CPI_2001*12/1000000/$E116*$CK116","v":0},0,{"$f":"CE116*Direct_cost_personnel*$F116*$G116/CPI_2001*12/1000000/$E116*$CK116","v":0},0,{"$f":"CG116*Direct_cost_personnel*$F116*$G116/CPI_2001*12/1000000/$E116*$CK116","v":0},0,{"$f":"CI116*Direct_cost_personnel*$F116*$G116/CPI_2001*12/1000000/$E116*$CK116","v":0},0]
["Russia",1995,1520000,10608.67584,313451,0.47563800000000001,152.4,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX117","v":0},{"$f":"Include_Afghanistan*DY117","v":0},{"$f":"Include_Afghanistan*DZ117","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV117)),Personnel_plane*AV117,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY117)),Personnel_plane*AY117,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA117)),Personnel_plane*BA117,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV117*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V117:$BV117*INDIRECT(\"Months_non_UN_operation\"&$B117),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V117:$BV117))-IF($AV$19=BY$19,$AV117)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V117:$BV117*INDIRECT(\"Months_non_UN_operation\"&$B117),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V117:$BV117))-IF($AV$19=CA$19,$AV117)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V117:$BV117*INDIRECT(\"Months_non_UN_operation\"&$B117),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V117:$BV117))-IF($AV$19=CC$19,$AV117)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V117:$BV117*INDIRECT(\"Months_non_UN_operation\"&$B117),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V117:$BV117))-IF($AV$19=CE$19,$AV117)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V117:$BV117*INDIRECT(\"Months_non_UN_operation\"&$B117),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V117:$BV117))-IF($AV$19=CG$19,$AV117)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V117:$BV117*INDIRECT(\"Months_non_UN_operation\"&$B117),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V117:$BV117))-IF($AV$19=CI$19,$AV117)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B117-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O117*(Direct_cost_personnel*$F117-UN_compensation)*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,{"$f":"P117*(Direct_cost_personnel*$F117-UN_compensation)*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,{"$f":"Q117*(Direct_cost_personnel*$F117-UN_compensation)*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,{"$f":"R117*(Direct_cost_personnel*$F117-UN_compensation)*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,{"$f":"S117*(Direct_cost_personnel*$F117-UN_compensation)*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,{"$f":"T117*(Direct_cost_personnel*$F117-UN_compensation)*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,{"$f":"U117*(Direct_cost_personnel*$F117-UN_compensation)*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,0,null,null,null,null,null,null,{"$f":"BW117*Direct_cost_personnel*$F117*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,{"$f":"BY117*Direct_cost_personnel*$F117*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,{"$f":"CA117*Direct_cost_personnel*$F117*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,{"$f":"CC117*Direct_cost_personnel*$F117*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,{"$f":"CE117*Direct_cost_personnel*$F117*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,{"$f":"CG117*Direct_cost_personnel*$F117*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,{"$f":"CI117*Direct_cost_personnel*$F117*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0]
["Saudi Arabia",1995,162500,15402.097664000001,142457,0.4879714,152.4,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX118","v":0},{"$f":"Include_Afghanistan*DY118","v":0},{"$f":"Include_Afghanistan*DZ118","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV118)),Personnel_plane*AV118,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY118)),Personnel_plane*AY118,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA118)),Personnel_plane*BA118,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV118*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V118:$BV118*INDIRECT(\"Months_non_UN_operation\"&$B118),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V118:$BV118))-IF($AV$19=BY$19,$AV118)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V118:$BV118*INDIRECT(\"Months_non_UN_operation\"&$B118),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V118:$BV118))-IF($AV$19=CA$19,$AV118)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V118:$BV118*INDIRECT(\"Months_non_UN_operation\"&$B118),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V118:$BV118))-IF($AV$19=CC$19,$AV118)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V118:$BV118*INDIRECT(\"Months_non_UN_operation\"&$B118),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V118:$BV118))-IF($AV$19=CE$19,$AV118)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V118:$BV118*INDIRECT(\"Months_non_UN_operation\"&$B118),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V118:$BV118))-IF($AV$19=CG$19,$AV118)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V118:$BV118*INDIRECT(\"Months_non_UN_operation\"&$B118),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V118:$BV118))-IF($AV$19=CI$19,$AV118)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B118-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O118*(Direct_cost_personnel*$F118-UN_compensation)*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,{"$f":"P118*(Direct_cost_personnel*$F118-UN_compensation)*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,{"$f":"Q118*(Direct_cost_personnel*$F118-UN_compensation)*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,{"$f":"R118*(Direct_cost_personnel*$F118-UN_compensation)*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,{"$f":"S118*(Direct_cost_personnel*$F118-UN_compensation)*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,{"$f":"T118*(Direct_cost_personnel*$F118-UN_compensation)*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,{"$f":"U118*(Direct_cost_personnel*$F118-UN_compensation)*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,0,null,null,null,null,null,null,{"$f":"BW118*Direct_cost_personnel*$F118*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,{"$f":"BY118*Direct_cost_personnel*$F118*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,{"$f":"CA118*Direct_cost_personnel*$F118*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,{"$f":"CC118*Direct_cost_personnel*$F118*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,{"$f":"CE118*Direct_cost_personnel*$F118*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,{"$f":"CG118*Direct_cost_personnel*$F118*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,{"$f":"CI118*Direct_cost_personnel*$F118*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0]
["Slovakia",1995,47000,781.13996799999995,19595,0.56664349999999997,152.4,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX119","v":0},{"$f":"Include_Afghanistan*DY119","v":0},{"$f":"Include_Afghanistan*DZ119","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV119)),Personnel_plane*AV119,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY119)),Personnel_plane*AY119,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA119)),Personnel_plane*BA119,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV119*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V119:$BV119*INDIRECT(\"Months_non_UN_operation\"&$B119),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V119:$BV119))-IF($AV$19=BY$19,$AV119)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V119:$BV119*INDIRECT(\"Months_non_UN_operation\"&$B119),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V119:$BV119))-IF($AV$19=CA$19,$AV119)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V119:$BV119*INDIRECT(\"Months_non_UN_operation\"&$B119),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V119:$BV119))-IF($AV$19=CC$19,$AV119)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V119:$BV119*INDIRECT(\"Months_non_UN_operation\"&$B119),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V119:$BV119))-IF($AV$19=CE$19,$AV119)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V119:$BV119*INDIRECT(\"Months_non_UN_operation\"&$B119),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V119:$BV119))-IF($AV$19=CG$19,$AV119)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V119:$BV119*INDIRECT(\"Months_non_UN_operation\"&$B119),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V119:$BV119))-IF($AV$19=CI$19,$AV119)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B119-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O119*(Direct_cost_personnel*$F119-UN_compensation)*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,{"$f":"P119*(Direct_cost_personnel*$F119-UN_compensation)*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,{"$f":"Q119*(Direct_cost_personnel*$F119-UN_compensation)*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,{"$f":"R119*(Direct_cost_personnel*$F119-UN_compensation)*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,{"$f":"S119*(Direct_cost_personnel*$F119-UN_compensation)*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,{"$f":"T119*(Direct_cost_personnel*$F119-UN_compensation)*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,{"$f":"U119*(Direct_cost_personnel*$F119-UN_compensation)*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,0,null,null,null,null,null,null,{"$f":"BW119*Direct_cost_personnel*$F119*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,{"$f":"BY119*Direct_cost_personnel*$F119*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,{"$f":"CA119*Direct_cost_personnel*$F119*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,{"$f":"CC119*Direct_cost_personnel*$F119*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,{"$f":"CE119*Direct_cost_personnel*$F119*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,{"$f":"CG119*Direct_cost_personnel*$F119*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,{"$f":"CI119*Direct_cost_personnel*$F119*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0]
["South Korea",1995,660000,14400,531139,0.91999350000000002,152.4,null,null,null,null,null,null,null,53,6,0,42,5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX120","v":0},{"$f":"Include_Afghanistan*DY120","v":0},{"$f":"Include_Afghanistan*DZ120","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV120)),Personnel_plane*AV120,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY120)),Personnel_plane*AY120,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA120)),Personnel_plane*BA120,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV120*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V120:$BV120*INDIRECT(\"Months_non_UN_operation\"&$B120),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V120:$BV120))-IF($AV$19=BY$19,$AV120)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V120:$BV120*INDIRECT(\"Months_non_UN_operation\"&$B120),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V120:$BV120))-IF($AV$19=CA$19,$AV120)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V120:$BV120*INDIRECT(\"Months_non_UN_operation\"&$B120),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V120:$BV120))-IF($AV$19=CC$19,$AV120)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V120:$BV120*INDIRECT(\"Months_non_UN_operation\"&$B120),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V120:$BV120))-IF($AV$19=CE$19,$AV120)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V120:$BV120*INDIRECT(\"Months_non_UN_operation\"&$B120),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V120:$BV120))-IF($AV$19=CG$19,$AV120)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V120:$BV120*INDIRECT(\"Months_non_UN_operation\"&$B120),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V120:$BV120))-IF($AV$19=CI$19,$AV120)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B120-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O120*(Direct_cost_personnel*$F120-UN_compensation)*$G120/CPI_2001*12/1000000/$E120*$CK120","v":9.7058089597639402E-6},2.5008764313471588E-6,{"$f":"P120*(Direct_cost_personnel*$F120-UN_compensation)*$G120/CPI_2001*12/1000000/$E120*$CK120","v":1.0987708256336538E-6},2.8311808656760292E-7,{"$f":"Q120*(Direct_cost_personnel*$F120-UN_compensation)*$G120/CPI_2001*12/1000000/$E120*$CK120","v":0},0,{"$f":"R120*(Direct_cost_personnel*$F120-UN_compensation)*$G120/CPI_2001*12/1000000/$E120*$CK120","v":7.6913957794355746E-6},1.9818266059732206E-6,{"$f":"S120*(Direct_cost_personnel*$F120-UN_compensation)*$G120/CPI_2001*12/1000000/$E120*$CK120","v":9.156423546947113E-7},2.3593173880633577E-7,{"$f":"T120*(Direct_cost_personnel*$F120-UN_compensation)*$G120/CPI_2001*12/1000000/$E120*$CK120","v":0},0,{"$f":"U120*(Direct_cost_personnel*$F120-UN_compensation)*$G120/CPI_2001*12/1000000/$E120*$CK120","v":0},0,0,null,null,null,null,null,null,{"$f":"BW120*Direct_cost_personnel*$F120*$G120/CPI_2001*12/1000000/$E120*$CK120","v":0},0,{"$f":"BY120*Direct_cost_personnel*$F120*$G120/CPI_2001*12/1000000/$E120*$CK120","v":0},0,{"$f":"CA120*Direct_cost_personnel*$F120*$G120/CPI_2001*12/1000000/$E120*$CK120","v":0},0,{"$f":"CC120*Direct_cost_personnel*$F120*$G120/CPI_2001*12/1000000/$E120*$CK120","v":0},0,{"$f":"CE120*Direct_cost_personnel*$F120*$G120/CPI_2001*12/1000000/$E120*$CK120","v":0},0,{"$f":"CG120*Direct_cost_personnel*$F120*$G120/CPI_2001*12/1000000/$E120*$CK120","v":0},0,{"$f":"CI120*Direct_cost_personnel*$F120*$G120/CPI_2001*12/1000000/$E120*$CK120","v":0},0]
["Spain ",1995,206000,6590,597278,0.94790289999999999,152.4,null,null,null,null,null,null,null,1447,1439,0,0,0,0,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX121","v":0},{"$f":"Include_Afghanistan*DY121","v":0},{"$f":"Include_Afghanistan*DZ121","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV121)),Personnel_plane*AV121,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY121)),Personnel_plane*AY121,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA121)),Personnel_plane*BA121,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV121*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V121:$BV121*INDIRECT(\"Months_non_UN_operation\"&$B121),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V121:$BV121))-IF($AV$19=BY$19,$AV121)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V121:$BV121*INDIRECT(\"Months_non_UN_operation\"&$B121),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V121:$BV121))-IF($AV$19=CA$19,$AV121)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V121:$BV121*INDIRECT(\"Months_non_UN_operation\"&$B121),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V121:$BV121))-IF($AV$19=CC$19,$AV121)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V121:$BV121*INDIRECT(\"Months_non_UN_operation\"&$B121),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V121:$BV121))-IF($AV$19=CE$19,$AV121)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V121:$BV121*INDIRECT(\"Months_non_UN_operation\"&$B121),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V121:$BV121))-IF($AV$19=CG$19,$AV121)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V121:$BV121*INDIRECT(\"Months_non_UN_operation\"&$B121),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V121:$BV121))-IF($AV$19=CI$19,$AV121)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B121-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O121*(Direct_cost_personnel*$F121-UN_compensation)*$G121/CPI_2001*12/1000000/$E121*$CK121","v":2.4366423288664648E-4},8.9025865829239802E-5,{"$f":"P121*(Direct_cost_personnel*$F121-UN_compensation)*$G121/CPI_2001*12/1000000/$E121*$CK121","v":2.4231709130883498E-4},8.8533670302886019E-5,{"$f":"Q121*(Direct_cost_personnel*$F121-UN_compensation)*$G121/CPI_2001*12/1000000/$E121*$CK121","v":0},0,{"$f":"R121*(Direct_cost_personnel*$F121-UN_compensation)*$G121/CPI_2001*12/1000000/$E121*$CK121","v":0},0,{"$f":"S121*(Direct_cost_personnel*$F121-UN_compensation)*$G121/CPI_2001*12/1000000/$E121*$CK121","v":0},0,{"$f":"T121*(Direct_cost_personnel*$F121-UN_compensation)*$G121/CPI_2001*12/1000000/$E121*$CK121","v":0},0,{"$f":"U121*(Direct_cost_personnel*$F121-UN_compensation)*$G121/CPI_2001*12/1000000/$E121*$CK121","v":1.3471415778114526E-6},4.9219552635377908E-7,0,null,null,null,null,null,null,{"$f":"BW121*Direct_cost_personnel*$F121*$G121/CPI_2001*12/1000000/$E121*$CK121","v":0},0,{"$f":"BY121*Direct_cost_personnel*$F121*$G121/CPI_2001*12/1000000/$E121*$CK121","v":0},0,{"$f":"CA121*Direct_cost_personnel*$F121*$G121/CPI_2001*12/1000000/$E121*$CK121","v":0},0,{"$f":"CC121*Direct_cost_personnel*$F121*$G121/CPI_2001*12/1000000/$E121*$CK121","v":0},0,{"$f":"CE121*Direct_cost_personnel*$F121*$G121/CPI_2001*12/1000000/$E121*$CK121","v":0},0,{"$f":"CG121*Direct_cost_personnel*$F121*$G121/CPI_2001*12/1000000/$E121*$CK121","v":0},0,{"$f":"CI121*Direct_cost_personnel*$F121*$G121/CPI_2001*12/1000000/$E121*$CK121","v":0},0]
["Sweden",1995,64000,5590,253681,1.3148519999999999,152.4,null,null,null,null,null,null,null,884.5,836.5,23,17,8,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX122","v":0},{"$f":"Include_Afghanistan*DY122","v":0},{"$f":"Include_Afghanistan*DZ122","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV122)),Personnel_plane*AV122,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY122)),Personnel_plane*AY122,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA122)),Personnel_plane*BA122,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV122*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V122:$BV122*INDIRECT(\"Months_non_UN_operation\"&$B122),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V122:$BV122))-IF($AV$19=BY$19,$AV122)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V122:$BV122*INDIRECT(\"Months_non_UN_operation\"&$B122),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V122:$BV122))-IF($AV$19=CA$19,$AV122)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V122:$BV122*INDIRECT(\"Months_non_UN_operation\"&$B122),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V122:$BV122))-IF($AV$19=CC$19,$AV122)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V122:$BV122*INDIRECT(\"Months_non_UN_operation\"&$B122),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V122:$BV122))-IF($AV$19=CE$19,$AV122)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V122:$BV122*INDIRECT(\"Months_non_UN_operation\"&$B122),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V122:$BV122))-IF($AV$19=CG$19,$AV122)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V122:$BV122*INDIRECT(\"Months_non_UN_operation\"&$B122),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V122:$BV122))-IF($AV$19=CI$19,$AV122)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B122-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O122*(Direct_cost_personnel*$F122-UN_compensation)*$G122/CPI_2001*12/1000000/$E122*$CK122","v":5.024431390617454E-4},3.4982249206566053E-4,{"$f":"P122*(Direct_cost_personnel*$F122-UN_compensation)*$G122/CPI_2001*12/1000000/$E122*$CK122","v":4.7517658092159409E-4},3.3083834325938388E-4,{"$f":"Q122*(Direct_cost_personnel*$F122-UN_compensation)*$G122/CPI_2001*12/1000000/$E122*$CK122","v":1.3065225775489139E-5},9.0965713030075658E-6,{"$f":"R122*(Direct_cost_personnel*$F122-UN_compensation)*$G122/CPI_2001*12/1000000/$E122*$CK122","v":9.6569060079702315E-6},6.723552702222984E-6,{"$f":"S122*(Direct_cost_personnel*$F122-UN_compensation)*$G122/CPI_2001*12/1000000/$E122*$CK122","v":4.5444263566918738E-6},3.1640248010461101E-6,{"$f":"T122*(Direct_cost_personnel*$F122-UN_compensation)*$G122/CPI_2001*12/1000000/$E122*$CK122","v":0},0,{"$f":"U122*(Direct_cost_personnel*$F122-UN_compensation)*$G122/CPI_2001*12/1000000/$E122*$CK122","v":0},0,0,null,null,null,null,null,null,{"$f":"BW122*Direct_cost_personnel*$F122*$G122/CPI_2001*12/1000000/$E122*$CK122","v":0},0,{"$f":"BY122*Direct_cost_personnel*$F122*$G122/CPI_2001*12/1000000/$E122*$CK122","v":0},0,{"$f":"CA122*Direct_cost_personnel*$F122*$G122/CPI_2001*12/1000000/$E122*$CK122","v":0},0,{"$f":"CC122*Direct_cost_personnel*$F122*$G122/CPI_2001*12/1000000/$E122*$CK122","v":0},0,{"$f":"CE122*Direct_cost_personnel*$F122*$G122/CPI_2001*12/1000000/$E122*$CK122","v":0},0,{"$f":"CG122*Direct_cost_personnel*$F122*$G122/CPI_2001*12/1000000/$E122*$CK122","v":0},0,{"$f":"CI122*Direct_cost_personnel*$F122*$G122/CPI_2001*12/1000000/$E122*$CK122","v":0},0]
["Switzerland",1995,15400,5160,315948,1.67658,152.4,null,null,null,null,null,null,null,29.5,19,9,1.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX123","v":0},{"$f":"Include_Afghanistan*DY123","v":0},{"$f":"Include_Afghanistan*DZ123","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV123)),Personnel_plane*AV123,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY123)),Personnel_plane*AY123,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA123)),Personnel_plane*BA123,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV123*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V123:$BV123*INDIRECT(\"Months_non_UN_operation\"&$B123),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V123:$BV123))-IF($AV$19=BY$19,$AV123)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V123:$BV123*INDIRECT(\"Months_non_UN_operation\"&$B123),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V123:$BV123))-IF($AV$19=CA$19,$AV123)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V123:$BV123*INDIRECT(\"Months_non_UN_operation\"&$B123),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V123:$BV123))-IF($AV$19=CC$19,$AV123)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V123:$BV123*INDIRECT(\"Months_non_UN_operation\"&$B123),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V123:$BV123))-IF($AV$19=CE$19,$AV123)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V123:$BV123*INDIRECT(\"Months_non_UN_operation\"&$B123),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V123:$BV123))-IF($AV$19=CG$19,$AV123)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V123:$BV123*INDIRECT(\"Months_non_UN_operation\"&$B123),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V123:$BV123))-IF($AV$19=CI$19,$AV123)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B123-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O123*(Direct_cost_personnel*$F123-UN_compensation)*$G123/CPI_2001*12/1000000/$E123*$CK123","v":1.7461279712043455E-5},3.5936964063470069E-5,{"$f":"P123*(Direct_cost_personnel*$F123-UN_compensation)*$G123/CPI_2001*12/1000000/$E123*$CK123","v":1.1246247950129687E-5},2.3145841261218009E-5,{"$f":"Q123*(Direct_cost_personnel*$F123-UN_compensation)*$G123/CPI_2001*12/1000000/$E123*$CK123","v":5.3271700816403762E-6},1.0963819544787475E-5,{"$f":"R123*(Direct_cost_personnel*$F123-UN_compensation)*$G123/CPI_2001*12/1000000/$E123*$CK123","v":8.878616802733961E-7},1.8273032574645795E-6,{"$f":"S123*(Direct_cost_personnel*$F123-UN_compensation)*$G123/CPI_2001*12/1000000/$E123*$CK123","v":0},0,{"$f":"T123*(Direct_cost_personnel*$F123-UN_compensation)*$G123/CPI_2001*12/1000000/$E123*$CK123","v":0},0,{"$f":"U123*(Direct_cost_personnel*$F123-UN_compensation)*$G123/CPI_2001*12/1000000/$E123*$CK123","v":0},0,0,null,null,null,null,null,null,{"$f":"BW123*Direct_cost_personnel*$F123*$G123/CPI_2001*12/1000000/$E123*$CK123","v":0},0,{"$f":"BY123*Direct_cost_personnel*$F123*$G123/CPI_2001*12/1000000/$E123*$CK123","v":0},0,{"$f":"CA123*Direct_cost_personnel*$F123*$G123/CPI_2001*12/1000000/$E123*$CK123","v":0},0,{"$f":"CC123*Direct_cost_personnel*$F123*$G123/CPI_2001*12/1000000/$E123*$CK123","v":0},0,{"$f":"CE123*Direct_cost_personnel*$F123*$G123/CPI_2001*12/1000000/$E123*$CK123","v":0},0,{"$f":"CG123*Direct_cost_personnel*$F123*$G123/CPI_2001*12/1000000/$E123*$CK123","v":0},0,{"$f":"CI123*Direct_cost_personnel*$F123*$G123/CPI_2001*12/1000000/$E123*$CK123","v":0},0]
["Turkey",1995,507800,8532.8834559999996,227513,0.53519539999999999,152.4,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX124","v":0},{"$f":"Include_Afghanistan*DY124","v":0},{"$f":"Include_Afghanistan*DZ124","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV124)),Personnel_plane*AV124,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY124)),Personnel_plane*AY124,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA124)),Personnel_plane*BA124,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV124*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V124:$BV124*INDIRECT(\"Months_non_UN_operation\"&$B124),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V124:$BV124))-IF($AV$19=BY$19,$AV124)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V124:$BV124*INDIRECT(\"Months_non_UN_operation\"&$B124),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V124:$BV124))-IF($AV$19=CA$19,$AV124)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V124:$BV124*INDIRECT(\"Months_non_UN_operation\"&$B124),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V124:$BV124))-IF($AV$19=CC$19,$AV124)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V124:$BV124*INDIRECT(\"Months_non_UN_operation\"&$B124),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V124:$BV124))-IF($AV$19=CE$19,$AV124)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V124:$BV124*INDIRECT(\"Months_non_UN_operation\"&$B124),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V124:$BV124))-IF($AV$19=CG$19,$AV124)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V124:$BV124*INDIRECT(\"Months_non_UN_operation\"&$B124),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V124:$BV124))-IF($AV$19=CI$19,$AV124)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B124-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O124*(Direct_cost_personnel*$F124-UN_compensation)*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,{"$f":"P124*(Direct_cost_personnel*$F124-UN_compensation)*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,{"$f":"Q124*(Direct_cost_personnel*$F124-UN_compensation)*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,{"$f":"R124*(Direct_cost_personnel*$F124-UN_compensation)*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,{"$f":"S124*(Direct_cost_personnel*$F124-UN_compensation)*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,{"$f":"T124*(Direct_cost_personnel*$F124-UN_compensation)*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,{"$f":"U124*(Direct_cost_personnel*$F124-UN_compensation)*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,0,null,null,null,null,null,null,{"$f":"BW124*Direct_cost_personnel*$F124*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,{"$f":"BY124*Direct_cost_personnel*$F124*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,{"$f":"CA124*Direct_cost_personnel*$F124*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,{"$f":"CC124*Direct_cost_personnel*$F124*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,{"$f":"CE124*Direct_cost_personnel*$F124*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,{"$f":"CG124*Direct_cost_personnel*$F124*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,{"$f":"CI124*Direct_cost_personnel*$F124*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0]
["United Kingdom",1995,236900,34480,1157436,1.0118100000000001,152.4,null,null,null,null,null,null,null,6246.5,6208.5,18,20,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX125","v":0},{"$f":"Include_Afghanistan*DY125","v":0},{"$f":"Include_Afghanistan*DZ125","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV125)),Personnel_plane*AV125,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY125)),Personnel_plane*AY125,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA125)),Personnel_plane*BA125,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV125*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V125:$BV125*INDIRECT(\"Months_non_UN_operation\"&$B125),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V125:$BV125))-IF($AV$19=BY$19,$AV125)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V125:$BV125*INDIRECT(\"Months_non_UN_operation\"&$B125),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V125:$BV125))-IF($AV$19=CA$19,$AV125)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V125:$BV125*INDIRECT(\"Months_non_UN_operation\"&$B125),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V125:$BV125))-IF($AV$19=CC$19,$AV125)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V125:$BV125*INDIRECT(\"Months_non_UN_operation\"&$B125),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V125:$BV125))-IF($AV$19=CE$19,$AV125)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V125:$BV125*INDIRECT(\"Months_non_UN_operation\"&$B125),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V125:$BV125))-IF($AV$19=CG$19,$AV125)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V125:$BV125*INDIRECT(\"Months_non_UN_operation\"&$B125),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V125:$BV125))-IF($AV$19=CI$19,$AV125)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B125-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O125*(Direct_cost_personnel*$F125-UN_compensation)*$G125/CPI_2001*12/1000000/$E125*$CK125","v":5.8371084187250051E-4},9.0229375948129066E-4,{"$f":"P125*(Direct_cost_personnel*$F125-UN_compensation)*$G125/CPI_2001*12/1000000/$E125*$CK125","v":5.8015989142166306E-4},8.9680473957249544E-4,{"$f":"Q125*(Direct_cost_personnel*$F125-UN_compensation)*$G125/CPI_2001*12/1000000/$E125*$CK125","v":1.6820291609229183E-6},2.6000620620608709E-6,{"$f":"R125*(Direct_cost_personnel*$F125-UN_compensation)*$G125/CPI_2001*12/1000000/$E125*$CK125","v":1.8689212899143535E-6},2.8889578467343009E-6,{"$f":"S125*(Direct_cost_personnel*$F125-UN_compensation)*$G125/CPI_2001*12/1000000/$E125*$CK125","v":0},0,{"$f":"T125*(Direct_cost_personnel*$F125-UN_compensation)*$G125/CPI_2001*12/1000000/$E125*$CK125","v":0},0,{"$f":"U125*(Direct_cost_personnel*$F125-UN_compensation)*$G125/CPI_2001*12/1000000/$E125*$CK125","v":0},0,0,null,null,null,null,null,null,{"$f":"BW125*Direct_cost_personnel*$F125*$G125/CPI_2001*12/1000000/$E125*$CK125","v":0},0,{"$f":"BY125*Direct_cost_personnel*$F125*$G125/CPI_2001*12/1000000/$E125*$CK125","v":0},0,{"$f":"CA125*Direct_cost_personnel*$F125*$G125/CPI_2001*12/1000000/$E125*$CK125","v":0},0,{"$f":"CC125*Direct_cost_personnel*$F125*$G125/CPI_2001*12/1000000/$E125*$CK125","v":0},0,{"$f":"CE125*Direct_cost_personnel*$F125*$G125/CPI_2001*12/1000000/$E125*$CK125","v":0},0,{"$f":"CG125*Direct_cost_personnel*$F125*$G125/CPI_2001*12/1000000/$E125*$CK125","v":0},0,{"$f":"CI125*Direct_cost_personnel*$F125*$G125/CPI_2001*12/1000000/$E125*$CK125","v":0},0]
["United States",1995,1547300,263500,7414625,1,152.4,null,null,null,null,null,null,null,3278,889.5,28,30,0,0,2330.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2400,null,null,{"$f":"Include_Afghanistan*DX126","v":0},{"$f":"Include_Afghanistan*DY126","v":0},{"$f":"Include_Afghanistan*DZ126","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV126)),Personnel_plane*AV126,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY126)),Personnel_plane*AY126,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA126)),Personnel_plane*BA126,0)","v":0},null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV126*Include_Iraq","v":0},0,1600,3400,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V126:$BV126*INDIRECT(\"Months_non_UN_operation\"&$B126),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V126:$BV126))-IF($AV$19=BY$19,$AV126)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V126:$BV126*INDIRECT(\"Months_non_UN_operation\"&$B126),0))/12","v":1000},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V126:$BV126))-IF($AV$19=CA$19,$AV126)","v":1000},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V126:$BV126*INDIRECT(\"Months_non_UN_operation\"&$B126),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V126:$BV126))-IF($AV$19=CC$19,$AV126)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V126:$BV126*INDIRECT(\"Months_non_UN_operation\"&$B126),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V126:$BV126))-IF($AV$19=CE$19,$AV126)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V126:$BV126*INDIRECT(\"Months_non_UN_operation\"&$B126),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V126:$BV126))-IF($AV$19=CG$19,$AV126)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V126:$BV126*INDIRECT(\"Months_non_UN_operation\"&$B126),0))/12","v":600},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V126:$BV126))-IF($AV$19=CI$19,$AV126)","v":2400},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B126-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O126*(Direct_cost_personnel*$F126-UN_compensation)*$G126/CPI_2001*12/1000000/$E126*$CK126","v":4.7197165643995111E-5},8.6483220006287011E-5,{"$f":"P126*(Direct_cost_personnel*$F126-UN_compensation)*$G126/CPI_2001*12/1000000/$E126*$CK126","v":1.2807162550437352E-5},2.3467609577666963E-5,{"$f":"Q126*(Direct_cost_personnel*$F126-UN_compensation)*$G126/CPI_2001*12/1000000/$E126*$CK126","v":4.0314845577543099E-7},7.3872183043808312E-7,{"$f":"R126*(Direct_cost_personnel*$F126-UN_compensation)*$G126/CPI_2001*12/1000000/$E126*$CK126","v":4.3194477404510461E-7},7.9148767546937488E-7,{"$f":"S126*(Direct_cost_personnel*$F126-UN_compensation)*$G126/CPI_2001*12/1000000/$E126*$CK126","v":0},0,{"$f":"T126*(Direct_cost_personnel*$F126-UN_compensation)*$G126/CPI_2001*12/1000000/$E126*$CK126","v":0},0,{"$f":"U126*(Direct_cost_personnel*$F126-UN_compensation)*$G126/CPI_2001*12/1000000/$E126*$CK126","v":3.3554909863737214E-5},6.1485400922712603E-5,0,null,null,null,null,null,null,{"$f":"BW126*Direct_cost_personnel*$F126*$G126/CPI_2001*12/1000000/$E126*$CK126","v":2.5596727350821022E-5},8.9701936553195796E-5,{"$f":"BY126*Direct_cost_personnel*$F126*$G126/CPI_2001*12/1000000/$E126*$CK126","v":0},0,{"$f":"CA126*Direct_cost_personnel*$F126*$G126/CPI_2001*12/1000000/$E126*$CK126","v":1.5997954594263136E-5},2.6382922515645826E-5,{"$f":"CC126*Direct_cost_personnel*$F126*$G126/CPI_2001*12/1000000/$E126*$CK126","v":0},0,{"$f":"CE126*Direct_cost_personnel*$F126*$G126/CPI_2001*12/1000000/$E126*$CK126","v":0},0,{"$f":"CG126*Direct_cost_personnel*$F126*$G126/CPI_2001*12/1000000/$E126*$CK126","v":0},0,{"$f":"CI126*Direct_cost_personnel*$F126*$G126/CPI_2001*12/1000000/$E126*$CK126","v":9.5987727565578806E-6},6.3319014037549993E-5]
["Australia",1996,57800,7300,425302,1.003665,156.9,null,null,null,null,null,null,null,31,19,12,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX127","v":0},{"$f":"Include_Afghanistan*DY127","v":0},{"$f":"Include_Afghanistan*DZ127","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV127)),Personnel_plane*AV127,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY127)),Personnel_plane*AY127,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA127)),Personnel_plane*BA127,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV127*Include_Iraq","v":0},0,26,26,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V127:$BV127*INDIRECT(\"Months_non_UN_operation\"&$B127),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V127:$BV127))-IF($AV$19=BY$19,$AV127)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V127:$BV127*INDIRECT(\"Months_non_UN_operation\"&$B127),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V127:$BV127))-IF($AV$19=CA$19,$AV127)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V127:$BV127*INDIRECT(\"Months_non_UN_operation\"&$B127),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V127:$BV127))-IF($AV$19=CC$19,$AV127)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V127:$BV127*INDIRECT(\"Months_non_UN_operation\"&$B127),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V127:$BV127))-IF($AV$19=CE$19,$AV127)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V127:$BV127*INDIRECT(\"Months_non_UN_operation\"&$B127),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V127:$BV127))-IF($AV$19=CG$19,$AV127)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V127:$BV127*INDIRECT(\"Months_non_UN_operation\"&$B127),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V127:$BV127))-IF($AV$19=CI$19,$AV127)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B127-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O127*(Direct_cost_personnel*$F127-UN_compensation)*$G127/CPI_2001*12/1000000/$E127*$CK127","v":8.6211729549868015E-6},1.1333610656046689E-5,{"$f":"P127*(Direct_cost_personnel*$F127-UN_compensation)*$G127/CPI_2001*12/1000000/$E127*$CK127","v":5.2839447143467504E-6},6.946406531125389E-6,{"$f":"Q127*(Direct_cost_personnel*$F127-UN_compensation)*$G127/CPI_2001*12/1000000/$E127*$CK127","v":3.3372282406400523E-6},4.3872041249212985E-6,{"$f":"R127*(Direct_cost_personnel*$F127-UN_compensation)*$G127/CPI_2001*12/1000000/$E127*$CK127","v":0},0,{"$f":"S127*(Direct_cost_personnel*$F127-UN_compensation)*$G127/CPI_2001*12/1000000/$E127*$CK127","v":0},0,{"$f":"T127*(Direct_cost_personnel*$F127-UN_compensation)*$G127/CPI_2001*12/1000000/$E127*$CK127","v":0},0,{"$f":"U127*(Direct_cost_personnel*$F127-UN_compensation)*$G127/CPI_2001*12/1000000/$E127*$CK127","v":0},0,0,null,null,null,null,null,null,{"$f":"BW127*Direct_cost_personnel*$F127*$G127/CPI_2001*12/1000000/$E127*$CK127","v":8.0308096045632633E-6},9.5056089373294812E-6,{"$f":"BY127*Direct_cost_personnel*$F127*$G127/CPI_2001*12/1000000/$E127*$CK127","v":0},0,{"$f":"CA127*Direct_cost_personnel*$F127*$G127/CPI_2001*12/1000000/$E127*$CK127","v":8.0308096045632633E-6},9.5056089373294812E-6,{"$f":"CC127*Direct_cost_personnel*$F127*$G127/CPI_2001*12/1000000/$E127*$CK127","v":0},0,{"$f":"CE127*Direct_cost_personnel*$F127*$G127/CPI_2001*12/1000000/$E127*$CK127","v":0},0,{"$f":"CG127*Direct_cost_personnel*$F127*$G127/CPI_2001*12/1000000/$E127*$CK127","v":0},0,{"$f":"CI127*Direct_cost_personnel*$F127*$G127/CPI_2001*12/1000000/$E127*$CK127","v":0},0]
["Austria",1996,55800,2100,234767,1.2099139999999999,156.9,null,null,null,null,null,null,null,868,342,515.5,10.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX128","v":0},{"$f":"Include_Afghanistan*DY128","v":0},{"$f":"Include_Afghanistan*DZ128","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV128)),Personnel_plane*AV128,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY128)),Personnel_plane*AY128,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA128)),Personnel_plane*BA128,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV128*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V128:$BV128*INDIRECT(\"Months_non_UN_operation\"&$B128),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V128:$BV128))-IF($AV$19=BY$19,$AV128)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V128:$BV128*INDIRECT(\"Months_non_UN_operation\"&$B128),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V128:$BV128))-IF($AV$19=CA$19,$AV128)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V128:$BV128*INDIRECT(\"Months_non_UN_operation\"&$B128),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V128:$BV128))-IF($AV$19=CC$19,$AV128)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V128:$BV128*INDIRECT(\"Months_non_UN_operation\"&$B128),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V128:$BV128))-IF($AV$19=CE$19,$AV128)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V128:$BV128*INDIRECT(\"Months_non_UN_operation\"&$B128),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V128:$BV128))-IF($AV$19=CG$19,$AV128)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V128:$BV128*INDIRECT(\"Months_non_UN_operation\"&$B128),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V128:$BV128))-IF($AV$19=CI$19,$AV128)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B128-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O128*(Direct_cost_personnel*$F128-UN_compensation)*$G128/CPI_2001*12/1000000/$E128*$CK128","v":5.371141965799189E-4},1.7130765469281143E-4,{"$f":"P128*(Direct_cost_personnel*$F128-UN_compensation)*$G128/CPI_2001*12/1000000/$E128*$CK128","v":2.1162794381374684E-4},6.7496794821361199E-5,{"$f":"Q128*(Direct_cost_personnel*$F128-UN_compensation)*$G128/CPI_2001*12/1000000/$E128*$CK128","v":3.1898890361399556E-4},1.0173858985500495E-4,{"$f":"R128*(Direct_cost_personnel*$F128-UN_compensation)*$G128/CPI_2001*12/1000000/$E128*$CK128","v":6.4973491521764378E-6},2.0722700164452997E-6,{"$f":"S128*(Direct_cost_personnel*$F128-UN_compensation)*$G128/CPI_2001*12/1000000/$E128*$CK128","v":0},0,{"$f":"T128*(Direct_cost_personnel*$F128-UN_compensation)*$G128/CPI_2001*12/1000000/$E128*$CK128","v":0},0,{"$f":"U128*(Direct_cost_personnel*$F128-UN_compensation)*$G128/CPI_2001*12/1000000/$E128*$CK128","v":0},0,0,null,null,null,null,null,null,{"$f":"BW128*Direct_cost_personnel*$F128*$G128/CPI_2001*12/1000000/$E128*$CK128","v":0},0,{"$f":"BY128*Direct_cost_personnel*$F128*$G128/CPI_2001*12/1000000/$E128*$CK128","v":0},0,{"$f":"CA128*Direct_cost_personnel*$F128*$G128/CPI_2001*12/1000000/$E128*$CK128","v":0},0,{"$f":"CC128*Direct_cost_personnel*$F128*$G128/CPI_2001*12/1000000/$E128*$CK128","v":0},0,{"$f":"CE128*Direct_cost_personnel*$F128*$G128/CPI_2001*12/1000000/$E128*$CK128","v":0},0,{"$f":"CG128*Direct_cost_personnel*$F128*$G128/CPI_2001*12/1000000/$E128*$CK128","v":0},0,{"$f":"CI128*Direct_cost_personnel*$F128*$G128/CPI_2001*12/1000000/$E128*$CK128","v":0},0]
["Belgium",1996,46300,3200,275885,1.1898789999999999,156.9,null,null,null,null,null,null,null,807,799,6,0,2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,420,null,{"$f":"Include_Afghanistan*DX129","v":0},{"$f":"Include_Afghanistan*DY129","v":0},{"$f":"Include_Afghanistan*DZ129","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV129)),Personnel_plane*AV129,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY129)),Personnel_plane*AY129,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA129)),Personnel_plane*BA129,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV129*Include_Iraq","v":0},0,420,420,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V129:$BV129*INDIRECT(\"Months_non_UN_operation\"&$B129),0))/12","v":420},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V129:$BV129))-IF($AV$19=BY$19,$AV129)","v":420},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V129:$BV129*INDIRECT(\"Months_non_UN_operation\"&$B129),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V129:$BV129))-IF($AV$19=CA$19,$AV129)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V129:$BV129*INDIRECT(\"Months_non_UN_operation\"&$B129),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V129:$BV129))-IF($AV$19=CC$19,$AV129)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V129:$BV129*INDIRECT(\"Months_non_UN_operation\"&$B129),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V129:$BV129))-IF($AV$19=CE$19,$AV129)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V129:$BV129*INDIRECT(\"Months_non_UN_operation\"&$B129),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V129:$BV129))-IF($AV$19=CG$19,$AV129)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V129:$BV129*INDIRECT(\"Months_non_UN_operation\"&$B129),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V129:$BV129))-IF($AV$19=CI$19,$AV129)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B129-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O129*(Direct_cost_personnel*$F129-UN_compensation)*$G129/CPI_2001*12/1000000/$E129*$CK129","v":4.1727114939974982E-4},2.4889916084482343E-4,{"$f":"P129*(Direct_cost_personnel*$F129-UN_compensation)*$G129/CPI_2001*12/1000000/$E129*$CK129","v":4.1313463242924434E-4},2.4643175900249559E-4,{"$f":"Q129*(Direct_cost_personnel*$F129-UN_compensation)*$G129/CPI_2001*12/1000000/$E129*$CK129","v":3.1023877278791814E-6},1.8505513817458994E-6,{"$f":"R129*(Direct_cost_personnel*$F129-UN_compensation)*$G129/CPI_2001*12/1000000/$E129*$CK129","v":0},0,{"$f":"S129*(Direct_cost_personnel*$F129-UN_compensation)*$G129/CPI_2001*12/1000000/$E129*$CK129","v":1.0341292426263937E-6},6.1685046058196642E-7,{"$f":"T129*(Direct_cost_personnel*$F129-UN_compensation)*$G129/CPI_2001*12/1000000/$E129*$CK129","v":0},0,{"$f":"U129*(Direct_cost_personnel*$F129-UN_compensation)*$G129/CPI_2001*12/1000000/$E129*$CK129","v":0},0,0,null,null,null,null,null,null,{"$f":"BW129*Direct_cost_personnel*$F129*$G129/CPI_2001*12/1000000/$E129*$CK129","v":2.3709294381145125E-4},1.2953859672221296E-4,{"$f":"BY129*Direct_cost_personnel*$F129*$G129/CPI_2001*12/1000000/$E129*$CK129","v":2.3709294381145125E-4},1.2953859672221296E-4,{"$f":"CA129*Direct_cost_personnel*$F129*$G129/CPI_2001*12/1000000/$E129*$CK129","v":0},0,{"$f":"CC129*Direct_cost_personnel*$F129*$G129/CPI_2001*12/1000000/$E129*$CK129","v":0},0,{"$f":"CE129*Direct_cost_personnel*$F129*$G129/CPI_2001*12/1000000/$E129*$CK129","v":0},0,{"$f":"CG129*Direct_cost_personnel*$F129*$G129/CPI_2001*12/1000000/$E129*$CK129","v":0},0,{"$f":"CI129*Direct_cost_personnel*$F129*$G129/CPI_2001*12/1000000/$E129*$CK129","v":0},0]
["Brazil",1996,295000,9991.9616000000005,840052,0.79495439999999995,156.9,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX130","v":0},{"$f":"Include_Afghanistan*DY130","v":0},{"$f":"Include_Afghanistan*DZ130","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV130)),Personnel_plane*AV130,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY130)),Personnel_plane*AY130,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA130)),Personnel_plane*BA130,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV130*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V130:$BV130*INDIRECT(\"Months_non_UN_operation\"&$B130),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V130:$BV130))-IF($AV$19=BY$19,$AV130)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V130:$BV130*INDIRECT(\"Months_non_UN_operation\"&$B130),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V130:$BV130))-IF($AV$19=CA$19,$AV130)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V130:$BV130*INDIRECT(\"Months_non_UN_operation\"&$B130),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V130:$BV130))-IF($AV$19=CC$19,$AV130)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V130:$BV130*INDIRECT(\"Months_non_UN_operation\"&$B130),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V130:$BV130))-IF($AV$19=CE$19,$AV130)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V130:$BV130*INDIRECT(\"Months_non_UN_operation\"&$B130),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V130:$BV130))-IF($AV$19=CG$19,$AV130)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V130:$BV130*INDIRECT(\"Months_non_UN_operation\"&$B130),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V130:$BV130))-IF($AV$19=CI$19,$AV130)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B130-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O130*(Direct_cost_personnel*$F130-UN_compensation)*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,{"$f":"P130*(Direct_cost_personnel*$F130-UN_compensation)*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,{"$f":"Q130*(Direct_cost_personnel*$F130-UN_compensation)*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,{"$f":"R130*(Direct_cost_personnel*$F130-UN_compensation)*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,{"$f":"S130*(Direct_cost_personnel*$F130-UN_compensation)*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,{"$f":"T130*(Direct_cost_personnel*$F130-UN_compensation)*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,{"$f":"U130*(Direct_cost_personnel*$F130-UN_compensation)*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,0,null,null,null,null,null,null,{"$f":"BW130*Direct_cost_personnel*$F130*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,{"$f":"BY130*Direct_cost_personnel*$F130*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,{"$f":"CA130*Direct_cost_personnel*$F130*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,{"$f":"CC130*Direct_cost_personnel*$F130*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,{"$f":"CE130*Direct_cost_personnel*$F130*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,{"$f":"CG130*Direct_cost_personnel*$F130*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,{"$f":"CI130*Direct_cost_personnel*$F130*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0]
["Canada",1996,70500,7700,613776,0.88955320000000004,156.9,null,null,null,null,null,null,null,864.5,13,204,0,0,0,647.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1024,null,{"$f":"Include_Afghanistan*DX131","v":0},{"$f":"Include_Afghanistan*DY131","v":0},{"$f":"Include_Afghanistan*DZ131","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV131)),Personnel_plane*AV131,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY131)),Personnel_plane*AY131,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA131)),Personnel_plane*BA131,0)","v":0},null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV131*Include_Iraq","v":0},0,1052,1052,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V131:$BV131*INDIRECT(\"Months_non_UN_operation\"&$B131),0))/12","v":1024},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V131:$BV131))-IF($AV$19=BY$19,$AV131)","v":1024},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V131:$BV131*INDIRECT(\"Months_non_UN_operation\"&$B131),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V131:$BV131))-IF($AV$19=CA$19,$AV131)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V131:$BV131*INDIRECT(\"Months_non_UN_operation\"&$B131),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V131:$BV131))-IF($AV$19=CC$19,$AV131)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V131:$BV131*INDIRECT(\"Months_non_UN_operation\"&$B131),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V131:$BV131))-IF($AV$19=CE$19,$AV131)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V131:$BV131*INDIRECT(\"Months_non_UN_operation\"&$B131),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V131:$BV131))-IF($AV$19=CG$19,$AV131)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V131:$BV131*INDIRECT(\"Months_non_UN_operation\"&$B131),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V131:$BV131))-IF($AV$19=CI$19,$AV131)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B131-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O131*(Direct_cost_personnel*$F131-UN_compensation)*$G131/CPI_2001*12/1000000/$E131*$CK131","v":1.4555633781564622E-4},1.8939377562772079E-4,{"$f":"P131*(Direct_cost_personnel*$F131-UN_compensation)*$G131/CPI_2001*12/1000000/$E131*$CK131","v":2.1888171100097181E-6},2.8480267011687335E-6,{"$f":"Q131*(Direct_cost_personnel*$F131-UN_compensation)*$G131/CPI_2001*12/1000000/$E131*$CK131","v":3.4347591572460195E-5},4.4692111310647824E-5,{"$f":"R131*(Direct_cost_personnel*$F131-UN_compensation)*$G131/CPI_2001*12/1000000/$E131*$CK131","v":0},0,{"$f":"S131*(Direct_cost_personnel*$F131-UN_compensation)*$G131/CPI_2001*12/1000000/$E131*$CK131","v":0},0,{"$f":"T131*(Direct_cost_personnel*$F131-UN_compensation)*$G131/CPI_2001*12/1000000/$E131*$CK131","v":0},0,{"$f":"U131*(Direct_cost_personnel*$F131-UN_compensation)*$G131/CPI_2001*12/1000000/$E131*$CK131","v":1.0901992913317636E-4},1.4185363761590422E-4,0,null,null,null,null,null,null,{"$f":"BW131*Direct_cost_personnel*$F131*$G131/CPI_2001*12/1000000/$E131*$CK131","v":1.9955949245666256E-4},2.3047108381765447E-4,{"$f":"BY131*Direct_cost_personnel*$F131*$G131/CPI_2001*12/1000000/$E131*$CK131","v":1.9424802307568673E-4},2.2433687246129107E-4,{"$f":"CA131*Direct_cost_personnel*$F131*$G131/CPI_2001*12/1000000/$E131*$CK131","v":5.3114693809758093E-6},6.1342113563634269E-6,{"$f":"CC131*Direct_cost_personnel*$F131*$G131/CPI_2001*12/1000000/$E131*$CK131","v":0},0,{"$f":"CE131*Direct_cost_personnel*$F131*$G131/CPI_2001*12/1000000/$E131*$CK131","v":0},0,{"$f":"CG131*Direct_cost_personnel*$F131*$G131/CPI_2001*12/1000000/$E131*$CK131","v":0},0,{"$f":"CI131*Direct_cost_personnel*$F131*$G131/CPI_2001*12/1000000/$E131*$CK131","v":0},0]
["China",1996,2935000,15302.897664,856084,0.42188490000000001,156.9,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX132","v":0},{"$f":"Include_Afghanistan*DY132","v":0},{"$f":"Include_Afghanistan*DZ132","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV132)),Personnel_plane*AV132,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY132)),Personnel_plane*AY132,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA132)),Personnel_plane*BA132,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV132*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V132:$BV132*INDIRECT(\"Months_non_UN_operation\"&$B132),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V132:$BV132))-IF($AV$19=BY$19,$AV132)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V132:$BV132*INDIRECT(\"Months_non_UN_operation\"&$B132),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V132:$BV132))-IF($AV$19=CA$19,$AV132)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V132:$BV132*INDIRECT(\"Months_non_UN_operation\"&$B132),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V132:$BV132))-IF($AV$19=CC$19,$AV132)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V132:$BV132*INDIRECT(\"Months_non_UN_operation\"&$B132),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V132:$BV132))-IF($AV$19=CE$19,$AV132)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V132:$BV132*INDIRECT(\"Months_non_UN_operation\"&$B132),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V132:$BV132))-IF($AV$19=CG$19,$AV132)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V132:$BV132*INDIRECT(\"Months_non_UN_operation\"&$B132),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V132:$BV132))-IF($AV$19=CI$19,$AV132)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B132-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O132*(Direct_cost_personnel*$F132-UN_compensation)*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,{"$f":"P132*(Direct_cost_personnel*$F132-UN_compensation)*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,{"$f":"Q132*(Direct_cost_personnel*$F132-UN_compensation)*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,{"$f":"R132*(Direct_cost_personnel*$F132-UN_compensation)*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,{"$f":"S132*(Direct_cost_personnel*$F132-UN_compensation)*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,{"$f":"T132*(Direct_cost_personnel*$F132-UN_compensation)*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,{"$f":"U132*(Direct_cost_personnel*$F132-UN_compensation)*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,0,null,null,null,null,null,null,{"$f":"BW132*Direct_cost_personnel*$F132*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,{"$f":"BY132*Direct_cost_personnel*$F132*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,{"$f":"CA132*Direct_cost_personnel*$F132*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,{"$f":"CC132*Direct_cost_personnel*$F132*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,{"$f":"CE132*Direct_cost_personnel*$F132*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,{"$f":"CG132*Direct_cost_personnel*$F132*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,{"$f":"CI132*Direct_cost_personnel*$F132*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0]
["Czech Republic",1996,70000,993.49907199999996,64895,0.4406542,156.9,null,null,null,null,null,null,null,51.5,48.5,0,3,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX133","v":0},{"$f":"Include_Afghanistan*DY133","v":0},{"$f":"Include_Afghanistan*DZ133","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV133)),Personnel_plane*AV133,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY133)),Personnel_plane*AY133,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA133)),Personnel_plane*BA133,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,{"$f":"DV133*Include_Iraq","v":0},0,1.8333333333333333,22,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V133:$BV133*INDIRECT(\"Months_non_UN_operation\"&$B133),0))/12","v":1.8333333333333333},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V133:$BV133))-IF($AV$19=BY$19,$AV133)","v":22},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V133:$BV133*INDIRECT(\"Months_non_UN_operation\"&$B133),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V133:$BV133))-IF($AV$19=CA$19,$AV133)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V133:$BV133*INDIRECT(\"Months_non_UN_operation\"&$B133),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V133:$BV133))-IF($AV$19=CC$19,$AV133)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V133:$BV133*INDIRECT(\"Months_non_UN_operation\"&$B133),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V133:$BV133))-IF($AV$19=CE$19,$AV133)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V133:$BV133*INDIRECT(\"Months_non_UN_operation\"&$B133),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V133:$BV133))-IF($AV$19=CG$19,$AV133)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V133:$BV133*INDIRECT(\"Months_non_UN_operation\"&$B133),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V133:$BV133))-IF($AV$19=CI$19,$AV133)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B133-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O133*(Direct_cost_personnel*$F133-UN_compensation)*$G133/CPI_2001*12/1000000/$E133*$CK133","v":3.5383791496715333E-5},1.3866741407777877E-5,{"$f":"P133*(Direct_cost_personnel*$F133-UN_compensation)*$G133/CPI_2001*12/1000000/$E133*$CK133","v":3.3322599759042584E-5},1.3058970063635477E-5,{"$f":"Q133*(Direct_cost_personnel*$F133-UN_compensation)*$G133/CPI_2001*12/1000000/$E133*$CK133","v":0},0,{"$f":"R133*(Direct_cost_personnel*$F133-UN_compensation)*$G133/CPI_2001*12/1000000/$E133*$CK133","v":2.0611917376727375E-6},8.0777134414240068E-7,{"$f":"S133*(Direct_cost_personnel*$F133-UN_compensation)*$G133/CPI_2001*12/1000000/$E133*$CK133","v":0},0,{"$f":"T133*(Direct_cost_personnel*$F133-UN_compensation)*$G133/CPI_2001*12/1000000/$E133*$CK133","v":0},0,{"$f":"U133*(Direct_cost_personnel*$F133-UN_compensation)*$G133/CPI_2001*12/1000000/$E133*$CK133","v":0},0,0,null,null,null,null,null,null,{"$f":"BW133*Direct_cost_personnel*$F133*$G133/CPI_2001*12/1000000/$E133*$CK133","v":1.629381342382896E-6},5.9236565237109381E-6,{"$f":"BY133*Direct_cost_personnel*$F133*$G133/CPI_2001*12/1000000/$E133*$CK133","v":1.629381342382896E-6},5.9236565237109381E-6,{"$f":"CA133*Direct_cost_personnel*$F133*$G133/CPI_2001*12/1000000/$E133*$CK133","v":0},0,{"$f":"CC133*Direct_cost_personnel*$F133*$G133/CPI_2001*12/1000000/$E133*$CK133","v":0},0,{"$f":"CE133*Direct_cost_personnel*$F133*$G133/CPI_2001*12/1000000/$E133*$CK133","v":0},0,{"$f":"CG133*Direct_cost_personnel*$F133*$G133/CPI_2001*12/1000000/$E133*$CK133","v":0},0,{"$f":"CI133*Direct_cost_personnel*$F133*$G133/CPI_2001*12/1000000/$E133*$CK133","v":0},0]
["Denmark",1996,32900,3100,184437,1.4574510000000001,156.9,null,null,null,null,null,null,null,151.5,111.5,33.5,0,6.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,807,null,{"$f":"Include_Afghanistan*DX134","v":0},{"$f":"Include_Afghanistan*DY134","v":0},{"$f":"Include_Afghanistan*DZ134","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV134)),Personnel_plane*AV134,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY134)),Personnel_plane*AY134,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA134)),Personnel_plane*BA134,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV134*Include_Iraq","v":0},0,807,807,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V134:$BV134*INDIRECT(\"Months_non_UN_operation\"&$B134),0))/12","v":807},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V134:$BV134))-IF($AV$19=BY$19,$AV134)","v":807},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V134:$BV134*INDIRECT(\"Months_non_UN_operation\"&$B134),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V134:$BV134))-IF($AV$19=CA$19,$AV134)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V134:$BV134*INDIRECT(\"Months_non_UN_operation\"&$B134),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V134:$BV134))-IF($AV$19=CC$19,$AV134)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V134:$BV134*INDIRECT(\"Months_non_UN_operation\"&$B134),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V134:$BV134))-IF($AV$19=CE$19,$AV134)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V134:$BV134*INDIRECT(\"Months_non_UN_operation\"&$B134),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V134:$BV134))-IF($AV$19=CG$19,$AV134)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V134:$BV134*INDIRECT(\"Months_non_UN_operation\"&$B134),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V134:$BV134))-IF($AV$19=CI$19,$AV134)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B134-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O134*(Direct_cost_personnel*$F134-UN_compensation)*$G134/CPI_2001*12/1000000/$E134*$CK134","v":1.4594303458653827E-4},9.5288255894998144E-5,{"$f":"P134*(Direct_cost_personnel*$F134-UN_compensation)*$G134/CPI_2001*12/1000000/$E134*$CK134","v":1.0741022017425096E-4},7.0129640477176861E-5,{"$f":"Q134*(Direct_cost_personnel*$F134-UN_compensation)*$G134/CPI_2001*12/1000000/$E134*$CK134","v":3.2271232070290647E-5},2.1070340412425333E-5,{"$f":"R134*(Direct_cost_personnel*$F134-UN_compensation)*$G134/CPI_2001*12/1000000/$E134*$CK134","v":0},0,{"$f":"S134*(Direct_cost_personnel*$F134-UN_compensation)*$G134/CPI_2001*12/1000000/$E134*$CK134","v":6.2615823419966915E-6},4.0882750053959601E-6,{"$f":"T134*(Direct_cost_personnel*$F134-UN_compensation)*$G134/CPI_2001*12/1000000/$E134*$CK134","v":0},0,{"$f":"U134*(Direct_cost_personnel*$F134-UN_compensation)*$G134/CPI_2001*12/1000000/$E134*$CK134","v":0},0,0,null,null,null,null,null,null,{"$f":"BW134*Direct_cost_personnel*$F134*$G134/CPI_2001*12/1000000/$E134*$CK134","v":8.3466859836355217E-4},5.0757506605454466E-4,{"$f":"BY134*Direct_cost_personnel*$F134*$G134/CPI_2001*12/1000000/$E134*$CK134","v":8.3466859836355217E-4},5.0757506605454466E-4,{"$f":"CA134*Direct_cost_personnel*$F134*$G134/CPI_2001*12/1000000/$E134*$CK134","v":0},0,{"$f":"CC134*Direct_cost_personnel*$F134*$G134/CPI_2001*12/1000000/$E134*$CK134","v":0},0,{"$f":"CE134*Direct_cost_personnel*$F134*$G134/CPI_2001*12/1000000/$E134*$CK134","v":0},0,{"$f":"CG134*Direct_cost_personnel*$F134*$G134/CPI_2001*12/1000000/$E134*$CK134","v":0},0,{"$f":"CI134*Direct_cost_personnel*$F134*$G134/CPI_2001*12/1000000/$E134*$CK134","v":0},0]
["Finland",1996,32500,1900,128379,1.300243,156.9,null,null,null,null,null,null,null,970,445.5,519,0,5.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,null,{"$f":"Include_Afghanistan*DX135","v":0},{"$f":"Include_Afghanistan*DY135","v":0},{"$f":"Include_Afghanistan*DZ135","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV135)),Personnel_plane*AV135,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY135)),Personnel_plane*AY135,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA135)),Personnel_plane*BA135,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV135*Include_Iraq","v":0},0,450,450,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V135:$BV135*INDIRECT(\"Months_non_UN_operation\"&$B135),0))/12","v":450},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V135:$BV135))-IF($AV$19=BY$19,$AV135)","v":450},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V135:$BV135*INDIRECT(\"Months_non_UN_operation\"&$B135),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V135:$BV135))-IF($AV$19=CA$19,$AV135)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V135:$BV135*INDIRECT(\"Months_non_UN_operation\"&$B135),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V135:$BV135))-IF($AV$19=CC$19,$AV135)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V135:$BV135*INDIRECT(\"Months_non_UN_operation\"&$B135),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V135:$BV135))-IF($AV$19=CE$19,$AV135)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V135:$BV135*INDIRECT(\"Months_non_UN_operation\"&$B135),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V135:$BV135))-IF($AV$19=CG$19,$AV135)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V135:$BV135*INDIRECT(\"Months_non_UN_operation\"&$B135),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V135:$BV135))-IF($AV$19=CI$19,$AV135)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B135-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O135*(Direct_cost_personnel*$F135-UN_compensation)*$G135/CPI_2001*12/1000000/$E135*$CK135","v":1.186974952906719E-3},5.4382226515472057E-4,{"$f":"P135*(Direct_cost_personnel*$F135-UN_compensation)*$G135/CPI_2001*12/1000000/$E135*$CK135","v":5.4515189847416845E-4},2.497657929138433E-4,{"$f":"Q135*(Direct_cost_personnel*$F135-UN_compensation)*$G135/CPI_2001*12/1000000/$E135*$CK135","v":6.3509278408101775E-4},2.9097294393329895E-4,{"$f":"R135*(Direct_cost_personnel*$F135-UN_compensation)*$G135/CPI_2001*12/1000000/$E135*$CK135","v":0},0,{"$f":"S135*(Direct_cost_personnel*$F135-UN_compensation)*$G135/CPI_2001*12/1000000/$E135*$CK135","v":6.7302703515329441E-6},3.0835283075783123E-6,{"$f":"T135*(Direct_cost_personnel*$F135-UN_compensation)*$G135/CPI_2001*12/1000000/$E135*$CK135","v":0},0,{"$f":"U135*(Direct_cost_personnel*$F135-UN_compensation)*$G135/CPI_2001*12/1000000/$E135*$CK135","v":0},0,0,null,null,null,null,null,null,{"$f":"BW135*Direct_cost_personnel*$F135*$G135/CPI_2001*12/1000000/$E135*$CK135","v":5.9653739976892734E-4},2.5228867971095287E-4,{"$f":"BY135*Direct_cost_personnel*$F135*$G135/CPI_2001*12/1000000/$E135*$CK135","v":5.9653739976892734E-4},2.5228867971095287E-4,{"$f":"CA135*Direct_cost_personnel*$F135*$G135/CPI_2001*12/1000000/$E135*$CK135","v":0},0,{"$f":"CC135*Direct_cost_personnel*$F135*$G135/CPI_2001*12/1000000/$E135*$CK135","v":0},0,{"$f":"CE135*Direct_cost_personnel*$F135*$G135/CPI_2001*12/1000000/$E135*$CK135","v":0},0,{"$f":"CG135*Direct_cost_personnel*$F135*$G135/CPI_2001*12/1000000/$E135*$CK135","v":0},0,{"$f":"CI135*Direct_cost_personnel*$F135*$G135/CPI_2001*12/1000000/$E135*$CK135","v":0},0]
["France",1996,398900,38300,1573309,1.2685500000000001,156.9,null,null,null,null,null,null,null,529,109,285.5,45.5,0,0,89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7500,null,{"$f":"Include_Afghanistan*DX136","v":0},{"$f":"Include_Afghanistan*DY136","v":0},{"$f":"Include_Afghanistan*DZ136","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV136)),Personnel_plane*AV136,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY136)),Personnel_plane*AY136,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA136)),Personnel_plane*BA136,0)","v":0},null,null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV136*Include_Iraq","v":0},0,7517,7517,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V136:$BV136*INDIRECT(\"Months_non_UN_operation\"&$B136),0))/12","v":7500},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V136:$BV136))-IF($AV$19=BY$19,$AV136)","v":7500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V136:$BV136*INDIRECT(\"Months_non_UN_operation\"&$B136),0))/12","v":17},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V136:$BV136))-IF($AV$19=CA$19,$AV136)","v":17},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V136:$BV136*INDIRECT(\"Months_non_UN_operation\"&$B136),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V136:$BV136))-IF($AV$19=CC$19,$AV136)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V136:$BV136*INDIRECT(\"Months_non_UN_operation\"&$B136),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V136:$BV136))-IF($AV$19=CE$19,$AV136)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V136:$BV136*INDIRECT(\"Months_non_UN_operation\"&$B136),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V136:$BV136))-IF($AV$19=CG$19,$AV136)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V136:$BV136*INDIRECT(\"Months_non_UN_operation\"&$B136),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V136:$BV136))-IF($AV$19=CI$19,$AV136)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B136-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O136*(Direct_cost_personnel*$F136-UN_compensation)*$G136/CPI_2001*12/1000000/$E136*$CK136","v":5.1426097858959155E-5},3.974526357255955E-5,{"$f":"P136*(Direct_cost_personnel*$F136-UN_compensation)*$G136/CPI_2001*12/1000000/$E136*$CK136","v":1.0596303717630523E-5},8.1894777493553682E-6,{"$f":"Q136*(Direct_cost_personnel*$F136-UN_compensation)*$G136/CPI_2001*12/1000000/$E136*$CK136","v":2.7754538636546002E-5},2.1450421077439978E-5,{"$f":"R136*(Direct_cost_personnel*$F136-UN_compensation)*$G136/CPI_2001*12/1000000/$E136*$CK136","v":4.4232276986439345E-6},3.4185434641804528E-6,{"$f":"S136*(Direct_cost_personnel*$F136-UN_compensation)*$G136/CPI_2001*12/1000000/$E136*$CK136","v":0},0,{"$f":"T136*(Direct_cost_personnel*$F136-UN_compensation)*$G136/CPI_2001*12/1000000/$E136*$CK136","v":0},0,{"$f":"U136*(Direct_cost_personnel*$F136-UN_compensation)*$G136/CPI_2001*12/1000000/$E136*$CK136","v":8.6520278061386845E-6},6.6868212815837417E-6,0,null,null,null,null,null,null,{"$f":"BW136*Direct_cost_personnel*$F136*$G136/CPI_2001*12/1000000/$E136*$CK136","v":7.9329138877027878E-4},5.6477343341196611E-4,{"$f":"BY136*Direct_cost_personnel*$F136*$G136/CPI_2001*12/1000000/$E136*$CK136","v":7.9149732815978337E-4},5.6349617541436026E-4,{"$f":"CA136*Direct_cost_personnel*$F136*$G136/CPI_2001*12/1000000/$E136*$CK136","v":1.7940606104955083E-6},1.2772579976058831E-6,{"$f":"CC136*Direct_cost_personnel*$F136*$G136/CPI_2001*12/1000000/$E136*$CK136","v":0},0,{"$f":"CE136*Direct_cost_personnel*$F136*$G136/CPI_2001*12/1000000/$E136*$CK136","v":0},0,{"$f":"CG136*Direct_cost_personnel*$F136*$G136/CPI_2001*12/1000000/$E136*$CK136","v":0},0,{"$f":"CI136*Direct_cost_personnel*$F136*$G136/CPI_2001*12/1000000/$E136*$CK136","v":0},0]
["Germany",1996,358400,31900,2437812,1.291561,156.9,null,null,null,null,null,null,null,101,85.5,14,1.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4000,null,{"$f":"Include_Afghanistan*DX137","v":0},{"$f":"Include_Afghanistan*DY137","v":0},{"$f":"Include_Afghanistan*DZ137","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV137)),Personnel_plane*AV137,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY137)),Personnel_plane*AY137,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA137)),Personnel_plane*BA137,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV137*Include_Iraq","v":0},0,4000,4000,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V137:$BV137*INDIRECT(\"Months_non_UN_operation\"&$B137),0))/12","v":4000},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V137:$BV137))-IF($AV$19=BY$19,$AV137)","v":4000},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V137:$BV137*INDIRECT(\"Months_non_UN_operation\"&$B137),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V137:$BV137))-IF($AV$19=CA$19,$AV137)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V137:$BV137*INDIRECT(\"Months_non_UN_operation\"&$B137),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V137:$BV137))-IF($AV$19=CC$19,$AV137)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V137:$BV137*INDIRECT(\"Months_non_UN_operation\"&$B137),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V137:$BV137))-IF($AV$19=CE$19,$AV137)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V137:$BV137*INDIRECT(\"Months_non_UN_operation\"&$B137),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V137:$BV137))-IF($AV$19=CG$19,$AV137)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V137:$BV137*INDIRECT(\"Months_non_UN_operation\"&$B137),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V137:$BV137))-IF($AV$19=CI$19,$AV137)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B137-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O137*(Direct_cost_personnel*$F137-UN_compensation)*$G137/CPI_2001*12/1000000/$E137*$CK137","v":6.4614809857417728E-6},4.5399685467503592E-6,{"$f":"P137*(Direct_cost_personnel*$F137-UN_compensation)*$G137/CPI_2001*12/1000000/$E137*$CK137","v":5.4698675671378365E-6},3.8432407004668877E-6,{"$f":"Q137*(Direct_cost_personnel*$F137-UN_compensation)*$G137/CPI_2001*12/1000000/$E137*$CK137","v":8.9565082970678027E-7},6.2930257083668333E-7,{"$f":"R137*(Direct_cost_personnel*$F137-UN_compensation)*$G137/CPI_2001*12/1000000/$E137*$CK137","v":9.5962588897155022E-8},6.7425275446787514E-8,{"$f":"S137*(Direct_cost_personnel*$F137-UN_compensation)*$G137/CPI_2001*12/1000000/$E137*$CK137","v":0},0,{"$f":"T137*(Direct_cost_personnel*$F137-UN_compensation)*$G137/CPI_2001*12/1000000/$E137*$CK137","v":0},0,{"$f":"U137*(Direct_cost_personnel*$F137-UN_compensation)*$G137/CPI_2001*12/1000000/$E137*$CK137","v":0},0,0,null,null,null,null,null,null,{"$f":"BW137*Direct_cost_personnel*$F137*$G137/CPI_2001*12/1000000/$E137*$CK137","v":2.7737628713617055E-4},1.7980073452476667E-4,{"$f":"BY137*Direct_cost_personnel*$F137*$G137/CPI_2001*12/1000000/$E137*$CK137","v":2.7737628713617055E-4},1.7980073452476667E-4,{"$f":"CA137*Direct_cost_personnel*$F137*$G137/CPI_2001*12/1000000/$E137*$CK137","v":0},0,{"$f":"CC137*Direct_cost_personnel*$F137*$G137/CPI_2001*12/1000000/$E137*$CK137","v":0},0,{"$f":"CE137*Direct_cost_personnel*$F137*$G137/CPI_2001*12/1000000/$E137*$CK137","v":0},0,{"$f":"CG137*Direct_cost_personnel*$F137*$G137/CPI_2001*12/1000000/$E137*$CK137","v":0},0,{"$f":"CI137*Direct_cost_personnel*$F137*$G137/CPI_2001*12/1000000/$E137*$CK137","v":0},0]
["Greece",1996,168300,3500,136273,0.85709659999999999,156.9,null,null,null,null,null,null,null,16,9.5,5.5,1,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000,null,{"$f":"Include_Afghanistan*DX138","v":0},{"$f":"Include_Afghanistan*DY138","v":0},{"$f":"Include_Afghanistan*DZ138","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV138)),Personnel_plane*AV138,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY138)),Personnel_plane*AY138,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA138)),Personnel_plane*BA138,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV138*Include_Iraq","v":0},0,1000,1000,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V138:$BV138*INDIRECT(\"Months_non_UN_operation\"&$B138),0))/12","v":1000},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V138:$BV138))-IF($AV$19=BY$19,$AV138)","v":1000},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V138:$BV138*INDIRECT(\"Months_non_UN_operation\"&$B138),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V138:$BV138))-IF($AV$19=CA$19,$AV138)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V138:$BV138*INDIRECT(\"Months_non_UN_operation\"&$B138),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V138:$BV138))-IF($AV$19=CC$19,$AV138)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V138:$BV138*INDIRECT(\"Months_non_UN_operation\"&$B138),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V138:$BV138))-IF($AV$19=CE$19,$AV138)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V138:$BV138*INDIRECT(\"Months_non_UN_operation\"&$B138),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V138:$BV138))-IF($AV$19=CG$19,$AV138)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V138:$BV138*INDIRECT(\"Months_non_UN_operation\"&$B138),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V138:$BV138))-IF($AV$19=CI$19,$AV138)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B138-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O138*(Direct_cost_personnel*$F138-UN_compensation)*$G138/CPI_2001*12/1000000/$E138*$CK138","v":1.1634724091417975E-5},3.0060977107801883E-6,{"$f":"P138*(Direct_cost_personnel*$F138-UN_compensation)*$G138/CPI_2001*12/1000000/$E138*$CK138","v":6.908117429279423E-6},1.7848705157757368E-6,{"$f":"Q138*(Direct_cost_personnel*$F138-UN_compensation)*$G138/CPI_2001*12/1000000/$E138*$CK138","v":3.9994364064249288E-6},1.0333460880806899E-6,{"$f":"R138*(Direct_cost_personnel*$F138-UN_compensation)*$G138/CPI_2001*12/1000000/$E138*$CK138","v":7.2717025571362345E-7},1.8788110692376177E-7,{"$f":"S138*(Direct_cost_personnel*$F138-UN_compensation)*$G138/CPI_2001*12/1000000/$E138*$CK138","v":0},0,{"$f":"T138*(Direct_cost_personnel*$F138-UN_compensation)*$G138/CPI_2001*12/1000000/$E138*$CK138","v":0},0,{"$f":"U138*(Direct_cost_personnel*$F138-UN_compensation)*$G138/CPI_2001*12/1000000/$E138*$CK138","v":0},0,0,null,null,null,null,null,null,{"$f":"BW138*Direct_cost_personnel*$F138*$G138/CPI_2001*12/1000000/$E138*$CK138","v":8.2321747818346733E-4},1.8788110692376177E-4,{"$f":"BY138*Direct_cost_personnel*$F138*$G138/CPI_2001*12/1000000/$E138*$CK138","v":8.2321747818346733E-4},1.8788110692376177E-4,{"$f":"CA138*Direct_cost_personnel*$F138*$G138/CPI_2001*12/1000000/$E138*$CK138","v":0},0,{"$f":"CC138*Direct_cost_personnel*$F138*$G138/CPI_2001*12/1000000/$E138*$CK138","v":0},0,{"$f":"CE138*Direct_cost_personnel*$F138*$G138/CPI_2001*12/1000000/$E138*$CK138","v":0},0,{"$f":"CG138*Direct_cost_personnel*$F138*$G138/CPI_2001*12/1000000/$E138*$CK138","v":0},0,{"$f":"CI138*Direct_cost_personnel*$F138*$G138/CPI_2001*12/1000000/$E138*$CK138","v":0},0]
["Hungary",1996,64300,591.05811200000005,46157,0.47949530000000001,156.9,null,null,null,null,null,null,null,108,76.5,6,25.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX139","v":0},{"$f":"Include_Afghanistan*DY139","v":0},{"$f":"Include_Afghanistan*DZ139","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV139)),Personnel_plane*AV139,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY139)),Personnel_plane*AY139,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA139)),Personnel_plane*BA139,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV139*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V139:$BV139*INDIRECT(\"Months_non_UN_operation\"&$B139),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V139:$BV139))-IF($AV$19=BY$19,$AV139)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V139:$BV139*INDIRECT(\"Months_non_UN_operation\"&$B139),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V139:$BV139))-IF($AV$19=CA$19,$AV139)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V139:$BV139*INDIRECT(\"Months_non_UN_operation\"&$B139),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V139:$BV139))-IF($AV$19=CC$19,$AV139)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V139:$BV139*INDIRECT(\"Months_non_UN_operation\"&$B139),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V139:$BV139))-IF($AV$19=CE$19,$AV139)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V139:$BV139*INDIRECT(\"Months_non_UN_operation\"&$B139),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V139:$BV139))-IF($AV$19=CG$19,$AV139)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V139:$BV139*INDIRECT(\"Months_non_UN_operation\"&$B139),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V139:$BV139))-IF($AV$19=CI$19,$AV139)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B139-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O139*(Direct_cost_personnel*$F139-UN_compensation)*$G139/CPI_2001*12/1000000/$E139*$CK139","v":1.1622169643902883E-4},2.6479781039264949E-5,{"$f":"P139*(Direct_cost_personnel*$F139-UN_compensation)*$G139/CPI_2001*12/1000000/$E139*$CK139","v":8.2323701644312114E-5},1.8756511569479335E-5,{"$f":"Q139*(Direct_cost_personnel*$F139-UN_compensation)*$G139/CPI_2001*12/1000000/$E139*$CK139","v":6.45676091327938E-6},1.4710989466258303E-6,{"$f":"R139*(Direct_cost_personnel*$F139-UN_compensation)*$G139/CPI_2001*12/1000000/$E139*$CK139","v":2.744123388143736E-5},6.2521705231597783E-6,{"$f":"S139*(Direct_cost_personnel*$F139-UN_compensation)*$G139/CPI_2001*12/1000000/$E139*$CK139","v":0},0,{"$f":"T139*(Direct_cost_personnel*$F139-UN_compensation)*$G139/CPI_2001*12/1000000/$E139*$CK139","v":0},0,{"$f":"U139*(Direct_cost_personnel*$F139-UN_compensation)*$G139/CPI_2001*12/1000000/$E139*$CK139","v":0},0,0,null,null,null,null,null,null,{"$f":"BW139*Direct_cost_personnel*$F139*$G139/CPI_2001*12/1000000/$E139*$CK139","v":0},0,{"$f":"BY139*Direct_cost_personnel*$F139*$G139/CPI_2001*12/1000000/$E139*$CK139","v":0},0,{"$f":"CA139*Direct_cost_personnel*$F139*$G139/CPI_2001*12/1000000/$E139*$CK139","v":0},0,{"$f":"CC139*Direct_cost_personnel*$F139*$G139/CPI_2001*12/1000000/$E139*$CK139","v":0},0,{"$f":"CE139*Direct_cost_personnel*$F139*$G139/CPI_2001*12/1000000/$E139*$CK139","v":0},0,{"$f":"CG139*Direct_cost_personnel*$F139*$G139/CPI_2001*12/1000000/$E139*$CK139","v":0},0,{"$f":"CI139*Direct_cost_personnel*$F139*$G139/CPI_2001*12/1000000/$E139*$CK139","v":0},0]
["India",1996,1145000,9489.951744,376220,0.3221272,156.9,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX140","v":0},{"$f":"Include_Afghanistan*DY140","v":0},{"$f":"Include_Afghanistan*DZ140","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV140)),Personnel_plane*AV140,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY140)),Personnel_plane*AY140,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA140)),Personnel_plane*BA140,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV140*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V140:$BV140*INDIRECT(\"Months_non_UN_operation\"&$B140),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V140:$BV140))-IF($AV$19=BY$19,$AV140)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V140:$BV140*INDIRECT(\"Months_non_UN_operation\"&$B140),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V140:$BV140))-IF($AV$19=CA$19,$AV140)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V140:$BV140*INDIRECT(\"Months_non_UN_operation\"&$B140),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V140:$BV140))-IF($AV$19=CC$19,$AV140)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V140:$BV140*INDIRECT(\"Months_non_UN_operation\"&$B140),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V140:$BV140))-IF($AV$19=CE$19,$AV140)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V140:$BV140*INDIRECT(\"Months_non_UN_operation\"&$B140),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V140:$BV140))-IF($AV$19=CG$19,$AV140)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V140:$BV140*INDIRECT(\"Months_non_UN_operation\"&$B140),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V140:$BV140))-IF($AV$19=CI$19,$AV140)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B140-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O140*(Direct_cost_personnel*$F140-UN_compensation)*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,{"$f":"P140*(Direct_cost_personnel*$F140-UN_compensation)*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,{"$f":"Q140*(Direct_cost_personnel*$F140-UN_compensation)*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,{"$f":"R140*(Direct_cost_personnel*$F140-UN_compensation)*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,{"$f":"S140*(Direct_cost_personnel*$F140-UN_compensation)*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,{"$f":"T140*(Direct_cost_personnel*$F140-UN_compensation)*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,{"$f":"U140*(Direct_cost_personnel*$F140-UN_compensation)*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,0,null,null,null,null,null,null,{"$f":"BW140*Direct_cost_personnel*$F140*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,{"$f":"BY140*Direct_cost_personnel*$F140*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,{"$f":"CA140*Direct_cost_personnel*$F140*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,{"$f":"CC140*Direct_cost_personnel*$F140*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,{"$f":"CE140*Direct_cost_personnel*$F140*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,{"$f":"CG140*Direct_cost_personnel*$F140*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,{"$f":"CI140*Direct_cost_personnel*$F140*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0]
["Indonesia",1996,299200,1761.8897919999999,227370,0.47188219999999997,156.9,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX141","v":0},{"$f":"Include_Afghanistan*DY141","v":0},{"$f":"Include_Afghanistan*DZ141","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV141)),Personnel_plane*AV141,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY141)),Personnel_plane*AY141,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA141)),Personnel_plane*BA141,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV141*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V141:$BV141*INDIRECT(\"Months_non_UN_operation\"&$B141),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V141:$BV141))-IF($AV$19=BY$19,$AV141)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V141:$BV141*INDIRECT(\"Months_non_UN_operation\"&$B141),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V141:$BV141))-IF($AV$19=CA$19,$AV141)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V141:$BV141*INDIRECT(\"Months_non_UN_operation\"&$B141),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V141:$BV141))-IF($AV$19=CC$19,$AV141)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V141:$BV141*INDIRECT(\"Months_non_UN_operation\"&$B141),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V141:$BV141))-IF($AV$19=CE$19,$AV141)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V141:$BV141*INDIRECT(\"Months_non_UN_operation\"&$B141),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V141:$BV141))-IF($AV$19=CG$19,$AV141)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V141:$BV141*INDIRECT(\"Months_non_UN_operation\"&$B141),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V141:$BV141))-IF($AV$19=CI$19,$AV141)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B141-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O141*(Direct_cost_personnel*$F141-UN_compensation)*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,{"$f":"P141*(Direct_cost_personnel*$F141-UN_compensation)*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,{"$f":"Q141*(Direct_cost_personnel*$F141-UN_compensation)*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,{"$f":"R141*(Direct_cost_personnel*$F141-UN_compensation)*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,{"$f":"S141*(Direct_cost_personnel*$F141-UN_compensation)*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,{"$f":"T141*(Direct_cost_personnel*$F141-UN_compensation)*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,{"$f":"U141*(Direct_cost_personnel*$F141-UN_compensation)*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,0,null,null,null,null,null,null,{"$f":"BW141*Direct_cost_personnel*$F141*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,{"$f":"BY141*Direct_cost_personnel*$F141*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,{"$f":"CA141*Direct_cost_personnel*$F141*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,{"$f":"CC141*Direct_cost_personnel*$F141*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,{"$f":"CE141*Direct_cost_personnel*$F141*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,{"$f":"CG141*Direct_cost_personnel*$F141*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,{"$f":"CI141*Direct_cost_personnel*$F141*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0]
["Ireland",1996,12700,724,74841,1.043558,156.9,null,null,null,null,null,null,null,738,89,640.5,8.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX142","v":0},{"$f":"Include_Afghanistan*DY142","v":0},{"$f":"Include_Afghanistan*DZ142","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV142)),Personnel_plane*AV142,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY142)),Personnel_plane*AY142,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA142)),Personnel_plane*BA142,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV142*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V142:$BV142*INDIRECT(\"Months_non_UN_operation\"&$B142),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V142:$BV142))-IF($AV$19=BY$19,$AV142)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V142:$BV142*INDIRECT(\"Months_non_UN_operation\"&$B142),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V142:$BV142))-IF($AV$19=CA$19,$AV142)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V142:$BV142*INDIRECT(\"Months_non_UN_operation\"&$B142),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V142:$BV142))-IF($AV$19=CC$19,$AV142)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V142:$BV142*INDIRECT(\"Months_non_UN_operation\"&$B142),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V142:$BV142))-IF($AV$19=CE$19,$AV142)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V142:$BV142*INDIRECT(\"Months_non_UN_operation\"&$B142),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V142:$BV142))-IF($AV$19=CG$19,$AV142)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V142:$BV142*INDIRECT(\"Months_non_UN_operation\"&$B142),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V142:$BV142))-IF($AV$19=CI$19,$AV142)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B142-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O142*(Direct_cost_personnel*$F142-UN_compensation)*$G142/CPI_2001*12/1000000/$E142*$CK142","v":1.2178113247962494E-3},6.9208689222532234E-4,{"$f":"P142*(Direct_cost_personnel*$F142-UN_compensation)*$G142/CPI_2001*12/1000000/$E142*$CK142","v":1.4686342534805716E-4},8.3463053398446726E-5,{"$f":"Q142*(Direct_cost_personnel*$F142-UN_compensation)*$G142/CPI_2001*12/1000000/$E142*$CK142","v":1.0569216172520294E-3},6.0065264833376549E-4,{"$f":"R142*(Direct_cost_personnel*$F142-UN_compensation)*$G142/CPI_2001*12/1000000/$E142*$CK142","v":1.4026282196162763E-5},7.9711904931100797E-6,{"$f":"S142*(Direct_cost_personnel*$F142-UN_compensation)*$G142/CPI_2001*12/1000000/$E142*$CK142","v":0},0,{"$f":"T142*(Direct_cost_personnel*$F142-UN_compensation)*$G142/CPI_2001*12/1000000/$E142*$CK142","v":0},0,{"$f":"U142*(Direct_cost_personnel*$F142-UN_compensation)*$G142/CPI_2001*12/1000000/$E142*$CK142","v":0},0,0,null,null,null,null,null,null,{"$f":"BW142*Direct_cost_personnel*$F142*$G142/CPI_2001*12/1000000/$E142*$CK142","v":0},0,{"$f":"BY142*Direct_cost_personnel*$F142*$G142/CPI_2001*12/1000000/$E142*$CK142","v":0},0,{"$f":"CA142*Direct_cost_personnel*$F142*$G142/CPI_2001*12/1000000/$E142*$CK142","v":0},0,{"$f":"CC142*Direct_cost_personnel*$F142*$G142/CPI_2001*12/1000000/$E142*$CK142","v":0},0,{"$f":"CE142*Direct_cost_personnel*$F142*$G142/CPI_2001*12/1000000/$E142*$CK142","v":0},0,{"$f":"CG142*Direct_cost_personnel*$F142*$G142/CPI_2001*12/1000000/$E142*$CK142","v":0},0,{"$f":"CI142*Direct_cost_personnel*$F142*$G142/CPI_2001*12/1000000/$E142*$CK142","v":0},0]
["Italy ",1996,325150,20000,1267601,1.016181,156.9,null,null,null,null,null,null,null,78,0,60.5,9.5,8,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2200,null,{"$f":"Include_Afghanistan*DX143","v":0},{"$f":"Include_Afghanistan*DY143","v":0},{"$f":"Include_Afghanistan*DZ143","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV143)),Personnel_plane*AV143,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY143)),Personnel_plane*AY143,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA143)),Personnel_plane*BA143,0)","v":0},null,null,null,null,null,82,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV143*Include_Iraq","v":0},0,2282,2282,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V143:$BV143*INDIRECT(\"Months_non_UN_operation\"&$B143),0))/12","v":2200},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V143:$BV143))-IF($AV$19=BY$19,$AV143)","v":2200},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V143:$BV143*INDIRECT(\"Months_non_UN_operation\"&$B143),0))/12","v":82},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V143:$BV143))-IF($AV$19=CA$19,$AV143)","v":82},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V143:$BV143*INDIRECT(\"Months_non_UN_operation\"&$B143),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V143:$BV143))-IF($AV$19=CC$19,$AV143)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V143:$BV143*INDIRECT(\"Months_non_UN_operation\"&$B143),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V143:$BV143))-IF($AV$19=CE$19,$AV143)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V143:$BV143*INDIRECT(\"Months_non_UN_operation\"&$B143),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V143:$BV143))-IF($AV$19=CG$19,$AV143)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V143:$BV143*INDIRECT(\"Months_non_UN_operation\"&$B143),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V143:$BV143))-IF($AV$19=CI$19,$AV143)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B143-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O143*(Direct_cost_personnel*$F143-UN_compensation)*$G143/CPI_2001*12/1000000/$E143*$CK143","v":7.378837355572001E-6},4.6597998770190135E-6,{"$f":"P143*(Direct_cost_personnel*$F143-UN_compensation)*$G143/CPI_2001*12/1000000/$E143*$CK143","v":0},0,{"$f":"Q143*(Direct_cost_personnel*$F143-UN_compensation)*$G143/CPI_2001*12/1000000/$E143*$CK143","v":5.7233289745141805E-6},3.6143319558929526E-6,{"$f":"R143*(Direct_cost_personnel*$F143-UN_compensation)*$G143/CPI_2001*12/1000000/$E143*$CK143","v":8.987045497171027E-7},5.6753972861129021E-7,{"$f":"S143*(Direct_cost_personnel*$F143-UN_compensation)*$G143/CPI_2001*12/1000000/$E143*$CK143","v":7.5680383134071818E-7},4.7792819251477061E-7,{"$f":"T143*(Direct_cost_personnel*$F143-UN_compensation)*$G143/CPI_2001*12/1000000/$E143*$CK143","v":0},0,{"$f":"U143*(Direct_cost_personnel*$F143-UN_compensation)*$G143/CPI_2001*12/1000000/$E143*$CK143","v":0},0,0,null,null,null,null,null,null,{"$f":"BW143*Direct_cost_personnel*$F143*$G143/CPI_2001*12/1000000/$E143*$CK143","v":2.3944113613706461E-4},1.3632901691483832E-4,{"$f":"BY143*Direct_cost_personnel*$F143*$G143/CPI_2001*12/1000000/$E143*$CK143","v":2.3083720398840588E-4},1.3143025294156191E-4,{"$f":"CA143*Direct_cost_personnel*$F143*$G143/CPI_2001*12/1000000/$E143*$CK143","v":8.603932148658763E-6},4.8987639732763988E-6,{"$f":"CC143*Direct_cost_personnel*$F143*$G143/CPI_2001*12/1000000/$E143*$CK143","v":0},0,{"$f":"CE143*Direct_cost_personnel*$F143*$G143/CPI_2001*12/1000000/$E143*$CK143","v":0},0,{"$f":"CG143*Direct_cost_personnel*$F143*$G143/CPI_2001*12/1000000/$E143*$CK143","v":0},0,{"$f":"CI143*Direct_cost_personnel*$F143*$G143/CPI_2001*12/1000000/$E143*$CK143","v":0},0]
["Japan",1996,235500,45100,4706189,1.5683149999999999,156.9,null,null,null,null,null,null,null,45,0,45,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX144","v":0},{"$f":"Include_Afghanistan*DY144","v":0},{"$f":"Include_Afghanistan*DZ144","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV144)),Personnel_plane*AV144,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY144)),Personnel_plane*AY144,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA144)),Personnel_plane*BA144,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV144*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V144:$BV144*INDIRECT(\"Months_non_UN_operation\"&$B144),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V144:$BV144))-IF($AV$19=BY$19,$AV144)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V144:$BV144*INDIRECT(\"Months_non_UN_operation\"&$B144),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V144:$BV144))-IF($AV$19=CA$19,$AV144)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V144:$BV144*INDIRECT(\"Months_non_UN_operation\"&$B144),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V144:$BV144))-IF($AV$19=CC$19,$AV144)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V144:$BV144*INDIRECT(\"Months_non_UN_operation\"&$B144),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V144:$BV144))-IF($AV$19=CE$19,$AV144)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V144:$BV144*INDIRECT(\"Months_non_UN_operation\"&$B144),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V144:$BV144))-IF($AV$19=CG$19,$AV144)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V144:$BV144*INDIRECT(\"Months_non_UN_operation\"&$B144),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V144:$BV144))-IF($AV$19=CI$19,$AV144)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B144-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O144*(Direct_cost_personnel*$F144-UN_compensation)*$G144/CPI_2001*12/1000000/$E144*$CK144","v":1.837625513657134E-6},2.2544353128228147E-6,{"$f":"P144*(Direct_cost_personnel*$F144-UN_compensation)*$G144/CPI_2001*12/1000000/$E144*$CK144","v":0},0,{"$f":"Q144*(Direct_cost_personnel*$F144-UN_compensation)*$G144/CPI_2001*12/1000000/$E144*$CK144","v":1.837625513657134E-6},2.2544353128228147E-6,{"$f":"R144*(Direct_cost_personnel*$F144-UN_compensation)*$G144/CPI_2001*12/1000000/$E144*$CK144","v":0},0,{"$f":"S144*(Direct_cost_personnel*$F144-UN_compensation)*$G144/CPI_2001*12/1000000/$E144*$CK144","v":0},0,{"$f":"T144*(Direct_cost_personnel*$F144-UN_compensation)*$G144/CPI_2001*12/1000000/$E144*$CK144","v":0},0,{"$f":"U144*(Direct_cost_personnel*$F144-UN_compensation)*$G144/CPI_2001*12/1000000/$E144*$CK144","v":0},0,0,null,null,null,null,null,null,{"$f":"BW144*Direct_cost_personnel*$F144*$G144/CPI_2001*12/1000000/$E144*$CK144","v":0},0,{"$f":"BY144*Direct_cost_personnel*$F144*$G144/CPI_2001*12/1000000/$E144*$CK144","v":0},0,{"$f":"CA144*Direct_cost_personnel*$F144*$G144/CPI_2001*12/1000000/$E144*$CK144","v":0},0,{"$f":"CC144*Direct_cost_personnel*$F144*$G144/CPI_2001*12/1000000/$E144*$CK144","v":0},0,{"$f":"CE144*Direct_cost_personnel*$F144*$G144/CPI_2001*12/1000000/$E144*$CK144","v":0},0,{"$f":"CG144*Direct_cost_personnel*$F144*$G144/CPI_2001*12/1000000/$E144*$CK144","v":0},0,{"$f":"CI144*Direct_cost_personnel*$F144*$G144/CPI_2001*12/1000000/$E144*$CK144","v":0},0]
["Luxembourg",1996,800,105.448384,20588,1.2352559999999999,156.9,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX145","v":0},{"$f":"Include_Afghanistan*DY145","v":0},{"$f":"Include_Afghanistan*DZ145","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV145)),Personnel_plane*AV145,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY145)),Personnel_plane*AY145,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA145)),Personnel_plane*BA145,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV145*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V145:$BV145*INDIRECT(\"Months_non_UN_operation\"&$B145),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V145:$BV145))-IF($AV$19=BY$19,$AV145)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V145:$BV145*INDIRECT(\"Months_non_UN_operation\"&$B145),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V145:$BV145))-IF($AV$19=CA$19,$AV145)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V145:$BV145*INDIRECT(\"Months_non_UN_operation\"&$B145),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V145:$BV145))-IF($AV$19=CC$19,$AV145)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V145:$BV145*INDIRECT(\"Months_non_UN_operation\"&$B145),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V145:$BV145))-IF($AV$19=CE$19,$AV145)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V145:$BV145*INDIRECT(\"Months_non_UN_operation\"&$B145),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V145:$BV145))-IF($AV$19=CG$19,$AV145)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V145:$BV145*INDIRECT(\"Months_non_UN_operation\"&$B145),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V145:$BV145))-IF($AV$19=CI$19,$AV145)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B145-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O145*(Direct_cost_personnel*$F145-UN_compensation)*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,{"$f":"P145*(Direct_cost_personnel*$F145-UN_compensation)*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,{"$f":"Q145*(Direct_cost_personnel*$F145-UN_compensation)*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,{"$f":"R145*(Direct_cost_personnel*$F145-UN_compensation)*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,{"$f":"S145*(Direct_cost_personnel*$F145-UN_compensation)*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,{"$f":"T145*(Direct_cost_personnel*$F145-UN_compensation)*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,{"$f":"U145*(Direct_cost_personnel*$F145-UN_compensation)*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,0,null,null,null,null,null,null,{"$f":"BW145*Direct_cost_personnel*$F145*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,{"$f":"BY145*Direct_cost_personnel*$F145*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,{"$f":"CA145*Direct_cost_personnel*$F145*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,{"$f":"CC145*Direct_cost_personnel*$F145*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,{"$f":"CE145*Direct_cost_personnel*$F145*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,{"$f":"CG145*Direct_cost_personnel*$F145*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,{"$f":"CI145*Direct_cost_personnel*$F145*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0]
["Mexico",1996,175000,2906.4230400000001,387063,0.4951527,156.9,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX146","v":0},{"$f":"Include_Afghanistan*DY146","v":0},{"$f":"Include_Afghanistan*DZ146","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV146)),Personnel_plane*AV146,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY146)),Personnel_plane*AY146,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA146)),Personnel_plane*BA146,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV146*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V146:$BV146*INDIRECT(\"Months_non_UN_operation\"&$B146),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V146:$BV146))-IF($AV$19=BY$19,$AV146)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V146:$BV146*INDIRECT(\"Months_non_UN_operation\"&$B146),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V146:$BV146))-IF($AV$19=CA$19,$AV146)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V146:$BV146*INDIRECT(\"Months_non_UN_operation\"&$B146),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V146:$BV146))-IF($AV$19=CC$19,$AV146)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V146:$BV146*INDIRECT(\"Months_non_UN_operation\"&$B146),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V146:$BV146))-IF($AV$19=CE$19,$AV146)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V146:$BV146*INDIRECT(\"Months_non_UN_operation\"&$B146),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V146:$BV146))-IF($AV$19=CG$19,$AV146)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V146:$BV146*INDIRECT(\"Months_non_UN_operation\"&$B146),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V146:$BV146))-IF($AV$19=CI$19,$AV146)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B146-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O146*(Direct_cost_personnel*$F146-UN_compensation)*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,{"$f":"P146*(Direct_cost_personnel*$F146-UN_compensation)*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,{"$f":"Q146*(Direct_cost_personnel*$F146-UN_compensation)*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,{"$f":"R146*(Direct_cost_personnel*$F146-UN_compensation)*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,{"$f":"S146*(Direct_cost_personnel*$F146-UN_compensation)*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,{"$f":"T146*(Direct_cost_personnel*$F146-UN_compensation)*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,{"$f":"U146*(Direct_cost_personnel*$F146-UN_compensation)*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,0,null,null,null,null,null,null,{"$f":"BW146*Direct_cost_personnel*$F146*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,{"$f":"BY146*Direct_cost_personnel*$F146*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,{"$f":"CA146*Direct_cost_personnel*$F146*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,{"$f":"CC146*Direct_cost_personnel*$F146*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,{"$f":"CE146*Direct_cost_personnel*$F146*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,{"$f":"CG146*Direct_cost_personnel*$F146*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,{"$f":"CI146*Direct_cost_personnel*$F146*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0]
["Netherlands",1996,63100,8100,418106,1.189146,156.9,null,null,null,null,null,null,null,103,60,12.5,30,0,0,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2360,null,{"$f":"Include_Afghanistan*DX147","v":0},{"$f":"Include_Afghanistan*DY147","v":0},{"$f":"Include_Afghanistan*DZ147","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV147)),Personnel_plane*AV147,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY147)),Personnel_plane*AY147,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA147)),Personnel_plane*BA147,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV147*Include_Iraq","v":0},0,2360,2360,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V147:$BV147*INDIRECT(\"Months_non_UN_operation\"&$B147),0))/12","v":2360},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V147:$BV147))-IF($AV$19=BY$19,$AV147)","v":2360},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V147:$BV147*INDIRECT(\"Months_non_UN_operation\"&$B147),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V147:$BV147))-IF($AV$19=CA$19,$AV147)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V147:$BV147*INDIRECT(\"Months_non_UN_operation\"&$B147),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V147:$BV147))-IF($AV$19=CC$19,$AV147)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V147:$BV147*INDIRECT(\"Months_non_UN_operation\"&$B147),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V147:$BV147))-IF($AV$19=CE$19,$AV147)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V147:$BV147*INDIRECT(\"Months_non_UN_operation\"&$B147),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V147:$BV147))-IF($AV$19=CG$19,$AV147)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V147:$BV147*INDIRECT(\"Months_non_UN_operation\"&$B147),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V147:$BV147))-IF($AV$19=CI$19,$AV147)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B147-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O147*(Direct_cost_personnel*$F147-UN_compensation)*$G147/CPI_2001*12/1000000/$E147*$CK147","v":3.511814379502346E-5},3.8932786047092751E-5,{"$f":"P147*(Direct_cost_personnel*$F147-UN_compensation)*$G147/CPI_2001*12/1000000/$E147*$CK147","v":2.0457171142732111E-5},2.2679292842966653E-5,{"$f":"Q147*(Direct_cost_personnel*$F147-UN_compensation)*$G147/CPI_2001*12/1000000/$E147*$CK147","v":4.2619106547358553E-6},4.7248526756180535E-6,{"$f":"R147*(Direct_cost_personnel*$F147-UN_compensation)*$G147/CPI_2001*12/1000000/$E147*$CK147","v":1.0228585571366056E-5},1.1339646421483327E-5,{"$f":"S147*(Direct_cost_personnel*$F147-UN_compensation)*$G147/CPI_2001*12/1000000/$E147*$CK147","v":0},0,{"$f":"T147*(Direct_cost_personnel*$F147-UN_compensation)*$G147/CPI_2001*12/1000000/$E147*$CK147","v":0},0,{"$f":"U147*(Direct_cost_personnel*$F147-UN_compensation)*$G147/CPI_2001*12/1000000/$E147*$CK147","v":1.7047642618943424E-7},1.8899410702472211E-7,0,null,null,null,null,null,null,{"$f":"BW147*Direct_cost_personnel*$F147*$G147/CPI_2001*12/1000000/$E147*$CK147","v":8.7852759924198919E-4},8.9205218515668843E-4,{"$f":"BY147*Direct_cost_personnel*$F147*$G147/CPI_2001*12/1000000/$E147*$CK147","v":8.7852759924198919E-4},8.9205218515668843E-4,{"$f":"CA147*Direct_cost_personnel*$F147*$G147/CPI_2001*12/1000000/$E147*$CK147","v":0},0,{"$f":"CC147*Direct_cost_personnel*$F147*$G147/CPI_2001*12/1000000/$E147*$CK147","v":0},0,{"$f":"CE147*Direct_cost_personnel*$F147*$G147/CPI_2001*12/1000000/$E147*$CK147","v":0},0,{"$f":"CG147*Direct_cost_personnel*$F147*$G147/CPI_2001*12/1000000/$E147*$CK147","v":0},0,{"$f":"CI147*Direct_cost_personnel*$F147*$G147/CPI_2001*12/1000000/$E147*$CK147","v":0},0]
["New Zealand",1996,9870,728,67798,1.0208930000000001,156.9,null,null,null,null,null,null,null,26.5,5.5,7,14,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX148","v":0},{"$f":"Include_Afghanistan*DY148","v":0},{"$f":"Include_Afghanistan*DZ148","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV148)),Personnel_plane*AV148,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY148)),Personnel_plane*AY148,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA148)),Personnel_plane*BA148,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV148*Include_Iraq","v":0},0,25,25,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V148:$BV148*INDIRECT(\"Months_non_UN_operation\"&$B148),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V148:$BV148))-IF($AV$19=BY$19,$AV148)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V148:$BV148*INDIRECT(\"Months_non_UN_operation\"&$B148),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V148:$BV148))-IF($AV$19=CA$19,$AV148)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V148:$BV148*INDIRECT(\"Months_non_UN_operation\"&$B148),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V148:$BV148))-IF($AV$19=CC$19,$AV148)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V148:$BV148*INDIRECT(\"Months_non_UN_operation\"&$B148),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V148:$BV148))-IF($AV$19=CE$19,$AV148)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V148:$BV148*INDIRECT(\"Months_non_UN_operation\"&$B148),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V148:$BV148))-IF($AV$19=CG$19,$AV148)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V148:$BV148*INDIRECT(\"Months_non_UN_operation\"&$B148),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V148:$BV148))-IF($AV$19=CI$19,$AV148)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B148-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O148*(Direct_cost_personnel*$F148-UN_compensation)*$G148/CPI_2001*12/1000000/$E148*$CK148","v":4.711213548114403E-5},3.5493777020751351E-5,{"$f":"P148*(Direct_cost_personnel*$F148-UN_compensation)*$G148/CPI_2001*12/1000000/$E148*$CK148","v":9.7779903828789511E-6},7.366632966571036E-6,{"$f":"Q148*(Direct_cost_personnel*$F148-UN_compensation)*$G148/CPI_2001*12/1000000/$E148*$CK148","v":1.2444715032755027E-5},9.3757146847267748E-6,{"$f":"R148*(Direct_cost_personnel*$F148-UN_compensation)*$G148/CPI_2001*12/1000000/$E148*$CK148","v":2.4889430065510055E-5},1.875142936945355E-5,{"$f":"S148*(Direct_cost_personnel*$F148-UN_compensation)*$G148/CPI_2001*12/1000000/$E148*$CK148","v":0},0,{"$f":"T148*(Direct_cost_personnel*$F148-UN_compensation)*$G148/CPI_2001*12/1000000/$E148*$CK148","v":0},0,{"$f":"U148*(Direct_cost_personnel*$F148-UN_compensation)*$G148/CPI_2001*12/1000000/$E148*$CK148","v":0},0,0,null,null,null,null,null,null,{"$f":"BW148*Direct_cost_personnel*$F148*$G148/CPI_2001*12/1000000/$E148*$CK148","v":4.9271749052024098E-5},3.3484695302595617E-5,{"$f":"BY148*Direct_cost_personnel*$F148*$G148/CPI_2001*12/1000000/$E148*$CK148","v":0},0,{"$f":"CA148*Direct_cost_personnel*$F148*$G148/CPI_2001*12/1000000/$E148*$CK148","v":4.9271749052024098E-5},3.3484695302595617E-5,{"$f":"CC148*Direct_cost_personnel*$F148*$G148/CPI_2001*12/1000000/$E148*$CK148","v":0},0,{"$f":"CE148*Direct_cost_personnel*$F148*$G148/CPI_2001*12/1000000/$E148*$CK148","v":0},0,{"$f":"CG148*Direct_cost_personnel*$F148*$G148/CPI_2001*12/1000000/$E148*$CK148","v":0},0,{"$f":"CI148*Direct_cost_personnel*$F148*$G148/CPI_2001*12/1000000/$E148*$CK148","v":0},0]
["Norway",1996,30000,3700,160003,1.4039360000000001,156.9,null,null,null,null,null,null,null,835.5,136,693,6.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,750,null,{"$f":"Include_Afghanistan*DX149","v":0},{"$f":"Include_Afghanistan*DY149","v":0},{"$f":"Include_Afghanistan*DZ149","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV149)),Personnel_plane*AV149,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY149)),Personnel_plane*AY149,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA149)),Personnel_plane*BA149,0)","v":0},null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV149*Include_Iraq","v":0},0,754,754,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V149:$BV149*INDIRECT(\"Months_non_UN_operation\"&$B149),0))/12","v":750},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V149:$BV149))-IF($AV$19=BY$19,$AV149)","v":750},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V149:$BV149*INDIRECT(\"Months_non_UN_operation\"&$B149),0))/12","v":4},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V149:$BV149))-IF($AV$19=CA$19,$AV149)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V149:$BV149*INDIRECT(\"Months_non_UN_operation\"&$B149),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V149:$BV149))-IF($AV$19=CC$19,$AV149)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V149:$BV149*INDIRECT(\"Months_non_UN_operation\"&$B149),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V149:$BV149))-IF($AV$19=CE$19,$AV149)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V149:$BV149*INDIRECT(\"Months_non_UN_operation\"&$B149),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V149:$BV149))-IF($AV$19=CG$19,$AV149)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V149:$BV149*INDIRECT(\"Months_non_UN_operation\"&$B149),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V149:$BV149))-IF($AV$19=CI$19,$AV149)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B149-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O149*(Direct_cost_personnel*$F149-UN_compensation)*$G149/CPI_2001*12/1000000/$E149*$CK149","v":8.9118779799595078E-4},7.9288060894562541E-4,{"$f":"P149*(Direct_cost_personnel*$F149-UN_compensation)*$G149/CPI_2001*12/1000000/$E149*$CK149","v":1.4506468046373343E-4},1.290625527427948E-4,{"$f":"Q149*(Direct_cost_personnel*$F149-UN_compensation)*$G149/CPI_2001*12/1000000/$E149*$CK149","v":7.3918987912770056E-4},6.5764962537321182E-4,{"$f":"R149*(Direct_cost_personnel*$F149-UN_compensation)*$G149/CPI_2001*12/1000000/$E149*$CK149","v":6.9332384045166714E-6},6.1684308296188685E-6,{"$f":"S149*(Direct_cost_personnel*$F149-UN_compensation)*$G149/CPI_2001*12/1000000/$E149*$CK149","v":0},0,{"$f":"T149*(Direct_cost_personnel*$F149-UN_compensation)*$G149/CPI_2001*12/1000000/$E149*$CK149","v":0},0,{"$f":"U149*(Direct_cost_personnel*$F149-UN_compensation)*$G149/CPI_2001*12/1000000/$E149*$CK149","v":0},0,0,null,null,null,null,null,null,{"$f":"BW149*Direct_cost_personnel*$F149*$G149/CPI_2001*12/1000000/$E149*$CK149","v":8.6593472927451052E-4},7.1553797623578885E-4,{"$f":"BY149*Direct_cost_personnel*$F149*$G149/CPI_2001*12/1000000/$E149*$CK149","v":8.6134091108207279E-4},7.1174201880217717E-4,{"$f":"CA149*Direct_cost_personnel*$F149*$G149/CPI_2001*12/1000000/$E149*$CK149","v":4.5938181924377219E-6},3.7959574336116118E-6,{"$f":"CC149*Direct_cost_personnel*$F149*$G149/CPI_2001*12/1000000/$E149*$CK149","v":0},0,{"$f":"CE149*Direct_cost_personnel*$F149*$G149/CPI_2001*12/1000000/$E149*$CK149","v":0},0,{"$f":"CG149*Direct_cost_personnel*$F149*$G149/CPI_2001*12/1000000/$E149*$CK149","v":0},0,{"$f":"CI149*Direct_cost_personnel*$F149*$G149/CPI_2001*12/1000000/$E149*$CK149","v":0},0]
["Poland",1996,248500,2751.1403519999999,156661,0.50398359999999998,156.9,null,null,null,null,null,null,null,996,43,945,8,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX150","v":0},{"$f":"Include_Afghanistan*DY150","v":0},{"$f":"Include_Afghanistan*DZ150","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV150)),Personnel_plane*AV150,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY150)),Personnel_plane*AY150,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA150)),Personnel_plane*BA150,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV150*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V150:BV150,INDIRECT(\"Months_non_UN_operation\"&B150))/12","v":0},{"$f":"SUM(W150:BV150)-AV150","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V150:$BV150*INDIRECT(\"Months_non_UN_operation\"&$B150),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V150:$BV150))-IF($AV$19=BY$19,$AV150)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V150:$BV150*INDIRECT(\"Months_non_UN_operation\"&$B150),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V150:$BV150))-IF($AV$19=CA$19,$AV150)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V150:$BV150*INDIRECT(\"Months_non_UN_operation\"&$B150),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V150:$BV150))-IF($AV$19=CC$19,$AV150)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V150:$BV150*INDIRECT(\"Months_non_UN_operation\"&$B150),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V150:$BV150))-IF($AV$19=CE$19,$AV150)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V150:$BV150*INDIRECT(\"Months_non_UN_operation\"&$B150),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V150:$BV150))-IF($AV$19=CG$19,$AV150)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V150:$BV150*INDIRECT(\"Months_non_UN_operation\"&$B150),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V150:$BV150))-IF($AV$19=CI$19,$AV150)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B150-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O150*(Direct_cost_personnel*$F150-UN_compensation)*$G150/CPI_2001*12/1000000/$E150*$CK150","v":3.3616833731334124E-4},{"$f":"O150/$C150*$D150/$E150*$CK150","v":8.6655033908747246E-5},{"$f":"P150*(Direct_cost_personnel*$F150-UN_compensation)*$G150/CPI_2001*12/1000000/$E150*$CK150","v":1.4513291671158307E-5},{"$f":"P150/$C150*$D150/$E150*$CK150","v":3.7411309820041488E-6},{"$f":"Q150*(Direct_cost_personnel*$F150-UN_compensation)*$G150/CPI_2001*12/1000000/$E150*$CK150","v":3.1895489835452552E-4},{"$f":"Q150/$C150*$D150/$E150*$CK150","v":8.2217878557998151E-5},{"$f":"R150*(Direct_cost_personnel*$F150-UN_compensation)*$G150/CPI_2001*12/1000000/$E150*$CK150","v":2.7001472876573597E-6},{"$f":"R150/$C150*$D150/$E150*$CK150","v":6.9602436874495782E-7},{"$f":"S150*(Direct_cost_personnel*$F150-UN_compensation)*$G150/CPI_2001*12/1000000/$E150*$CK150","v":0},{"$f":"S150/$C150*$D150/$E150*$CK150","v":0},{"$f":"T150*(Direct_cost_personnel*$F150-UN_compensation)*$G150/CPI_2001*12/1000000/$E150*$CK150","v":0},{"$f":"T150/$C150*$D150/$E150*$CK150","v":0},{"$f":"U150*(Direct_cost_personnel*$F150-UN_compensation)*$G150/CPI_2001*12/1000000/$E150*$CK150","v":0},{"$f":"U150/$C150*$D150/$E150*$CK150","v":0},{"$f":"H150/$E150*$CK150","v":0},null,null,null,null,null,null,{"$f":"BW150*Direct_cost_personnel*$F150*$G150/CPI_2001*12/1000000/$E150*$CK150","v":0},{"$f":"BX150/$C150*$D150/$E150*$CK150","v":0},{"$f":"BY150*Direct_cost_personnel*$F150*$G150/CPI_2001*12/1000000/$E150*$CK150","v":0},{"$f":"BZ150/$C150*$D150/$E150*$CK150","v":0},{"$f":"CA150*Direct_cost_personnel*$F150*$G150/CPI_2001*12/1000000/$E150*$CK150","v":0},{"$f":"CB150/$C150*$D150/$E150*$CK150","v":0},{"$f":"CC150*Direct_cost_personnel*$F150*$G150/CPI_2001*12/1000000/$E150*$CK150","v":0},0,{"$f":"CE150*Direct_cost_personnel*$F150*$G150/CPI_2001*12/1000000/$E150*$CK150","v":0},{"$f":"CF150/$C150*$D150/$E150*$CK150","v":0},{"$f":"CG150*Direct_cost_personnel*$F150*$G150/CPI_2001*12/1000000/$E150*$CK150","v":0},{"$f":"CH150/$C150*$D150/$E150*$CK150","v":0},{"$f":"CI150*Direct_cost_personnel*$F150*$G150/CPI_2001*12/1000000/$E150*$CK150","v":0},{"$f":"CJ150/$C150*$D150/$E150*$CK150","v":0}]
["Portugal",1996,54200,1700,121179,0.85885889999999998,156.9,null,null,null,null,null,null,null,393.5,34.5,0,359,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,null,{"$f":"Include_Afghanistan*DX151","v":0},{"$f":"Include_Afghanistan*DY151","v":0},{"$f":"Include_Afghanistan*DZ151","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV151)),Personnel_plane*AV151,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY151)),Personnel_plane*AY151,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA151)),Personnel_plane*BA151,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV151*Include_Iraq","v":0},0,900,900,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V151:$BV151*INDIRECT(\"Months_non_UN_operation\"&$B151),0))/12","v":900},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V151:$BV151))-IF($AV$19=BY$19,$AV151)","v":900},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V151:$BV151*INDIRECT(\"Months_non_UN_operation\"&$B151),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V151:$BV151))-IF($AV$19=CA$19,$AV151)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V151:$BV151*INDIRECT(\"Months_non_UN_operation\"&$B151),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V151:$BV151))-IF($AV$19=CC$19,$AV151)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V151:$BV151*INDIRECT(\"Months_non_UN_operation\"&$B151),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V151:$BV151))-IF($AV$19=CE$19,$AV151)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V151:$BV151*INDIRECT(\"Months_non_UN_operation\"&$B151),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V151:$BV151))-IF($AV$19=CG$19,$AV151)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V151:$BV151*INDIRECT(\"Months_non_UN_operation\"&$B151),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V151:$BV151))-IF($AV$19=CI$19,$AV151)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B151-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O151*(Direct_cost_personnel*$F151-UN_compensation)*$G151/CPI_2001*12/1000000/$E151*$CK151","v":3.2253216480432654E-4},1.2539378333992169E-4,{"$f":"P151*(Direct_cost_personnel*$F151-UN_compensation)*$G151/CPI_2001*12/1000000/$E151*$CK151","v":2.8277915338625836E-5},1.0993864104770772E-5,{"$f":"Q151*(Direct_cost_personnel*$F151-UN_compensation)*$G151/CPI_2001*12/1000000/$E151*$CK151","v":0},0,{"$f":"R151*(Direct_cost_personnel*$F151-UN_compensation)*$G151/CPI_2001*12/1000000/$E151*$CK151","v":2.9425424946570073E-4},1.1439991923515094E-4,{"$f":"S151*(Direct_cost_personnel*$F151-UN_compensation)*$G151/CPI_2001*12/1000000/$E151*$CK151","v":0},0,{"$f":"T151*(Direct_cost_personnel*$F151-UN_compensation)*$G151/CPI_2001*12/1000000/$E151*$CK151","v":0},0,{"$f":"U151*(Direct_cost_personnel*$F151-UN_compensation)*$G151/CPI_2001*12/1000000/$E151*$CK151","v":0},0,0,null,null,null,null,null,null,{"$f":"BW151*Direct_cost_personnel*$F151*$G151/CPI_2001*12/1000000/$E151*$CK151","v":8.3489448589621745E-4},2.8679645490706365E-4,{"$f":"BY151*Direct_cost_personnel*$F151*$G151/CPI_2001*12/1000000/$E151*$CK151","v":8.3489448589621745E-4},2.8679645490706365E-4,{"$f":"CA151*Direct_cost_personnel*$F151*$G151/CPI_2001*12/1000000/$E151*$CK151","v":0},0,{"$f":"CC151*Direct_cost_personnel*$F151*$G151/CPI_2001*12/1000000/$E151*$CK151","v":0},0,{"$f":"CE151*Direct_cost_personnel*$F151*$G151/CPI_2001*12/1000000/$E151*$CK151","v":0},0,{"$f":"CG151*Direct_cost_personnel*$F151*$G151/CPI_2001*12/1000000/$E151*$CK151","v":0},0,{"$f":"CI151*Direct_cost_personnel*$F151*$G151/CPI_2001*12/1000000/$E151*$CK151","v":0},0]
["Russia",1996,1270000,9493.3258239999996,391775,0.4795199,156.9,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX152","v":0},{"$f":"Include_Afghanistan*DY152","v":0},{"$f":"Include_Afghanistan*DZ152","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV152)),Personnel_plane*AV152,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY152)),Personnel_plane*AY152,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA152)),Personnel_plane*BA152,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV152*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V152:$BV152*INDIRECT(\"Months_non_UN_operation\"&$B152),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V152:$BV152))-IF($AV$19=BY$19,$AV152)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V152:$BV152*INDIRECT(\"Months_non_UN_operation\"&$B152),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V152:$BV152))-IF($AV$19=CA$19,$AV152)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V152:$BV152*INDIRECT(\"Months_non_UN_operation\"&$B152),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V152:$BV152))-IF($AV$19=CC$19,$AV152)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V152:$BV152*INDIRECT(\"Months_non_UN_operation\"&$B152),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V152:$BV152))-IF($AV$19=CE$19,$AV152)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V152:$BV152*INDIRECT(\"Months_non_UN_operation\"&$B152),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V152:$BV152))-IF($AV$19=CG$19,$AV152)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V152:$BV152*INDIRECT(\"Months_non_UN_operation\"&$B152),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V152:$BV152))-IF($AV$19=CI$19,$AV152)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B152-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O152*(Direct_cost_personnel*$F152-UN_compensation)*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,{"$f":"P152*(Direct_cost_personnel*$F152-UN_compensation)*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,{"$f":"Q152*(Direct_cost_personnel*$F152-UN_compensation)*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,{"$f":"R152*(Direct_cost_personnel*$F152-UN_compensation)*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,{"$f":"S152*(Direct_cost_personnel*$F152-UN_compensation)*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,{"$f":"T152*(Direct_cost_personnel*$F152-UN_compensation)*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,{"$f":"U152*(Direct_cost_personnel*$F152-UN_compensation)*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,0,null,null,null,null,null,null,{"$f":"BW152*Direct_cost_personnel*$F152*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,{"$f":"BY152*Direct_cost_personnel*$F152*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,{"$f":"CA152*Direct_cost_personnel*$F152*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,{"$f":"CC152*Direct_cost_personnel*$F152*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,{"$f":"CE152*Direct_cost_personnel*$F152*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,{"$f":"CG152*Direct_cost_personnel*$F152*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,{"$f":"CI152*Direct_cost_personnel*$F152*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0]
["Saudi Arabia",1996,162500,14532.521984000001,157743,0.51355090000000003,156.9,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX153","v":0},{"$f":"Include_Afghanistan*DY153","v":0},{"$f":"Include_Afghanistan*DZ153","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV153)),Personnel_plane*AV153,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY153)),Personnel_plane*AY153,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA153)),Personnel_plane*BA153,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV153*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V153:$BV153*INDIRECT(\"Months_non_UN_operation\"&$B153),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V153:$BV153))-IF($AV$19=BY$19,$AV153)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V153:$BV153*INDIRECT(\"Months_non_UN_operation\"&$B153),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V153:$BV153))-IF($AV$19=CA$19,$AV153)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V153:$BV153*INDIRECT(\"Months_non_UN_operation\"&$B153),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V153:$BV153))-IF($AV$19=CC$19,$AV153)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V153:$BV153*INDIRECT(\"Months_non_UN_operation\"&$B153),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V153:$BV153))-IF($AV$19=CE$19,$AV153)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V153:$BV153*INDIRECT(\"Months_non_UN_operation\"&$B153),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V153:$BV153))-IF($AV$19=CG$19,$AV153)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V153:$BV153*INDIRECT(\"Months_non_UN_operation\"&$B153),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V153:$BV153))-IF($AV$19=CI$19,$AV153)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B153-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O153*(Direct_cost_personnel*$F153-UN_compensation)*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0,{"$f":"P153*(Direct_cost_personnel*$F153-UN_compensation)*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0,{"$f":"Q153*(Direct_cost_personnel*$F153-UN_compensation)*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0,{"$f":"R153*(Direct_cost_personnel*$F153-UN_compensation)*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0,{"$f":"S153*(Direct_cost_personnel*$F153-UN_compensation)*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0,{"$f":"T153*(Direct_cost_personnel*$F153-UN_compensation)*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0,{"$f":"U153*(Direct_cost_personnel*$F153-UN_compensation)*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0,0,null,null,null,null,null,null,{"$f":"BW153*Direct_cost_personnel*$F153*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0,{"$f":"BY153*Direct_cost_personnel*$F153*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0,{"$f":"CA153*Direct_cost_personnel*$F153*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0,{"$f":"CC153*Direct_cost_personnel*$F153*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},{"$f":"CD153/$C153*$D153/$E153*$CK153","v":0},{"$f":"CE153*Direct_cost_personnel*$F153*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0,{"$f":"CG153*Direct_cost_personnel*$F153*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0,{"$f":"CI153*Direct_cost_personnel*$F153*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0]
["Slovakia",1996,42600,788.29542400000003,21162,0.56232040000000005,156.9,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX154","v":0},{"$f":"Include_Afghanistan*DY154","v":0},{"$f":"Include_Afghanistan*DZ154","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV154)),Personnel_plane*AV154,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY154)),Personnel_plane*AY154,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA154)),Personnel_plane*BA154,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV154*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V154:$BV154*INDIRECT(\"Months_non_UN_operation\"&$B154),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V154:$BV154))-IF($AV$19=BY$19,$AV154)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V154:$BV154*INDIRECT(\"Months_non_UN_operation\"&$B154),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V154:$BV154))-IF($AV$19=CA$19,$AV154)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V154:$BV154*INDIRECT(\"Months_non_UN_operation\"&$B154),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V154:$BV154))-IF($AV$19=CC$19,$AV154)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V154:$BV154*INDIRECT(\"Months_non_UN_operation\"&$B154),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V154:$BV154))-IF($AV$19=CE$19,$AV154)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V154:$BV154*INDIRECT(\"Months_non_UN_operation\"&$B154),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V154:$BV154))-IF($AV$19=CG$19,$AV154)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V154:$BV154*INDIRECT(\"Months_non_UN_operation\"&$B154),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V154:$BV154))-IF($AV$19=CI$19,$AV154)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B154-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O154*(Direct_cost_personnel*$F154-UN_compensation)*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,{"$f":"P154*(Direct_cost_personnel*$F154-UN_compensation)*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,{"$f":"Q154*(Direct_cost_personnel*$F154-UN_compensation)*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,{"$f":"R154*(Direct_cost_personnel*$F154-UN_compensation)*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,{"$f":"S154*(Direct_cost_personnel*$F154-UN_compensation)*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,{"$f":"T154*(Direct_cost_personnel*$F154-UN_compensation)*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,{"$f":"U154*(Direct_cost_personnel*$F154-UN_compensation)*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,0,null,null,null,null,null,null,{"$f":"BW154*Direct_cost_personnel*$F154*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,{"$f":"BY154*Direct_cost_personnel*$F154*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,{"$f":"CA154*Direct_cost_personnel*$F154*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,{"$f":"CC154*Direct_cost_personnel*$F154*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,{"$f":"CE154*Direct_cost_personnel*$F154*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,{"$f":"CG154*Direct_cost_personnel*$F154*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,{"$f":"CI154*Direct_cost_personnel*$F154*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0]
["South Korea",1996,672000,15500,573001,0.90859000000000001,156.9,null,null,null,null,null,null,null,249.5,5.5,0,235,9,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX155","v":0},{"$f":"Include_Afghanistan*DY155","v":0},{"$f":"Include_Afghanistan*DZ155","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV155)),Personnel_plane*AV155,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY155)),Personnel_plane*AY155,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA155)),Personnel_plane*BA155,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV155*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V155:$BV155*INDIRECT(\"Months_non_UN_operation\"&$B155),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V155:$BV155))-IF($AV$19=BY$19,$AV155)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V155:$BV155*INDIRECT(\"Months_non_UN_operation\"&$B155),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V155:$BV155))-IF($AV$19=CA$19,$AV155)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V155:$BV155*INDIRECT(\"Months_non_UN_operation\"&$B155),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V155:$BV155))-IF($AV$19=CC$19,$AV155)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V155:$BV155*INDIRECT(\"Months_non_UN_operation\"&$B155),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V155:$BV155))-IF($AV$19=CE$19,$AV155)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V155:$BV155*INDIRECT(\"Months_non_UN_operation\"&$B155),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V155:$BV155))-IF($AV$19=CG$19,$AV155)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V155:$BV155*INDIRECT(\"Months_non_UN_operation\"&$B155),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V155:$BV155))-IF($AV$19=CI$19,$AV155)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B155-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O155*(Direct_cost_personnel*$F155-UN_compensation)*$G155/CPI_2001*12/1000000/$E155*$CK155","v":4.6082726168100481E-5},1.2364785702267035E-5,{"$f":"P155*(Direct_cost_personnel*$F155-UN_compensation)*$G155/CPI_2001*12/1000000/$E155*$CK155","v":1.0158516790563233E-6},2.7257042630247972E-7,{"$f":"Q155*(Direct_cost_personnel*$F155-UN_compensation)*$G155/CPI_2001*12/1000000/$E155*$CK155","v":0},0,{"$f":"R155*(Direct_cost_personnel*$F155-UN_compensation)*$G155/CPI_2001*12/1000000/$E155*$CK155","v":4.3404571741497448E-5},1.1646190942015044E-5,{"$f":"S155*(Direct_cost_personnel*$F155-UN_compensation)*$G155/CPI_2001*12/1000000/$E155*$CK155","v":1.6623027475467107E-6},4.460243339495123E-7,{"$f":"T155*(Direct_cost_personnel*$F155-UN_compensation)*$G155/CPI_2001*12/1000000/$E155*$CK155","v":0},0,{"$f":"U155*(Direct_cost_personnel*$F155-UN_compensation)*$G155/CPI_2001*12/1000000/$E155*$CK155","v":0},0,0,null,null,null,null,null,null,{"$f":"BW155*Direct_cost_personnel*$F155*$G155/CPI_2001*12/1000000/$E155*$CK155","v":0},0,{"$f":"BY155*Direct_cost_personnel*$F155*$G155/CPI_2001*12/1000000/$E155*$CK155","v":0},0,{"$f":"CA155*Direct_cost_personnel*$F155*$G155/CPI_2001*12/1000000/$E155*$CK155","v":0},0,{"$f":"CC155*Direct_cost_personnel*$F155*$G155/CPI_2001*12/1000000/$E155*$CK155","v":0},0,{"$f":"CE155*Direct_cost_personnel*$F155*$G155/CPI_2001*12/1000000/$E155*$CK155","v":0},0,{"$f":"CG155*Direct_cost_personnel*$F155*$G155/CPI_2001*12/1000000/$E155*$CK155","v":0},0,{"$f":"CI155*Direct_cost_personnel*$F155*$G155/CPI_2001*12/1000000/$E155*$CK155","v":0},0]
["Spain ",1996,206800,6900,622650,0.94392030000000005,156.9,null,null,null,null,null,null,null,38.5,38.5,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1400,null,{"$f":"Include_Afghanistan*DX156","v":0},{"$f":"Include_Afghanistan*DY156","v":0},{"$f":"Include_Afghanistan*DZ156","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV156)),Personnel_plane*AV156,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY156)),Personnel_plane*AY156,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA156)),Personnel_plane*BA156,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV156*Include_Iraq","v":0},0,1400,1400,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V156:$BV156*INDIRECT(\"Months_non_UN_operation\"&$B156),0))/12","v":1400},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V156:$BV156))-IF($AV$19=BY$19,$AV156)","v":1400},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V156:$BV156*INDIRECT(\"Months_non_UN_operation\"&$B156),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V156:$BV156))-IF($AV$19=CA$19,$AV156)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V156:$BV156*INDIRECT(\"Months_non_UN_operation\"&$B156),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V156:$BV156))-IF($AV$19=CC$19,$AV156)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V156:$BV156*INDIRECT(\"Months_non_UN_operation\"&$B156),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V156:$BV156))-IF($AV$19=CE$19,$AV156)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V156:$BV156*INDIRECT(\"Months_non_UN_operation\"&$B156),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V156:$BV156))-IF($AV$19=CG$19,$AV156)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V156:$BV156*INDIRECT(\"Months_non_UN_operation\"&$B156),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V156:$BV156))-IF($AV$19=CI$19,$AV156)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B156-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O156*(Direct_cost_personnel*$F156-UN_compensation)*$G156/CPI_2001*12/1000000/$E156*$CK156","v":6.8298756699931116E-6},2.5399448806046674E-6,{"$f":"P156*(Direct_cost_personnel*$F156-UN_compensation)*$G156/CPI_2001*12/1000000/$E156*$CK156","v":6.8298756699931116E-6},2.5399448806046674E-6,{"$f":"Q156*(Direct_cost_personnel*$F156-UN_compensation)*$G156/CPI_2001*12/1000000/$E156*$CK156","v":0},0,{"$f":"R156*(Direct_cost_personnel*$F156-UN_compensation)*$G156/CPI_2001*12/1000000/$E156*$CK156","v":0},0,{"$f":"S156*(Direct_cost_personnel*$F156-UN_compensation)*$G156/CPI_2001*12/1000000/$E156*$CK156","v":0},0,{"$f":"T156*(Direct_cost_personnel*$F156-UN_compensation)*$G156/CPI_2001*12/1000000/$E156*$CK156","v":0},0,{"$f":"U156*(Direct_cost_personnel*$F156-UN_compensation)*$G156/CPI_2001*12/1000000/$E156*$CK156","v":0},0,0,null,null,null,null,null,null,{"$f":"BW156*Direct_cost_personnel*$F156*$G156/CPI_2001*12/1000000/$E156*$CK156","v":2.7778832976968427E-4},9.2361632021987906E-5,{"$f":"BY156*Direct_cost_personnel*$F156*$G156/CPI_2001*12/1000000/$E156*$CK156","v":2.7778832976968427E-4},9.2361632021987906E-5,{"$f":"CA156*Direct_cost_personnel*$F156*$G156/CPI_2001*12/1000000/$E156*$CK156","v":0},0,{"$f":"CC156*Direct_cost_personnel*$F156*$G156/CPI_2001*12/1000000/$E156*$CK156","v":0},0,{"$f":"CE156*Direct_cost_personnel*$F156*$G156/CPI_2001*12/1000000/$E156*$CK156","v":0},0,{"$f":"CG156*Direct_cost_personnel*$F156*$G156/CPI_2001*12/1000000/$E156*$CK156","v":0},0,{"$f":"CI156*Direct_cost_personnel*$F156*$G156/CPI_2001*12/1000000/$E156*$CK156","v":0},0]
["Sweden",1996,62600,6300,276458,1.3804460000000001,156.9,null,null,null,null,null,null,null,174,113,21.5,31.5,8,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,null,{"$f":"Include_Afghanistan*DX157","v":0},{"$f":"Include_Afghanistan*DY157","v":0},{"$f":"Include_Afghanistan*DZ157","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV157)),Personnel_plane*AV157,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY157)),Personnel_plane*AY157,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA157)),Personnel_plane*BA157,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV157*Include_Iraq","v":0},0,500,500,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V157:$BV157*INDIRECT(\"Months_non_UN_operation\"&$B157),0))/12","v":500},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V157:$BV157))-IF($AV$19=BY$19,$AV157)","v":500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V157:$BV157*INDIRECT(\"Months_non_UN_operation\"&$B157),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V157:$BV157))-IF($AV$19=CA$19,$AV157)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V157:$BV157*INDIRECT(\"Months_non_UN_operation\"&$B157),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V157:$BV157))-IF($AV$19=CC$19,$AV157)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V157:$BV157*INDIRECT(\"Months_non_UN_operation\"&$B157),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V157:$BV157))-IF($AV$19=CE$19,$AV157)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V157:$BV157*INDIRECT(\"Months_non_UN_operation\"&$B157),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V157:$BV157))-IF($AV$19=CG$19,$AV157)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V157:$BV157*INDIRECT(\"Months_non_UN_operation\"&$B157),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V157:$BV157))-IF($AV$19=CI$19,$AV157)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B157-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O157*(Direct_cost_personnel*$F157-UN_compensation)*$G157/CPI_2001*12/1000000/$E157*$CK157","v":1.0548142332302396E-4},7.7982167360324519E-5,{"$f":"P157*(Direct_cost_personnel*$F157-UN_compensation)*$G157/CPI_2001*12/1000000/$E157*$CK157","v":6.850230365230869E-5},5.0643591446647533E-5,{"$f":"Q157*(Direct_cost_personnel*$F157-UN_compensation)*$G157/CPI_2001*12/1000000/$E157*$CK157","v":1.3033624146235718E-5},9.6357275761320533E-6,{"$f":"R157*(Direct_cost_personnel*$F157-UN_compensation)*$G157/CPI_2001*12/1000000/$E157*$CK157","v":1.9095774911926757E-5},1.4117461332472543E-5,{"$f":"S157*(Direct_cost_personnel*$F157-UN_compensation)*$G157/CPI_2001*12/1000000/$E157*$CK157","v":4.8497206125528264E-6},3.5853870050723919E-6,{"$f":"T157*(Direct_cost_personnel*$F157-UN_compensation)*$G157/CPI_2001*12/1000000/$E157*$CK157","v":0},0,{"$f":"U157*(Direct_cost_personnel*$F157-UN_compensation)*$G157/CPI_2001*12/1000000/$E157*$CK157","v":0},0,0,null,null,null,null,null,null,{"$f":"BW157*Direct_cost_personnel*$F157*$G157/CPI_2001*12/1000000/$E157*$CK157","v":3.2677956649070414E-4},2.2408668781702447E-4,{"$f":"BY157*Direct_cost_personnel*$F157*$G157/CPI_2001*12/1000000/$E157*$CK157","v":3.2677956649070414E-4},2.2408668781702447E-4,{"$f":"CA157*Direct_cost_personnel*$F157*$G157/CPI_2001*12/1000000/$E157*$CK157","v":0},0,{"$f":"CC157*Direct_cost_personnel*$F157*$G157/CPI_2001*12/1000000/$E157*$CK157","v":0},0,{"$f":"CE157*Direct_cost_personnel*$F157*$G157/CPI_2001*12/1000000/$E157*$CK157","v":0},0,{"$f":"CG157*Direct_cost_personnel*$F157*$G157/CPI_2001*12/1000000/$E157*$CK157","v":0},0,{"$f":"CI157*Direct_cost_personnel*$F157*$G157/CPI_2001*12/1000000/$E157*$CK157","v":0},0]
["Switzerland",1996,15300,4500,304749,1.570117,156.9,null,null,null,null,null,null,null,31.5,25,6.5,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX158","v":0},{"$f":"Include_Afghanistan*DY158","v":0},{"$f":"Include_Afghanistan*DZ158","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV158)),Personnel_plane*AV158,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY158)),Personnel_plane*AY158,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA158)),Personnel_plane*BA158,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV158*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V158:$BV158*INDIRECT(\"Months_non_UN_operation\"&$B158),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V158:$BV158))-IF($AV$19=BY$19,$AV158)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V158:$BV158*INDIRECT(\"Months_non_UN_operation\"&$B158),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V158:$BV158))-IF($AV$19=CA$19,$AV158)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V158:$BV158*INDIRECT(\"Months_non_UN_operation\"&$B158),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V158:$BV158))-IF($AV$19=CC$19,$AV158)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V158:$BV158*INDIRECT(\"Months_non_UN_operation\"&$B158),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V158:$BV158))-IF($AV$19=CE$19,$AV158)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V158:$BV158*INDIRECT(\"Months_non_UN_operation\"&$B158),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V158:$BV158))-IF($AV$19=CG$19,$AV158)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V158:$BV158*INDIRECT(\"Months_non_UN_operation\"&$B158),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V158:$BV158))-IF($AV$19=CI$19,$AV158)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B158-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O158*(Direct_cost_personnel*$F158-UN_compensation)*$G158/CPI_2001*12/1000000/$E158*$CK158","v":1.9889084431629564E-5},3.7428148700545721E-5,{"$f":"P158*(Direct_cost_personnel*$F158-UN_compensation)*$G158/CPI_2001*12/1000000/$E158*$CK158","v":1.5784987644150447E-5},2.9704879921068031E-5,{"$f":"Q158*(Direct_cost_personnel*$F158-UN_compensation)*$G158/CPI_2001*12/1000000/$E158*$CK158","v":4.1040967874791163E-6},7.7232687794776874E-6,{"$f":"R158*(Direct_cost_personnel*$F158-UN_compensation)*$G158/CPI_2001*12/1000000/$E158*$CK158","v":0},0,{"$f":"S158*(Direct_cost_personnel*$F158-UN_compensation)*$G158/CPI_2001*12/1000000/$E158*$CK158","v":0},0,{"$f":"T158*(Direct_cost_personnel*$F158-UN_compensation)*$G158/CPI_2001*12/1000000/$E158*$CK158","v":0},0,{"$f":"U158*(Direct_cost_personnel*$F158-UN_compensation)*$G158/CPI_2001*12/1000000/$E158*$CK158","v":0},0,0,null,null,null,null,null,null,{"$f":"BW158*Direct_cost_personnel*$F158*$G158/CPI_2001*12/1000000/$E158*$CK158","v":0},0,{"$f":"BY158*Direct_cost_personnel*$F158*$G158/CPI_2001*12/1000000/$E158*$CK158","v":0},0,{"$f":"CA158*Direct_cost_personnel*$F158*$G158/CPI_2001*12/1000000/$E158*$CK158","v":0},0,{"$f":"CC158*Direct_cost_personnel*$F158*$G158/CPI_2001*12/1000000/$E158*$CK158","v":0},0,{"$f":"CE158*Direct_cost_personnel*$F158*$G158/CPI_2001*12/1000000/$E158*$CK158","v":0},0,{"$f":"CG158*Direct_cost_personnel*$F158*$G158/CPI_2001*12/1000000/$E158*$CK158","v":0},0,{"$f":"CI158*Direct_cost_personnel*$F158*$G158/CPI_2001*12/1000000/$E158*$CK158","v":0},0]
["Turkey",1996,525000,9724.8583679999992,243895,0.52389470000000005,156.9,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX159","v":0},{"$f":"Include_Afghanistan*DY159","v":0},{"$f":"Include_Afghanistan*DZ159","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV159)),Personnel_plane*AV159,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY159)),Personnel_plane*AY159,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA159)),Personnel_plane*BA159,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV159*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V159:$BV159*INDIRECT(\"Months_non_UN_operation\"&$B159),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V159:$BV159))-IF($AV$19=BY$19,$AV159)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V159:$BV159*INDIRECT(\"Months_non_UN_operation\"&$B159),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V159:$BV159))-IF($AV$19=CA$19,$AV159)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V159:$BV159*INDIRECT(\"Months_non_UN_operation\"&$B159),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V159:$BV159))-IF($AV$19=CC$19,$AV159)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V159:$BV159*INDIRECT(\"Months_non_UN_operation\"&$B159),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V159:$BV159))-IF($AV$19=CE$19,$AV159)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V159:$BV159*INDIRECT(\"Months_non_UN_operation\"&$B159),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V159:$BV159))-IF($AV$19=CG$19,$AV159)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V159:$BV159*INDIRECT(\"Months_non_UN_operation\"&$B159),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V159:$BV159))-IF($AV$19=CI$19,$AV159)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B159-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O159*(Direct_cost_personnel*$F159-UN_compensation)*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,{"$f":"P159*(Direct_cost_personnel*$F159-UN_compensation)*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,{"$f":"Q159*(Direct_cost_personnel*$F159-UN_compensation)*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,{"$f":"R159*(Direct_cost_personnel*$F159-UN_compensation)*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,{"$f":"S159*(Direct_cost_personnel*$F159-UN_compensation)*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,{"$f":"T159*(Direct_cost_personnel*$F159-UN_compensation)*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,{"$f":"U159*(Direct_cost_personnel*$F159-UN_compensation)*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,0,null,null,null,null,null,null,{"$f":"BW159*Direct_cost_personnel*$F159*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,{"$f":"BY159*Direct_cost_personnel*$F159*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,{"$f":"CA159*Direct_cost_personnel*$F159*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,{"$f":"CC159*Direct_cost_personnel*$F159*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,{"$f":"CE159*Direct_cost_personnel*$F159*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,{"$f":"CG159*Direct_cost_personnel*$F159*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,{"$f":"CI159*Direct_cost_personnel*$F159*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0]
["United Kingdom",1996,226000,32500,1220853,1.0014540000000001,156.9,null,null,null,null,null,null,null,418.5,401,15.5,2,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10500,null,{"$f":"Include_Afghanistan*DX160","v":0},{"$f":"Include_Afghanistan*DY160","v":0},{"$f":"Include_Afghanistan*DZ160","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV160)),Personnel_plane*AV160,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY160)),Personnel_plane*AY160,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA160)),Personnel_plane*BA160,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV160*Include_Iraq","v":0},0,10500,10500,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V160:$BV160*INDIRECT(\"Months_non_UN_operation\"&$B160),0))/12","v":10500},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V160:$BV160))-IF($AV$19=BY$19,$AV160)","v":10500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V160:$BV160*INDIRECT(\"Months_non_UN_operation\"&$B160),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V160:$BV160))-IF($AV$19=CA$19,$AV160)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V160:$BV160*INDIRECT(\"Months_non_UN_operation\"&$B160),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V160:$BV160))-IF($AV$19=CC$19,$AV160)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V160:$BV160*INDIRECT(\"Months_non_UN_operation\"&$B160),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V160:$BV160))-IF($AV$19=CE$19,$AV160)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V160:$BV160*INDIRECT(\"Months_non_UN_operation\"&$B160),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V160:$BV160))-IF($AV$19=CG$19,$AV160)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V160:$BV160*INDIRECT(\"Months_non_UN_operation\"&$B160),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V160:$BV160))-IF($AV$19=CI$19,$AV160)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B160-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O160*(Direct_cost_personnel*$F160-UN_compensation)*$G160/CPI_2001*12/1000000/$E160*$CK160","v":4.0445507098910934E-5},6.0689842179065528E-5,{"$f":"P160*(Direct_cost_personnel*$F160-UN_compensation)*$G160/CPI_2001*12/1000000/$E160*$CK160","v":3.8754237387486935E-5},5.8152035158435545E-5,{"$f":"Q160*(Direct_cost_personnel*$F160-UN_compensation)*$G160/CPI_2001*12/1000000/$E160*$CK160","v":1.4979817444041088E-6},2.2477719325579822E-6,{"$f":"R160*(Direct_cost_personnel*$F160-UN_compensation)*$G160/CPI_2001*12/1000000/$E160*$CK160","v":1.9328796701988494E-7},2.9003508807199774E-7,{"$f":"S160*(Direct_cost_personnel*$F160-UN_compensation)*$G160/CPI_2001*12/1000000/$E160*$CK160","v":0},0,{"$f":"T160*(Direct_cost_personnel*$F160-UN_compensation)*$G160/CPI_2001*12/1000000/$E160*$CK160","v":0},0,{"$f":"U160*(Direct_cost_personnel*$F160-UN_compensation)*$G160/CPI_2001*12/1000000/$E160*$CK160","v":0},0,0,null,null,null,null,null,null,{"$f":"BW160*Direct_cost_personnel*$F160*$G160/CPI_2001*12/1000000/$E160*$CK160","v":1.1273312787459396E-3},1.5226842123779883E-3,{"$f":"BY160*Direct_cost_personnel*$F160*$G160/CPI_2001*12/1000000/$E160*$CK160","v":1.1273312787459396E-3},1.5226842123779883E-3,{"$f":"CA160*Direct_cost_personnel*$F160*$G160/CPI_2001*12/1000000/$E160*$CK160","v":0},0,{"$f":"CC160*Direct_cost_personnel*$F160*$G160/CPI_2001*12/1000000/$E160*$CK160","v":0},0,{"$f":"CE160*Direct_cost_personnel*$F160*$G160/CPI_2001*12/1000000/$E160*$CK160","v":0},0,{"$f":"CG160*Direct_cost_personnel*$F160*$G160/CPI_2001*12/1000000/$E160*$CK160","v":0},0,{"$f":"CI160*Direct_cost_personnel*$F160*$G160/CPI_2001*12/1000000/$E160*$CK160","v":0},0]
["United States",1996,1483800,263900,7838475,1,156.9,null,null,null,null,null,null,null,916.5,637,19,22.5,0,0,238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5800,null,{"$f":"Include_Afghanistan*DX161","v":0},{"$f":"Include_Afghanistan*DY161","v":0},{"$f":"Include_Afghanistan*DZ161","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV161)),Personnel_plane*AV161,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY161)),Personnel_plane*AY161,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA161)),Personnel_plane*BA161,0)","v":0},null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV161*Include_Iraq","v":0},0,6800,6800,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V161:$BV161*INDIRECT(\"Months_non_UN_operation\"&$B161),0))/12","v":5800},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V161:$BV161))-IF($AV$19=BY$19,$AV161)","v":5800},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V161:$BV161*INDIRECT(\"Months_non_UN_operation\"&$B161),0))/12","v":1000},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V161:$BV161))-IF($AV$19=CA$19,$AV161)","v":1000},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V161:$BV161*INDIRECT(\"Months_non_UN_operation\"&$B161),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V161:$BV161))-IF($AV$19=CC$19,$AV161)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V161:$BV161*INDIRECT(\"Months_non_UN_operation\"&$B161),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V161:$BV161))-IF($AV$19=CE$19,$AV161)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V161:$BV161*INDIRECT(\"Months_non_UN_operation\"&$B161),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V161:$BV161))-IF($AV$19=CG$19,$AV161)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V161:$BV161*INDIRECT(\"Months_non_UN_operation\"&$B161),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V161:$BV161))-IF($AV$19=CI$19,$AV161)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B161-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O161*(Direct_cost_personnel*$F161-UN_compensation)*$G161/CPI_2001*12/1000000/$E161*$CK161","v":1.3773300674334101E-5},2.5602001219475523E-5,{"$f":"P161*(Direct_cost_personnel*$F161-UN_compensation)*$G161/CPI_2001*12/1000000/$E161*$CK161","v":9.5729323835797294E-6},1.7794298719919151E-5,{"$f":"Q161*(Direct_cost_personnel*$F161-UN_compensation)*$G161/CPI_2001*12/1000000/$E161*$CK161","v":2.8553487486344563E-7},5.3075616276053984E-7,{"$f":"R161*(Direct_cost_personnel*$F161-UN_compensation)*$G161/CPI_2001*12/1000000/$E161*$CK161","v":3.3813340444355403E-7},6.2852703484800779E-7,{"$f":"S161*(Direct_cost_personnel*$F161-UN_compensation)*$G161/CPI_2001*12/1000000/$E161*$CK161","v":0},0,{"$f":"T161*(Direct_cost_personnel*$F161-UN_compensation)*$G161/CPI_2001*12/1000000/$E161*$CK161","v":0},0,{"$f":"U161*(Direct_cost_personnel*$F161-UN_compensation)*$G161/CPI_2001*12/1000000/$E161*$CK161","v":3.576700011447372E-6},6.6484193019478157E-6,0,null,null,null,null,null,null,{"$f":"BW161*Direct_cost_personnel*$F161*$G161/CPI_2001*12/1000000/$E161*$CK161","v":1.1354603210944038E-4},1.8995483719850902E-4,{"$f":"BY161*Direct_cost_personnel*$F161*$G161/CPI_2001*12/1000000/$E161*$CK161","v":9.6848086210993251E-5},1.6202030231637535E-4,{"$f":"CA161*Direct_cost_personnel*$F161*$G161/CPI_2001*12/1000000/$E161*$CK161","v":1.6697945898447113E-5},2.7934534882133682E-5,{"$f":"CC161*Direct_cost_personnel*$F161*$G161/CPI_2001*12/1000000/$E161*$CK161","v":0},0,{"$f":"CE161*Direct_cost_personnel*$F161*$G161/CPI_2001*12/1000000/$E161*$CK161","v":0},0,{"$f":"CG161*Direct_cost_personnel*$F161*$G161/CPI_2001*12/1000000/$E161*$CK161","v":0},0,{"$f":"CI161*Direct_cost_personnel*$F161*$G161/CPI_2001*12/1000000/$E161*$CK161","v":0},0]
["Australia",1997,57400,7800,425988,1.0293620000000001,160.5,null,null,null,null,null,null,null,43,30,12.5,0,0,0,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX162","v":0},{"$f":"Include_Afghanistan*DY162","v":0},{"$f":"Include_Afghanistan*DZ162","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV162)),Personnel_plane*AV162,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY162)),Personnel_plane*AY162,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA162)),Personnel_plane*BA162,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV162*Include_Iraq","v":0},0,26,26,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V162:$BV162*INDIRECT(\"Months_non_UN_operation\"&$B162),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V162:$BV162))-IF($AV$19=BY$19,$AV162)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V162:$BV162*INDIRECT(\"Months_non_UN_operation\"&$B162),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V162:$BV162))-IF($AV$19=CA$19,$AV162)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V162:$BV162*INDIRECT(\"Months_non_UN_operation\"&$B162),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V162:$BV162))-IF($AV$19=CC$19,$AV162)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V162:$BV162*INDIRECT(\"Months_non_UN_operation\"&$B162),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V162:$BV162))-IF($AV$19=CE$19,$AV162)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V162:$BV162*INDIRECT(\"Months_non_UN_operation\"&$B162),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V162:$BV162))-IF($AV$19=CG$19,$AV162)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V162:$BV162*INDIRECT(\"Months_non_UN_operation\"&$B162),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V162:$BV162))-IF($AV$19=CI$19,$AV162)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B162-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O162*(Direct_cost_personnel*$F162-UN_compensation)*$G162/CPI_2001*12/1000000/$E162*$CK162","v":1.346188019241063E-5},1.8099467544554868E-5,{"$f":"P162*(Direct_cost_personnel*$F162-UN_compensation)*$G162/CPI_2001*12/1000000/$E162*$CK162","v":9.3920094365655554E-6},1.2627535496201072E-5,{"$f":"Q162*(Direct_cost_personnel*$F162-UN_compensation)*$G162/CPI_2001*12/1000000/$E162*$CK162","v":3.9133372652356491E-6},5.2614731234171133E-6,{"$f":"R162*(Direct_cost_personnel*$F162-UN_compensation)*$G162/CPI_2001*12/1000000/$E162*$CK162","v":0},0,{"$f":"S162*(Direct_cost_personnel*$F162-UN_compensation)*$G162/CPI_2001*12/1000000/$E162*$CK162","v":0},0,{"$f":"T162*(Direct_cost_personnel*$F162-UN_compensation)*$G162/CPI_2001*12/1000000/$E162*$CK162","v":0},0,{"$f":"U162*(Direct_cost_personnel*$F162-UN_compensation)*$G162/CPI_2001*12/1000000/$E162*$CK162","v":1.5653349060942593E-7},2.1045892493668454E-7,0,null,null,null,null,null,null,{"$f":"BW162*Direct_cost_personnel*$F162*$G162/CPI_2001*12/1000000/$E162*$CK162","v":9.015583380810054E-6},1.0943864096707595E-5,{"$f":"BY162*Direct_cost_personnel*$F162*$G162/CPI_2001*12/1000000/$E162*$CK162","v":0},0,{"$f":"CA162*Direct_cost_personnel*$F162*$G162/CPI_2001*12/1000000/$E162*$CK162","v":9.015583380810054E-6},1.0943864096707595E-5,{"$f":"CC162*Direct_cost_personnel*$F162*$G162/CPI_2001*12/1000000/$E162*$CK162","v":0},0,{"$f":"CE162*Direct_cost_personnel*$F162*$G162/CPI_2001*12/1000000/$E162*$CK162","v":0},0,{"$f":"CG162*Direct_cost_personnel*$F162*$G162/CPI_2001*12/1000000/$E162*$CK162","v":0},0,{"$f":"CI162*Direct_cost_personnel*$F162*$G162/CPI_2001*12/1000000/$E162*$CK162","v":0},0]
["Austria",1997,45500,1700,208075,1.0423020000000001,160.5,null,null,null,null,null,null,null,890,368,515.5,5,0,0,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX163","v":0},{"$f":"Include_Afghanistan*DY163","v":0},{"$f":"Include_Afghanistan*DZ163","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV163)),Personnel_plane*AV163,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY163)),Personnel_plane*AY163,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA163)),Personnel_plane*BA163,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,225,null,null,null,null,null,null,{"$f":"DV163*Include_Iraq","v":0},0,225,225,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V163:$BV163*INDIRECT(\"Months_non_UN_operation\"&$B163),0))/12","v":225},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V163:$BV163))-IF($AV$19=BY$19,$AV163)","v":225},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V163:$BV163*INDIRECT(\"Months_non_UN_operation\"&$B163),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V163:$BV163))-IF($AV$19=CA$19,$AV163)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V163:$BV163*INDIRECT(\"Months_non_UN_operation\"&$B163),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V163:$BV163))-IF($AV$19=CC$19,$AV163)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V163:$BV163*INDIRECT(\"Months_non_UN_operation\"&$B163),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V163:$BV163))-IF($AV$19=CE$19,$AV163)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V163:$BV163*INDIRECT(\"Months_non_UN_operation\"&$B163),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V163:$BV163))-IF($AV$19=CG$19,$AV163)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V163:$BV163*INDIRECT(\"Months_non_UN_operation\"&$B163),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V163:$BV163))-IF($AV$19=CI$19,$AV163)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B163-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O163*(Direct_cost_personnel*$F163-UN_compensation)*$G163/CPI_2001*12/1000000/$E163*$CK163","v":5.7837556411763553E-4},2.1087234437069152E-4,{"$f":"P163*(Direct_cost_personnel*$F163-UN_compensation)*$G163/CPI_2001*12/1000000/$E163*$CK163","v":2.3914854785987629E-4},8.7192160369005024E-5,{"$f":"Q163*(Direct_cost_personnel*$F163-UN_compensation)*$G163/CPI_2001*12/1000000/$E163*$CK163","v":3.3500292505914744E-4},1.2214010508212526E-4,{"$f":"R163*(Direct_cost_personnel*$F163-UN_compensation)*$G163/CPI_2001*12/1000000/$E163*$CK163","v":3.2493009220091892E-6},1.184676091970177E-6,{"$f":"S163*(Direct_cost_personnel*$F163-UN_compensation)*$G163/CPI_2001*12/1000000/$E163*$CK163","v":0},0,{"$f":"T163*(Direct_cost_personnel*$F163-UN_compensation)*$G163/CPI_2001*12/1000000/$E163*$CK163","v":0},0,{"$f":"U163*(Direct_cost_personnel*$F163-UN_compensation)*$G163/CPI_2001*12/1000000/$E163*$CK163","v":9.7479027660275633E-7},3.5540282759105308E-7,0,null,null,null,null,null,null,{"$f":"BW163*Direct_cost_personnel*$F163*$G163/CPI_2001*12/1000000/$E163*$CK163","v":1.617357049359345E-4},5.3310424138657961E-5,{"$f":"BY163*Direct_cost_personnel*$F163*$G163/CPI_2001*12/1000000/$E163*$CK163","v":1.617357049359345E-4},5.3310424138657961E-5,{"$f":"CA163*Direct_cost_personnel*$F163*$G163/CPI_2001*12/1000000/$E163*$CK163","v":0},0,{"$f":"CC163*Direct_cost_personnel*$F163*$G163/CPI_2001*12/1000000/$E163*$CK163","v":0},0,{"$f":"CE163*Direct_cost_personnel*$F163*$G163/CPI_2001*12/1000000/$E163*$CK163","v":0},0,{"$f":"CG163*Direct_cost_personnel*$F163*$G163/CPI_2001*12/1000000/$E163*$CK163","v":0},0,{"$f":"CI163*Direct_cost_personnel*$F163*$G163/CPI_2001*12/1000000/$E163*$CK163","v":0},0]
["Belgium",1997,44450,2900,250078,1.028467,160.5,null,null,null,null,null,null,null,841.5,834,6,0,1.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX164","v":0},{"$f":"Include_Afghanistan*DY164","v":0},{"$f":"Include_Afghanistan*DZ164","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV164)),Personnel_plane*AV164,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY164)),Personnel_plane*AY164,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA164)),Personnel_plane*BA164,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,205,null,null,null,null,null,null,{"$f":"DV164*Include_Iraq","v":0},0,205,205,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V164:$BV164*INDIRECT(\"Months_non_UN_operation\"&$B164),0))/12","v":205},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V164:$BV164))-IF($AV$19=BY$19,$AV164)","v":205},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V164:$BV164*INDIRECT(\"Months_non_UN_operation\"&$B164),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V164:$BV164))-IF($AV$19=CA$19,$AV164)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V164:$BV164*INDIRECT(\"Months_non_UN_operation\"&$B164),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V164:$BV164))-IF($AV$19=CC$19,$AV164)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V164:$BV164*INDIRECT(\"Months_non_UN_operation\"&$B164),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V164:$BV164))-IF($AV$19=CE$19,$AV164)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V164:$BV164*INDIRECT(\"Months_non_UN_operation\"&$B164),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V164:$BV164))-IF($AV$19=CG$19,$AV164)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V164:$BV164*INDIRECT(\"Months_non_UN_operation\"&$B164),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V164:$BV164))-IF($AV$19=CI$19,$AV164)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B164-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O164*(Direct_cost_personnel*$F164-UN_compensation)*$G164/CPI_2001*12/1000000/$E164*$CK164","v":4.4832692841444296E-4},2.8967890072782173E-4,{"$f":"P164*(Direct_cost_personnel*$F164-UN_compensation)*$G164/CPI_2001*12/1000000/$E164*$CK164","v":4.4433114473873495E-4},2.8709709234343839E-4,{"$f":"Q164*(Direct_cost_personnel*$F164-UN_compensation)*$G164/CPI_2001*12/1000000/$E164*$CK164","v":3.196626940566438E-6},2.0654467075067505E-6,{"$f":"R164*(Direct_cost_personnel*$F164-UN_compensation)*$G164/CPI_2001*12/1000000/$E164*$CK164","v":0},0,{"$f":"S164*(Direct_cost_personnel*$F164-UN_compensation)*$G164/CPI_2001*12/1000000/$E164*$CK164","v":7.9915673514160949E-7},5.1636167687668761E-7,{"$f":"T164*(Direct_cost_personnel*$F164-UN_compensation)*$G164/CPI_2001*12/1000000/$E164*$CK164","v":0},0,{"$f":"U164*(Direct_cost_personnel*$F164-UN_compensation)*$G164/CPI_2001*12/1000000/$E164*$CK164","v":0},0,0,null,null,null,null,null,null,{"$f":"BW164*Direct_cost_personnel*$F164*$G164/CPI_2001*12/1000000/$E164*$CK164","v":1.209813578969646E-4},7.0569429173147319E-5,{"$f":"BY164*Direct_cost_personnel*$F164*$G164/CPI_2001*12/1000000/$E164*$CK164","v":1.209813578969646E-4},7.0569429173147319E-5,{"$f":"CA164*Direct_cost_personnel*$F164*$G164/CPI_2001*12/1000000/$E164*$CK164","v":0},0,{"$f":"CC164*Direct_cost_personnel*$F164*$G164/CPI_2001*12/1000000/$E164*$CK164","v":0},0,{"$f":"CE164*Direct_cost_personnel*$F164*$G164/CPI_2001*12/1000000/$E164*$CK164","v":0},0,{"$f":"CG164*Direct_cost_personnel*$F164*$G164/CPI_2001*12/1000000/$E164*$CK164","v":0},0,{"$f":"CI164*Direct_cost_personnel*$F164*$G164/CPI_2001*12/1000000/$E164*$CK164","v":0},0]
["Brazil",1997,214700,9857.1939839999995,871524,0.78277470000000005,160.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX165","v":0},{"$f":"Include_Afghanistan*DY165","v":0},{"$f":"Include_Afghanistan*DZ165","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV165)),Personnel_plane*AV165,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY165)),Personnel_plane*AY165,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA165)),Personnel_plane*BA165,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV165*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V165:$BV165*INDIRECT(\"Months_non_UN_operation\"&$B165),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V165:$BV165))-IF($AV$19=BY$19,$AV165)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V165:$BV165*INDIRECT(\"Months_non_UN_operation\"&$B165),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V165:$BV165))-IF($AV$19=CA$19,$AV165)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V165:$BV165*INDIRECT(\"Months_non_UN_operation\"&$B165),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V165:$BV165))-IF($AV$19=CC$19,$AV165)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V165:$BV165*INDIRECT(\"Months_non_UN_operation\"&$B165),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V165:$BV165))-IF($AV$19=CE$19,$AV165)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V165:$BV165*INDIRECT(\"Months_non_UN_operation\"&$B165),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V165:$BV165))-IF($AV$19=CG$19,$AV165)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V165:$BV165*INDIRECT(\"Months_non_UN_operation\"&$B165),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V165:$BV165))-IF($AV$19=CI$19,$AV165)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B165-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O165*(Direct_cost_personnel*$F165-UN_compensation)*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,{"$f":"P165*(Direct_cost_personnel*$F165-UN_compensation)*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,{"$f":"Q165*(Direct_cost_personnel*$F165-UN_compensation)*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,{"$f":"R165*(Direct_cost_personnel*$F165-UN_compensation)*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,{"$f":"S165*(Direct_cost_personnel*$F165-UN_compensation)*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,{"$f":"T165*(Direct_cost_personnel*$F165-UN_compensation)*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,{"$f":"U165*(Direct_cost_personnel*$F165-UN_compensation)*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,0,null,null,null,null,null,null,{"$f":"BW165*Direct_cost_personnel*$F165*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,{"$f":"BY165*Direct_cost_personnel*$F165*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,{"$f":"CA165*Direct_cost_personnel*$F165*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,{"$f":"CC165*Direct_cost_personnel*$F165*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,{"$f":"CE165*Direct_cost_personnel*$F165*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,{"$f":"CG165*Direct_cost_personnel*$F165*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,{"$f":"CI165*Direct_cost_personnel*$F165*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0]
["Canada",1997,61600,7100,637529,0.87109990000000004,160.5,null,null,null,null,null,null,null,969,15,202,0,0,0,752,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX166","v":0},{"$f":"Include_Afghanistan*DY166","v":0},{"$f":"Include_Afghanistan*DZ166","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV166)),Personnel_plane*AV166,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY166)),Personnel_plane*AY166,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA166)),Personnel_plane*BA166,0)","v":0},null,null,null,null,null,28,null,null,null,null,null,990,null,null,null,null,null,null,{"$f":"DV166*Include_Iraq","v":0},0,1018,1018,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V166:$BV166*INDIRECT(\"Months_non_UN_operation\"&$B166),0))/12","v":990},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V166:$BV166))-IF($AV$19=BY$19,$AV166)","v":990},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V166:$BV166*INDIRECT(\"Months_non_UN_operation\"&$B166),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V166:$BV166))-IF($AV$19=CA$19,$AV166)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V166:$BV166*INDIRECT(\"Months_non_UN_operation\"&$B166),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V166:$BV166))-IF($AV$19=CC$19,$AV166)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V166:$BV166*INDIRECT(\"Months_non_UN_operation\"&$B166),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V166:$BV166))-IF($AV$19=CE$19,$AV166)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V166:$BV166*INDIRECT(\"Months_non_UN_operation\"&$B166),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V166:$BV166))-IF($AV$19=CG$19,$AV166)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V166:$BV166*INDIRECT(\"Months_non_UN_operation\"&$B166),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V166:$BV166))-IF($AV$19=CI$19,$AV166)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B166-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O166*(Direct_cost_personnel*$F166-UN_compensation)*$G166/CPI_2001*12/1000000/$E166*$CK166","v":1.6818381474427232E-4},2.3116041584821914E-4,{"$f":"P166*(Direct_cost_personnel*$F166-UN_compensation)*$G166/CPI_2001*12/1000000/$E166*$CK166","v":2.6034646245243402E-6},3.578334610653547E-6,{"$f":"Q166*(Direct_cost_personnel*$F166-UN_compensation)*$G166/CPI_2001*12/1000000/$E166*$CK166","v":3.5059990276927765E-5},4.818823942346776E-5,{"$f":"R166*(Direct_cost_personnel*$F166-UN_compensation)*$G166/CPI_2001*12/1000000/$E166*$CK166","v":0},0,{"$f":"S166*(Direct_cost_personnel*$F166-UN_compensation)*$G166/CPI_2001*12/1000000/$E166*$CK166","v":0},0,{"$f":"T166*(Direct_cost_personnel*$F166-UN_compensation)*$G166/CPI_2001*12/1000000/$E166*$CK166","v":0},0,{"$f":"U166*(Direct_cost_personnel*$F166-UN_compensation)*$G166/CPI_2001*12/1000000/$E166*$CK166","v":1.3052035984282019E-4},1.7939384181409781E-4,0,null,null,null,null,null,null,{"$f":"BW166*Direct_cost_personnel*$F166*$G166/CPI_2001*12/1000000/$E166*$CK166","v":1.9960228880071788E-4},2.4284964224302071E-4,{"$f":"BY166*Direct_cost_personnel*$F166*$G166/CPI_2001*12/1000000/$E166*$CK166","v":1.9411224549382186E-4},2.3617008430313406E-4,{"$f":"CA166*Direct_cost_personnel*$F166*$G166/CPI_2001*12/1000000/$E166*$CK166","v":5.4900433068959738E-6},6.6795579398866203E-6,{"$f":"CC166*Direct_cost_personnel*$F166*$G166/CPI_2001*12/1000000/$E166*$CK166","v":0},0,{"$f":"CE166*Direct_cost_personnel*$F166*$G166/CPI_2001*12/1000000/$E166*$CK166","v":0},0,{"$f":"CG166*Direct_cost_personnel*$F166*$G166/CPI_2001*12/1000000/$E166*$CK166","v":0},0,{"$f":"CI166*Direct_cost_personnel*$F166*$G166/CPI_2001*12/1000000/$E166*$CK166","v":0},0]
["China",1997,2840000,16052.462592,952649,0.42140450000000002,160.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX167","v":0},{"$f":"Include_Afghanistan*DY167","v":0},{"$f":"Include_Afghanistan*DZ167","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV167)),Personnel_plane*AV167,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY167)),Personnel_plane*AY167,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA167)),Personnel_plane*BA167,0)","v":0},null,null,null,null,null,339,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV167*Include_Iraq","v":0},0,339,339,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V167:$BV167*INDIRECT(\"Months_non_UN_operation\"&$B167),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V167:$BV167))-IF($AV$19=BY$19,$AV167)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V167:$BV167*INDIRECT(\"Months_non_UN_operation\"&$B167),0))/12","v":339},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V167:$BV167))-IF($AV$19=CA$19,$AV167)","v":339},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V167:$BV167*INDIRECT(\"Months_non_UN_operation\"&$B167),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V167:$BV167))-IF($AV$19=CC$19,$AV167)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V167:$BV167*INDIRECT(\"Months_non_UN_operation\"&$B167),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V167:$BV167))-IF($AV$19=CE$19,$AV167)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V167:$BV167*INDIRECT(\"Months_non_UN_operation\"&$B167),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V167:$BV167))-IF($AV$19=CG$19,$AV167)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V167:$BV167*INDIRECT(\"Months_non_UN_operation\"&$B167),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V167:$BV167))-IF($AV$19=CI$19,$AV167)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B167-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O167*(Direct_cost_personnel*$F167-UN_compensation)*$G167/CPI_2001*12/1000000/$E167*$CK167","v":0},0,{"$f":"P167*(Direct_cost_personnel*$F167-UN_compensation)*$G167/CPI_2001*12/1000000/$E167*$CK167","v":0},0,{"$f":"Q167*(Direct_cost_personnel*$F167-UN_compensation)*$G167/CPI_2001*12/1000000/$E167*$CK167","v":0},0,{"$f":"R167*(Direct_cost_personnel*$F167-UN_compensation)*$G167/CPI_2001*12/1000000/$E167*$CK167","v":0},0,{"$f":"S167*(Direct_cost_personnel*$F167-UN_compensation)*$G167/CPI_2001*12/1000000/$E167*$CK167","v":0},0,{"$f":"T167*(Direct_cost_personnel*$F167-UN_compensation)*$G167/CPI_2001*12/1000000/$E167*$CK167","v":0},0,{"$f":"U167*(Direct_cost_personnel*$F167-UN_compensation)*$G167/CPI_2001*12/1000000/$E167*$CK167","v":0},0,0,null,null,null,null,null,null,{"$f":"BW167*Direct_cost_personnel*$F167*$G167/CPI_2001*12/1000000/$E167*$CK167","v":2.1518682170230815E-5},2.6540072630472904E-6,{"$f":"BY167*Direct_cost_personnel*$F167*$G167/CPI_2001*12/1000000/$E167*$CK167","v":0},0,{"$f":"CA167*Direct_cost_personnel*$F167*$G167/CPI_2001*12/1000000/$E167*$CK167","v":2.1518682170230815E-5},2.6540072630472904E-6,{"$f":"CC167*Direct_cost_personnel*$F167*$G167/CPI_2001*12/1000000/$E167*$CK167","v":0},0,{"$f":"CE167*Direct_cost_personnel*$F167*$G167/CPI_2001*12/1000000/$E167*$CK167","v":0},0,{"$f":"CG167*Direct_cost_personnel*$F167*$G167/CPI_2001*12/1000000/$E167*$CK167","v":0},0,{"$f":"CI167*Direct_cost_personnel*$F167*$G167/CPI_2001*12/1000000/$E167*$CK167","v":0},0]
["Czech Republic",1997,61700,941.24755200000004,59464,0.40103549999999999,160.5,null,null,null,null,null,null,null,51.5,49,0,2.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX168","v":0},{"$f":"Include_Afghanistan*DY168","v":0},{"$f":"Include_Afghanistan*DZ168","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV168)),Personnel_plane*AV168,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY168)),Personnel_plane*AY168,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA168)),Personnel_plane*BA168,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,560,null,null,null,null,null,null,{"$f":"DV168*Include_Iraq","v":0},0,560,560,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V168:$BV168*INDIRECT(\"Months_non_UN_operation\"&$B168),0))/12","v":560},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V168:$BV168))-IF($AV$19=BY$19,$AV168)","v":560},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V168:$BV168*INDIRECT(\"Months_non_UN_operation\"&$B168),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V168:$BV168))-IF($AV$19=CA$19,$AV168)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V168:$BV168*INDIRECT(\"Months_non_UN_operation\"&$B168),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V168:$BV168))-IF($AV$19=CC$19,$AV168)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V168:$BV168*INDIRECT(\"Months_non_UN_operation\"&$B168),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V168:$BV168))-IF($AV$19=CE$19,$AV168)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V168:$BV168*INDIRECT(\"Months_non_UN_operation\"&$B168),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V168:$BV168))-IF($AV$19=CG$19,$AV168)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V168:$BV168*INDIRECT(\"Months_non_UN_operation\"&$B168),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V168:$BV168))-IF($AV$19=CI$19,$AV168)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B168-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O168*(Direct_cost_personnel*$F168-UN_compensation)*$G168/CPI_2001*12/1000000/$E168*$CK168","v":3.7412828440798194E-5},1.7433468572426506E-5,{"$f":"P168*(Direct_cost_personnel*$F168-UN_compensation)*$G168/CPI_2001*12/1000000/$E168*$CK168","v":3.5596671720371094E-5},1.6587183690269879E-5,{"$f":"Q168*(Direct_cost_personnel*$F168-UN_compensation)*$G168/CPI_2001*12/1000000/$E168*$CK168","v":0},0,{"$f":"R168*(Direct_cost_personnel*$F168-UN_compensation)*$G168/CPI_2001*12/1000000/$E168*$CK168","v":1.8161567204270969E-6},8.4628488215662651E-7,{"$f":"S168*(Direct_cost_personnel*$F168-UN_compensation)*$G168/CPI_2001*12/1000000/$E168*$CK168","v":0},0,{"$f":"T168*(Direct_cost_personnel*$F168-UN_compensation)*$G168/CPI_2001*12/1000000/$E168*$CK168","v":0},0,{"$f":"U168*(Direct_cost_personnel*$F168-UN_compensation)*$G168/CPI_2001*12/1000000/$E168*$CK168","v":0},0,0,null,null,null,null,null,null,{"$f":"BW168*Direct_cost_personnel*$F168*$G168/CPI_2001*12/1000000/$E168*$CK168","v":5.4195901590969962E-4},1.8956781360308434E-4,{"$f":"BY168*Direct_cost_personnel*$F168*$G168/CPI_2001*12/1000000/$E168*$CK168","v":5.4195901590969962E-4},1.8956781360308434E-4,{"$f":"CA168*Direct_cost_personnel*$F168*$G168/CPI_2001*12/1000000/$E168*$CK168","v":0},0,{"$f":"CC168*Direct_cost_personnel*$F168*$G168/CPI_2001*12/1000000/$E168*$CK168","v":0},0,{"$f":"CE168*Direct_cost_personnel*$F168*$G168/CPI_2001*12/1000000/$E168*$CK168","v":0},0,{"$f":"CG168*Direct_cost_personnel*$F168*$G168/CPI_2001*12/1000000/$E168*$CK168","v":0},0,{"$f":"CI168*Direct_cost_personnel*$F168*$G168/CPI_2001*12/1000000/$E168*$CK168","v":0},0]
["Denmark",1997,32900,3100,170437,1.2768699999999999,160.5,null,null,null,null,null,null,null,124,102,16,0,6,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX169","v":0},{"$f":"Include_Afghanistan*DY169","v":0},{"$f":"Include_Afghanistan*DZ169","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV169)),Personnel_plane*AV169,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY169)),Personnel_plane*AY169,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA169)),Personnel_plane*BA169,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,662,null,null,null,null,null,null,{"$f":"DV169*Include_Iraq","v":0},0,662,662,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V169:$BV169*INDIRECT(\"Months_non_UN_operation\"&$B169),0))/12","v":662},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V169:$BV169))-IF($AV$19=BY$19,$AV169)","v":662},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V169:$BV169*INDIRECT(\"Months_non_UN_operation\"&$B169),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V169:$BV169))-IF($AV$19=CA$19,$AV169)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V169:$BV169*INDIRECT(\"Months_non_UN_operation\"&$B169),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V169:$BV169))-IF($AV$19=CC$19,$AV169)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V169:$BV169*INDIRECT(\"Months_non_UN_operation\"&$B169),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V169:$BV169))-IF($AV$19=CE$19,$AV169)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V169:$BV169*INDIRECT(\"Months_non_UN_operation\"&$B169),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V169:$BV169))-IF($AV$19=CG$19,$AV169)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V169:$BV169*INDIRECT(\"Months_non_UN_operation\"&$B169),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V169:$BV169))-IF($AV$19=CI$19,$AV169)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B169-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O169*(Direct_cost_personnel*$F169-UN_compensation)*$G169/CPI_2001*12/1000000/$E169*$CK169","v":1.2286721548019361E-4},9.0455629033755341E-5,{"$f":"P169*(Direct_cost_personnel*$F169-UN_compensation)*$G169/CPI_2001*12/1000000/$E169*$CK169","v":1.0106819337886895E-4},7.4407049689056805E-5,{"$f":"Q169*(Direct_cost_personnel*$F169-UN_compensation)*$G169/CPI_2001*12/1000000/$E169*$CK169","v":1.5853834255508854E-5},1.1671694068871655E-5,{"$f":"R169*(Direct_cost_personnel*$F169-UN_compensation)*$G169/CPI_2001*12/1000000/$E169*$CK169","v":0},0,{"$f":"S169*(Direct_cost_personnel*$F169-UN_compensation)*$G169/CPI_2001*12/1000000/$E169*$CK169","v":5.9451878458158199E-6},4.3768852758268715E-6,{"$f":"T169*(Direct_cost_personnel*$F169-UN_compensation)*$G169/CPI_2001*12/1000000/$E169*$CK169","v":0},0,{"$f":"U169*(Direct_cost_personnel*$F169-UN_compensation)*$G169/CPI_2001*12/1000000/$E169*$CK169","v":0},0,0,null,null,null,null,null,null,{"$f":"BW169*Direct_cost_personnel*$F169*$G169/CPI_2001*12/1000000/$E169*$CK169","v":7.1168942294712431E-4},4.8291634209956478E-4,{"$f":"BY169*Direct_cost_personnel*$F169*$G169/CPI_2001*12/1000000/$E169*$CK169","v":7.1168942294712431E-4},4.8291634209956478E-4,{"$f":"CA169*Direct_cost_personnel*$F169*$G169/CPI_2001*12/1000000/$E169*$CK169","v":0},0,{"$f":"CC169*Direct_cost_personnel*$F169*$G169/CPI_2001*12/1000000/$E169*$CK169","v":0},0,{"$f":"CE169*Direct_cost_personnel*$F169*$G169/CPI_2001*12/1000000/$E169*$CK169","v":0},0,{"$f":"CG169*Direct_cost_personnel*$F169*$G169/CPI_2001*12/1000000/$E169*$CK169","v":0},0,{"$f":"CI169*Direct_cost_personnel*$F169*$G169/CPI_2001*12/1000000/$E169*$CK169","v":0},0]
["Finland",1997,31000,1800,123168,1.1423939999999999,160.5,null,null,null,null,null,null,null,914.5,400,509.5,0,5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX170","v":0},{"$f":"Include_Afghanistan*DY170","v":0},{"$f":"Include_Afghanistan*DZ170","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV170)),Personnel_plane*AV170,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY170)),Personnel_plane*AY170,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA170)),Personnel_plane*BA170,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,339,null,null,null,null,null,null,{"$f":"DV170*Include_Iraq","v":0},0,339,339,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V170:$BV170*INDIRECT(\"Months_non_UN_operation\"&$B170),0))/12","v":339},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V170:$BV170))-IF($AV$19=BY$19,$AV170)","v":339},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V170:$BV170*INDIRECT(\"Months_non_UN_operation\"&$B170),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V170:$BV170))-IF($AV$19=CA$19,$AV170)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V170:$BV170*INDIRECT(\"Months_non_UN_operation\"&$B170),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V170:$BV170))-IF($AV$19=CC$19,$AV170)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V170:$BV170*INDIRECT(\"Months_non_UN_operation\"&$B170),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V170:$BV170))-IF($AV$19=CE$19,$AV170)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V170:$BV170*INDIRECT(\"Months_non_UN_operation\"&$B170),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V170:$BV170))-IF($AV$19=CG$19,$AV170)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V170:$BV170*INDIRECT(\"Months_non_UN_operation\"&$B170),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V170:$BV170))-IF($AV$19=CI$19,$AV170)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B170-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O170*(Direct_cost_personnel*$F170-UN_compensation)*$G170/CPI_2001*12/1000000/$E170*$CK170","v":1.1106249949711963E-3},5.6886423472038742E-4,{"$f":"P170*(Direct_cost_personnel*$F170-UN_compensation)*$G170/CPI_2001*12/1000000/$E170*$CK170","v":4.8578457953906903E-4},2.488197855529306E-4,{"$f":"Q170*(Direct_cost_personnel*$F170-UN_compensation)*$G170/CPI_2001*12/1000000/$E170*$CK170","v":6.1876810818788921E-4},3.1693420184804538E-4,{"$f":"R170*(Direct_cost_personnel*$F170-UN_compensation)*$G170/CPI_2001*12/1000000/$E170*$CK170","v":0},0,{"$f":"S170*(Direct_cost_personnel*$F170-UN_compensation)*$G170/CPI_2001*12/1000000/$E170*$CK170","v":6.0723072442383617E-6},3.1102473194116323E-6,{"$f":"T170*(Direct_cost_personnel*$F170-UN_compensation)*$G170/CPI_2001*12/1000000/$E170*$CK170","v":0},0,{"$f":"U170*(Direct_cost_personnel*$F170-UN_compensation)*$G170/CPI_2001*12/1000000/$E170*$CK170","v":0},0,0,null,null,null,null,null,null,{"$f":"BW170*Direct_cost_personnel*$F170*$G170/CPI_2001*12/1000000/$E170*$CK170","v":4.511982869643024E-4},2.1087476825610866E-4,{"$f":"BY170*Direct_cost_personnel*$F170*$G170/CPI_2001*12/1000000/$E170*$CK170","v":4.511982869643024E-4},2.1087476825610866E-4,{"$f":"CA170*Direct_cost_personnel*$F170*$G170/CPI_2001*12/1000000/$E170*$CK170","v":0},0,{"$f":"CC170*Direct_cost_personnel*$F170*$G170/CPI_2001*12/1000000/$E170*$CK170","v":0},0,{"$f":"CE170*Direct_cost_personnel*$F170*$G170/CPI_2001*12/1000000/$E170*$CK170","v":0},0,{"$f":"CG170*Direct_cost_personnel*$F170*$G170/CPI_2001*12/1000000/$E170*$CK170","v":0},0,{"$f":"CI170*Direct_cost_personnel*$F170*$G170/CPI_2001*12/1000000/$E170*$CK170","v":0},0]
["France",1997,380820,37100,1423026,1.094857,160.5,null,null,null,null,null,null,null,471.5,111.5,264,38,0,0,58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX171","v":0},{"$f":"Include_Afghanistan*DY171","v":0},{"$f":"Include_Afghanistan*DZ171","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV171)),Personnel_plane*AV171,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY171)),Personnel_plane*AY171,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA171)),Personnel_plane*BA171,0)","v":0},null,null,null,null,null,17,null,null,null,null,null,3646,null,null,null,null,null,null,{"$f":"DV171*Include_Iraq","v":0},0,3663,3663,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V171:$BV171*INDIRECT(\"Months_non_UN_operation\"&$B171),0))/12","v":3646},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V171:$BV171))-IF($AV$19=BY$19,$AV171)","v":3646},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V171:$BV171*INDIRECT(\"Months_non_UN_operation\"&$B171),0))/12","v":17},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V171:$BV171))-IF($AV$19=CA$19,$AV171)","v":17},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V171:$BV171*INDIRECT(\"Months_non_UN_operation\"&$B171),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V171:$BV171))-IF($AV$19=CC$19,$AV171)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V171:$BV171*INDIRECT(\"Months_non_UN_operation\"&$B171),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V171:$BV171))-IF($AV$19=CE$19,$AV171)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V171:$BV171*INDIRECT(\"Months_non_UN_operation\"&$B171),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V171:$BV171))-IF($AV$19=CG$19,$AV171)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V171:$BV171*INDIRECT(\"Months_non_UN_operation\"&$B171),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V171:$BV171))-IF($AV$19=CI$19,$AV171)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B171-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O171*(Direct_cost_personnel*$F171-UN_compensation)*$G171/CPI_2001*12/1000000/$E171*$CK171","v":4.7301971478458442E-5},4.2592685266200523E-5,{"$f":"P171*(Direct_cost_personnel*$F171-UN_compensation)*$G171/CPI_2001*12/1000000/$E171*$CK171","v":1.1185938112085081E-5},1.0072289304732469E-5,{"$f":"Q171*(Direct_cost_personnel*$F171-UN_compensation)*$G171/CPI_2001*12/1000000/$E171*$CK171","v":2.6485091135340459E-5},2.3848290371743244E-5,{"$f":"R171*(Direct_cost_personnel*$F171-UN_compensation)*$G171/CPI_2001*12/1000000/$E171*$CK171","v":3.8122479664505201E-6},3.432708462599406E-6,{"$f":"S171*(Direct_cost_personnel*$F171-UN_compensation)*$G171/CPI_2001*12/1000000/$E171*$CK171","v":0},0,{"$f":"T171*(Direct_cost_personnel*$F171-UN_compensation)*$G171/CPI_2001*12/1000000/$E171*$CK171","v":0},0,{"$f":"U171*(Direct_cost_personnel*$F171-UN_compensation)*$G171/CPI_2001*12/1000000/$E171*$CK171","v":5.8186942645823735E-6},5.2393971271254088E-6,0,null,null,null,null,null,null,{"$f":"BW171*Direct_cost_personnel*$F171*$G171/CPI_2001*12/1000000/$E171*$CK171","v":4.0441867577367457E-4},3.3089502890793745E-4,{"$f":"BY171*Direct_cost_personnel*$F171*$G171/CPI_2001*12/1000000/$E171*$CK171","v":4.0254176682250005E-4},3.2935934354309039E-4,{"$f":"CA171*Direct_cost_personnel*$F171*$G171/CPI_2001*12/1000000/$E171*$CK171","v":1.8769089511745751E-6},1.5356853648471026E-6,{"$f":"CC171*Direct_cost_personnel*$F171*$G171/CPI_2001*12/1000000/$E171*$CK171","v":0},0,{"$f":"CE171*Direct_cost_personnel*$F171*$G171/CPI_2001*12/1000000/$E171*$CK171","v":0},0,{"$f":"CG171*Direct_cost_personnel*$F171*$G171/CPI_2001*12/1000000/$E171*$CK171","v":0},0,{"$f":"CI171*Direct_cost_personnel*$F171*$G171/CPI_2001*12/1000000/$E171*$CK171","v":0},0]
["Germany",1997,347100,27100,2159868,1.116884,160.5,null,null,null,null,null,null,null,185.5,169,14,0,0,0,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX172","v":0},{"$f":"Include_Afghanistan*DY172","v":0},{"$f":"Include_Afghanistan*DZ172","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV172)),Personnel_plane*AV172,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY172)),Personnel_plane*AY172,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA172)),Personnel_plane*BA172,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,2533,null,null,null,null,null,null,{"$f":"DV172*Include_Iraq","v":0},0,2533,2533,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V172:$BV172*INDIRECT(\"Months_non_UN_operation\"&$B172),0))/12","v":2533},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V172:$BV172))-IF($AV$19=BY$19,$AV172)","v":2533},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V172:$BV172*INDIRECT(\"Months_non_UN_operation\"&$B172),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V172:$BV172))-IF($AV$19=CA$19,$AV172)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V172:$BV172*INDIRECT(\"Months_non_UN_operation\"&$B172),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V172:$BV172))-IF($AV$19=CC$19,$AV172)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V172:$BV172*INDIRECT(\"Months_non_UN_operation\"&$B172),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V172:$BV172))-IF($AV$19=CE$19,$AV172)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V172:$BV172*INDIRECT(\"Months_non_UN_operation\"&$B172),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V172:$BV172))-IF($AV$19=CG$19,$AV172)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V172:$BV172*INDIRECT(\"Months_non_UN_operation\"&$B172),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V172:$BV172))-IF($AV$19=CI$19,$AV172)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B172-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O172*(Direct_cost_personnel*$F172-UN_compensation)*$G172/CPI_2001*12/1000000/$E172*$CK172","v":1.2532503591525437E-5},8.8479646593164367E-6,{"$f":"P172*(Direct_cost_personnel*$F172-UN_compensation)*$G172/CPI_2001*12/1000000/$E172*$CK172","v":1.1417752598209158E-5},8.0609489349028448E-6,{"$f":"Q172*(Direct_cost_personnel*$F172-UN_compensation)*$G172/CPI_2001*12/1000000/$E172*$CK172","v":9.4584932766229719E-7},6.6777091768425931E-7,{"$f":"R172*(Direct_cost_personnel*$F172-UN_compensation)*$G172/CPI_2001*12/1000000/$E172*$CK172","v":0},0,{"$f":"S172*(Direct_cost_personnel*$F172-UN_compensation)*$G172/CPI_2001*12/1000000/$E172*$CK172","v":0},0,{"$f":"T172*(Direct_cost_personnel*$F172-UN_compensation)*$G172/CPI_2001*12/1000000/$E172*$CK172","v":0},0,{"$f":"U172*(Direct_cost_personnel*$F172-UN_compensation)*$G172/CPI_2001*12/1000000/$E172*$CK172","v":1.6890166565398161E-7},1.1924480672933202E-7,0,null,null,null,null,null,null,{"$f":"BW172*Direct_cost_personnel*$F172*$G172/CPI_2001*12/1000000/$E172*$CK172","v":1.8796014396835792E-4},1.208188381781592E-4,{"$f":"BY172*Direct_cost_personnel*$F172*$G172/CPI_2001*12/1000000/$E172*$CK172","v":1.8796014396835792E-4},1.208188381781592E-4,{"$f":"CA172*Direct_cost_personnel*$F172*$G172/CPI_2001*12/1000000/$E172*$CK172","v":0},0,{"$f":"CC172*Direct_cost_personnel*$F172*$G172/CPI_2001*12/1000000/$E172*$CK172","v":0},0,{"$f":"CE172*Direct_cost_personnel*$F172*$G172/CPI_2001*12/1000000/$E172*$CK172","v":0},0,{"$f":"CG172*Direct_cost_personnel*$F172*$G172/CPI_2001*12/1000000/$E172*$CK172","v":0},0,{"$f":"CI172*Direct_cost_personnel*$F172*$G172/CPI_2001*12/1000000/$E172*$CK172","v":0},0]
["Greece",1997,162300,3700,133128,0.78610250000000004,160.5,null,null,null,null,null,null,null,14,8.5,5,0.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX173","v":0},{"$f":"Include_Afghanistan*DY173","v":0},{"$f":"Include_Afghanistan*DZ173","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV173)),Personnel_plane*AV173,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY173)),Personnel_plane*AY173,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA173)),Personnel_plane*BA173,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,217,null,null,null,null,null,null,{"$f":"DV173*Include_Iraq","v":0},0,217,217,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V173:$BV173*INDIRECT(\"Months_non_UN_operation\"&$B173),0))/12","v":217},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V173:$BV173))-IF($AV$19=BY$19,$AV173)","v":217},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V173:$BV173*INDIRECT(\"Months_non_UN_operation\"&$B173),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V173:$BV173))-IF($AV$19=CA$19,$AV173)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V173:$BV173*INDIRECT(\"Months_non_UN_operation\"&$B173),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V173:$BV173))-IF($AV$19=CC$19,$AV173)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V173:$BV173*INDIRECT(\"Months_non_UN_operation\"&$B173),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V173:$BV173))-IF($AV$19=CE$19,$AV173)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V173:$BV173*INDIRECT(\"Months_non_UN_operation\"&$B173),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V173:$BV173))-IF($AV$19=CG$19,$AV173)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V173:$BV173*INDIRECT(\"Months_non_UN_operation\"&$B173),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V173:$BV173))-IF($AV$19=CI$19,$AV173)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B173-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O173*(Direct_cost_personnel*$F173-UN_compensation)*$G173/CPI_2001*12/1000000/$E173*$CK173","v":1.0353742261019566E-5},3.1633979627163689E-6,{"$f":"P173*(Direct_cost_personnel*$F173-UN_compensation)*$G173/CPI_2001*12/1000000/$E173*$CK173","v":6.2862006584761652E-6},1.92063447736351E-6,{"$f":"Q173*(Direct_cost_personnel*$F173-UN_compensation)*$G173/CPI_2001*12/1000000/$E173*$CK173","v":3.6977650932212737E-6},1.1297849866844174E-6,{"$f":"R173*(Direct_cost_personnel*$F173-UN_compensation)*$G173/CPI_2001*12/1000000/$E173*$CK173","v":3.6977650932212743E-7},1.1297849866844177E-7,{"$f":"S173*(Direct_cost_personnel*$F173-UN_compensation)*$G173/CPI_2001*12/1000000/$E173*$CK173","v":0},0,{"$f":"T173*(Direct_cost_personnel*$F173-UN_compensation)*$G173/CPI_2001*12/1000000/$E173*$CK173","v":0},0,{"$f":"U173*(Direct_cost_personnel*$F173-UN_compensation)*$G173/CPI_2001*12/1000000/$E173*$CK173","v":0},0,0,null,null,null,null,null,null,{"$f":"BW173*Direct_cost_personnel*$F173*$G173/CPI_2001*12/1000000/$E173*$CK173","v":1.8387353416438303E-4},4.9032668422103719E-5,{"$f":"BY173*Direct_cost_personnel*$F173*$G173/CPI_2001*12/1000000/$E173*$CK173","v":1.8387353416438303E-4},4.9032668422103719E-5,{"$f":"CA173*Direct_cost_personnel*$F173*$G173/CPI_2001*12/1000000/$E173*$CK173","v":0},0,{"$f":"CC173*Direct_cost_personnel*$F173*$G173/CPI_2001*12/1000000/$E173*$CK173","v":0},0,{"$f":"CE173*Direct_cost_personnel*$F173*$G173/CPI_2001*12/1000000/$E173*$CK173","v":0},0,{"$f":"CG173*Direct_cost_personnel*$F173*$G173/CPI_2001*12/1000000/$E173*$CK173","v":0},0,{"$f":"CI173*Direct_cost_personnel*$F173*$G173/CPI_2001*12/1000000/$E173*$CK173","v":0},0]
["Hungary",1997,49100,699.95603200000005,46542,0.45524130000000002,160.5,null,null,null,null,null,null,null,107.5,83,6,18.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX174","v":0},{"$f":"Include_Afghanistan*DY174","v":0},{"$f":"Include_Afghanistan*DZ174","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV174)),Personnel_plane*AV174,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY174)),Personnel_plane*AY174,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA174)),Personnel_plane*BA174,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,300,null,null,null,null,null,null,{"$f":"DV174*Include_Iraq","v":0},0,326,326,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V174:$BV174*INDIRECT(\"Months_non_UN_operation\"&$B174),0))/12","v":300},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V174:$BV174))-IF($AV$19=BY$19,$AV174)","v":300},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V174:$BV174*INDIRECT(\"Months_non_UN_operation\"&$B174),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V174:$BV174))-IF($AV$19=CA$19,$AV174)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V174:$BV174*INDIRECT(\"Months_non_UN_operation\"&$B174),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V174:$BV174))-IF($AV$19=CC$19,$AV174)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V174:$BV174*INDIRECT(\"Months_non_UN_operation\"&$B174),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V174:$BV174))-IF($AV$19=CE$19,$AV174)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V174:$BV174*INDIRECT(\"Months_non_UN_operation\"&$B174),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V174:$BV174))-IF($AV$19=CG$19,$AV174)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V174:$BV174*INDIRECT(\"Months_non_UN_operation\"&$B174),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V174:$BV174))-IF($AV$19=CI$19,$AV174)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B174-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O174*(Direct_cost_personnel*$F174-UN_compensation)*$G174/CPI_2001*12/1000000/$E174*$CK174","v":1.1774340555128473E-4},4.3447489713362092E-5,{"$f":"P174*(Direct_cost_personnel*$F174-UN_compensation)*$G174/CPI_2001*12/1000000/$E174*$CK174","v":9.0908861960526803E-5},3.3545503685665623E-5,{"$f":"Q174*(Direct_cost_personnel*$F174-UN_compensation)*$G174/CPI_2001*12/1000000/$E174*$CK174","v":6.5717249610019384E-6},2.4249761700481172E-6,{"$f":"R174*(Direct_cost_personnel*$F174-UN_compensation)*$G174/CPI_2001*12/1000000/$E174*$CK174","v":2.0262818629755973E-5},7.4770098576483599E-6,{"$f":"S174*(Direct_cost_personnel*$F174-UN_compensation)*$G174/CPI_2001*12/1000000/$E174*$CK174","v":0},0,{"$f":"T174*(Direct_cost_personnel*$F174-UN_compensation)*$G174/CPI_2001*12/1000000/$E174*$CK174","v":0},0,{"$f":"U174*(Direct_cost_personnel*$F174-UN_compensation)*$G174/CPI_2001*12/1000000/$E174*$CK174","v":0},0,0,null,null,null,null,null,null,{"$f":"BW174*Direct_cost_personnel*$F174*$G174/CPI_2001*12/1000000/$E174*$CK174","v":4.5757673273697083E-4},1.3175703857261435E-4,{"$f":"BY174*Direct_cost_personnel*$F174*$G174/CPI_2001*12/1000000/$E174*$CK174","v":4.2108288288678308E-4},1.2124880850240586E-4,{"$f":"CA174*Direct_cost_personnel*$F174*$G174/CPI_2001*12/1000000/$E174*$CK174","v":3.6493849850187874E-5},1.0508230070208509E-5,{"$f":"CC174*Direct_cost_personnel*$F174*$G174/CPI_2001*12/1000000/$E174*$CK174","v":0},0,{"$f":"CE174*Direct_cost_personnel*$F174*$G174/CPI_2001*12/1000000/$E174*$CK174","v":0},0,{"$f":"CG174*Direct_cost_personnel*$F174*$G174/CPI_2001*12/1000000/$E174*$CK174","v":0},0,{"$f":"CI174*Direct_cost_personnel*$F174*$G174/CPI_2001*12/1000000/$E174*$CK174","v":0},0]
["India",1997,1145000,10574.7456,421042,0.32137320000000003,160.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX175","v":0},{"$f":"Include_Afghanistan*DY175","v":0},{"$f":"Include_Afghanistan*DZ175","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV175)),Personnel_plane*AV175,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY175)),Personnel_plane*AY175,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA175)),Personnel_plane*BA175,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV175*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V175:$BV175*INDIRECT(\"Months_non_UN_operation\"&$B175),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V175:$BV175))-IF($AV$19=BY$19,$AV175)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V175:$BV175*INDIRECT(\"Months_non_UN_operation\"&$B175),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V175:$BV175))-IF($AV$19=CA$19,$AV175)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V175:$BV175*INDIRECT(\"Months_non_UN_operation\"&$B175),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V175:$BV175))-IF($AV$19=CC$19,$AV175)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V175:$BV175*INDIRECT(\"Months_non_UN_operation\"&$B175),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V175:$BV175))-IF($AV$19=CE$19,$AV175)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V175:$BV175*INDIRECT(\"Months_non_UN_operation\"&$B175),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V175:$BV175))-IF($AV$19=CG$19,$AV175)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V175:$BV175*INDIRECT(\"Months_non_UN_operation\"&$B175),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V175:$BV175))-IF($AV$19=CI$19,$AV175)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B175-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O175*(Direct_cost_personnel*$F175-UN_compensation)*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,{"$f":"P175*(Direct_cost_personnel*$F175-UN_compensation)*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,{"$f":"Q175*(Direct_cost_personnel*$F175-UN_compensation)*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,{"$f":"R175*(Direct_cost_personnel*$F175-UN_compensation)*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,{"$f":"S175*(Direct_cost_personnel*$F175-UN_compensation)*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,{"$f":"T175*(Direct_cost_personnel*$F175-UN_compensation)*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,{"$f":"U175*(Direct_cost_personnel*$F175-UN_compensation)*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,0,null,null,null,null,null,null,{"$f":"BW175*Direct_cost_personnel*$F175*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,{"$f":"BY175*Direct_cost_personnel*$F175*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,{"$f":"CA175*Direct_cost_personnel*$F175*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,{"$f":"CC175*Direct_cost_personnel*$F175*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,{"$f":"CE175*Direct_cost_personnel*$F175*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,{"$f":"CG175*Direct_cost_personnel*$F175*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,{"$f":"CI175*Direct_cost_personnel*$F175*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0]
["Indonesia",1997,284000,1799.783936,215749,0.41957630000000001,160.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX176","v":0},{"$f":"Include_Afghanistan*DY176","v":0},{"$f":"Include_Afghanistan*DZ176","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV176)),Personnel_plane*AV176,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY176)),Personnel_plane*AY176,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA176)),Personnel_plane*BA176,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV176*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V176:$BV176*INDIRECT(\"Months_non_UN_operation\"&$B176),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V176:$BV176))-IF($AV$19=BY$19,$AV176)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V176:$BV176*INDIRECT(\"Months_non_UN_operation\"&$B176),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V176:$BV176))-IF($AV$19=CA$19,$AV176)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V176:$BV176*INDIRECT(\"Months_non_UN_operation\"&$B176),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V176:$BV176))-IF($AV$19=CC$19,$AV176)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V176:$BV176*INDIRECT(\"Months_non_UN_operation\"&$B176),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V176:$BV176))-IF($AV$19=CE$19,$AV176)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V176:$BV176*INDIRECT(\"Months_non_UN_operation\"&$B176),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V176:$BV176))-IF($AV$19=CG$19,$AV176)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V176:$BV176*INDIRECT(\"Months_non_UN_operation\"&$B176),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V176:$BV176))-IF($AV$19=CI$19,$AV176)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B176-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O176*(Direct_cost_personnel*$F176-UN_compensation)*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,{"$f":"P176*(Direct_cost_personnel*$F176-UN_compensation)*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,{"$f":"Q176*(Direct_cost_personnel*$F176-UN_compensation)*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,{"$f":"R176*(Direct_cost_personnel*$F176-UN_compensation)*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,{"$f":"S176*(Direct_cost_personnel*$F176-UN_compensation)*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,{"$f":"T176*(Direct_cost_personnel*$F176-UN_compensation)*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,{"$f":"U176*(Direct_cost_personnel*$F176-UN_compensation)*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,0,null,null,null,null,null,null,{"$f":"BW176*Direct_cost_personnel*$F176*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,{"$f":"BY176*Direct_cost_personnel*$F176*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,{"$f":"CA176*Direct_cost_personnel*$F176*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,{"$f":"CC176*Direct_cost_personnel*$F176*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,{"$f":"CE176*Direct_cost_personnel*$F176*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,{"$f":"CG176*Direct_cost_personnel*$F176*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,{"$f":"CI176*Direct_cost_personnel*$F176*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0]
["Ireland",1997,12700,771,82039,1.0189809999999999,160.5,null,null,null,null,null,null,null,733.5,98.5,627,8,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX177","v":0},{"$f":"Include_Afghanistan*DY177","v":0},{"$f":"Include_Afghanistan*DZ177","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV177)),Personnel_plane*AV177,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY177)),Personnel_plane*AY177,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA177)),Personnel_plane*BA177,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV177*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V177:$BV177*INDIRECT(\"Months_non_UN_operation\"&$B177),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V177:$BV177))-IF($AV$19=BY$19,$AV177)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V177:$BV177*INDIRECT(\"Months_non_UN_operation\"&$B177),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V177:$BV177))-IF($AV$19=CA$19,$AV177)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V177:$BV177*INDIRECT(\"Months_non_UN_operation\"&$B177),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V177:$BV177))-IF($AV$19=CC$19,$AV177)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V177:$BV177*INDIRECT(\"Months_non_UN_operation\"&$B177),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V177:$BV177))-IF($AV$19=CE$19,$AV177)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V177:$BV177*INDIRECT(\"Months_non_UN_operation\"&$B177),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V177:$BV177))-IF($AV$19=CG$19,$AV177)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V177:$BV177*INDIRECT(\"Months_non_UN_operation\"&$B177),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V177:$BV177))-IF($AV$19=CI$19,$AV177)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B177-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O177*(Direct_cost_personnel*$F177-UN_compensation)*$G177/CPI_2001*12/1000000/$E177*$CK177","v":1.179060288990241E-3},7.1621335609972398E-4,{"$f":"P177*(Direct_cost_personnel*$F177-UN_compensation)*$G177/CPI_2001*12/1000000/$E177*$CK177","v":1.583332494417706E-4},9.6178617008620059E-5,{"$f":"Q177*(Direct_cost_personnel*$F177-UN_compensation)*$G177/CPI_2001*12/1000000/$E177*$CK177","v":1.0078674862943164E-3},6.1222327781121604E-4,{"$f":"R177*(Direct_cost_personnel*$F177-UN_compensation)*$G177/CPI_2001*12/1000000/$E177*$CK177","v":1.2859553254153958E-5},7.8114612798879238E-6,{"$f":"S177*(Direct_cost_personnel*$F177-UN_compensation)*$G177/CPI_2001*12/1000000/$E177*$CK177","v":0},0,{"$f":"T177*(Direct_cost_personnel*$F177-UN_compensation)*$G177/CPI_2001*12/1000000/$E177*$CK177","v":0},0,{"$f":"U177*(Direct_cost_personnel*$F177-UN_compensation)*$G177/CPI_2001*12/1000000/$E177*$CK177","v":0},0,0,null,null,null,null,null,null,{"$f":"BW177*Direct_cost_personnel*$F177*$G177/CPI_2001*12/1000000/$E177*$CK177","v":0},0,{"$f":"BY177*Direct_cost_personnel*$F177*$G177/CPI_2001*12/1000000/$E177*$CK177","v":0},0,{"$f":"CA177*Direct_cost_personnel*$F177*$G177/CPI_2001*12/1000000/$E177*$CK177","v":0},0,{"$f":"CC177*Direct_cost_personnel*$F177*$G177/CPI_2001*12/1000000/$E177*$CK177","v":0},0,{"$f":"CE177*Direct_cost_personnel*$F177*$G177/CPI_2001*12/1000000/$E177*$CK177","v":0},0,{"$f":"CG177*Direct_cost_personnel*$F177*$G177/CPI_2001*12/1000000/$E177*$CK177","v":0},0,{"$f":"CI177*Direct_cost_personnel*$F177*$G177/CPI_2001*12/1000000/$E177*$CK177","v":0},0]
["Italy ",1997,325150,18300,1200867,0.92818339999999999,160.5,null,null,null,null,null,null,null,99,23,59,5,7,0,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX178","v":0},{"$f":"Include_Afghanistan*DY178","v":0},{"$f":"Include_Afghanistan*DZ178","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV178)),Personnel_plane*AV178,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY178)),Personnel_plane*AY178,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA178)),Personnel_plane*BA178,0)","v":0},null,null,null,null,null,81,null,null,null,null,null,1825,null,null,null,null,null,null,{"$f":"DV178*Include_Iraq","v":0},0,1906,1906,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V178:$BV178*INDIRECT(\"Months_non_UN_operation\"&$B178),0))/12","v":1825},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V178:$BV178))-IF($AV$19=BY$19,$AV178)","v":1825},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V178:$BV178*INDIRECT(\"Months_non_UN_operation\"&$B178),0))/12","v":81},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V178:$BV178))-IF($AV$19=CA$19,$AV178)","v":81},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V178:$BV178*INDIRECT(\"Months_non_UN_operation\"&$B178),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V178:$BV178))-IF($AV$19=CC$19,$AV178)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V178:$BV178*INDIRECT(\"Months_non_UN_operation\"&$B178),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V178:$BV178))-IF($AV$19=CE$19,$AV178)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V178:$BV178*INDIRECT(\"Months_non_UN_operation\"&$B178),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V178:$BV178))-IF($AV$19=CG$19,$AV178)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V178:$BV178*INDIRECT(\"Months_non_UN_operation\"&$B178),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V178:$BV178))-IF($AV$19=CI$19,$AV178)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B178-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O178*(Direct_cost_personnel*$F178-UN_compensation)*$G178/CPI_2001*12/1000000/$E178*$CK178","v":9.7975282696721178E-6},6.1223705847594388E-6,{"$f":"P178*(Direct_cost_personnel*$F178-UN_compensation)*$G178/CPI_2001*12/1000000/$E178*$CK178","v":2.2761934363884716E-6},1.4223689237319908E-6,{"$f":"Q178*(Direct_cost_personnel*$F178-UN_compensation)*$G178/CPI_2001*12/1000000/$E178*$CK178","v":5.8389309889965134E-6},3.64868550000815E-6,{"$f":"R178*(Direct_cost_personnel*$F178-UN_compensation)*$G178/CPI_2001*12/1000000/$E178*$CK178","v":4.9482466008445035E-7},3.0921063559391105E-7,{"$f":"S178*(Direct_cost_personnel*$F178-UN_compensation)*$G178/CPI_2001*12/1000000/$E178*$CK178","v":6.927545241182304E-7},4.328948898314755E-7,{"$f":"T178*(Direct_cost_personnel*$F178-UN_compensation)*$G178/CPI_2001*12/1000000/$E178*$CK178","v":0},0,{"$f":"U178*(Direct_cost_personnel*$F178-UN_compensation)*$G178/CPI_2001*12/1000000/$E178*$CK178","v":4.9482466008445035E-7},3.0921063559391105E-7,0,null,null,null,null,null,null,{"$f":"BW178*Direct_cost_personnel*$F178*$G178/CPI_2001*12/1000000/$E178*$CK178","v":2.1140317361453077E-4},1.1787109428839888E-4,{"$f":"BY178*Direct_cost_personnel*$F178*$G178/CPI_2001*12/1000000/$E178*$CK178","v":2.0241909330877161E-4},1.1286188199177753E-4,{"$f":"CA178*Direct_cost_personnel*$F178*$G178/CPI_2001*12/1000000/$E178*$CK178","v":8.984080305759178E-6},5.0092122966213588E-6,{"$f":"CC178*Direct_cost_personnel*$F178*$G178/CPI_2001*12/1000000/$E178*$CK178","v":0},0,{"$f":"CE178*Direct_cost_personnel*$F178*$G178/CPI_2001*12/1000000/$E178*$CK178","v":0},0,{"$f":"CG178*Direct_cost_personnel*$F178*$G178/CPI_2001*12/1000000/$E178*$CK178","v":0},0,{"$f":"CI178*Direct_cost_personnel*$F178*$G178/CPI_2001*12/1000000/$E178*$CK178","v":0},0]
["Japan",1997,235600,42900,4324280,1.392846,160.5,null,null,null,null,null,null,null,37.5,0,37.5,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX179","v":0},{"$f":"Include_Afghanistan*DY179","v":0},{"$f":"Include_Afghanistan*DZ179","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV179)),Personnel_plane*AV179,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY179)),Personnel_plane*AY179,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA179)),Personnel_plane*BA179,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV179*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V179:$BV179*INDIRECT(\"Months_non_UN_operation\"&$B179),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V179:$BV179))-IF($AV$19=BY$19,$AV179)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V179:$BV179*INDIRECT(\"Months_non_UN_operation\"&$B179),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V179:$BV179))-IF($AV$19=CA$19,$AV179)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V179:$BV179*INDIRECT(\"Months_non_UN_operation\"&$B179),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V179:$BV179))-IF($AV$19=CC$19,$AV179)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V179:$BV179*INDIRECT(\"Months_non_UN_operation\"&$B179),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V179:$BV179))-IF($AV$19=CE$19,$AV179)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V179:$BV179*INDIRECT(\"Months_non_UN_operation\"&$B179),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V179:$BV179))-IF($AV$19=CG$19,$AV179)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V179:$BV179*INDIRECT(\"Months_non_UN_operation\"&$B179),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V179:$BV179))-IF($AV$19=CI$19,$AV179)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B179-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O179*(Direct_cost_personnel*$F179-UN_compensation)*$G179/CPI_2001*12/1000000/$E179*$CK179","v":1.6088441534832041E-6},2.0835861647979834E-6,{"$f":"P179*(Direct_cost_personnel*$F179-UN_compensation)*$G179/CPI_2001*12/1000000/$E179*$CK179","v":0},0,{"$f":"Q179*(Direct_cost_personnel*$F179-UN_compensation)*$G179/CPI_2001*12/1000000/$E179*$CK179","v":1.6088441534832041E-6},2.0835861647979834E-6,{"$f":"R179*(Direct_cost_personnel*$F179-UN_compensation)*$G179/CPI_2001*12/1000000/$E179*$CK179","v":0},0,{"$f":"S179*(Direct_cost_personnel*$F179-UN_compensation)*$G179/CPI_2001*12/1000000/$E179*$CK179","v":0},0,{"$f":"T179*(Direct_cost_personnel*$F179-UN_compensation)*$G179/CPI_2001*12/1000000/$E179*$CK179","v":0},0,{"$f":"U179*(Direct_cost_personnel*$F179-UN_compensation)*$G179/CPI_2001*12/1000000/$E179*$CK179","v":0},0,0,null,null,null,null,null,null,{"$f":"BW179*Direct_cost_personnel*$F179*$G179/CPI_2001*12/1000000/$E179*$CK179","v":0},0,{"$f":"BY179*Direct_cost_personnel*$F179*$G179/CPI_2001*12/1000000/$E179*$CK179","v":0},0,{"$f":"CA179*Direct_cost_personnel*$F179*$G179/CPI_2001*12/1000000/$E179*$CK179","v":0},0,{"$f":"CC179*Direct_cost_personnel*$F179*$G179/CPI_2001*12/1000000/$E179*$CK179","v":0},0,{"$f":"CE179*Direct_cost_personnel*$F179*$G179/CPI_2001*12/1000000/$E179*$CK179","v":0},0,{"$f":"CG179*Direct_cost_personnel*$F179*$G179/CPI_2001*12/1000000/$E179*$CK179","v":0},0,{"$f":"CI179*Direct_cost_personnel*$F179*$G179/CPI_2001*12/1000000/$E179*$CK179","v":0},0]
["Luxembourg",1997,800,117.32442399999999,18540,1.080468,160.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX180","v":0},{"$f":"Include_Afghanistan*DY180","v":0},{"$f":"Include_Afghanistan*DZ180","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV180)),Personnel_plane*AV180,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY180)),Personnel_plane*AY180,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA180)),Personnel_plane*BA180,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,{"$f":"DV180*Include_Iraq","v":0},0,25,25,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V180:$BV180*INDIRECT(\"Months_non_UN_operation\"&$B180),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V180:$BV180))-IF($AV$19=BY$19,$AV180)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V180:$BV180*INDIRECT(\"Months_non_UN_operation\"&$B180),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V180:$BV180))-IF($AV$19=CA$19,$AV180)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V180:$BV180*INDIRECT(\"Months_non_UN_operation\"&$B180),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V180:$BV180))-IF($AV$19=CC$19,$AV180)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V180:$BV180*INDIRECT(\"Months_non_UN_operation\"&$B180),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V180:$BV180))-IF($AV$19=CE$19,$AV180)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V180:$BV180*INDIRECT(\"Months_non_UN_operation\"&$B180),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V180:$BV180))-IF($AV$19=CG$19,$AV180)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V180:$BV180*INDIRECT(\"Months_non_UN_operation\"&$B180),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V180:$BV180))-IF($AV$19=CI$19,$AV180)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B180-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O180*(Direct_cost_personnel*$F180-UN_compensation)*$G180/CPI_2001*12/1000000/$E180*$CK180","v":0},0,{"$f":"P180*(Direct_cost_personnel*$F180-UN_compensation)*$G180/CPI_2001*12/1000000/$E180*$CK180","v":0},0,{"$f":"Q180*(Direct_cost_personnel*$F180-UN_compensation)*$G180/CPI_2001*12/1000000/$E180*$CK180","v":0},0,{"$f":"R180*(Direct_cost_personnel*$F180-UN_compensation)*$G180/CPI_2001*12/1000000/$E180*$CK180","v":0},0,{"$f":"S180*(Direct_cost_personnel*$F180-UN_compensation)*$G180/CPI_2001*12/1000000/$E180*$CK180","v":0},0,{"$f":"T180*(Direct_cost_personnel*$F180-UN_compensation)*$G180/CPI_2001*12/1000000/$E180*$CK180","v":0},0,{"$f":"U180*(Direct_cost_personnel*$F180-UN_compensation)*$G180/CPI_2001*12/1000000/$E180*$CK180","v":0},0,0,null,null,null,null,null,null,{"$f":"BW180*Direct_cost_personnel*$F180*$G180/CPI_2001*12/1000000/$E180*$CK180","v":2.0907009073785248E-4},2.609400377475614E-4,{"$f":"BY180*Direct_cost_personnel*$F180*$G180/CPI_2001*12/1000000/$E180*$CK180","v":2.0907009073785248E-4},2.609400377475614E-4,{"$f":"CA180*Direct_cost_personnel*$F180*$G180/CPI_2001*12/1000000/$E180*$CK180","v":0},0,{"$f":"CC180*Direct_cost_personnel*$F180*$G180/CPI_2001*12/1000000/$E180*$CK180","v":0},0,{"$f":"CE180*Direct_cost_personnel*$F180*$G180/CPI_2001*12/1000000/$E180*$CK180","v":0},0,{"$f":"CG180*Direct_cost_personnel*$F180*$G180/CPI_2001*12/1000000/$E180*$CK180","v":0},0,{"$f":"CI180*Direct_cost_personnel*$F180*$G180/CPI_2001*12/1000000/$E180*$CK180","v":0},0]
["Mexico",1997,175000,2984.7554559999999,467907,0.54962829999999996,160.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX181","v":0},{"$f":"Include_Afghanistan*DY181","v":0},{"$f":"Include_Afghanistan*DZ181","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV181)),Personnel_plane*AV181,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY181)),Personnel_plane*AY181,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA181)),Personnel_plane*BA181,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV181*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V181:$BV181*INDIRECT(\"Months_non_UN_operation\"&$B181),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V181:$BV181))-IF($AV$19=BY$19,$AV181)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V181:$BV181*INDIRECT(\"Months_non_UN_operation\"&$B181),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V181:$BV181))-IF($AV$19=CA$19,$AV181)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V181:$BV181*INDIRECT(\"Months_non_UN_operation\"&$B181),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V181:$BV181))-IF($AV$19=CC$19,$AV181)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V181:$BV181*INDIRECT(\"Months_non_UN_operation\"&$B181),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V181:$BV181))-IF($AV$19=CE$19,$AV181)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V181:$BV181*INDIRECT(\"Months_non_UN_operation\"&$B181),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V181:$BV181))-IF($AV$19=CG$19,$AV181)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V181:$BV181*INDIRECT(\"Months_non_UN_operation\"&$B181),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V181:$BV181))-IF($AV$19=CI$19,$AV181)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B181-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O181*(Direct_cost_personnel*$F181-UN_compensation)*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,{"$f":"P181*(Direct_cost_personnel*$F181-UN_compensation)*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,{"$f":"Q181*(Direct_cost_personnel*$F181-UN_compensation)*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,{"$f":"R181*(Direct_cost_personnel*$F181-UN_compensation)*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,{"$f":"S181*(Direct_cost_personnel*$F181-UN_compensation)*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,{"$f":"T181*(Direct_cost_personnel*$F181-UN_compensation)*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,{"$f":"U181*(Direct_cost_personnel*$F181-UN_compensation)*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,0,null,null,null,null,null,null,{"$f":"BW181*Direct_cost_personnel*$F181*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,{"$f":"BY181*Direct_cost_personnel*$F181*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,{"$f":"CA181*Direct_cost_personnel*$F181*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,{"$f":"CC181*Direct_cost_personnel*$F181*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,{"$f":"CE181*Direct_cost_personnel*$F181*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,{"$f":"CG181*Direct_cost_personnel*$F181*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,{"$f":"CI181*Direct_cost_personnel*$F181*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0]
["Netherlands",1997,57180,7100,387013,1.027979,160.5,null,null,null,null,null,null,null,87,57,13,17,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX182","v":0},{"$f":"Include_Afghanistan*DY182","v":0},{"$f":"Include_Afghanistan*DZ182","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV182)),Personnel_plane*AV182,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY182)),Personnel_plane*AY182,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA182)),Personnel_plane*BA182,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1155,null,null,null,null,null,null,{"$f":"DV182*Include_Iraq","v":0},0,1155,1155,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V182:$BV182*INDIRECT(\"Months_non_UN_operation\"&$B182),0))/12","v":1155},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V182:$BV182))-IF($AV$19=BY$19,$AV182)","v":1155},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V182:$BV182*INDIRECT(\"Months_non_UN_operation\"&$B182),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V182:$BV182))-IF($AV$19=CA$19,$AV182)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V182:$BV182*INDIRECT(\"Months_non_UN_operation\"&$B182),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V182:$BV182))-IF($AV$19=CC$19,$AV182)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V182:$BV182*INDIRECT(\"Months_non_UN_operation\"&$B182),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V182:$BV182))-IF($AV$19=CE$19,$AV182)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V182:$BV182*INDIRECT(\"Months_non_UN_operation\"&$B182),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V182:$BV182))-IF($AV$19=CG$19,$AV182)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V182:$BV182*INDIRECT(\"Months_non_UN_operation\"&$B182),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V182:$BV182))-IF($AV$19=CI$19,$AV182)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B182-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O182*(Direct_cost_personnel*$F182-UN_compensation)*$G182/CPI_2001*12/1000000/$E182*$CK182","v":2.9935158868621377E-5},3.6831541454674255E-5,{"$f":"P182*(Direct_cost_personnel*$F182-UN_compensation)*$G182/CPI_2001*12/1000000/$E182*$CK182","v":1.9612690293234694E-5},2.4131009918579687E-5,{"$f":"Q182*(Direct_cost_personnel*$F182-UN_compensation)*$G182/CPI_2001*12/1000000/$E182*$CK182","v":4.4730697160008956E-6},5.5035636656409803E-6,{"$f":"R182*(Direct_cost_personnel*$F182-UN_compensation)*$G182/CPI_2001*12/1000000/$E182*$CK182","v":5.8493988593857876E-6},7.19696787045359E-6,{"$f":"S182*(Direct_cost_personnel*$F182-UN_compensation)*$G182/CPI_2001*12/1000000/$E182*$CK182","v":0},0,{"$f":"T182*(Direct_cost_personnel*$F182-UN_compensation)*$G182/CPI_2001*12/1000000/$E182*$CK182","v":0},0,{"$f":"U182*(Direct_cost_personnel*$F182-UN_compensation)*$G182/CPI_2001*12/1000000/$E182*$CK182","v":0},0,0,null,null,null,null,null,null,{"$f":"BW182*Direct_cost_personnel*$F182*$G182/CPI_2001*12/1000000/$E182*$CK182","v":4.4024090584033796E-4},4.8897046413964103E-4,{"$f":"BY182*Direct_cost_personnel*$F182*$G182/CPI_2001*12/1000000/$E182*$CK182","v":4.4024090584033796E-4},4.8897046413964103E-4,{"$f":"CA182*Direct_cost_personnel*$F182*$G182/CPI_2001*12/1000000/$E182*$CK182","v":0},0,{"$f":"CC182*Direct_cost_personnel*$F182*$G182/CPI_2001*12/1000000/$E182*$CK182","v":0},0,{"$f":"CE182*Direct_cost_personnel*$F182*$G182/CPI_2001*12/1000000/$E182*$CK182","v":0},0,{"$f":"CG182*Direct_cost_personnel*$F182*$G182/CPI_2001*12/1000000/$E182*$CK182","v":0},0,{"$f":"CI182*Direct_cost_personnel*$F182*$G182/CPI_2001*12/1000000/$E182*$CK182","v":0},0]
["New Zealand",1997,9550,757,67687,0.91719609999999996,160.5,null,null,null,null,null,null,null,22,7,7,8,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX183","v":0},{"$f":"Include_Afghanistan*DY183","v":0},{"$f":"Include_Afghanistan*DZ183","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV183)),Personnel_plane*AV183,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY183)),Personnel_plane*AY183,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA183)),Personnel_plane*BA183,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV183*Include_Iraq","v":0},0,25,25,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V183:$BV183*INDIRECT(\"Months_non_UN_operation\"&$B183),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V183:$BV183))-IF($AV$19=BY$19,$AV183)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V183:$BV183*INDIRECT(\"Months_non_UN_operation\"&$B183),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V183:$BV183))-IF($AV$19=CA$19,$AV183)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V183:$BV183*INDIRECT(\"Months_non_UN_operation\"&$B183),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V183:$BV183))-IF($AV$19=CC$19,$AV183)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V183:$BV183*INDIRECT(\"Months_non_UN_operation\"&$B183),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V183:$BV183))-IF($AV$19=CE$19,$AV183)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V183:$BV183*INDIRECT(\"Months_non_UN_operation\"&$B183),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V183:$BV183))-IF($AV$19=CG$19,$AV183)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V183:$BV183*INDIRECT(\"Months_non_UN_operation\"&$B183),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V183:$BV183))-IF($AV$19=CI$19,$AV183)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B183-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O183*(Direct_cost_personnel*$F183-UN_compensation)*$G183/CPI_2001*12/1000000/$E183*$CK183","v":3.8114780245404528E-5},3.3995538203004769E-5,{"$f":"P183*(Direct_cost_personnel*$F183-UN_compensation)*$G183/CPI_2001*12/1000000/$E183*$CK183","v":1.212743007808326E-5},1.0816762155501516E-5,{"$f":"Q183*(Direct_cost_personnel*$F183-UN_compensation)*$G183/CPI_2001*12/1000000/$E183*$CK183","v":1.212743007808326E-5},1.0816762155501516E-5,{"$f":"R183*(Direct_cost_personnel*$F183-UN_compensation)*$G183/CPI_2001*12/1000000/$E183*$CK183","v":1.385992008923801E-5},1.2362013892001733E-5,{"$f":"S183*(Direct_cost_personnel*$F183-UN_compensation)*$G183/CPI_2001*12/1000000/$E183*$CK183","v":0},0,{"$f":"T183*(Direct_cost_personnel*$F183-UN_compensation)*$G183/CPI_2001*12/1000000/$E183*$CK183","v":0},0,{"$f":"U183*(Direct_cost_personnel*$F183-UN_compensation)*$G183/CPI_2001*12/1000000/$E183*$CK183","v":0},0,0,null,null,null,null,null,null,{"$f":"BW183*Direct_cost_personnel*$F183*$G183/CPI_2001*12/1000000/$E183*$CK183","v":4.8612355147072227E-5},3.8631293412505416E-5,{"$f":"BY183*Direct_cost_personnel*$F183*$G183/CPI_2001*12/1000000/$E183*$CK183","v":0},0,{"$f":"CA183*Direct_cost_personnel*$F183*$G183/CPI_2001*12/1000000/$E183*$CK183","v":4.8612355147072227E-5},3.8631293412505416E-5,{"$f":"CC183*Direct_cost_personnel*$F183*$G183/CPI_2001*12/1000000/$E183*$CK183","v":0},0,{"$f":"CE183*Direct_cost_personnel*$F183*$G183/CPI_2001*12/1000000/$E183*$CK183","v":0},0,{"$f":"CG183*Direct_cost_personnel*$F183*$G183/CPI_2001*12/1000000/$E183*$CK183","v":0},0,{"$f":"CI183*Direct_cost_personnel*$F183*$G183/CPI_2001*12/1000000/$E183*$CK183","v":0},0]
["Norway",1997,33600,3500,158233,1.2847120000000001,160.5,null,null,null,null,null,null,null,661,98,557.5,4.5,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX184","v":0},{"$f":"Include_Afghanistan*DY184","v":0},{"$f":"Include_Afghanistan*DZ184","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV184)),Personnel_plane*AV184,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY184)),Personnel_plane*AY184,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA184)),Personnel_plane*BA184,0)","v":0},null,null,null,null,null,4,null,null,null,null,null,593,null,null,null,null,null,null,{"$f":"DV184*Include_Iraq","v":0},0,597,597,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V184:$BV184*INDIRECT(\"Months_non_UN_operation\"&$B184),0))/12","v":593},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V184:$BV184))-IF($AV$19=BY$19,$AV184)","v":593},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V184:$BV184*INDIRECT(\"Months_non_UN_operation\"&$B184),0))/12","v":4},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V184:$BV184))-IF($AV$19=CA$19,$AV184)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V184:$BV184*INDIRECT(\"Months_non_UN_operation\"&$B184),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V184:$BV184))-IF($AV$19=CC$19,$AV184)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V184:$BV184*INDIRECT(\"Months_non_UN_operation\"&$B184),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V184:$BV184))-IF($AV$19=CE$19,$AV184)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V184:$BV184*INDIRECT(\"Months_non_UN_operation\"&$B184),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V184:$BV184))-IF($AV$19=CG$19,$AV184)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V184:$BV184*INDIRECT(\"Months_non_UN_operation\"&$B184),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V184:$BV184))-IF($AV$19=CI$19,$AV184)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B184-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O184*(Direct_cost_personnel*$F184-UN_compensation)*$G184/CPI_2001*12/1000000/$E184*$CK184","v":7.101774933449377E-4},5.7417616809604818E-4,{"$f":"P184*(Direct_cost_personnel*$F184-UN_compensation)*$G184/CPI_2001*12/1000000/$E184*$CK184","v":1.052910655791284E-4},8.5127480292606251E-5,{"$f":"Q184*(Direct_cost_personnel*$F184-UN_compensation)*$G184/CPI_2001*12/1000000/$E184*$CK184","v":5.9897723530983769E-4},4.8427112513395895E-4,{"$f":"R184*(Direct_cost_personnel*$F184-UN_compensation)*$G184/CPI_2001*12/1000000/$E184*$CK184","v":4.8347938276130388E-6},3.9089149113951844E-6,{"$f":"S184*(Direct_cost_personnel*$F184-UN_compensation)*$G184/CPI_2001*12/1000000/$E184*$CK184","v":0},0,{"$f":"T184*(Direct_cost_personnel*$F184-UN_compensation)*$G184/CPI_2001*12/1000000/$E184*$CK184","v":0},0,{"$f":"U184*(Direct_cost_personnel*$F184-UN_compensation)*$G184/CPI_2001*12/1000000/$E184*$CK184","v":1.0743986283584535E-6},8.6864775808781885E-7,0,null,null,null,null,null,null,{"$f":"BW184*Direct_cost_personnel*$F184*$G184/CPI_2001*12/1000000/$E184*$CK184","v":6.9555707036771824E-4},5.1858271157842787E-4,{"$f":"BY184*Direct_cost_personnel*$F184*$G184/CPI_2001*12/1000000/$E184*$CK184","v":6.9089672148753246E-4},5.1510812054607661E-4,{"$f":"CA184*Direct_cost_personnel*$F184*$G184/CPI_2001*12/1000000/$E184*$CK184","v":4.6603488801857174E-6},3.4745910323512754E-6,{"$f":"CC184*Direct_cost_personnel*$F184*$G184/CPI_2001*12/1000000/$E184*$CK184","v":0},0,{"$f":"CE184*Direct_cost_personnel*$F184*$G184/CPI_2001*12/1000000/$E184*$CK184","v":0},0,{"$f":"CG184*Direct_cost_personnel*$F184*$G184/CPI_2001*12/1000000/$E184*$CK184","v":0},0,{"$f":"CI184*Direct_cost_personnel*$F184*$G184/CPI_2001*12/1000000/$E184*$CK184","v":0},0]
["Poland",1997,227000,3040.945408,157082,0.4626999,160.5,null,null,null,null,null,null,null,1105,103.5,989,9,0,0,3.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX185","v":0},{"$f":"Include_Afghanistan*DY185","v":0},{"$f":"Include_Afghanistan*DZ185","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV185)),Personnel_plane*AV185,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY185)),Personnel_plane*AY185,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA185)),Personnel_plane*BA185,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,450,null,null,null,null,null,null,{"$f":"DV185*Include_Iraq","v":0},0,450,450,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V185:$BV185*INDIRECT(\"Months_non_UN_operation\"&$B185),0))/12","v":450},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V185:$BV185))-IF($AV$19=BY$19,$AV185)","v":450},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V185:$BV185*INDIRECT(\"Months_non_UN_operation\"&$B185),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V185:$BV185))-IF($AV$19=CA$19,$AV185)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V185:$BV185*INDIRECT(\"Months_non_UN_operation\"&$B185),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V185:$BV185))-IF($AV$19=CC$19,$AV185)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V185:$BV185*INDIRECT(\"Months_non_UN_operation\"&$B185),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V185:$BV185))-IF($AV$19=CE$19,$AV185)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V185:$BV185*INDIRECT(\"Months_non_UN_operation\"&$B185),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V185:$BV185))-IF($AV$19=CG$19,$AV185)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V185:$BV185*INDIRECT(\"Months_non_UN_operation\"&$B185),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V185:$BV185))-IF($AV$19=CI$19,$AV185)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B185-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O185*(Direct_cost_personnel*$F185-UN_compensation)*$G185/CPI_2001*12/1000000/$E185*$CK185","v":3.6612805759351103E-4},1.2434565677623243E-4,{"$f":"P185*(Direct_cost_personnel*$F185-UN_compensation)*$G185/CPI_2001*12/1000000/$E185*$CK185","v":3.4293442498577736E-5},1.1646855634696884E-5,{"$f":"Q185*(Direct_cost_personnel*$F185-UN_compensation)*$G185/CPI_2001*12/1000000/$E185*$CK185","v":3.2769289498640945E-4},1.1129217606488133E-4,{"$f":"R185*(Direct_cost_personnel*$F185-UN_compensation)*$G185/CPI_2001*12/1000000/$E185*$CK185","v":2.9820384781371948E-6},1.0127700551910332E-6,{"$f":"S185*(Direct_cost_personnel*$F185-UN_compensation)*$G185/CPI_2001*12/1000000/$E185*$CK185","v":0},0,{"$f":"T185*(Direct_cost_personnel*$F185-UN_compensation)*$G185/CPI_2001*12/1000000/$E185*$CK185","v":0},0,{"$f":"U185*(Direct_cost_personnel*$F185-UN_compensation)*$G185/CPI_2001*12/1000000/$E185*$CK185","v":1.1596816303866868E-6},3.9385502146317969E-7,0,null,null,null,null,null,null,{"$f":"BW185*Direct_cost_personnel*$F185*$G185/CPI_2001*12/1000000/$E185*$CK185","v":1.9021081969284142E-4},5.0638502759551674E-5,{"$f":"BY185*Direct_cost_personnel*$F185*$G185/CPI_2001*12/1000000/$E185*$CK185","v":1.9021081969284142E-4},5.0638502759551674E-5,{"$f":"CA185*Direct_cost_personnel*$F185*$G185/CPI_2001*12/1000000/$E185*$CK185","v":0},0,{"$f":"CC185*Direct_cost_personnel*$F185*$G185/CPI_2001*12/1000000/$E185*$CK185","v":0},0,{"$f":"CE185*Direct_cost_personnel*$F185*$G185/CPI_2001*12/1000000/$E185*$CK185","v":0},0,{"$f":"CG185*Direct_cost_personnel*$F185*$G185/CPI_2001*12/1000000/$E185*$CK185","v":0},0,{"$f":"CI185*Direct_cost_personnel*$F185*$G185/CPI_2001*12/1000000/$E185*$CK185","v":0},0]
["Portugal",1997,59300,1700,115854,0.76846179999999997,160.5,null,null,null,null,null,null,null,443,56.5,0,386.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX186","v":0},{"$f":"Include_Afghanistan*DY186","v":0},{"$f":"Include_Afghanistan*DZ186","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV186)),Personnel_plane*AV186,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY186)),Personnel_plane*AY186,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA186)),Personnel_plane*BA186,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,319,null,null,null,null,null,null,{"$f":"DV186*Include_Iraq","v":0},0,319,319,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V186:$BV186*INDIRECT(\"Months_non_UN_operation\"&$B186),0))/12","v":319},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V186:$BV186))-IF($AV$19=BY$19,$AV186)","v":319},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V186:$BV186*INDIRECT(\"Months_non_UN_operation\"&$B186),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V186:$BV186))-IF($AV$19=CA$19,$AV186)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V186:$BV186*INDIRECT(\"Months_non_UN_operation\"&$B186),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V186:$BV186))-IF($AV$19=CC$19,$AV186)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V186:$BV186*INDIRECT(\"Months_non_UN_operation\"&$B186),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V186:$BV186))-IF($AV$19=CE$19,$AV186)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V186:$BV186*INDIRECT(\"Months_non_UN_operation\"&$B186),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V186:$BV186))-IF($AV$19=CG$19,$AV186)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V186:$BV186*INDIRECT(\"Months_non_UN_operation\"&$B186),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V186:$BV186))-IF($AV$19=CI$19,$AV186)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B186-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O186*(Direct_cost_personnel*$F186-UN_compensation)*$G186/CPI_2001*12/1000000/$E186*$CK186","v":3.6679128414021401E-4},1.4464349916993956E-4,{"$f":"P186*(Direct_cost_personnel*$F186-UN_compensation)*$G186/CPI_2001*12/1000000/$E186*$CK186","v":4.6780378225557762E-5},1.8447760052148048E-5,{"$f":"Q186*(Direct_cost_personnel*$F186-UN_compensation)*$G186/CPI_2001*12/1000000/$E186*$CK186","v":0},0,{"$f":"R186*(Direct_cost_personnel*$F186-UN_compensation)*$G186/CPI_2001*12/1000000/$E186*$CK186","v":3.2001090591465635E-4},1.2619573911779153E-4,{"$f":"S186*(Direct_cost_personnel*$F186-UN_compensation)*$G186/CPI_2001*12/1000000/$E186*$CK186","v":0},0,{"$f":"T186*(Direct_cost_personnel*$F186-UN_compensation)*$G186/CPI_2001*12/1000000/$E186*$CK186","v":0},0,{"$f":"U186*(Direct_cost_personnel*$F186-UN_compensation)*$G186/CPI_2001*12/1000000/$E186*$CK186","v":0},0,0,null,null,null,null,null,null,{"$f":"BW186*Direct_cost_personnel*$F186*$G186/CPI_2001*12/1000000/$E186*$CK186","v":3.0363487589789577E-4},1.0415637976345534E-4,{"$f":"BY186*Direct_cost_personnel*$F186*$G186/CPI_2001*12/1000000/$E186*$CK186","v":3.0363487589789577E-4},1.0415637976345534E-4,{"$f":"CA186*Direct_cost_personnel*$F186*$G186/CPI_2001*12/1000000/$E186*$CK186","v":0},0,{"$f":"CC186*Direct_cost_personnel*$F186*$G186/CPI_2001*12/1000000/$E186*$CK186","v":0},0,{"$f":"CE186*Direct_cost_personnel*$F186*$G186/CPI_2001*12/1000000/$E186*$CK186","v":0},0,{"$f":"CG186*Direct_cost_personnel*$F186*$G186/CPI_2001*12/1000000/$E186*$CK186","v":0},0,{"$f":"CI186*Direct_cost_personnel*$F186*$G186/CPI_2001*12/1000000/$E186*$CK186","v":0},0]
["Russia",1997,1240000,10506.357760000001,404946,0.48041,160.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX187","v":0},{"$f":"Include_Afghanistan*DY187","v":0},{"$f":"Include_Afghanistan*DZ187","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV187)),Personnel_plane*AV187,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY187)),Personnel_plane*AY187,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA187)),Personnel_plane*BA187,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1500,null,null,null,null,null,null,{"$f":"DV187*Include_Iraq","v":0},0,1500,1500,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V187:$BV187*INDIRECT(\"Months_non_UN_operation\"&$B187),0))/12","v":1500},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V187:$BV187))-IF($AV$19=BY$19,$AV187)","v":1500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V187:$BV187*INDIRECT(\"Months_non_UN_operation\"&$B187),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V187:$BV187))-IF($AV$19=CA$19,$AV187)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V187:$BV187*INDIRECT(\"Months_non_UN_operation\"&$B187),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V187:$BV187))-IF($AV$19=CC$19,$AV187)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V187:$BV187*INDIRECT(\"Months_non_UN_operation\"&$B187),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V187:$BV187))-IF($AV$19=CE$19,$AV187)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V187:$BV187*INDIRECT(\"Months_non_UN_operation\"&$B187),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V187:$BV187))-IF($AV$19=CG$19,$AV187)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V187:$BV187*INDIRECT(\"Months_non_UN_operation\"&$B187),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V187:$BV187))-IF($AV$19=CI$19,$AV187)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B187-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O187*(Direct_cost_personnel*$F187-UN_compensation)*$G187/CPI_2001*12/1000000/$E187*$CK187","v":0},0,{"$f":"P187*(Direct_cost_personnel*$F187-UN_compensation)*$G187/CPI_2001*12/1000000/$E187*$CK187","v":0},0,{"$f":"Q187*(Direct_cost_personnel*$F187-UN_compensation)*$G187/CPI_2001*12/1000000/$E187*$CK187","v":0},0,{"$f":"R187*(Direct_cost_personnel*$F187-UN_compensation)*$G187/CPI_2001*12/1000000/$E187*$CK187","v":0},0,{"$f":"S187*(Direct_cost_personnel*$F187-UN_compensation)*$G187/CPI_2001*12/1000000/$E187*$CK187","v":0},0,{"$f":"T187*(Direct_cost_personnel*$F187-UN_compensation)*$G187/CPI_2001*12/1000000/$E187*$CK187","v":0},0,{"$f":"U187*(Direct_cost_personnel*$F187-UN_compensation)*$G187/CPI_2001*12/1000000/$E187*$CK187","v":0},0,0,null,null,null,null,null,null,{"$f":"BW187*Direct_cost_personnel*$F187*$G187/CPI_2001*12/1000000/$E187*$CK187","v":2.5536178439203701E-4},4.1412995381851957E-5,{"$f":"BY187*Direct_cost_personnel*$F187*$G187/CPI_2001*12/1000000/$E187*$CK187","v":2.5536178439203701E-4},4.1412995381851957E-5,{"$f":"CA187*Direct_cost_personnel*$F187*$G187/CPI_2001*12/1000000/$E187*$CK187","v":0},0,{"$f":"CC187*Direct_cost_personnel*$F187*$G187/CPI_2001*12/1000000/$E187*$CK187","v":0},0,{"$f":"CE187*Direct_cost_personnel*$F187*$G187/CPI_2001*12/1000000/$E187*$CK187","v":0},0,{"$f":"CG187*Direct_cost_personnel*$F187*$G187/CPI_2001*12/1000000/$E187*$CK187","v":0},0,{"$f":"CI187*Direct_cost_personnel*$F187*$G187/CPI_2001*12/1000000/$E187*$CK187","v":0},0]
["Saudi Arabia",1997,162500,19368.769536,164994,0.5136792,160.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX188","v":0},{"$f":"Include_Afghanistan*DY188","v":0},{"$f":"Include_Afghanistan*DZ188","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV188)),Personnel_plane*AV188,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY188)),Personnel_plane*AY188,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA188)),Personnel_plane*BA188,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV188*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V188:$BV188*INDIRECT(\"Months_non_UN_operation\"&$B188),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V188:$BV188))-IF($AV$19=BY$19,$AV188)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V188:$BV188*INDIRECT(\"Months_non_UN_operation\"&$B188),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V188:$BV188))-IF($AV$19=CA$19,$AV188)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V188:$BV188*INDIRECT(\"Months_non_UN_operation\"&$B188),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V188:$BV188))-IF($AV$19=CC$19,$AV188)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V188:$BV188*INDIRECT(\"Months_non_UN_operation\"&$B188),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V188:$BV188))-IF($AV$19=CE$19,$AV188)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V188:$BV188*INDIRECT(\"Months_non_UN_operation\"&$B188),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V188:$BV188))-IF($AV$19=CG$19,$AV188)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V188:$BV188*INDIRECT(\"Months_non_UN_operation\"&$B188),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V188:$BV188))-IF($AV$19=CI$19,$AV188)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B188-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O188*(Direct_cost_personnel*$F188-UN_compensation)*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,{"$f":"P188*(Direct_cost_personnel*$F188-UN_compensation)*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,{"$f":"Q188*(Direct_cost_personnel*$F188-UN_compensation)*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,{"$f":"R188*(Direct_cost_personnel*$F188-UN_compensation)*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,{"$f":"S188*(Direct_cost_personnel*$F188-UN_compensation)*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,{"$f":"T188*(Direct_cost_personnel*$F188-UN_compensation)*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,{"$f":"U188*(Direct_cost_personnel*$F188-UN_compensation)*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,0,null,null,null,null,null,null,{"$f":"BW188*Direct_cost_personnel*$F188*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,{"$f":"BY188*Direct_cost_personnel*$F188*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,{"$f":"CA188*Direct_cost_personnel*$F188*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,{"$f":"CC188*Direct_cost_personnel*$F188*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,{"$f":"CE188*Direct_cost_personnel*$F188*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,{"$f":"CG188*Direct_cost_personnel*$F188*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,{"$f":"CI188*Direct_cost_personnel*$F188*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0]
["Slovakia",1997,41200,633.42028800000003,21400,0.51544679999999998,160.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX189","v":0},{"$f":"Include_Afghanistan*DY189","v":0},{"$f":"Include_Afghanistan*DZ189","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV189)),Personnel_plane*AV189,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY189)),Personnel_plane*AY189,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA189)),Personnel_plane*BA189,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV189*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V189:$BV189*INDIRECT(\"Months_non_UN_operation\"&$B189),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V189:$BV189))-IF($AV$19=BY$19,$AV189)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V189:$BV189*INDIRECT(\"Months_non_UN_operation\"&$B189),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V189:$BV189))-IF($AV$19=CA$19,$AV189)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V189:$BV189*INDIRECT(\"Months_non_UN_operation\"&$B189),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V189:$BV189))-IF($AV$19=CC$19,$AV189)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V189:$BV189*INDIRECT(\"Months_non_UN_operation\"&$B189),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V189:$BV189))-IF($AV$19=CE$19,$AV189)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V189:$BV189*INDIRECT(\"Months_non_UN_operation\"&$B189),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V189:$BV189))-IF($AV$19=CG$19,$AV189)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V189:$BV189*INDIRECT(\"Months_non_UN_operation\"&$B189),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V189:$BV189))-IF($AV$19=CI$19,$AV189)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B189-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O189*(Direct_cost_personnel*$F189-UN_compensation)*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,{"$f":"P189*(Direct_cost_personnel*$F189-UN_compensation)*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,{"$f":"Q189*(Direct_cost_personnel*$F189-UN_compensation)*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,{"$f":"R189*(Direct_cost_personnel*$F189-UN_compensation)*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,{"$f":"S189*(Direct_cost_personnel*$F189-UN_compensation)*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,{"$f":"T189*(Direct_cost_personnel*$F189-UN_compensation)*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,{"$f":"U189*(Direct_cost_personnel*$F189-UN_compensation)*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,0,null,null,null,null,null,null,{"$f":"BW189*Direct_cost_personnel*$F189*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,{"$f":"BY189*Direct_cost_personnel*$F189*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,{"$f":"CA189*Direct_cost_personnel*$F189*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,{"$f":"CC189*Direct_cost_personnel*$F189*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,{"$f":"CE189*Direct_cost_personnel*$F189*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,{"$f":"CG189*Direct_cost_personnel*$F189*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,{"$f":"CI189*Direct_cost_personnel*$F189*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0]
["South Korea",1997,672000,14700,532239,0.7840338,160.5,null,null,null,null,null,null,null,49,4.5,0,35.5,9,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX190","v":0},{"$f":"Include_Afghanistan*DY190","v":0},{"$f":"Include_Afghanistan*DZ190","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV190)),Personnel_plane*AV190,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY190)),Personnel_plane*AY190,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA190)),Personnel_plane*BA190,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV190*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V190:$BV190*INDIRECT(\"Months_non_UN_operation\"&$B190),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V190:$BV190))-IF($AV$19=BY$19,$AV190)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V190:$BV190*INDIRECT(\"Months_non_UN_operation\"&$B190),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V190:$BV190))-IF($AV$19=CA$19,$AV190)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V190:$BV190*INDIRECT(\"Months_non_UN_operation\"&$B190),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V190:$BV190))-IF($AV$19=CC$19,$AV190)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V190:$BV190*INDIRECT(\"Months_non_UN_operation\"&$B190),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V190:$BV190))-IF($AV$19=CE$19,$AV190)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V190:$BV190*INDIRECT(\"Months_non_UN_operation\"&$B190),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V190:$BV190))-IF($AV$19=CG$19,$AV190)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V190:$BV190*INDIRECT(\"Months_non_UN_operation\"&$B190),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V190:$BV190))-IF($AV$19=CI$19,$AV190)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B190-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O190*(Direct_cost_personnel*$F190-UN_compensation)*$G190/CPI_2001*12/1000000/$E190*$CK190","v":9.0368415468308285E-6},2.6573541996353075E-6,{"$f":"P190*(Direct_cost_personnel*$F190-UN_compensation)*$G190/CPI_2001*12/1000000/$E190*$CK190","v":8.29914019606913E-7},2.4404273261956899E-7,{"$f":"Q190*(Direct_cost_personnel*$F190-UN_compensation)*$G190/CPI_2001*12/1000000/$E190*$CK190","v":0},0,{"$f":"R190*(Direct_cost_personnel*$F190-UN_compensation)*$G190/CPI_2001*12/1000000/$E190*$CK190","v":6.5470994880100901E-6},1.9252260017766E-6,{"$f":"S190*(Direct_cost_personnel*$F190-UN_compensation)*$G190/CPI_2001*12/1000000/$E190*$CK190","v":1.659828039213826E-6},4.8808546523913798E-7,{"$f":"T190*(Direct_cost_personnel*$F190-UN_compensation)*$G190/CPI_2001*12/1000000/$E190*$CK190","v":0},0,{"$f":"U190*(Direct_cost_personnel*$F190-UN_compensation)*$G190/CPI_2001*12/1000000/$E190*$CK190","v":0},0,0,null,null,null,null,null,null,{"$f":"BW190*Direct_cost_personnel*$F190*$G190/CPI_2001*12/1000000/$E190*$CK190","v":0},0,{"$f":"BY190*Direct_cost_personnel*$F190*$G190/CPI_2001*12/1000000/$E190*$CK190","v":0},0,{"$f":"CA190*Direct_cost_personnel*$F190*$G190/CPI_2001*12/1000000/$E190*$CK190","v":0},0,{"$f":"CC190*Direct_cost_personnel*$F190*$G190/CPI_2001*12/1000000/$E190*$CK190","v":0},0,{"$f":"CE190*Direct_cost_personnel*$F190*$G190/CPI_2001*12/1000000/$E190*$CK190","v":0},0,{"$f":"CG190*Direct_cost_personnel*$F190*$G190/CPI_2001*12/1000000/$E190*$CK190","v":0},0,{"$f":"CI190*Direct_cost_personnel*$F190*$G190/CPI_2001*12/1000000/$E190*$CK190","v":0},0]
["Spain ",1997,197500,6000,573376,0.81762230000000002,160.5,null,null,null,null,null,null,null,66.5,37.5,0,0,0,0,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX191","v":0},{"$f":"Include_Afghanistan*DY191","v":0},{"$f":"Include_Afghanistan*DZ191","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV191)),Personnel_plane*AV191,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY191)),Personnel_plane*AY191,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA191)),Personnel_plane*BA191,0)","v":0},null,null,null,null,null,280,null,null,null,null,null,1554,null,null,null,null,null,null,{"$f":"DV191*Include_Iraq","v":0},0,1834,1834,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V191:$BV191*INDIRECT(\"Months_non_UN_operation\"&$B191),0))/12","v":1554},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V191:$BV191))-IF($AV$19=BY$19,$AV191)","v":1554},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V191:$BV191*INDIRECT(\"Months_non_UN_operation\"&$B191),0))/12","v":280},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V191:$BV191))-IF($AV$19=CA$19,$AV191)","v":280},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V191:$BV191*INDIRECT(\"Months_non_UN_operation\"&$B191),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V191:$BV191))-IF($AV$19=CC$19,$AV191)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V191:$BV191*INDIRECT(\"Months_non_UN_operation\"&$B191),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V191:$BV191))-IF($AV$19=CE$19,$AV191)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V191:$BV191*INDIRECT(\"Months_non_UN_operation\"&$B191),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V191:$BV191))-IF($AV$19=CG$19,$AV191)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V191:$BV191*INDIRECT(\"Months_non_UN_operation\"&$B191),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V191:$BV191))-IF($AV$19=CI$19,$AV191)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B191-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O191*(Direct_cost_personnel*$F191-UN_compensation)*$G191/CPI_2001*12/1000000/$E191*$CK191","v":1.1943394577865887E-5},4.6492005811141121E-6,{"$f":"P191*(Direct_cost_personnel*$F191-UN_compensation)*$G191/CPI_2001*12/1000000/$E191*$CK191","v":6.7349969424055729E-6},2.6217296510041995E-6,{"$f":"Q191*(Direct_cost_personnel*$F191-UN_compensation)*$G191/CPI_2001*12/1000000/$E191*$CK191","v":0},0,{"$f":"R191*(Direct_cost_personnel*$F191-UN_compensation)*$G191/CPI_2001*12/1000000/$E191*$CK191","v":0},0,{"$f":"S191*(Direct_cost_personnel*$F191-UN_compensation)*$G191/CPI_2001*12/1000000/$E191*$CK191","v":0},0,{"$f":"T191*(Direct_cost_personnel*$F191-UN_compensation)*$G191/CPI_2001*12/1000000/$E191*$CK191","v":0},0,{"$f":"U191*(Direct_cost_personnel*$F191-UN_compensation)*$G191/CPI_2001*12/1000000/$E191*$CK191","v":5.2083976354603107E-6},2.0274709301099138E-6,0,null,null,null,null,null,null,{"$f":"BW191*Direct_cost_personnel*$F191*$G191/CPI_2001*12/1000000/$E191*$CK191","v":3.7528591808272594E-4},1.2822005813177868E-4,{"$f":"BY191*Direct_cost_personnel*$F191*$G191/CPI_2001*12/1000000/$E191*$CK191","v":3.1799035807009613E-4},1.0864447673761401E-4,{"$f":"CA191*Direct_cost_personnel*$F191*$G191/CPI_2001*12/1000000/$E191*$CK191","v":5.7295560012629923E-5},1.9575581394164686E-5,{"$f":"CC191*Direct_cost_personnel*$F191*$G191/CPI_2001*12/1000000/$E191*$CK191","v":0},0,{"$f":"CE191*Direct_cost_personnel*$F191*$G191/CPI_2001*12/1000000/$E191*$CK191","v":0},0,{"$f":"CG191*Direct_cost_personnel*$F191*$G191/CPI_2001*12/1000000/$E191*$CK191","v":0},0,{"$f":"CI191*Direct_cost_personnel*$F191*$G191/CPI_2001*12/1000000/$E191*$CK191","v":0},0]
["Sweden",1997,53350,4900,253178,1.218502,160.5,null,null,null,null,null,null,null,162,107,17,27.5,8.5,0,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX192","v":0},{"$f":"Include_Afghanistan*DY192","v":0},{"$f":"Include_Afghanistan*DZ192","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV192)),Personnel_plane*AV192,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY192)),Personnel_plane*AY192,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA192)),Personnel_plane*BA192,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,488,null,null,null,null,null,null,{"$f":"DV192*Include_Iraq","v":0},0,488,488,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V192:$BV192*INDIRECT(\"Months_non_UN_operation\"&$B192),0))/12","v":488},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V192:$BV192))-IF($AV$19=BY$19,$AV192)","v":488},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V192:$BV192*INDIRECT(\"Months_non_UN_operation\"&$B192),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V192:$BV192))-IF($AV$19=CA$19,$AV192)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V192:$BV192*INDIRECT(\"Months_non_UN_operation\"&$B192),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V192:$BV192))-IF($AV$19=CC$19,$AV192)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V192:$BV192*INDIRECT(\"Months_non_UN_operation\"&$B192),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V192:$BV192))-IF($AV$19=CE$19,$AV192)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V192:$BV192*INDIRECT(\"Months_non_UN_operation\"&$B192),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V192:$BV192))-IF($AV$19=CG$19,$AV192)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V192:$BV192*INDIRECT(\"Months_non_UN_operation\"&$B192),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V192:$BV192))-IF($AV$19=CI$19,$AV192)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B192-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O192*(Direct_cost_personnel*$F192-UN_compensation)*$G192/CPI_2001*12/1000000/$E192*$CK192","v":1.0270120390589104E-4},7.7546589854476453E-5,{"$f":"P192*(Direct_cost_personnel*$F192-UN_compensation)*$G192/CPI_2001*12/1000000/$E192*$CK192","v":6.7833511221792247E-5},5.1219043916228271E-5,{"$f":"Q192*(Direct_cost_personnel*$F192-UN_compensation)*$G192/CPI_2001*12/1000000/$E192*$CK192","v":1.0777286829630541E-5},8.1376051081857993E-6,{"$f":"R192*(Direct_cost_personnel*$F192-UN_compensation)*$G192/CPI_2001*12/1000000/$E192*$CK192","v":1.7433846342049409E-5},1.3163772969124088E-5,{"$f":"S192*(Direct_cost_personnel*$F192-UN_compensation)*$G192/CPI_2001*12/1000000/$E192*$CK192","v":5.3886434148152706E-6},4.0688025540928997E-6,{"$f":"T192*(Direct_cost_personnel*$F192-UN_compensation)*$G192/CPI_2001*12/1000000/$E192*$CK192","v":0},0,{"$f":"U192*(Direct_cost_personnel*$F192-UN_compensation)*$G192/CPI_2001*12/1000000/$E192*$CK192","v":1.2679160976035932E-6},9.5736530684538808E-7,0,null,null,null,null,null,null,{"$f":"BW192*Direct_cost_personnel*$F192*$G192/CPI_2001*12/1000000/$E192*$CK192","v":3.3703098017345552E-4},2.3359713487027472E-4,{"$f":"BY192*Direct_cost_personnel*$F192*$G192/CPI_2001*12/1000000/$E192*$CK192","v":3.3703098017345552E-4},2.3359713487027472E-4,{"$f":"CA192*Direct_cost_personnel*$F192*$G192/CPI_2001*12/1000000/$E192*$CK192","v":0},0,{"$f":"CC192*Direct_cost_personnel*$F192*$G192/CPI_2001*12/1000000/$E192*$CK192","v":0},0,{"$f":"CE192*Direct_cost_personnel*$F192*$G192/CPI_2001*12/1000000/$E192*$CK192","v":0},0,{"$f":"CG192*Direct_cost_personnel*$F192*$G192/CPI_2001*12/1000000/$E192*$CK192","v":0},0,{"$f":"CI192*Direct_cost_personnel*$F192*$G192/CPI_2001*12/1000000/$E192*$CK192","v":0},0]
["Switzerland",1997,15300,3700,264582,1.305874,160.5,null,null,null,null,null,null,null,15,11.5,3.5,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX193","v":0},{"$f":"Include_Afghanistan*DY193","v":0},{"$f":"Include_Afghanistan*DZ193","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV193)),Personnel_plane*AV193,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY193)),Personnel_plane*AY193,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA193)),Personnel_plane*BA193,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV193*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V193:$BV193*INDIRECT(\"Months_non_UN_operation\"&$B193),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V193:$BV193))-IF($AV$19=BY$19,$AV193)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V193:$BV193*INDIRECT(\"Months_non_UN_operation\"&$B193),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V193:$BV193))-IF($AV$19=CA$19,$AV193)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V193:$BV193*INDIRECT(\"Months_non_UN_operation\"&$B193),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V193:$BV193))-IF($AV$19=CC$19,$AV193)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V193:$BV193*INDIRECT(\"Months_non_UN_operation\"&$B193),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V193:$BV193))-IF($AV$19=CE$19,$AV193)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V193:$BV193*INDIRECT(\"Months_non_UN_operation\"&$B193),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V193:$BV193))-IF($AV$19=CG$19,$AV193)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V193:$BV193*INDIRECT(\"Months_non_UN_operation\"&$B193),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V193:$BV193))-IF($AV$19=CI$19,$AV193)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B193-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O193*(Direct_cost_personnel*$F193-UN_compensation)*$G193/CPI_2001*12/1000000/$E193*$CK193","v":9.8103073853825513E-6},1.8090611850270777E-5,{"$f":"P193*(Direct_cost_personnel*$F193-UN_compensation)*$G193/CPI_2001*12/1000000/$E193*$CK193","v":7.521235662126623E-6},1.3869469085207593E-5,{"$f":"Q193*(Direct_cost_personnel*$F193-UN_compensation)*$G193/CPI_2001*12/1000000/$E193*$CK193","v":2.2890717232559283E-6},4.2211427650631812E-6,{"$f":"R193*(Direct_cost_personnel*$F193-UN_compensation)*$G193/CPI_2001*12/1000000/$E193*$CK193","v":0},0,{"$f":"S193*(Direct_cost_personnel*$F193-UN_compensation)*$G193/CPI_2001*12/1000000/$E193*$CK193","v":0},0,{"$f":"T193*(Direct_cost_personnel*$F193-UN_compensation)*$G193/CPI_2001*12/1000000/$E193*$CK193","v":0},0,{"$f":"U193*(Direct_cost_personnel*$F193-UN_compensation)*$G193/CPI_2001*12/1000000/$E193*$CK193","v":0},0,0,null,null,null,null,null,null,{"$f":"BW193*Direct_cost_personnel*$F193*$G193/CPI_2001*12/1000000/$E193*$CK193","v":0},0,{"$f":"BY193*Direct_cost_personnel*$F193*$G193/CPI_2001*12/1000000/$E193*$CK193","v":0},0,{"$f":"CA193*Direct_cost_personnel*$F193*$G193/CPI_2001*12/1000000/$E193*$CK193","v":0},0,{"$f":"CC193*Direct_cost_personnel*$F193*$G193/CPI_2001*12/1000000/$E193*$CK193","v":0},0,{"$f":"CE193*Direct_cost_personnel*$F193*$G193/CPI_2001*12/1000000/$E193*$CK193","v":0},0,{"$f":"CG193*Direct_cost_personnel*$F193*$G193/CPI_2001*12/1000000/$E193*$CK193","v":0},0,{"$f":"CI193*Direct_cost_personnel*$F193*$G193/CPI_2001*12/1000000/$E193*$CK193","v":0},0]
["Turkey",1997,639000,10359.717887999999,255074,0.49956299999999998,160.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX194","v":0},{"$f":"Include_Afghanistan*DY194","v":0},{"$f":"Include_Afghanistan*DZ194","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV194)),Personnel_plane*AV194,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY194)),Personnel_plane*AY194,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA194)),Personnel_plane*BA194,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1300,null,null,null,null,null,null,{"$f":"DV194*Include_Iraq","v":0},0,1300,1300,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V194:$BV194*INDIRECT(\"Months_non_UN_operation\"&$B194),0))/12","v":1300},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V194:$BV194))-IF($AV$19=BY$19,$AV194)","v":1300},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V194:$BV194*INDIRECT(\"Months_non_UN_operation\"&$B194),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V194:$BV194))-IF($AV$19=CA$19,$AV194)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V194:$BV194*INDIRECT(\"Months_non_UN_operation\"&$B194),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V194:$BV194))-IF($AV$19=CC$19,$AV194)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V194:$BV194*INDIRECT(\"Months_non_UN_operation\"&$B194),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V194:$BV194))-IF($AV$19=CE$19,$AV194)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V194:$BV194*INDIRECT(\"Months_non_UN_operation\"&$B194),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V194:$BV194))-IF($AV$19=CG$19,$AV194)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V194:$BV194*INDIRECT(\"Months_non_UN_operation\"&$B194),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V194:$BV194))-IF($AV$19=CI$19,$AV194)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B194-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O194*(Direct_cost_personnel*$F194-UN_compensation)*$G194/CPI_2001*12/1000000/$E194*$CK194","v":0},0,{"$f":"P194*(Direct_cost_personnel*$F194-UN_compensation)*$G194/CPI_2001*12/1000000/$E194*$CK194","v":0},0,{"$f":"Q194*(Direct_cost_personnel*$F194-UN_compensation)*$G194/CPI_2001*12/1000000/$E194*$CK194","v":0},0,{"$f":"R194*(Direct_cost_personnel*$F194-UN_compensation)*$G194/CPI_2001*12/1000000/$E194*$CK194","v":0},0,{"$f":"S194*(Direct_cost_personnel*$F194-UN_compensation)*$G194/CPI_2001*12/1000000/$E194*$CK194","v":0},0,{"$f":"T194*(Direct_cost_personnel*$F194-UN_compensation)*$G194/CPI_2001*12/1000000/$E194*$CK194","v":0},0,{"$f":"U194*(Direct_cost_personnel*$F194-UN_compensation)*$G194/CPI_2001*12/1000000/$E194*$CK194","v":0},0,0,null,null,null,null,null,null,{"$f":"BW194*Direct_cost_personnel*$F194*$G194/CPI_2001*12/1000000/$E194*$CK194","v":3.6535675762759261E-4},1.0902754390823686E-4,{"$f":"BY194*Direct_cost_personnel*$F194*$G194/CPI_2001*12/1000000/$E194*$CK194","v":3.6535675762759261E-4},1.0902754390823686E-4,{"$f":"CA194*Direct_cost_personnel*$F194*$G194/CPI_2001*12/1000000/$E194*$CK194","v":0},0,{"$f":"CC194*Direct_cost_personnel*$F194*$G194/CPI_2001*12/1000000/$E194*$CK194","v":0},0,{"$f":"CE194*Direct_cost_personnel*$F194*$G194/CPI_2001*12/1000000/$E194*$CK194","v":0},0,{"$f":"CG194*Direct_cost_personnel*$F194*$G194/CPI_2001*12/1000000/$E194*$CK194","v":0},0,{"$f":"CI194*Direct_cost_personnel*$F194*$G194/CPI_2001*12/1000000/$E194*$CK194","v":0},0]
["United Kingdom",1997,213800,35500,1359308,1.039517,160.5,null,null,null,null,null,null,null,422.5,411,11.5,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX195","v":0},{"$f":"Include_Afghanistan*DY195","v":0},{"$f":"Include_Afghanistan*DZ195","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV195)),Personnel_plane*AV195,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY195)),Personnel_plane*AY195,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA195)),Personnel_plane*BA195,0)","v":0},null,null,null,null,null,null,null,null,330,null,null,5753,null,null,null,null,null,null,{"$f":"DV195*Include_Iraq","v":0},0,6083,6083,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V195:$BV195*INDIRECT(\"Months_non_UN_operation\"&$B195),0))/12","v":5753},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V195:$BV195))-IF($AV$19=BY$19,$AV195)","v":5753},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V195:$BV195*INDIRECT(\"Months_non_UN_operation\"&$B195),0))/12","v":330},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V195:$BV195))-IF($AV$19=CA$19,$AV195)","v":330},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V195:$BV195*INDIRECT(\"Months_non_UN_operation\"&$B195),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V195:$BV195))-IF($AV$19=CC$19,$AV195)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V195:$BV195*INDIRECT(\"Months_non_UN_operation\"&$B195),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V195:$BV195))-IF($AV$19=CE$19,$AV195)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V195:$BV195*INDIRECT(\"Months_non_UN_operation\"&$B195),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V195:$BV195))-IF($AV$19=CG$19,$AV195)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V195:$BV195*INDIRECT(\"Months_non_UN_operation\"&$B195),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V195:$BV195))-IF($AV$19=CI$19,$AV195)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B195-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O195*(Direct_cost_personnel*$F195-UN_compensation)*$G195/CPI_2001*12/1000000/$E195*$CK195","v":4.1904745082876213E-5},6.809911858959939E-5,{"$f":"P195*(Direct_cost_personnel*$F195-UN_compensation)*$G195/CPI_2001*12/1000000/$E195*$CK195","v":4.0764142553993185E-5},6.6245533113196085E-5,{"$f":"Q195*(Direct_cost_personnel*$F195-UN_compensation)*$G195/CPI_2001*12/1000000/$E195*$CK195","v":1.140602528883021E-6},1.8535854764032969E-6,{"$f":"R195*(Direct_cost_personnel*$F195-UN_compensation)*$G195/CPI_2001*12/1000000/$E195*$CK195","v":0},0,{"$f":"S195*(Direct_cost_personnel*$F195-UN_compensation)*$G195/CPI_2001*12/1000000/$E195*$CK195","v":0},0,{"$f":"T195*(Direct_cost_personnel*$F195-UN_compensation)*$G195/CPI_2001*12/1000000/$E195*$CK195","v":0},0,{"$f":"U195*(Direct_cost_personnel*$F195-UN_compensation)*$G195/CPI_2001*12/1000000/$E195*$CK195","v":0},0,0,null,null,null,null,null,null,{"$f":"BW195*Direct_cost_personnel*$F195*$G195/CPI_2001*12/1000000/$E195*$CK195","v":6.6754609468665021E-4},9.8046612634445697E-4,{"$f":"BY195*Direct_cost_personnel*$F195*$G195/CPI_2001*12/1000000/$E195*$CK195","v":6.3133202083384796E-4},9.2727628223897101E-4,{"$f":"CA195*Direct_cost_personnel*$F195*$G195/CPI_2001*12/1000000/$E195*$CK195","v":3.6214073852801996E-5},5.3189844105485909E-5,{"$f":"CC195*Direct_cost_personnel*$F195*$G195/CPI_2001*12/1000000/$E195*$CK195","v":0},0,{"$f":"CE195*Direct_cost_personnel*$F195*$G195/CPI_2001*12/1000000/$E195*$CK195","v":0},0,{"$f":"CG195*Direct_cost_personnel*$F195*$G195/CPI_2001*12/1000000/$E195*$CK195","v":0},0,{"$f":"CI195*Direct_cost_personnel*$F195*$G195/CPI_2001*12/1000000/$E195*$CK195","v":0},0]
["United States",1997,1447600,262300,8332350,1,160.5,null,null,null,null,null,null,null,805.5,735,13.5,15,0,0,42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX196","v":0},{"$f":"Include_Afghanistan*DY196","v":0},{"$f":"Include_Afghanistan*DZ196","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV196)),Personnel_plane*AV196,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY196)),Personnel_plane*AY196,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA196)),Personnel_plane*BA196,0)","v":0},null,null,null,null,null,917,null,null,null,null,null,18928,null,null,null,null,null,null,{"$f":"DV196*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V196:BV196,INDIRECT(\"Months_non_UN_operation\"&B196))/12","v":19845},{"$f":"SUM(W196:BV196)-AV196","v":19845},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V196:$BV196*INDIRECT(\"Months_non_UN_operation\"&$B196),0))/12","v":18928},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V196:$BV196))-IF($AV$19=BY$19,$AV196)","v":18928},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V196:$BV196*INDIRECT(\"Months_non_UN_operation\"&$B196),0))/12","v":917},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V196:$BV196))-IF($AV$19=CA$19,$AV196)","v":917},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V196:$BV196*INDIRECT(\"Months_non_UN_operation\"&$B196),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V196:$BV196))-IF($AV$19=CC$19,$AV196)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V196:$BV196*INDIRECT(\"Months_non_UN_operation\"&$B196),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V196:$BV196))-IF($AV$19=CE$19,$AV196)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V196:$BV196*INDIRECT(\"Months_non_UN_operation\"&$B196),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V196:$BV196))-IF($AV$19=CG$19,$AV196)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V196:$BV196*INDIRECT(\"Months_non_UN_operation\"&$B196),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V196:$BV196))-IF($AV$19=CI$19,$AV196)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B196-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O196*(Direct_cost_personnel*$F196-UN_compensation)*$G196/CPI_2001*12/1000000/$E196*$CK196","v":1.2485049538020013E-5},2.3113182847484875E-5,{"$f":"P196*(Direct_cost_personnel*$F196-UN_compensation)*$G196/CPI_2001*12/1000000/$E196*$CK196","v":1.139231708310951E-5},2.109024133196944E-5,{"$f":"Q196*(Direct_cost_personnel*$F196-UN_compensation)*$G196/CPI_2001*12/1000000/$E196*$CK196","v":2.0924664030201138E-7},3.8737177956678559E-7,{"$f":"R196*(Direct_cost_personnel*$F196-UN_compensation)*$G196/CPI_2001*12/1000000/$E196*$CK196","v":2.3249626700223488E-7},4.3041308840753956E-7,{"$f":"S196*(Direct_cost_personnel*$F196-UN_compensation)*$G196/CPI_2001*12/1000000/$E196*$CK196","v":0},0,{"$f":"T196*(Direct_cost_personnel*$F196-UN_compensation)*$G196/CPI_2001*12/1000000/$E196*$CK196","v":0},0,{"$f":"U196*(Direct_cost_personnel*$F196-UN_compensation)*$G196/CPI_2001*12/1000000/$E196*$CK196","v":6.5098954760625746E-7},1.2051566475411108E-6,0,null,null,null,null,null,null,{"$f":"BW196*Direct_cost_personnel*$F196*$G196/CPI_2001*12/1000000/$E196*$CK196","v":3.4176951249328529E-4},5.6943651596317484E-4,{"$f":"BY196*Direct_cost_personnel*$F196*$G196/CPI_2001*12/1000000/$E196*$CK196","v":3.259769882828372E-4},5.4312392915852731E-4,{"$f":"CA196*Direct_cost_personnel*$F196*$G196/CPI_2001*12/1000000/$E196*$CK196","v":1.5792524210448101E-5},2.6312586804647586E-5,{"$f":"CC196*Direct_cost_personnel*$F196*$G196/CPI_2001*12/1000000/$E196*$CK196","v":0},0,{"$f":"CE196*Direct_cost_personnel*$F196*$G196/CPI_2001*12/1000000/$E196*$CK196","v":0},0,{"$f":"CG196*Direct_cost_personnel*$F196*$G196/CPI_2001*12/1000000/$E196*$CK196","v":0},0,{"$f":"CI196*Direct_cost_personnel*$F196*$G196/CPI_2001*12/1000000/$E196*$CK196","v":0},0]
["Australia",1998,57400,7000,380538,0.88268639999999998,163,14.615879,7.1029270000000002,2.9047719999999999,3.8596810000000001,0,0.312332,0.43616700000000003,31.5,19,12.5,0,0,0,0,null,null,null,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX197","v":0},{"$f":"Include_Afghanistan*DY197","v":0},{"$f":"Include_Afghanistan*DZ197","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV197)),Personnel_plane*AV197,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY197)),Personnel_plane*AY197,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA197)),Personnel_plane*BA197,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,567,null,null,null,null,null,null,{"$f":"DV197*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V197:BV197,INDIRECT(\"Months_non_UN_operation\"&B197))/12","v":651.33333333333337},{"$f":"SUM(W197:BV197)-AV197","v":693},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V197:$BV197*INDIRECT(\"Months_non_UN_operation\"&$B197),0))/12","v":567},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V197:$BV197))-IF($AV$19=BY$19,$AV197)","v":567},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V197:$BV197*INDIRECT(\"Months_non_UN_operation\"&$B197),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V197:$BV197))-IF($AV$19=CA$19,$AV197)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V197:$BV197*INDIRECT(\"Months_non_UN_operation\"&$B197),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V197:$BV197))-IF($AV$19=CC$19,$AV197)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V197:$BV197*INDIRECT(\"Months_non_UN_operation\"&$B197),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V197:$BV197))-IF($AV$19=CE$19,$AV197)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V197:$BV197*INDIRECT(\"Months_non_UN_operation\"&$B197),0))/12","v":58.333333333333336},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V197:$BV197))-IF($AV$19=CG$19,$AV197)","v":100},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V197:$BV197*INDIRECT(\"Months_non_UN_operation\"&$B197),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V197:$BV197))-IF($AV$19=CI$19,$AV197)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B197-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O197*(Direct_cost_personnel*$F197-UN_compensation)*$G197/CPI_2001*12/1000000/$E197*$CK197","v":1.0119652445398549E-5},1.427623433227607E-5,{"$f":"P197*(Direct_cost_personnel*$F197-UN_compensation)*$G197/CPI_2001*12/1000000/$E197*$CK197","v":6.1039173480181713E-6},8.611061978198262E-6,{"$f":"Q197*(Direct_cost_personnel*$F197-UN_compensation)*$G197/CPI_2001*12/1000000/$E197*$CK197","v":4.0157350973803763E-6},5.6651723540778049E-6,{"$f":"R197*(Direct_cost_personnel*$F197-UN_compensation)*$G197/CPI_2001*12/1000000/$E197*$CK197","v":0},0,{"$f":"S197*(Direct_cost_personnel*$F197-UN_compensation)*$G197/CPI_2001*12/1000000/$E197*$CK197","v":0},0,{"$f":"T197*(Direct_cost_personnel*$F197-UN_compensation)*$G197/CPI_2001*12/1000000/$E197*$CK197","v":0},0,{"$f":"U197*(Direct_cost_personnel*$F197-UN_compensation)*$G197/CPI_2001*12/1000000/$E197*$CK197","v":0},0,5.4317766708723205E-5,2.6396984521771917E-5,1.0795158323220337E-5,1.4343937311474152E-5,0,1.1607359852711517E-6,1.6209505669856514E-6,{"$f":"BW197*Direct_cost_personnel*$F197*$G197/CPI_2001*12/1000000/$E197*$CK197","v":2.3598097745145414E-4},3.1407715531007351E-4,{"$f":"BY197*Direct_cost_personnel*$F197*$G197/CPI_2001*12/1000000/$E197*$CK197","v":2.0542663390221266E-4},2.5697221798096922E-4,{"$f":"CA197*Direct_cost_personnel*$F197*$G197/CPI_2001*12/1000000/$E197*$CK197","v":9.4199161930467875E-6},1.1783558496481835E-5,{"$f":"CC197*Direct_cost_personnel*$F197*$G197/CPI_2001*12/1000000/$E197*$CK197","v":0},0,{"$f":"CE197*Direct_cost_personnel*$F197*$G197/CPI_2001*12/1000000/$E197*$CK197","v":0},0,{"$f":"CG197*Direct_cost_personnel*$F197*$G197/CPI_2001*12/1000000/$E197*$CK197","v":2.1134427356194718E-5},4.5321378832622439E-5,{"$f":"CI197*Direct_cost_personnel*$F197*$G197/CPI_2001*12/1000000/$E197*$CK197","v":0},0]
["Austria",1998,45500,1835,213620,1.0199800000000001,163,9.269938999999999,4.5035990000000004,1.844241,2.4508559999999999,0,0.19852500000000001,0.27271800000000002,813.5,316.5,492,5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX198","v":0},{"$f":"Include_Afghanistan*DY198","v":0},{"$f":"Include_Afghanistan*DZ198","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV198)),Personnel_plane*AV198,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY198)),Personnel_plane*AY198,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA198)),Personnel_plane*BA198,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,200,null,null,null,null,null,null,{"$f":"DV198*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V198:BV198,INDIRECT(\"Months_non_UN_operation\"&B198))/12","v":200},{"$f":"SUM(W198:BV198)-AV198","v":200},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V198:$BV198*INDIRECT(\"Months_non_UN_operation\"&$B198),0))/12","v":200},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V198:$BV198))-IF($AV$19=BY$19,$AV198)","v":200},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V198:$BV198*INDIRECT(\"Months_non_UN_operation\"&$B198),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V198:$BV198))-IF($AV$19=CA$19,$AV198)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V198:$BV198*INDIRECT(\"Months_non_UN_operation\"&$B198),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V198:$BV198))-IF($AV$19=CC$19,$AV198)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V198:$BV198*INDIRECT(\"Months_non_UN_operation\"&$B198),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V198:$BV198))-IF($AV$19=CE$19,$AV198)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V198:$BV198*INDIRECT(\"Months_non_UN_operation\"&$B198),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V198:$BV198))-IF($AV$19=CG$19,$AV198)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V198:$BV198*INDIRECT(\"Months_non_UN_operation\"&$B198),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V198:$BV198))-IF($AV$19=CI$19,$AV198)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B198-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O198*(Direct_cost_personnel*$F198-UN_compensation)*$G198/CPI_2001*12/1000000/$E198*$CK198","v":5.4721667095552172E-4},2.1719774715887524E-4,{"$f":"P198*(Direct_cost_personnel*$F198-UN_compensation)*$G198/CPI_2001*12/1000000/$E198*$CK198","v":2.1289990947439779E-4},8.4502872742205299E-5,{"$f":"Q198*(Direct_cost_personnel*$F198-UN_compensation)*$G198/CPI_2001*12/1000000/$E198*$CK198","v":3.3095341378010652E-4},1.3135991592153241E-4,{"$f":"R198*(Direct_cost_personnel*$F198-UN_compensation)*$G198/CPI_2001*12/1000000/$E198*$CK198","v":3.3633477010173428E-6},1.3349584951375245E-6,{"$f":"S198*(Direct_cost_personnel*$F198-UN_compensation)*$G198/CPI_2001*12/1000000/$E198*$CK198","v":0},0,{"$f":"T198*(Direct_cost_personnel*$F198-UN_compensation)*$G198/CPI_2001*12/1000000/$E198*$CK198","v":0},0,{"$f":"U198*(Direct_cost_personnel*$F198-UN_compensation)*$G198/CPI_2001*12/1000000/$E198*$CK198","v":0},0,{"$f":"H198/$E198*$CK198","v":6.1369129557959401E-5},2.9814861835455059E-5,1.2209299852469427E-5,1.6225230758465848E-5,0,1.3142811884192432E-6,1.8054559231498259E-6,{"$f":"BW198*Direct_cost_personnel*$F198*$G198/CPI_2001*12/1000000/$E198*$CK198","v":1.4915747681835129E-4},5.3398339805500977E-5,{"$f":"BY198*Direct_cost_personnel*$F198*$G198/CPI_2001*12/1000000/$E198*$CK198","v":1.4915747681835129E-4},5.3398339805500977E-5,{"$f":"CA198*Direct_cost_personnel*$F198*$G198/CPI_2001*12/1000000/$E198*$CK198","v":0},0,{"$f":"CC198*Direct_cost_personnel*$F198*$G198/CPI_2001*12/1000000/$E198*$CK198","v":0},0,{"$f":"CE198*Direct_cost_personnel*$F198*$G198/CPI_2001*12/1000000/$E198*$CK198","v":0},0,{"$f":"CG198*Direct_cost_personnel*$F198*$G198/CPI_2001*12/1000000/$E198*$CK198","v":0},0,{"$f":"CI198*Direct_cost_personnel*$F198*$G198/CPI_2001*12/1000000/$E198*$CK198","v":0},0]
["Belgium",1998,43700,2879,255942,1.027569,163,10.863499000000001,5.2776589999999999,2.1615289999999998,2.8725429999999998,0,0.23271,0.31905800000000001,10,2,6,0,2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX199","v":0},{"$f":"Include_Afghanistan*DY199","v":0},{"$f":"Include_Afghanistan*DZ199","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV199)),Personnel_plane*AV199,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY199)),Personnel_plane*AY199,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA199)),Personnel_plane*BA199,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,550,null,null,null,null,null,null,{"$f":"DV199*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V199:BV199,INDIRECT(\"Months_non_UN_operation\"&B199))/12","v":550},{"$f":"SUM(W199:BV199)-AV199","v":550},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V199:$BV199*INDIRECT(\"Months_non_UN_operation\"&$B199),0))/12","v":550},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V199:$BV199))-IF($AV$19=BY$19,$AV199)","v":550},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V199:$BV199*INDIRECT(\"Months_non_UN_operation\"&$B199),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V199:$BV199))-IF($AV$19=CA$19,$AV199)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V199:$BV199*INDIRECT(\"Months_non_UN_operation\"&$B199),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V199:$BV199))-IF($AV$19=CC$19,$AV199)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V199:$BV199*INDIRECT(\"Months_non_UN_operation\"&$B199),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V199:$BV199))-IF($AV$19=CE$19,$AV199)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V199:$BV199*INDIRECT(\"Months_non_UN_operation\"&$B199),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V199:$BV199))-IF($AV$19=CG$19,$AV199)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V199:$BV199*INDIRECT(\"Months_non_UN_operation\"&$B199),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V199:$BV199))-IF($AV$19=CI$19,$AV199)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B199-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O199*(Direct_cost_personnel*$F199-UN_compensation)*$G199/CPI_2001*12/1000000/$E199*$CK199","v":5.6606975803194974E-6},3.6402705851818699E-6,{"$f":"P199*(Direct_cost_personnel*$F199-UN_compensation)*$G199/CPI_2001*12/1000000/$E199*$CK199","v":1.1321395160638994E-6},7.2805411703637389E-7,{"$f":"Q199*(Direct_cost_personnel*$F199-UN_compensation)*$G199/CPI_2001*12/1000000/$E199*$CK199","v":3.3964185481916985E-6},2.1841623511091221E-6,{"$f":"R199*(Direct_cost_personnel*$F199-UN_compensation)*$G199/CPI_2001*12/1000000/$E199*$CK199","v":0},0,{"$f":"S199*(Direct_cost_personnel*$F199-UN_compensation)*$G199/CPI_2001*12/1000000/$E199*$CK199","v":1.1321395160638994E-6},7.2805411703637389E-7,{"$f":"T199*(Direct_cost_personnel*$F199-UN_compensation)*$G199/CPI_2001*12/1000000/$E199*$CK199","v":0},0,{"$f":"U199*(Direct_cost_personnel*$F199-UN_compensation)*$G199/CPI_2001*12/1000000/$E199*$CK199","v":0},0,6.0026520151544325E-5,2.9161829380798876E-5,1.1943579511228144E-5,1.5872304151330762E-5,0,1.2858445979942447E-6,1.7629625101922897E-6,{"$f":"BW199*Direct_cost_personnel*$F199*$G199/CPI_2001*12/1000000/$E199*$CK199","v":3.4490334881299718E-4},2.0021488218500283E-4,{"$f":"BY199*Direct_cost_personnel*$F199*$G199/CPI_2001*12/1000000/$E199*$CK199","v":3.4490334881299718E-4},2.0021488218500283E-4,{"$f":"CA199*Direct_cost_personnel*$F199*$G199/CPI_2001*12/1000000/$E199*$CK199","v":0},0,{"$f":"CC199*Direct_cost_personnel*$F199*$G199/CPI_2001*12/1000000/$E199*$CK199","v":0},0,{"$f":"CE199*Direct_cost_personnel*$F199*$G199/CPI_2001*12/1000000/$E199*$CK199","v":0},0,{"$f":"CG199*Direct_cost_personnel*$F199*$G199/CPI_2001*12/1000000/$E199*$CK199","v":0},0,{"$f":"CI199*Direct_cost_personnel*$F199*$G199/CPI_2001*12/1000000/$E199*$CK199","v":0},0]
["Brazil",1998,313300,10489.982975999999,844127,0.74802939999999996,163,3.5917170000000009,1.736801,0.59656799999999999,1.1036330000000001,0,6.4293000000000003E-2,9.0422000000000002E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX200","v":0},{"$f":"Include_Afghanistan*DY200","v":0},{"$f":"Include_Afghanistan*DZ200","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV200)),Personnel_plane*AV200,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY200)),Personnel_plane*AY200,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA200)),Personnel_plane*BA200,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV200*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V200:$BV200*INDIRECT(\"Months_non_UN_operation\"&$B200),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V200:$BV200))-IF($AV$19=BY$19,$AV200)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V200:$BV200*INDIRECT(\"Months_non_UN_operation\"&$B200),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V200:$BV200))-IF($AV$19=CA$19,$AV200)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V200:$BV200*INDIRECT(\"Months_non_UN_operation\"&$B200),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V200:$BV200))-IF($AV$19=CC$19,$AV200)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V200:$BV200*INDIRECT(\"Months_non_UN_operation\"&$B200),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V200:$BV200))-IF($AV$19=CE$19,$AV200)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V200:$BV200*INDIRECT(\"Months_non_UN_operation\"&$B200),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V200:$BV200))-IF($AV$19=CG$19,$AV200)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V200:$BV200*INDIRECT(\"Months_non_UN_operation\"&$B200),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V200:$BV200))-IF($AV$19=CI$19,$AV200)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B200-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O200*(Direct_cost_personnel*$F200-UN_compensation)*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,{"$f":"P200*(Direct_cost_personnel*$F200-UN_compensation)*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,{"$f":"Q200*(Direct_cost_personnel*$F200-UN_compensation)*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,{"$f":"R200*(Direct_cost_personnel*$F200-UN_compensation)*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,{"$f":"S200*(Direct_cost_personnel*$F200-UN_compensation)*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,{"$f":"T200*(Direct_cost_personnel*$F200-UN_compensation)*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,{"$f":"U200*(Direct_cost_personnel*$F200-UN_compensation)*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,6.0174060225605946E-6,2.9097606513512232E-6,9.9946401012856183E-7,1.84897859739412E-6,0,1.0771368830241588E-7,1.5148907538427277E-7,{"$f":"BW200*Direct_cost_personnel*$F200*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,{"$f":"BY200*Direct_cost_personnel*$F200*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,{"$f":"CA200*Direct_cost_personnel*$F200*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,{"$f":"CC200*Direct_cost_personnel*$F200*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,{"$f":"CE200*Direct_cost_personnel*$F200*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,{"$f":"CG200*Direct_cost_personnel*$F200*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,{"$f":"CI200*Direct_cost_personnel*$F200*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0]
["Canada",1998,60600,6448,616782,0.80049499999999996,163,28.027576,13.586873000000001,5.5699940000000003,7.4215920000000004,0,0.59982100000000005,0.84929600000000005,283.5,63.5,201.5,7,0,0,11.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX201","v":0},{"$f":"Include_Afghanistan*DY201","v":0},{"$f":"Include_Afghanistan*DZ201","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV201)),Personnel_plane*AV201,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY201)),Personnel_plane*AY201,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA201)),Personnel_plane*BA201,0)","v":0},null,null,null,null,null,28,null,null,null,null,null,960,null,null,null,null,null,null,{"$f":"DV201*Include_Iraq","v":0},0,988,988,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V201:$BV201*INDIRECT(\"Months_non_UN_operation\"&$B201),0))/12","v":960},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V201:$BV201))-IF($AV$19=BY$19,$AV201)","v":960},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V201:$BV201*INDIRECT(\"Months_non_UN_operation\"&$B201),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V201:$BV201))-IF($AV$19=CA$19,$AV201)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V201:$BV201*INDIRECT(\"Months_non_UN_operation\"&$B201),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V201:$BV201))-IF($AV$19=CC$19,$AV201)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V201:$BV201*INDIRECT(\"Months_non_UN_operation\"&$B201),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V201:$BV201))-IF($AV$19=CE$19,$AV201)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V201:$BV201*INDIRECT(\"Months_non_UN_operation\"&$B201),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V201:$BV201))-IF($AV$19=CG$19,$AV201)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V201:$BV201*INDIRECT(\"Months_non_UN_operation\"&$B201),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V201:$BV201))-IF($AV$19=CI$19,$AV201)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B201-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O201*(Direct_cost_personnel*$F201-UN_compensation)*$G201/CPI_2001*12/1000000/$E201*$CK201","v":5.029116533995555E-5},6.9165381189304493E-5,{"$f":"P201*(Direct_cost_personnel*$F201-UN_compensation)*$G201/CPI_2001*12/1000000/$E201*$CK201","v":1.1264511460624967E-5},1.5492069508009998E-5,{"$f":"Q201*(Direct_cost_personnel*$F201-UN_compensation)*$G201/CPI_2001*12/1000000/$E201*$CK201","v":3.574486707584142E-5},4.9159874108094718E-5,{"$f":"R201*(Direct_cost_personnel*$F201-UN_compensation)*$G201/CPI_2001*12/1000000/$E201*$CK201","v":1.2417571688877915E-6},1.70778718985937E-6,{"$f":"S201*(Direct_cost_personnel*$F201-UN_compensation)*$G201/CPI_2001*12/1000000/$E201*$CK201","v":0},0,{"$f":"T201*(Direct_cost_personnel*$F201-UN_compensation)*$G201/CPI_2001*12/1000000/$E201*$CK201","v":0},0,{"$f":"U201*(Direct_cost_personnel*$F201-UN_compensation)*$G201/CPI_2001*12/1000000/$E201*$CK201","v":2.0400296346013715E-6},2.8056503833403939E-6,6.4264161567040976E-5,3.1153211453707833E-5,1.2771386092876845E-5,1.7016897478849356E-5,0,1.3753238473175164E-6,1.9473426942894253E-6,{"$f":"BW201*Direct_cost_personnel*$F201*$G201/CPI_2001*12/1000000/$E201*$CK201","v":2.0028534109041801E-4},2.4104196336872247E-4,{"$f":"BY201*Direct_cost_personnel*$F201*$G201/CPI_2001*12/1000000/$E201*$CK201","v":1.9460923830647904E-4},2.3421081460928502E-4,{"$f":"CA201*Direct_cost_personnel*$F201*$G201/CPI_2001*12/1000000/$E201*$CK201","v":5.676102783938971E-6},6.8311487594374799E-6,{"$f":"CC201*Direct_cost_personnel*$F201*$G201/CPI_2001*12/1000000/$E201*$CK201","v":0},0,{"$f":"CE201*Direct_cost_personnel*$F201*$G201/CPI_2001*12/1000000/$E201*$CK201","v":0},0,{"$f":"CG201*Direct_cost_personnel*$F201*$G201/CPI_2001*12/1000000/$E201*$CK201","v":0},0,{"$f":"CI201*Direct_cost_personnel*$F201*$G201/CPI_2001*12/1000000/$E201*$CK201","v":0},0]
["China",1998,2820000,18236.708864,1019480,0.41288239999999998,163,10.870754,5.3108370000000003,2.1794349999999998,2.8286699999999998,0,0.23364199999999999,0.31817000000000001,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX202","v":0},{"$f":"Include_Afghanistan*DY202","v":0},{"$f":"Include_Afghanistan*DZ202","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV202)),Personnel_plane*AV202,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY202)),Personnel_plane*AY202,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA202)),Personnel_plane*BA202,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV202*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V202:$BV202*INDIRECT(\"Months_non_UN_operation\"&$B202),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V202:$BV202))-IF($AV$19=BY$19,$AV202)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V202:$BV202*INDIRECT(\"Months_non_UN_operation\"&$B202),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V202:$BV202))-IF($AV$19=CA$19,$AV202)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V202:$BV202*INDIRECT(\"Months_non_UN_operation\"&$B202),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V202:$BV202))-IF($AV$19=CC$19,$AV202)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V202:$BV202*INDIRECT(\"Months_non_UN_operation\"&$B202),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V202:$BV202))-IF($AV$19=CE$19,$AV202)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V202:$BV202*INDIRECT(\"Months_non_UN_operation\"&$B202),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V202:$BV202))-IF($AV$19=CG$19,$AV202)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V202:$BV202*INDIRECT(\"Months_non_UN_operation\"&$B202),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V202:$BV202))-IF($AV$19=CI$19,$AV202)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B202-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O202*(Direct_cost_personnel*$F202-UN_compensation)*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,{"$f":"P202*(Direct_cost_personnel*$F202-UN_compensation)*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,{"$f":"Q202*(Direct_cost_personnel*$F202-UN_compensation)*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,{"$f":"R202*(Direct_cost_personnel*$F202-UN_compensation)*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,{"$f":"S202*(Direct_cost_personnel*$F202-UN_compensation)*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,{"$f":"T202*(Direct_cost_personnel*$F202-UN_compensation)*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,{"$f":"U202*(Direct_cost_personnel*$F202-UN_compensation)*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,1.5079812983110578E-5,7.3671457144356356E-6,3.0232927917277497E-6,3.9239057926373276E-6,0,3.241060983442291E-7,4.4136258596563708E-7,{"$f":"BW202*Direct_cost_personnel*$F202*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,{"$f":"BY202*Direct_cost_personnel*$F202*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,{"$f":"CA202*Direct_cost_personnel*$F202*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,{"$f":"CC202*Direct_cost_personnel*$F202*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,{"$f":"CE202*Direct_cost_personnel*$F202*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,{"$f":"CG202*Direct_cost_personnel*$F202*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,{"$f":"CI202*Direct_cost_personnel*$F202*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0]
["Czech Republic",1998,59100,1018.173952,63863,0.4302878,163,1.6806900000000002,0.81901400000000002,0.32743899999999998,0.44602000000000003,0,3.5882999999999998E-2,5.2333999999999999E-2,7,7,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX203","v":0},{"$f":"Include_Afghanistan*DY203","v":0},{"$f":"Include_Afghanistan*DZ203","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV203)),Personnel_plane*AV203,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY203)),Personnel_plane*AY203,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA203)),Personnel_plane*BA203,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV203*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V203:$BV203*INDIRECT(\"Months_non_UN_operation\"&$B203),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V203:$BV203))-IF($AV$19=BY$19,$AV203)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V203:$BV203*INDIRECT(\"Months_non_UN_operation\"&$B203),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V203:$BV203))-IF($AV$19=CA$19,$AV203)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V203:$BV203*INDIRECT(\"Months_non_UN_operation\"&$B203),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V203:$BV203))-IF($AV$19=CC$19,$AV203)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V203:$BV203*INDIRECT(\"Months_non_UN_operation\"&$B203),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V203:$BV203))-IF($AV$19=CE$19,$AV203)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V203:$BV203*INDIRECT(\"Months_non_UN_operation\"&$B203),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V203:$BV203))-IF($AV$19=CG$19,$AV203)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V203:$BV203*INDIRECT(\"Months_non_UN_operation\"&$B203),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V203:$BV203))-IF($AV$19=CI$19,$AV203)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B203-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O203*(Direct_cost_personnel*$F203-UN_compensation)*$G203/CPI_2001*12/1000000/$E203*$CK203","v":5.6546606040629854E-6},2.6705346871338848E-6,{"$f":"P203*(Direct_cost_personnel*$F203-UN_compensation)*$G203/CPI_2001*12/1000000/$E203*$CK203","v":5.6546606040629854E-6},2.6705346871338848E-6,{"$f":"Q203*(Direct_cost_personnel*$F203-UN_compensation)*$G203/CPI_2001*12/1000000/$E203*$CK203","v":0},0,{"$f":"R203*(Direct_cost_personnel*$F203-UN_compensation)*$G203/CPI_2001*12/1000000/$E203*$CK203","v":0},0,{"$f":"S203*(Direct_cost_personnel*$F203-UN_compensation)*$G203/CPI_2001*12/1000000/$E203*$CK203","v":0},0,{"$f":"T203*(Direct_cost_personnel*$F203-UN_compensation)*$G203/CPI_2001*12/1000000/$E203*$CK203","v":0},0,{"$f":"U203*(Direct_cost_personnel*$F203-UN_compensation)*$G203/CPI_2001*12/1000000/$E203*$CK203","v":0},0,3.7218022832388664E-5,1.8136647300838327E-5,7.2509696483078445E-6,9.8768854123615859E-6,0,7.946107332670525E-7,1.158909737613854E-6,{"$f":"BW203*Direct_cost_personnel*$F203*$G203/CPI_2001*12/1000000/$E203*$CK203","v":0},0,{"$f":"BY203*Direct_cost_personnel*$F203*$G203/CPI_2001*12/1000000/$E203*$CK203","v":0},0,{"$f":"CA203*Direct_cost_personnel*$F203*$G203/CPI_2001*12/1000000/$E203*$CK203","v":0},0,{"$f":"CC203*Direct_cost_personnel*$F203*$G203/CPI_2001*12/1000000/$E203*$CK203","v":0},0,{"$f":"CE203*Direct_cost_personnel*$F203*$G203/CPI_2001*12/1000000/$E203*$CK203","v":0},0,{"$f":"CG203*Direct_cost_personnel*$F203*$G203/CPI_2001*12/1000000/$E203*$CK203","v":0},0,{"$f":"CI203*Direct_cost_personnel*$F203*$G203/CPI_2001*12/1000000/$E203*$CK203","v":0},0]
["Denmark",1998,32100,2760,173652,1.252785,163,6.8323730000000005,3.320271,1.3572090000000001,1.803569,0,0.145868,0.205456,122.5,101,15,0,6.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX204","v":0},{"$f":"Include_Afghanistan*DY204","v":0},{"$f":"Include_Afghanistan*DZ204","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV204)),Personnel_plane*AV204,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY204)),Personnel_plane*AY204,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA204)),Personnel_plane*BA204,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,600,null,null,null,null,null,null,{"$f":"DV204*Include_Iraq","v":0},0,600,600,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V204:$BV204*INDIRECT(\"Months_non_UN_operation\"&$B204),0))/12","v":600},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V204:$BV204))-IF($AV$19=BY$19,$AV204)","v":600},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V204:$BV204*INDIRECT(\"Months_non_UN_operation\"&$B204),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V204:$BV204))-IF($AV$19=CA$19,$AV204)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V204:$BV204*INDIRECT(\"Months_non_UN_operation\"&$B204),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V204:$BV204))-IF($AV$19=CC$19,$AV204)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V204:$BV204*INDIRECT(\"Months_non_UN_operation\"&$B204),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V204:$BV204))-IF($AV$19=CE$19,$AV204)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V204:$BV204*INDIRECT(\"Months_non_UN_operation\"&$B204),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V204:$BV204))-IF($AV$19=CG$19,$AV204)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V204:$BV204*INDIRECT(\"Months_non_UN_operation\"&$B204),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V204:$BV204))-IF($AV$19=CI$19,$AV204)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B204-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O204*(Direct_cost_personnel*$F204-UN_compensation)*$G204/CPI_2001*12/1000000/$E204*$CK204","v":1.2701935498991759E-4},8.5777887539741546E-5,{"$f":"P204*(Direct_cost_personnel*$F204-UN_compensation)*$G204/CPI_2001*12/1000000/$E204*$CK204","v":1.0472616207331981E-4},7.0722992991950173E-5,{"$f":"Q204*(Direct_cost_personnel*$F204-UN_compensation)*$G204/CPI_2001*12/1000000/$E204*$CK204","v":1.555339040692868E-5},1.0503414800784681E-5,{"$f":"R204*(Direct_cost_personnel*$F204-UN_compensation)*$G204/CPI_2001*12/1000000/$E204*$CK204","v":0},0,{"$f":"S204*(Direct_cost_personnel*$F204-UN_compensation)*$G204/CPI_2001*12/1000000/$E204*$CK204","v":6.739802509669095E-6},4.5514797470066948E-6,{"$f":"T204*(Direct_cost_personnel*$F204-UN_compensation)*$G204/CPI_2001*12/1000000/$E204*$CK204","v":0},0,{"$f":"U204*(Direct_cost_personnel*$F204-UN_compensation)*$G204/CPI_2001*12/1000000/$E204*$CK204","v":0},0,5.5642518138528509E-5,2.7040127835867592E-5,1.1053045025538583E-5,1.4688179465112299E-5,0,1.1879419984580576E-6,1.6732238135519697E-6,{"$f":"BW204*Direct_cost_personnel*$F204*$G204/CPI_2001*12/1000000/$E204*$CK204","v":6.7610366897362991E-4},4.2013659203138712E-4,{"$f":"BY204*Direct_cost_personnel*$F204*$G204/CPI_2001*12/1000000/$E204*$CK204","v":6.7610366897362991E-4},4.2013659203138712E-4,{"$f":"CA204*Direct_cost_personnel*$F204*$G204/CPI_2001*12/1000000/$E204*$CK204","v":0},0,{"$f":"CC204*Direct_cost_personnel*$F204*$G204/CPI_2001*12/1000000/$E204*$CK204","v":0},0,{"$f":"CE204*Direct_cost_personnel*$F204*$G204/CPI_2001*12/1000000/$E204*$CK204","v":0},0,{"$f":"CG204*Direct_cost_personnel*$F204*$G204/CPI_2001*12/1000000/$E204*$CK204","v":0},0,{"$f":"CI204*Direct_cost_personnel*$F204*$G204/CPI_2001*12/1000000/$E204*$CK204","v":0},0]
["Finland",1998,31700,1929,129944,1.115877,163,5.3666820000000008,2.6090930000000001,1.0645309999999999,1.4143410000000001,0,0.114231,0.16448599999999999,781.5,270,506.5,0,5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX205","v":0},{"$f":"Include_Afghanistan*DY205","v":0},{"$f":"Include_Afghanistan*DZ205","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV205)),Personnel_plane*AV205,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY205)),Personnel_plane*AY205,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA205)),Personnel_plane*BA205,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV205*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V205:$BV205*INDIRECT(\"Months_non_UN_operation\"&$B205),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V205:$BV205))-IF($AV$19=BY$19,$AV205)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V205:$BV205*INDIRECT(\"Months_non_UN_operation\"&$B205),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V205:$BV205))-IF($AV$19=CA$19,$AV205)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V205:$BV205*INDIRECT(\"Months_non_UN_operation\"&$B205),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V205:$BV205))-IF($AV$19=CC$19,$AV205)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V205:$BV205*INDIRECT(\"Months_non_UN_operation\"&$B205),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V205:$BV205))-IF($AV$19=CE$19,$AV205)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V205:$BV205*INDIRECT(\"Months_non_UN_operation\"&$B205),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V205:$BV205))-IF($AV$19=CG$19,$AV205)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V205:$BV205*INDIRECT(\"Months_non_UN_operation\"&$B205),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V205:$BV205))-IF($AV$19=CI$19,$AV205)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B205-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O205*(Direct_cost_personnel*$F205-UN_compensation)*$G205/CPI_2001*12/1000000/$E205*$CK205","v":9.5428734791403586E-4},5.1756001205870898E-4,{"$f":"P205*(Direct_cost_personnel*$F205-UN_compensation)*$G205/CPI_2001*12/1000000/$E205*$CK205","v":3.2969620465360161E-4},1.788115204809359E-4,{"$f":"Q205*(Direct_cost_personnel*$F205-UN_compensation)*$G205/CPI_2001*12/1000000/$E205*$CK205","v":6.1848565798907121E-4},3.3543716712442233E-4,{"$f":"R205*(Direct_cost_personnel*$F205-UN_compensation)*$G205/CPI_2001*12/1000000/$E205*$CK205","v":0},0,{"$f":"S205*(Direct_cost_personnel*$F205-UN_compensation)*$G205/CPI_2001*12/1000000/$E205*$CK205","v":6.1054852713629924E-6},3.3113244533506658E-6,{"$f":"T205*(Direct_cost_personnel*$F205-UN_compensation)*$G205/CPI_2001*12/1000000/$E205*$CK205","v":0},0,{"$f":"U205*(Direct_cost_personnel*$F205-UN_compensation)*$G205/CPI_2001*12/1000000/$E205*$CK205","v":0},0,5.840696353308786E-5,2.8395421920925212E-5,1.1585561301534456E-5,1.5392632395649865E-5,0,1.2432049917152084E-6,1.7901429232631049E-6,{"$f":"BW205*Direct_cost_personnel*$F205*$G205/CPI_2001*12/1000000/$E205*$CK205","v":0},0,{"$f":"BY205*Direct_cost_personnel*$F205*$G205/CPI_2001*12/1000000/$E205*$CK205","v":0},0,{"$f":"CA205*Direct_cost_personnel*$F205*$G205/CPI_2001*12/1000000/$E205*$CK205","v":0},0,{"$f":"CC205*Direct_cost_personnel*$F205*$G205/CPI_2001*12/1000000/$E205*$CK205","v":0},0,{"$f":"CE205*Direct_cost_personnel*$F205*$G205/CPI_2001*12/1000000/$E205*$CK205","v":0},0,{"$f":"CG205*Direct_cost_personnel*$F205*$G205/CPI_2001*12/1000000/$E205*$CK205","v":0},0,{"$f":"CI205*Direct_cost_personnel*$F205*$G205/CPI_2001*12/1000000/$E205*$CK205","v":0},0]
["France",1998,358800,31942,1471226,1.075272,163,78.002489999999995,37.893998000000003,15.646269,20.433118,0,1.6839789999999999,2.345126,589.5,129,292,132.5,0,0,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX206","v":0},{"$f":"Include_Afghanistan*DY206","v":0},{"$f":"Include_Afghanistan*DZ206","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV206)),Personnel_plane*AV206,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY206)),Personnel_plane*AY206,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA206)),Personnel_plane*BA206,0)","v":0},null,null,null,null,null,17,null,null,null,null,null,3300,null,null,null,null,null,null,{"$f":"DV206*Include_Iraq","v":0},0,3317,3317,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V206:$BV206*INDIRECT(\"Months_non_UN_operation\"&$B206),0))/12","v":3300},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V206:$BV206))-IF($AV$19=BY$19,$AV206)","v":3300},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V206:$BV206*INDIRECT(\"Months_non_UN_operation\"&$B206),0))/12","v":17},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V206:$BV206))-IF($AV$19=CA$19,$AV206)","v":17},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V206:$BV206*INDIRECT(\"Months_non_UN_operation\"&$B206),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V206:$BV206))-IF($AV$19=CC$19,$AV206)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V206:$BV206*INDIRECT(\"Months_non_UN_operation\"&$B206),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V206:$BV206))-IF($AV$19=CE$19,$AV206)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V206:$BV206*INDIRECT(\"Months_non_UN_operation\"&$B206),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V206:$BV206))-IF($AV$19=CG$19,$AV206)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V206:$BV206*INDIRECT(\"Months_non_UN_operation\"&$B206),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V206:$BV206))-IF($AV$19=CI$19,$AV206)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B206-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O206*(Direct_cost_personnel*$F206-UN_compensation)*$G206/CPI_2001*12/1000000/$E206*$CK206","v":6.1037320632785491E-5},5.044627312914499E-5,{"$f":"P206*(Direct_cost_personnel*$F206-UN_compensation)*$G206/CPI_2001*12/1000000/$E206*$CK206","v":1.3356767364935248E-5},1.1039133560067351E-5,{"$f":"Q206*(Direct_cost_personnel*$F206-UN_compensation)*$G206/CPI_2001*12/1000000/$E206*$CK206","v":3.0233923027605371E-5},2.4987806197981908E-5,{"$f":"R206*(Direct_cost_personnel*$F206-UN_compensation)*$G206/CPI_2001*12/1000000/$E206*$CK206","v":1.3719160277937368E-5},1.1338644935728094E-5,{"$f":"S206*(Direct_cost_personnel*$F206-UN_compensation)*$G206/CPI_2001*12/1000000/$E206*$CK206","v":0},0,{"$f":"T206*(Direct_cost_personnel*$F206-UN_compensation)*$G206/CPI_2001*12/1000000/$E206*$CK206","v":0},0,{"$f":"U206*(Direct_cost_personnel*$F206-UN_compensation)*$G206/CPI_2001*12/1000000/$E206*$CK206","v":3.7274699623075115E-6},3.0806884353676331E-6,7.4979764670330543E-5,3.6425542985332604E-5,1.5039950232212947E-5,1.9641300926689587E-5,0,1.6187220322040815E-6,2.2542484938913306E-6,{"$f":"BW206*Direct_cost_personnel*$F206*$G206/CPI_2001*12/1000000/$E206*$CK206","v":3.7866023865098202E-4},2.8385120944762331E-4,{"$f":"BY206*Direct_cost_personnel*$F206*$G206/CPI_2001*12/1000000/$E206*$CK206","v":3.7671956211885463E-4},2.8239643990869977E-4,{"$f":"CA206*Direct_cost_personnel*$F206*$G206/CPI_2001*12/1000000/$E206*$CK206","v":1.9406765321274322E-6},1.4547695389236042E-6,{"$f":"CC206*Direct_cost_personnel*$F206*$G206/CPI_2001*12/1000000/$E206*$CK206","v":0},0,{"$f":"CE206*Direct_cost_personnel*$F206*$G206/CPI_2001*12/1000000/$E206*$CK206","v":0},0,{"$f":"CG206*Direct_cost_personnel*$F206*$G206/CPI_2001*12/1000000/$E206*$CK206","v":0},0,{"$f":"CI206*Direct_cost_personnel*$F206*$G206/CPI_2001*12/1000000/$E206*$CK206","v":0},0]
["Germany",1998,333500,27052,2181162,1.098201,163,95.645532000000003,46.515763,19.017330999999999,25.245999999999999,0,2.0447000000000002,2.8217379999999999,187,173,14,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX207","v":0},{"$f":"Include_Afghanistan*DY207","v":0},{"$f":"Include_Afghanistan*DZ207","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV207)),Personnel_plane*AV207,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY207)),Personnel_plane*AY207,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA207)),Personnel_plane*BA207,0)","v":0},null,null,null,null,null,81,null,null,null,null,null,2600,null,null,null,null,null,null,{"$f":"DV207*Include_Iraq","v":0},0,2681,2681,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V207:$BV207*INDIRECT(\"Months_non_UN_operation\"&$B207),0))/12","v":2600},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V207:$BV207))-IF($AV$19=BY$19,$AV207)","v":2600},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V207:$BV207*INDIRECT(\"Months_non_UN_operation\"&$B207),0))/12","v":81},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V207:$BV207))-IF($AV$19=CA$19,$AV207)","v":81},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V207:$BV207*INDIRECT(\"Months_non_UN_operation\"&$B207),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V207:$BV207))-IF($AV$19=CC$19,$AV207)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V207:$BV207*INDIRECT(\"Months_non_UN_operation\"&$B207),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V207:$BV207))-IF($AV$19=CE$19,$AV207)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V207:$BV207*INDIRECT(\"Months_non_UN_operation\"&$B207),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V207:$BV207))-IF($AV$19=CG$19,$AV207)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V207:$BV207*INDIRECT(\"Months_non_UN_operation\"&$B207),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V207:$BV207))-IF($AV$19=CI$19,$AV207)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B207-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O207*(Direct_cost_personnel*$F207-UN_compensation)*$G207/CPI_2001*12/1000000/$E207*$CK207","v":1.3367093054747848E-5},9.8349514873625993E-6,{"$f":"P207*(Direct_cost_personnel*$F207-UN_compensation)*$G207/CPI_2001*12/1000000/$E207*$CK207","v":1.2366348120167797E-5},9.0986449588969497E-6,{"$f":"Q207*(Direct_cost_personnel*$F207-UN_compensation)*$G207/CPI_2001*12/1000000/$E207*$CK207","v":1.000744934580053E-6},7.3630652846564907E-7,{"$f":"R207*(Direct_cost_personnel*$F207-UN_compensation)*$G207/CPI_2001*12/1000000/$E207*$CK207","v":0},0,{"$f":"S207*(Direct_cost_personnel*$F207-UN_compensation)*$G207/CPI_2001*12/1000000/$E207*$CK207","v":0},0,{"$f":"T207*(Direct_cost_personnel*$F207-UN_compensation)*$G207/CPI_2001*12/1000000/$E207*$CK207","v":0},0,{"$f":"U207*(Direct_cost_personnel*$F207-UN_compensation)*$G207/CPI_2001*12/1000000/$E207*$CK207","v":0},0,6.2014288042240727E-5,3.0159714362680355E-5,1.2330385097639834E-5,1.6368905929807669E-5,0,1.3257348472897786E-6,1.8295478048230863E-6,{"$f":"BW207*Direct_cost_personnel*$F207*$G207/CPI_2001*12/1000000/$E207*$CK207","v":2.1084145911794654E-4},1.410027002011718E-4,{"$f":"BY207*Direct_cost_personnel*$F207*$G207/CPI_2001*12/1000000/$E207*$CK207","v":2.0447138892452853E-4},1.367426410007634E-4,{"$f":"CA207*Direct_cost_personnel*$F207*$G207/CPI_2001*12/1000000/$E207*$CK207","v":6.370070193418004E-6},4.2600592004083989E-6,{"$f":"CC207*Direct_cost_personnel*$F207*$G207/CPI_2001*12/1000000/$E207*$CK207","v":0},0,{"$f":"CE207*Direct_cost_personnel*$F207*$G207/CPI_2001*12/1000000/$E207*$CK207","v":0},0,{"$f":"CG207*Direct_cost_personnel*$F207*$G207/CPI_2001*12/1000000/$E207*$CK207","v":0},0,{"$f":"CI207*Direct_cost_personnel*$F207*$G207/CPI_2001*12/1000000/$E207*$CK207","v":0},0]
["Greece",1998,168500,4037,133869,0.76333899999999999,163,2.836894,1.3997759999999999,0.55265299999999995,0.74521099999999996,0,5.8602000000000001E-2,8.0652000000000001E-2,24,18,5,1,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX208","v":0},{"$f":"Include_Afghanistan*DY208","v":0},{"$f":"Include_Afghanistan*DZ208","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV208)),Personnel_plane*AV208,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY208)),Personnel_plane*AY208,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA208)),Personnel_plane*BA208,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,250,null,null,null,null,null,null,{"$f":"DV208*Include_Iraq","v":0},0,250,250,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V208:$BV208*INDIRECT(\"Months_non_UN_operation\"&$B208),0))/12","v":250},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V208:$BV208))-IF($AV$19=BY$19,$AV208)","v":250},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V208:$BV208*INDIRECT(\"Months_non_UN_operation\"&$B208),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V208:$BV208))-IF($AV$19=CA$19,$AV208)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V208:$BV208*INDIRECT(\"Months_non_UN_operation\"&$B208),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V208:$BV208))-IF($AV$19=CC$19,$AV208)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V208:$BV208*INDIRECT(\"Months_non_UN_operation\"&$B208),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V208:$BV208))-IF($AV$19=CE$19,$AV208)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V208:$BV208*INDIRECT(\"Months_non_UN_operation\"&$B208),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V208:$BV208))-IF($AV$19=CG$19,$AV208)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V208:$BV208*INDIRECT(\"Months_non_UN_operation\"&$B208),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V208:$BV208))-IF($AV$19=CI$19,$AV208)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B208-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O208*(Direct_cost_personnel*$F208-UN_compensation)*$G208/CPI_2001*12/1000000/$E208*$CK208","v":1.857513767345249E-5},6.0744234650587016E-6,{"$f":"P208*(Direct_cost_personnel*$F208-UN_compensation)*$G208/CPI_2001*12/1000000/$E208*$CK208","v":1.3931353255089368E-5},4.5558175987940266E-6,{"$f":"Q208*(Direct_cost_personnel*$F208-UN_compensation)*$G208/CPI_2001*12/1000000/$E208*$CK208","v":3.8698203486359357E-6},1.2655048885538962E-6,{"$f":"R208*(Direct_cost_personnel*$F208-UN_compensation)*$G208/CPI_2001*12/1000000/$E208*$CK208","v":7.7396406972718723E-7},2.5310097771077929E-7,{"$f":"S208*(Direct_cost_personnel*$F208-UN_compensation)*$G208/CPI_2001*12/1000000/$E208*$CK208","v":0},0,{"$f":"T208*(Direct_cost_personnel*$F208-UN_compensation)*$G208/CPI_2001*12/1000000/$E208*$CK208","v":0},0,{"$f":"U208*(Direct_cost_personnel*$F208-UN_compensation)*$G208/CPI_2001*12/1000000/$E208*$CK208","v":0},0,2.9969402698271139E-5,1.4787457913963364E-5,5.838314829319544E-6,7.8725283899156384E-6,0,6.1908091628523501E-7,8.5202064878735841E-7,{"$f":"BW208*Direct_cost_personnel*$F208*$G208/CPI_2001*12/1000000/$E208*$CK208","v":2.2266026836258735E-4},6.327524442769482E-5,{"$f":"BY208*Direct_cost_personnel*$F208*$G208/CPI_2001*12/1000000/$E208*$CK208","v":2.2266026836258735E-4},6.327524442769482E-5,{"$f":"CA208*Direct_cost_personnel*$F208*$G208/CPI_2001*12/1000000/$E208*$CK208","v":0},0,{"$f":"CC208*Direct_cost_personnel*$F208*$G208/CPI_2001*12/1000000/$E208*$CK208","v":0},0,{"$f":"CE208*Direct_cost_personnel*$F208*$G208/CPI_2001*12/1000000/$E208*$CK208","v":0},0,{"$f":"CG208*Direct_cost_personnel*$F208*$G208/CPI_2001*12/1000000/$E208*$CK208","v":0},0,{"$f":"CI208*Direct_cost_personnel*$F208*$G208/CPI_2001*12/1000000/$E208*$CK208","v":0},0]
["Hungary",1998,43300,634.31321600000001,47953,0.4392104,163,0.28408499999999998,0.137768,4.7107999999999997E-2,8.6836999999999998E-2,0,5.0530000000000002E-3,7.319E-3,163.5,146.5,5.5,11.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX209","v":0},{"$f":"Include_Afghanistan*DY209","v":0},{"$f":"Include_Afghanistan*DZ209","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV209)),Personnel_plane*AV209,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY209)),Personnel_plane*AY209,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA209)),Personnel_plane*BA209,0)","v":0},null,null,null,null,null,41,null,null,null,null,null,314,null,null,null,null,null,null,{"$f":"DV209*Include_Iraq","v":0},0,355,355,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V209:$BV209*INDIRECT(\"Months_non_UN_operation\"&$B209),0))/12","v":314},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V209:$BV209))-IF($AV$19=BY$19,$AV209)","v":314},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V209:$BV209*INDIRECT(\"Months_non_UN_operation\"&$B209),0))/12","v":41},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V209:$BV209))-IF($AV$19=CA$19,$AV209)","v":41},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V209:$BV209*INDIRECT(\"Months_non_UN_operation\"&$B209),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V209:$BV209))-IF($AV$19=CC$19,$AV209)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V209:$BV209*INDIRECT(\"Months_non_UN_operation\"&$B209),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V209:$BV209))-IF($AV$19=CE$19,$AV209)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V209:$BV209*INDIRECT(\"Months_non_UN_operation\"&$B209),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V209:$BV209))-IF($AV$19=CG$19,$AV209)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V209:$BV209*INDIRECT(\"Months_non_UN_operation\"&$B209),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V209:$BV209))-IF($AV$19=CI$19,$AV209)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B209-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O209*(Direct_cost_personnel*$F209-UN_compensation)*$G209/CPI_2001*12/1000000/$E209*$CK209","v":1.8064935727052226E-4},7.0637095961581734E-5,{"$f":"P209*(Direct_cost_personnel*$F209-UN_compensation)*$G209/CPI_2001*12/1000000/$E209*$CK209","v":1.6186624367052913E-4},6.329256610624908E-5,{"$f":"Q209*(Direct_cost_personnel*$F209-UN_compensation)*$G209/CPI_2001*12/1000000/$E209*$CK209","v":6.076889694115428E-6},2.376171423784095E-6,{"$f":"R209*(Direct_cost_personnel*$F209-UN_compensation)*$G209/CPI_2001*12/1000000/$E209*$CK209","v":1.2706223905877715E-5},4.9683584315485633E-6,{"$f":"S209*(Direct_cost_personnel*$F209-UN_compensation)*$G209/CPI_2001*12/1000000/$E209*$CK209","v":0},0,{"$f":"T209*(Direct_cost_personnel*$F209-UN_compensation)*$G209/CPI_2001*12/1000000/$E209*$CK209","v":0},0,{"$f":"U209*(Direct_cost_personnel*$F209-UN_compensation)*$G209/CPI_2001*12/1000000/$E209*$CK209","v":0},0,8.3781381741864058E-6,4.0630069872795564E-6,1.3892931098423824E-6,2.5609672620230738E-6,0,1.490213569676819E-7,2.1584945807371141E-7,{"$f":"BW209*Direct_cost_personnel*$F209*$G209/CPI_2001*12/1000000/$E209*$CK209","v":5.0786755971271233E-4},1.5337106462606434E-4,{"$f":"BY209*Direct_cost_personnel*$F209*$G209/CPI_2001*12/1000000/$E209*$CK209","v":4.4921243309800467E-4},1.3565778673967378E-4,{"$f":"CA209*Direct_cost_personnel*$F209*$G209/CPI_2001*12/1000000/$E209*$CK209","v":5.865512661470761E-5},1.7713277886390525E-5,{"$f":"CC209*Direct_cost_personnel*$F209*$G209/CPI_2001*12/1000000/$E209*$CK209","v":0},0,{"$f":"CE209*Direct_cost_personnel*$F209*$G209/CPI_2001*12/1000000/$E209*$CK209","v":0},0,{"$f":"CG209*Direct_cost_personnel*$F209*$G209/CPI_2001*12/1000000/$E209*$CK209","v":0},0,{"$f":"CI209*Direct_cost_personnel*$F209*$G209/CPI_2001*12/1000000/$E209*$CK209","v":0},0]
["India",1998,1175000,11569.165311999999,424435,0.30257099999999998,163,0.72338899999999995,0.34998800000000002,0.12019100000000001,0.222217,0,1.2952E-2,1.8041000000000001E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX210","v":0},{"$f":"Include_Afghanistan*DY210","v":0},{"$f":"Include_Afghanistan*DZ210","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV210)),Personnel_plane*AV210,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY210)),Personnel_plane*AY210,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA210)),Personnel_plane*BA210,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV210*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V210:$BV210*INDIRECT(\"Months_non_UN_operation\"&$B210),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V210:$BV210))-IF($AV$19=BY$19,$AV210)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V210:$BV210*INDIRECT(\"Months_non_UN_operation\"&$B210),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V210:$BV210))-IF($AV$19=CA$19,$AV210)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V210:$BV210*INDIRECT(\"Months_non_UN_operation\"&$B210),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V210:$BV210))-IF($AV$19=CC$19,$AV210)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V210:$BV210*INDIRECT(\"Months_non_UN_operation\"&$B210),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V210:$BV210))-IF($AV$19=CE$19,$AV210)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V210:$BV210*INDIRECT(\"Months_non_UN_operation\"&$B210),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V210:$BV210))-IF($AV$19=CG$19,$AV210)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V210:$BV210*INDIRECT(\"Months_non_UN_operation\"&$B210),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V210:$BV210))-IF($AV$19=CI$19,$AV210)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B210-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O210*(Direct_cost_personnel*$F210-UN_compensation)*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,{"$f":"P210*(Direct_cost_personnel*$F210-UN_compensation)*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,{"$f":"Q210*(Direct_cost_personnel*$F210-UN_compensation)*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,{"$f":"R210*(Direct_cost_personnel*$F210-UN_compensation)*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,{"$f":"S210*(Direct_cost_personnel*$F210-UN_compensation)*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,{"$f":"T210*(Direct_cost_personnel*$F210-UN_compensation)*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,{"$f":"U210*(Direct_cost_personnel*$F210-UN_compensation)*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,2.4103255732244298E-6,1.1661568350108613E-6,4.0047531960178754E-7,7.4042502430257178E-7,0,4.3155946281188709E-8,6.0112448028020803E-8,{"$f":"BW210*Direct_cost_personnel*$F210*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,{"$f":"BY210*Direct_cost_personnel*$F210*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,{"$f":"CA210*Direct_cost_personnel*$F210*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,{"$f":"CC210*Direct_cost_personnel*$F210*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,{"$f":"CE210*Direct_cost_personnel*$F210*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,{"$f":"CG210*Direct_cost_personnel*$F210*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,{"$f":"CI210*Direct_cost_personnel*$F210*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0]
["Indonesia",1998,299000,1361.37664,95445,0.21088370000000001,163,0.41192800000000002,0.200378,6.8471000000000004E-2,0.12578800000000001,0,7.3470000000000002E-3,9.9439999999999997E-3,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX211","v":0},{"$f":"Include_Afghanistan*DY211","v":0},{"$f":"Include_Afghanistan*DZ211","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV211)),Personnel_plane*AV211,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY211)),Personnel_plane*AY211,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA211)),Personnel_plane*BA211,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV211*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V211:$BV211*INDIRECT(\"Months_non_UN_operation\"&$B211),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V211:$BV211))-IF($AV$19=BY$19,$AV211)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V211:$BV211*INDIRECT(\"Months_non_UN_operation\"&$B211),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V211:$BV211))-IF($AV$19=CA$19,$AV211)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V211:$BV211*INDIRECT(\"Months_non_UN_operation\"&$B211),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V211:$BV211))-IF($AV$19=CC$19,$AV211)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V211:$BV211*INDIRECT(\"Months_non_UN_operation\"&$B211),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V211:$BV211))-IF($AV$19=CE$19,$AV211)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V211:$BV211*INDIRECT(\"Months_non_UN_operation\"&$B211),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V211:$BV211))-IF($AV$19=CG$19,$AV211)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V211:$BV211*INDIRECT(\"Months_non_UN_operation\"&$B211),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V211:$BV211))-IF($AV$19=CI$19,$AV211)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B211-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O211*(Direct_cost_personnel*$F211-UN_compensation)*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,{"$f":"P211*(Direct_cost_personnel*$F211-UN_compensation)*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,{"$f":"Q211*(Direct_cost_personnel*$F211-UN_compensation)*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,{"$f":"R211*(Direct_cost_personnel*$F211-UN_compensation)*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,{"$f":"S211*(Direct_cost_personnel*$F211-UN_compensation)*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,{"$f":"T211*(Direct_cost_personnel*$F211-UN_compensation)*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,{"$f":"U211*(Direct_cost_personnel*$F211-UN_compensation)*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,6.1035587440015125E-6,2.9690113175252351E-6,1.0145383920503768E-6,1.8638073820921673E-6,0,1.0886088367913594E-7,1.4734076865459749E-7,{"$f":"BW211*Direct_cost_personnel*$F211*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,{"$f":"BY211*Direct_cost_personnel*$F211*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,{"$f":"CA211*Direct_cost_personnel*$F211*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,{"$f":"CC211*Direct_cost_personnel*$F211*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,{"$f":"CE211*Direct_cost_personnel*$F211*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,{"$f":"CG211*Direct_cost_personnel*$F211*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,{"$f":"CI211*Direct_cost_personnel*$F211*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0]
["Ireland",1998,11500,811,89080,0.98913269999999998,163,2.2110379999999994,1.0740479999999999,0.43984600000000001,0.584619,0,4.7348000000000001E-2,6.5176999999999999E-2,717.5,91.5,618,8,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX212","v":0},{"$f":"Include_Afghanistan*DY212","v":0},{"$f":"Include_Afghanistan*DZ212","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV212)),Personnel_plane*AV212,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY212)),Personnel_plane*AY212,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA212)),Personnel_plane*BA212,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV212*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V212:$BV212*INDIRECT(\"Months_non_UN_operation\"&$B212),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V212:$BV212))-IF($AV$19=BY$19,$AV212)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V212:$BV212*INDIRECT(\"Months_non_UN_operation\"&$B212),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V212:$BV212))-IF($AV$19=CA$19,$AV212)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V212:$BV212*INDIRECT(\"Months_non_UN_operation\"&$B212),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V212:$BV212))-IF($AV$19=CC$19,$AV212)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V212:$BV212*INDIRECT(\"Months_non_UN_operation\"&$B212),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V212:$BV212))-IF($AV$19=CE$19,$AV212)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V212:$BV212*INDIRECT(\"Months_non_UN_operation\"&$B212),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V212:$BV212))-IF($AV$19=CG$19,$AV212)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V212:$BV212*INDIRECT(\"Months_non_UN_operation\"&$B212),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V212:$BV212))-IF($AV$19=CI$19,$AV212)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B212-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O212*(Direct_cost_personnel*$F212-UN_compensation)*$G212/CPI_2001*12/1000000/$E212*$CK212","v":1.1185967853392675E-3},8.0330359163544864E-4,{"$f":"P212*(Direct_cost_personnel*$F212-UN_compensation)*$G212/CPI_2001*12/1000000/$E212*$CK212","v":1.4265032175406683E-4},1.0244220018765651E-4,{"$f":"Q212*(Direct_cost_personnel*$F212-UN_compensation)*$G212/CPI_2001*12/1000000/$E212*$CK212","v":9.6347430430615642E-4},6.9190469634941771E-4,{"$f":"R212*(Direct_cost_personnel*$F212-UN_compensation)*$G212/CPI_2001*12/1000000/$E212*$CK212","v":1.2472159279044097E-5},8.9566950983743402E-6,{"$f":"S212*(Direct_cost_personnel*$F212-UN_compensation)*$G212/CPI_2001*12/1000000/$E212*$CK212","v":0},0,{"$f":"T212*(Direct_cost_personnel*$F212-UN_compensation)*$G212/CPI_2001*12/1000000/$E212*$CK212","v":0},0,{"$f":"U212*(Direct_cost_personnel*$F212-UN_compensation)*$G212/CPI_2001*12/1000000/$E212*$CK212","v":0},0,3.5101930023824454E-5,1.7051338664567781E-5,6.9828937871077275E-6,9.2812765898181009E-6,0,7.5168594242525043E-7,1.0347350399056042E-6,{"$f":"BW212*Direct_cost_personnel*$F212*$G212/CPI_2001*12/1000000/$E212*$CK212","v":0},0,{"$f":"BY212*Direct_cost_personnel*$F212*$G212/CPI_2001*12/1000000/$E212*$CK212","v":0},0,{"$f":"CA212*Direct_cost_personnel*$F212*$G212/CPI_2001*12/1000000/$E212*$CK212","v":0},0,{"$f":"CC212*Direct_cost_personnel*$F212*$G212/CPI_2001*12/1000000/$E212*$CK212","v":0},0,{"$f":"CE212*Direct_cost_personnel*$F212*$G212/CPI_2001*12/1000000/$E212*$CK212","v":0},0,{"$f":"CG212*Direct_cost_personnel*$F212*$G212/CPI_2001*12/1000000/$E212*$CK212","v":0},0,{"$f":"CI212*Direct_cost_personnel*$F212*$G212/CPI_2001*12/1000000/$E212*$CK212","v":0},0]
["Italy",1998,298400,18201,1226068,0.90146820000000005,163,53.544069,26.017762000000001,10.646247000000001,14.146699999999999,0,1.145286,1.588074,94,22.5,59.5,5,7,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX213","v":0},{"$f":"Include_Afghanistan*DY213","v":0},{"$f":"Include_Afghanistan*DZ213","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV213)),Personnel_plane*AV213,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY213)),Personnel_plane*AY213,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA213)),Personnel_plane*BA213,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,2500,null,null,null,null,null,null,{"$f":"DV213*Include_Iraq","v":0},0,2500,2500,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V213:$BV213*INDIRECT(\"Months_non_UN_operation\"&$B213),0))/12","v":2500},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V213:$BV213))-IF($AV$19=BY$19,$AV213)","v":2500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V213:$BV213*INDIRECT(\"Months_non_UN_operation\"&$B213),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V213:$BV213))-IF($AV$19=CA$19,$AV213)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V213:$BV213*INDIRECT(\"Months_non_UN_operation\"&$B213),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V213:$BV213))-IF($AV$19=CC$19,$AV213)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V213:$BV213*INDIRECT(\"Months_non_UN_operation\"&$B213),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V213:$BV213))-IF($AV$19=CE$19,$AV213)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V213:$BV213*INDIRECT(\"Months_non_UN_operation\"&$B213),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V213:$BV213))-IF($AV$19=CG$19,$AV213)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V213:$BV213*INDIRECT(\"Months_non_UN_operation\"&$B213),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V213:$BV213))-IF($AV$19=CI$19,$AV213)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B213-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O213*(Direct_cost_personnel*$F213-UN_compensation)*$G213/CPI_2001*12/1000000/$E213*$CK213","v":9.5976493406103424E-6},6.6133989892290806E-6,{"$f":"P213*(Direct_cost_personnel*$F213-UN_compensation)*$G213/CPI_2001*12/1000000/$E213*$CK213","v":2.2973096825929012E-6},1.5829944389112161E-6,{"$f":"Q213*(Direct_cost_personnel*$F213-UN_compensation)*$G213/CPI_2001*12/1000000/$E213*$CK213","v":6.0751078273012271E-6},4.1861408495652156E-6,{"$f":"R213*(Direct_cost_personnel*$F213-UN_compensation)*$G213/CPI_2001*12/1000000/$E213*$CK213","v":5.1051326279842253E-7},3.5177654198027027E-7,{"$f":"S213*(Direct_cost_personnel*$F213-UN_compensation)*$G213/CPI_2001*12/1000000/$E213*$CK213","v":7.1471856791779146E-7},4.9248715877237827E-7,{"$f":"T213*(Direct_cost_personnel*$F213-UN_compensation)*$G213/CPI_2001*12/1000000/$E213*$CK213","v":0},0,{"$f":"U213*(Direct_cost_personnel*$F213-UN_compensation)*$G213/CPI_2001*12/1000000/$E213*$CK213","v":0},0,6.1760643426335898E-5,3.0010302758897016E-5,1.2279960732825487E-5,1.6317573742095435E-5,0,1.321035206853154E-6,1.8317709856648168E-6,{"$f":"BW213*Direct_cost_personnel*$F213*$G213/CPI_2001*12/1000000/$E213*$CK213","v":2.8710526012823765E-4},1.7588827099013511E-4,{"$f":"BY213*Direct_cost_personnel*$F213*$G213/CPI_2001*12/1000000/$E213*$CK213","v":2.8710526012823765E-4},1.7588827099013511E-4,{"$f":"CA213*Direct_cost_personnel*$F213*$G213/CPI_2001*12/1000000/$E213*$CK213","v":0},0,{"$f":"CC213*Direct_cost_personnel*$F213*$G213/CPI_2001*12/1000000/$E213*$CK213","v":0},0,{"$f":"CE213*Direct_cost_personnel*$F213*$G213/CPI_2001*12/1000000/$E213*$CK213","v":0},0,{"$f":"CG213*Direct_cost_personnel*$F213*$G213/CPI_2001*12/1000000/$E213*$CK213","v":0},0,{"$f":"CI213*Direct_cost_personnel*$F213*$G213/CPI_2001*12/1000000/$E213*$CK213","v":0},0]
["Japan",1998,242600,37600,3914575,1.272519,163,180.30590900000001,88.348681999999997,35.761242000000003,47.094414999999998,0,3.8178329999999998,5.2837370000000004,37.5,15,22.5,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX214","v":0},{"$f":"Include_Afghanistan*DY214","v":0},{"$f":"Include_Afghanistan*DZ214","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV214)),Personnel_plane*AV214,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY214)),Personnel_plane*AY214,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA214)),Personnel_plane*BA214,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV214*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V214:$BV214*INDIRECT(\"Months_non_UN_operation\"&$B214),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V214:$BV214))-IF($AV$19=BY$19,$AV214)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V214:$BV214*INDIRECT(\"Months_non_UN_operation\"&$B214),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V214:$BV214))-IF($AV$19=CA$19,$AV214)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V214:$BV214*INDIRECT(\"Months_non_UN_operation\"&$B214),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V214:$BV214))-IF($AV$19=CC$19,$AV214)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V214:$BV214*INDIRECT(\"Months_non_UN_operation\"&$B214),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V214:$BV214))-IF($AV$19=CE$19,$AV214)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V214:$BV214*INDIRECT(\"Months_non_UN_operation\"&$B214),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V214:$BV214))-IF($AV$19=CG$19,$AV214)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V214:$BV214*INDIRECT(\"Months_non_UN_operation\"&$B214),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V214:$BV214))-IF($AV$19=CI$19,$AV214)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B214-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O214*(Direct_cost_personnel*$F214-UN_compensation)*$G214/CPI_2001*12/1000000/$E214*$CK214","v":1.7544129547710487E-6},{"$f":"O214/$C214*$D214/$E214*$CK214","v":2.0997069984029278E-6},{"$f":"P214*(Direct_cost_personnel*$F214-UN_compensation)*$G214/CPI_2001*12/1000000/$E214*$CK214","v":7.0176518190841955E-7},{"$f":"P214/$C214*$D214/$E214*$CK214","v":8.3988279936117132E-7},{"$f":"Q214*(Direct_cost_personnel*$F214-UN_compensation)*$G214/CPI_2001*12/1000000/$E214*$CK214","v":1.0526477728626295E-6},{"$f":"Q214/$C214*$D214/$E214*$CK214","v":1.2598241990417568E-6},{"$f":"R214*(Direct_cost_personnel*$F214-UN_compensation)*$G214/CPI_2001*12/1000000/$E214*$CK214","v":0},{"$f":"R214/$C214*$D214/$E214*$CK214","v":0},{"$f":"S214*(Direct_cost_personnel*$F214-UN_compensation)*$G214/CPI_2001*12/1000000/$E214*$CK214","v":0},{"$f":"S214/$C214*$D214/$E214*$CK214","v":0},{"$f":"T214*(Direct_cost_personnel*$F214-UN_compensation)*$G214/CPI_2001*12/1000000/$E214*$CK214","v":0},{"$f":"T214/$C214*$D214/$E214*$CK214","v":0},{"$f":"U214*(Direct_cost_personnel*$F214-UN_compensation)*$G214/CPI_2001*12/1000000/$E214*$CK214","v":0},{"$f":"U214/$C214*$D214/$E214*$CK214","v":0},6.5138887844480985E-5,3.1917616676698685E-5,1.2919418696462925E-5,1.7013739781464634E-5,0,1.3792637023113775E-6,1.9088489875433557E-6,{"$f":"BW214*Direct_cost_personnel*$F214*$G214/CPI_2001*12/1000000/$E214*$CK214","v":0},{"$f":"BX214/$C214*$D214/$E214*$CK214","v":0},{"$f":"BY214*Direct_cost_personnel*$F214*$G214/CPI_2001*12/1000000/$E214*$CK214","v":0},{"$f":"BZ214/$C214*$D214/$E214*$CK214","v":0},{"$f":"CA214*Direct_cost_personnel*$F214*$G214/CPI_2001*12/1000000/$E214*$CK214","v":0},{"$f":"CB214/$C214*$D214/$E214*$CK214","v":0},{"$f":"CC214*Direct_cost_personnel*$F214*$G214/CPI_2001*12/1000000/$E214*$CK214","v":0},0,{"$f":"CE214*Direct_cost_personnel*$F214*$G214/CPI_2001*12/1000000/$E214*$CK214","v":0},{"$f":"CF214/$C214*$D214/$E214*$CK214","v":0},{"$f":"CG214*Direct_cost_personnel*$F214*$G214/CPI_2001*12/1000000/$E214*$CK214","v":0},{"$f":"CH214/$C214*$D214/$E214*$CK214","v":0},{"$f":"CI214*Direct_cost_personnel*$F214*$G214/CPI_2001*12/1000000/$E214*$CK214","v":0},{"$f":"CJ214/$C214*$D214/$E214*$CK214","v":0}]
["Luxembourg",1998,800,127.70791199999999,19380,1.053566,163,0.65859599999999996,0.32072000000000001,0.13068199999999999,0.17329900000000001,0,1.4012999999999999E-2,1.9882E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX215","v":0},{"$f":"Include_Afghanistan*DY215","v":0},{"$f":"Include_Afghanistan*DZ215","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV215)),Personnel_plane*AV215,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY215)),Personnel_plane*AY215,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA215)),Personnel_plane*BA215,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,{"$f":"DV215*Include_Iraq","v":0},0,23,23,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V215:$BV215*INDIRECT(\"Months_non_UN_operation\"&$B215),0))/12","v":23},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V215:$BV215))-IF($AV$19=BY$19,$AV215)","v":23},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V215:$BV215*INDIRECT(\"Months_non_UN_operation\"&$B215),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V215:$BV215))-IF($AV$19=CA$19,$AV215)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V215:$BV215*INDIRECT(\"Months_non_UN_operation\"&$B215),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V215:$BV215))-IF($AV$19=CC$19,$AV215)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V215:$BV215*INDIRECT(\"Months_non_UN_operation\"&$B215),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V215:$BV215))-IF($AV$19=CE$19,$AV215)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V215:$BV215*INDIRECT(\"Months_non_UN_operation\"&$B215),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V215:$BV215))-IF($AV$19=CG$19,$AV215)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V215:$BV215*INDIRECT(\"Months_non_UN_operation\"&$B215),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V215:$BV215))-IF($AV$19=CI$19,$AV215)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B215-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O215*(Direct_cost_personnel*$F215-UN_compensation)*$G215/CPI_2001*12/1000000/$E215*$CK215","v":0},0,{"$f":"P215*(Direct_cost_personnel*$F215-UN_compensation)*$G215/CPI_2001*12/1000000/$E215*$CK215","v":0},0,{"$f":"Q215*(Direct_cost_personnel*$F215-UN_compensation)*$G215/CPI_2001*12/1000000/$E215*$CK215","v":0},0,{"$f":"R215*(Direct_cost_personnel*$F215-UN_compensation)*$G215/CPI_2001*12/1000000/$E215*$CK215","v":0},0,{"$f":"S215*(Direct_cost_personnel*$F215-UN_compensation)*$G215/CPI_2001*12/1000000/$E215*$CK215","v":0},0,{"$f":"T215*(Direct_cost_personnel*$F215-UN_compensation)*$G215/CPI_2001*12/1000000/$E215*$CK215","v":0},0,{"$f":"U215*(Direct_cost_personnel*$F215-UN_compensation)*$G215/CPI_2001*12/1000000/$E215*$CK215","v":0},0,4.8059617921809649E-5,2.3403847973390046E-5,9.5362361588256356E-6,1.2646119512161766E-5,0,1.0225683513691527E-6,1.4508459260630484E-6,{"$f":"BW215*Direct_cost_personnel*$F215*$G215/CPI_2001*12/1000000/$E215*$CK215","v":1.9529948465843197E-4},2.6792724503181396E-4,{"$f":"BY215*Direct_cost_personnel*$F215*$G215/CPI_2001*12/1000000/$E215*$CK215","v":1.9529948465843197E-4},2.6792724503181396E-4,{"$f":"CA215*Direct_cost_personnel*$F215*$G215/CPI_2001*12/1000000/$E215*$CK215","v":0},0,{"$f":"CC215*Direct_cost_personnel*$F215*$G215/CPI_2001*12/1000000/$E215*$CK215","v":0},0,{"$f":"CE215*Direct_cost_personnel*$F215*$G215/CPI_2001*12/1000000/$E215*$CK215","v":0},0,{"$f":"CG215*Direct_cost_personnel*$F215*$G215/CPI_2001*12/1000000/$E215*$CK215","v":0},0,{"$f":"CI215*Direct_cost_personnel*$F215*$G215/CPI_2001*12/1000000/$E215*$CK215","v":0},0]
["Mexico",1998,175000,3092.7221760000002,487477,0.54345069999999995,163,2.2370190000000001,1.0865640000000001,0.37188199999999999,0.68440199999999995,0,3.9960000000000002E-2,5.4211000000000002E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX216","v":0},{"$f":"Include_Afghanistan*DY216","v":0},{"$f":"Include_Afghanistan*DZ216","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV216)),Personnel_plane*AV216,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY216)),Personnel_plane*AY216,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA216)),Personnel_plane*BA216,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV216*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V216:$BV216*INDIRECT(\"Months_non_UN_operation\"&$B216),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V216:$BV216))-IF($AV$19=BY$19,$AV216)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V216:$BV216*INDIRECT(\"Months_non_UN_operation\"&$B216),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V216:$BV216))-IF($AV$19=CA$19,$AV216)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V216:$BV216*INDIRECT(\"Months_non_UN_operation\"&$B216),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V216:$BV216))-IF($AV$19=CC$19,$AV216)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V216:$BV216*INDIRECT(\"Months_non_UN_operation\"&$B216),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V216:$BV216))-IF($AV$19=CE$19,$AV216)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V216:$BV216*INDIRECT(\"Months_non_UN_operation\"&$B216),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V216:$BV216))-IF($AV$19=CG$19,$AV216)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V216:$BV216*INDIRECT(\"Months_non_UN_operation\"&$B216),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V216:$BV216))-IF($AV$19=CI$19,$AV216)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B216-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O216*(Direct_cost_personnel*$F216-UN_compensation)*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,{"$f":"P216*(Direct_cost_personnel*$F216-UN_compensation)*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,{"$f":"Q216*(Direct_cost_personnel*$F216-UN_compensation)*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,{"$f":"R216*(Direct_cost_personnel*$F216-UN_compensation)*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,{"$f":"S216*(Direct_cost_personnel*$F216-UN_compensation)*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,{"$f":"T216*(Direct_cost_personnel*$F216-UN_compensation)*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,{"$f":"U216*(Direct_cost_personnel*$F216-UN_compensation)*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,6.4897884599402615E-6,3.1522175306452612E-6,1.0788623217145246E-6,1.9855102712851498E-6,0,1.1592746724959103E-7,1.5727086904573523E-7,{"$f":"BW216*Direct_cost_personnel*$F216*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,{"$f":"BY216*Direct_cost_personnel*$F216*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,{"$f":"CA216*Direct_cost_personnel*$F216*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,{"$f":"CC216*Direct_cost_personnel*$F216*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,{"$f":"CE216*Direct_cost_personnel*$F216*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,{"$f":"CG216*Direct_cost_personnel*$F216*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,{"$f":"CI216*Direct_cost_personnel*$F216*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0]
["Netherlands",1998,57180,7248,403202,1.0064040000000001,163,16.075833000000003,7.8118619999999996,3.1959469999999999,4.2466780000000002,0,0.34375600000000001,0.47759000000000001,117,105,12,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX217","v":0},{"$f":"Include_Afghanistan*DY217","v":0},{"$f":"Include_Afghanistan*DZ217","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV217)),Personnel_plane*AV217,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY217)),Personnel_plane*AY217,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA217)),Personnel_plane*BA217,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1375,null,null,null,null,null,null,{"$f":"DV217*Include_Iraq","v":0},0,1375,1375,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V217:$BV217*INDIRECT(\"Months_non_UN_operation\"&$B217),0))/12","v":1375},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V217:$BV217))-IF($AV$19=BY$19,$AV217)","v":1375},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V217:$BV217*INDIRECT(\"Months_non_UN_operation\"&$B217),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V217:$BV217))-IF($AV$19=CA$19,$AV217)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V217:$BV217*INDIRECT(\"Months_non_UN_operation\"&$B217),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V217:$BV217))-IF($AV$19=CC$19,$AV217)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V217:$BV217*INDIRECT(\"Months_non_UN_operation\"&$B217),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V217:$BV217))-IF($AV$19=CE$19,$AV217)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V217:$BV217*INDIRECT(\"Months_non_UN_operation\"&$B217),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V217:$BV217))-IF($AV$19=CG$19,$AV217)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V217:$BV217*INDIRECT(\"Months_non_UN_operation\"&$B217),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V217:$BV217))-IF($AV$19=CI$19,$AV217)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B217-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O217*(Direct_cost_personnel*$F217-UN_compensation)*$G217/CPI_2001*12/1000000/$E217*$CK217","v":4.1081877626477983E-5},5.2017828149140362E-5,{"$f":"P217*(Direct_cost_personnel*$F217-UN_compensation)*$G217/CPI_2001*12/1000000/$E217*$CK217","v":3.6868351716069978E-5},4.6682666287690065E-5,{"$f":"Q217*(Direct_cost_personnel*$F217-UN_compensation)*$G217/CPI_2001*12/1000000/$E217*$CK217","v":4.2135259104079977E-6},5.3351618614502935E-6,{"$f":"R217*(Direct_cost_personnel*$F217-UN_compensation)*$G217/CPI_2001*12/1000000/$E217*$CK217","v":0},0,{"$f":"S217*(Direct_cost_personnel*$F217-UN_compensation)*$G217/CPI_2001*12/1000000/$E217*$CK217","v":0},0,{"$f":"T217*(Direct_cost_personnel*$F217-UN_compensation)*$G217/CPI_2001*12/1000000/$E217*$CK217","v":0},0,{"$f":"U217*(Direct_cost_personnel*$F217-UN_compensation)*$G217/CPI_2001*12/1000000/$E217*$CK217","v":0},0,5.6385288403938883E-5,2.7399767828004357E-5,1.120964576570951E-5,1.4895039267244337E-5,0,1.2057092904973828E-6,1.6751262524832876E-6,{"$f":"BW217*Direct_cost_personnel*$F217*$G217/CPI_2001*12/1000000/$E217*$CK217","v":5.3606525798789283E-4},6.1132062995784614E-4,{"$f":"BY217*Direct_cost_personnel*$F217*$G217/CPI_2001*12/1000000/$E217*$CK217","v":5.3606525798789283E-4},6.1132062995784614E-4,{"$f":"CA217*Direct_cost_personnel*$F217*$G217/CPI_2001*12/1000000/$E217*$CK217","v":0},0,{"$f":"CC217*Direct_cost_personnel*$F217*$G217/CPI_2001*12/1000000/$E217*$CK217","v":0},{"$f":"CD217/$C217*$D217/$E217*$CK217","v":0},{"$f":"CE217*Direct_cost_personnel*$F217*$G217/CPI_2001*12/1000000/$E217*$CK217","v":0},0,{"$f":"CG217*Direct_cost_personnel*$F217*$G217/CPI_2001*12/1000000/$E217*$CK217","v":0},0,{"$f":"CI217*Direct_cost_personnel*$F217*$G217/CPI_2001*12/1000000/$E217*$CK217","v":0},0]
["New Zealand",1998,9550,860,55601,0.7633875,163,2.1985660000000005,1.068006,0.43660599999999999,0.58048100000000002,0,4.6924E-2,6.6548999999999997E-2,13,2,7,4,0,0,0,null,null,null,null,130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX218","v":0},{"$f":"Include_Afghanistan*DY218","v":0},{"$f":"Include_Afghanistan*DZ218","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV218)),Personnel_plane*AV218,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY218)),Personnel_plane*AY218,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA218)),Personnel_plane*BA218,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,22,null,null,null,null,null,null,{"$f":"DV218*Include_Iraq","v":0},0,122.83333333333333,177,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V218:$BV218*INDIRECT(\"Months_non_UN_operation\"&$B218),0))/12","v":22},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V218:$BV218))-IF($AV$19=BY$19,$AV218)","v":22},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V218:$BV218*INDIRECT(\"Months_non_UN_operation\"&$B218),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V218:$BV218))-IF($AV$19=CA$19,$AV218)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V218:$BV218*INDIRECT(\"Months_non_UN_operation\"&$B218),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V218:$BV218))-IF($AV$19=CC$19,$AV218)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V218:$BV218*INDIRECT(\"Months_non_UN_operation\"&$B218),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V218:$BV218))-IF($AV$19=CE$19,$AV218)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V218:$BV218*INDIRECT(\"Months_non_UN_operation\"&$B218),0))/12","v":75.833333333333329},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V218:$BV218))-IF($AV$19=CG$19,$AV218)","v":130},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V218:$BV218*INDIRECT(\"Months_non_UN_operation\"&$B218),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V218:$BV218))-IF($AV$19=CI$19,$AV218)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B218-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O218*(Direct_cost_personnel*$F218-UN_compensation)*$G218/CPI_2001*12/1000000/$E218*$CK218","v":2.4226647527637912E-5},2.9776306572005423E-5,{"$f":"P218*(Direct_cost_personnel*$F218-UN_compensation)*$G218/CPI_2001*12/1000000/$E218*$CK218","v":3.7271765427135248E-6},4.5809702418469878E-6,{"$f":"Q218*(Direct_cost_personnel*$F218-UN_compensation)*$G218/CPI_2001*12/1000000/$E218*$CK218","v":1.3045117899497338E-5},1.603339584646446E-5,{"$f":"R218*(Direct_cost_personnel*$F218-UN_compensation)*$G218/CPI_2001*12/1000000/$E218*$CK218","v":7.4543530854270496E-6},9.1619404836939757E-6,{"$f":"S218*(Direct_cost_personnel*$F218-UN_compensation)*$G218/CPI_2001*12/1000000/$E218*$CK218","v":0},0,{"$f":"T218*(Direct_cost_personnel*$F218-UN_compensation)*$G218/CPI_2001*12/1000000/$E218*$CK218","v":0},0,{"$f":"U218*(Direct_cost_personnel*$F218-UN_compensation)*$G218/CPI_2001*12/1000000/$E218*$CK218","v":0},0,5.5920610330252456E-5,2.7164773473423855E-5,1.1105090315164611E-5,1.4764556445026108E-5,0,1.1935137353787722E-6,1.6926763612590979E-6,{"$f":"BW218*Direct_cost_personnel*$F218*$G218/CPI_2001*12/1000000/$E218*$CK218","v":2.634171013009655E-4},4.0541586640345848E-4,{"$f":"BY218*Direct_cost_personnel*$F218*$G218/CPI_2001*12/1000000/$E218*$CK218","v":4.717918232256099E-5},5.0390672660316876E-5,{"$f":"CA218*Direct_cost_personnel*$F218*$G218/CPI_2001*12/1000000/$E218*$CK218","v":5.3612707184728407E-5},5.7262128023087365E-5,{"$f":"CC218*Direct_cost_personnel*$F218*$G218/CPI_2001*12/1000000/$E218*$CK218","v":0},0,{"$f":"CE218*Direct_cost_personnel*$F218*$G218/CPI_2001*12/1000000/$E218*$CK218","v":0},0,{"$f":"CG218*Direct_cost_personnel*$F218*$G218/CPI_2001*12/1000000/$E218*$CK218","v":1.6262521179367611E-4},2.9776306572005422E-4,{"$f":"CI218*Direct_cost_personnel*$F218*$G218/CPI_2001*12/1000000/$E218*$CK218","v":0},0]
["Norway",1998,28900,3422,151141,1.243984,163,5.998793,2.914803,1.1934400000000001,1.5857490000000001,0,0.12845799999999999,0.176343,714,83,627,4,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX219","v":0},{"$f":"Include_Afghanistan*DY219","v":0},{"$f":"Include_Afghanistan*DZ219","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV219)),Personnel_plane*AV219,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY219)),Personnel_plane*AY219,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA219)),Personnel_plane*BA219,0)","v":0},null,null,null,null,null,4,null,null,null,null,null,700,null,null,null,null,null,null,{"$f":"DV219*Include_Iraq","v":0},0,704,704,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V219:$BV219*INDIRECT(\"Months_non_UN_operation\"&$B219),0))/12","v":700},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V219:$BV219))-IF($AV$19=BY$19,$AV219)","v":700},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V219:$BV219*INDIRECT(\"Months_non_UN_operation\"&$B219),0))/12","v":4},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V219:$BV219))-IF($AV$19=CA$19,$AV219)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V219:$BV219*INDIRECT(\"Months_non_UN_operation\"&$B219),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V219:$BV219))-IF($AV$19=CC$19,$AV219)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V219:$BV219*INDIRECT(\"Months_non_UN_operation\"&$B219),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V219:$BV219))-IF($AV$19=CE$19,$AV219)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V219:$BV219*INDIRECT(\"Months_non_UN_operation\"&$B219),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V219:$BV219))-IF($AV$19=CG$19,$AV219)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V219:$BV219*INDIRECT(\"Months_non_UN_operation\"&$B219),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V219:$BV219))-IF($AV$19=CI$19,$AV219)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B219-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O219*(Direct_cost_personnel*$F219-UN_compensation)*$G219/CPI_2001*12/1000000/$E219*$CK219","v":8.4411410614550057E-4},7.9106665898072859E-4,{"$f":"P219*(Direct_cost_personnel*$F219-UN_compensation)*$G219/CPI_2001*12/1000000/$E219*$CK219","v":9.8125309257810278E-5},9.1958729265266775E-5,{"$f":"Q219*(Direct_cost_personnel*$F219-UN_compensation)*$G219/CPI_2001*12/1000000/$E219*$CK219","v":7.4125986632104883E-4},6.9467618372677422E-4,{"$f":"R219*(Direct_cost_personnel*$F219-UN_compensation)*$G219/CPI_2001*12/1000000/$E219*$CK219","v":4.7289305666414596E-6},4.4317459886875559E-6,{"$f":"S219*(Direct_cost_personnel*$F219-UN_compensation)*$G219/CPI_2001*12/1000000/$E219*$CK219","v":0},0,{"$f":"T219*(Direct_cost_personnel*$F219-UN_compensation)*$G219/CPI_2001*12/1000000/$E219*$CK219","v":0},0,{"$f":"U219*(Direct_cost_personnel*$F219-UN_compensation)*$G219/CPI_2001*12/1000000/$E219*$CK219","v":0},0,5.6130199075491009E-5,2.7273565308194232E-5,1.11669172089542E-5,1.4837719363505425E-5,0,1.2019706485687076E-6,1.650026546268443E-6,{"$f":"BW219*Direct_cost_personnel*$F219*$G219/CPI_2001*12/1000000/$E219*$CK219","v":9.0504557521282848E-4},7.7998729400900974E-4,{"$f":"BY219*Direct_cost_personnel*$F219*$G219/CPI_2001*12/1000000/$E219*$CK219","v":8.9990327080821013E-4},7.7555554802032219E-4,{"$f":"CA219*Direct_cost_personnel*$F219*$G219/CPI_2001*12/1000000/$E219*$CK219","v":5.1423044046183444E-6},4.4317459886875559E-6,{"$f":"CC219*Direct_cost_personnel*$F219*$G219/CPI_2001*12/1000000/$E219*$CK219","v":0},0,{"$f":"CE219*Direct_cost_personnel*$F219*$G219/CPI_2001*12/1000000/$E219*$CK219","v":0},0,{"$f":"CG219*Direct_cost_personnel*$F219*$G219/CPI_2001*12/1000000/$E219*$CK219","v":0},0,{"$f":"CI219*Direct_cost_personnel*$F219*$G219/CPI_2001*12/1000000/$E219*$CK219","v":0},0]
["Poland",1998,240700,3173.4202879999998,171996,0.47704580000000002,163,0.58975100000000003,0.28233799999999998,9.7982E-2,0.183421,0,1.0659E-2,1.5351E-2,1048,53,988,7,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX220","v":0},{"$f":"Include_Afghanistan*DY220","v":0},{"$f":"Include_Afghanistan*DZ220","v":0},750,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV220)),Personnel_plane*AV220,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY220)),Personnel_plane*AY220,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA220)),Personnel_plane*BA220,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,450,null,null,null,null,null,null,{"$f":"DV220*Include_Iraq","v":0},0,450,1200,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V220:$BV220*INDIRECT(\"Months_non_UN_operation\"&$B220),0))/12","v":450},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V220:$BV220))-IF($AV$19=BY$19,$AV220)","v":1200},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V220:$BV220*INDIRECT(\"Months_non_UN_operation\"&$B220),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V220:$BV220))-IF($AV$19=CA$19,$AV220)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V220:$BV220*INDIRECT(\"Months_non_UN_operation\"&$B220),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V220:$BV220))-IF($AV$19=CC$19,$AV220)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V220:$BV220*INDIRECT(\"Months_non_UN_operation\"&$B220),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V220:$BV220))-IF($AV$19=CE$19,$AV220)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V220:$BV220*INDIRECT(\"Months_non_UN_operation\"&$B220),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V220:$BV220))-IF($AV$19=CG$19,$AV220)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V220:$BV220*INDIRECT(\"Months_non_UN_operation\"&$B220),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V220:$BV220))-IF($AV$19=CI$19,$AV220)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B220-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O220*(Direct_cost_personnel*$F220-UN_compensation)*$G220/CPI_2001*12/1000000/$E220*$CK220","v":3.588412247370329E-4},1.1360813675261051E-4,{"$f":"P220*(Direct_cost_personnel*$F220-UN_compensation)*$G220/CPI_2001*12/1000000/$E220*$CK220","v":1.8147504686128576E-5},5.7454496640156081E-6,{"$f":"Q220*(Direct_cost_personnel*$F220-UN_compensation)*$G220/CPI_2001*12/1000000/$E220*$CK220","v":3.3829687980934021E-4},1.0710385411410227E-4,{"$f":"R220*(Direct_cost_personnel*$F220-UN_compensation)*$G220/CPI_2001*12/1000000/$E220*$CK220","v":2.3968402415641513E-6},7.5883297449262749E-7,{"$f":"S220*(Direct_cost_personnel*$F220-UN_compensation)*$G220/CPI_2001*12/1000000/$E220*$CK220","v":0},0,{"$f":"T220*(Direct_cost_personnel*$F220-UN_compensation)*$G220/CPI_2001*12/1000000/$E220*$CK220","v":0},0,{"$f":"U220*(Direct_cost_personnel*$F220-UN_compensation)*$G220/CPI_2001*12/1000000/$E220*$CK220","v":0},0,4.8491468558751088E-6,2.3214855506714977E-6,8.0564358048117758E-7,1.5081540606992922E-6,0,8.7642168197718665E-8,1.2622149582542259E-7,{"$f":"BW220*Direct_cost_personnel*$F220*$G220/CPI_2001*12/1000000/$E220*$CK220","v":1.9494833508635658E-4},1.3008565277016472E-4,{"$f":"BY220*Direct_cost_personnel*$F220*$G220/CPI_2001*12/1000000/$E220*$CK220","v":1.9494833508635658E-4},1.3008565277016472E-4,{"$f":"CA220*Direct_cost_personnel*$F220*$G220/CPI_2001*12/1000000/$E220*$CK220","v":0},0,{"$f":"CC220*Direct_cost_personnel*$F220*$G220/CPI_2001*12/1000000/$E220*$CK220","v":0},0,{"$f":"CE220*Direct_cost_personnel*$F220*$G220/CPI_2001*12/1000000/$E220*$CK220","v":0},0,{"$f":"CG220*Direct_cost_personnel*$F220*$G220/CPI_2001*12/1000000/$E220*$CK220","v":0},0,{"$f":"CI220*Direct_cost_personnel*$F220*$G220/CPI_2001*12/1000000/$E220*$CK220","v":0},0]
["Portugal",1998,53600,1617,123035,0.77133969999999996,163,3.2284299999999999,1.608387,0.63194300000000003,0.83064199999999999,0,6.6416000000000003E-2,9.1041999999999998E-2,254,62,0,192,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX221","v":0},{"$f":"Include_Afghanistan*DY221","v":0},{"$f":"Include_Afghanistan*DZ221","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV221)),Personnel_plane*AV221,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY221)),Personnel_plane*AY221,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA221)),Personnel_plane*BA221,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV221*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V221:$BV221*INDIRECT(\"Months_non_UN_operation\"&$B221),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V221:$BV221))-IF($AV$19=BY$19,$AV221)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V221:$BV221*INDIRECT(\"Months_non_UN_operation\"&$B221),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V221:$BV221))-IF($AV$19=CA$19,$AV221)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V221:$BV221*INDIRECT(\"Months_non_UN_operation\"&$B221),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V221:$BV221))-IF($AV$19=CC$19,$AV221)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V221:$BV221*INDIRECT(\"Months_non_UN_operation\"&$B221),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V221:$BV221))-IF($AV$19=CE$19,$AV221)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V221:$BV221*INDIRECT(\"Months_non_UN_operation\"&$B221),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V221:$BV221))-IF($AV$19=CG$19,$AV221)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V221:$BV221*INDIRECT(\"Months_non_UN_operation\"&$B221),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V221:$BV221))-IF($AV$19=CI$19,$AV221)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B221-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O221*(Direct_cost_personnel*$F221-UN_compensation)*$G221/CPI_2001*12/1000000/$E221*$CK221","v":2.1647744839419454E-4},8.8077559217579894E-5,{"$f":"P221*(Direct_cost_personnel*$F221-UN_compensation)*$G221/CPI_2001*12/1000000/$E221*$CK221","v":5.2840951970236475E-5},2.1499246738149422E-5,{"$f":"Q221*(Direct_cost_personnel*$F221-UN_compensation)*$G221/CPI_2001*12/1000000/$E221*$CK221","v":0},0,{"$f":"R221*(Direct_cost_personnel*$F221-UN_compensation)*$G221/CPI_2001*12/1000000/$E221*$CK221","v":1.6363649642395806E-4},6.6578312479430472E-5,{"$f":"S221*(Direct_cost_personnel*$F221-UN_compensation)*$G221/CPI_2001*12/1000000/$E221*$CK221","v":0},0,{"$f":"T221*(Direct_cost_personnel*$F221-UN_compensation)*$G221/CPI_2001*12/1000000/$E221*$CK221","v":0},0,{"$f":"U221*(Direct_cost_personnel*$F221-UN_compensation)*$G221/CPI_2001*12/1000000/$E221*$CK221","v":0},0,3.7108867323706031E-5,1.848744429588796E-5,7.2638059190209367E-6,9.547731798892287E-6,0,7.6341210191060672E-7,1.04647320799424E-6,{"$f":"BW221*Direct_cost_personnel*$F221*$G221/CPI_2001*12/1000000/$E221*$CK221","v":0},0,{"$f":"BY221*Direct_cost_personnel*$F221*$G221/CPI_2001*12/1000000/$E221*$CK221","v":0},0,{"$f":"CA221*Direct_cost_personnel*$F221*$G221/CPI_2001*12/1000000/$E221*$CK221","v":0},0,{"$f":"CC221*Direct_cost_personnel*$F221*$G221/CPI_2001*12/1000000/$E221*$CK221","v":0},0,{"$f":"CE221*Direct_cost_personnel*$F221*$G221/CPI_2001*12/1000000/$E221*$CK221","v":0},0,{"$f":"CG221*Direct_cost_personnel*$F221*$G221/CPI_2001*12/1000000/$E221*$CK221","v":0},0,{"$f":"CI221*Direct_cost_personnel*$F221*$G221/CPI_2001*12/1000000/$E221*$CK221","v":0},0]
["Russia",1998,1159000,7221.1102719999999,271038,0.33581640000000001,163,32.876247999999997,15.303378,6.6767260000000004,9.0994689999999991,0,0.74500599999999995,1.051669,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX222","v":0},{"$f":"Include_Afghanistan*DY222","v":0},{"$f":"Include_Afghanistan*DZ222","v":0},null,null,null,3600,null,{"$f":"IF(NOT(ISBLANK(AV222)),Personnel_plane*AV222,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY222)),Personnel_plane*AY222,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA222)),Personnel_plane*BA222,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1400,null,null,null,null,null,null,{"$f":"DV222*Include_Iraq","v":0},0,1400,5000,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V222:$BV222*INDIRECT(\"Months_non_UN_operation\"&$B222),0))/12","v":1400},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V222:$BV222))-IF($AV$19=BY$19,$AV222)","v":5000},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V222:$BV222*INDIRECT(\"Months_non_UN_operation\"&$B222),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V222:$BV222))-IF($AV$19=CA$19,$AV222)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V222:$BV222*INDIRECT(\"Months_non_UN_operation\"&$B222),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V222:$BV222))-IF($AV$19=CC$19,$AV222)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V222:$BV222*INDIRECT(\"Months_non_UN_operation\"&$B222),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V222:$BV222))-IF($AV$19=CE$19,$AV222)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V222:$BV222*INDIRECT(\"Months_non_UN_operation\"&$B222),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V222:$BV222))-IF($AV$19=CG$19,$AV222)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V222:$BV222*INDIRECT(\"Months_non_UN_operation\"&$B222),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V222:$BV222))-IF($AV$19=CI$19,$AV222)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B222-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O222*(Direct_cost_personnel*$F222-UN_compensation)*$G222/CPI_2001*12/1000000/$E222*$CK222","v":0},0,{"$f":"P222*(Direct_cost_personnel*$F222-UN_compensation)*$G222/CPI_2001*12/1000000/$E222*$CK222","v":0},0,{"$f":"Q222*(Direct_cost_personnel*$F222-UN_compensation)*$G222/CPI_2001*12/1000000/$E222*$CK222","v":0},0,{"$f":"R222*(Direct_cost_personnel*$F222-UN_compensation)*$G222/CPI_2001*12/1000000/$E222*$CK222","v":0},0,{"$f":"S222*(Direct_cost_personnel*$F222-UN_compensation)*$G222/CPI_2001*12/1000000/$E222*$CK222","v":0},0,{"$f":"T222*(Direct_cost_personnel*$F222-UN_compensation)*$G222/CPI_2001*12/1000000/$E222*$CK222","v":0},0,{"$f":"U222*(Direct_cost_personnel*$F222-UN_compensation)*$G222/CPI_2001*12/1000000/$E222*$CK222","v":0},0,1.7154065408371276E-4,7.9849485008456574E-5,3.4837611189018021E-5,4.747892350959476E-5,0,3.8872689041733265E-6,5.4873654724700985E-6,{"$f":"BW222*Direct_cost_personnel*$F222*$G222/CPI_2001*12/1000000/$E222*$CK222","v":2.7093495545359701E-4},1.6254565290291988E-4,{"$f":"BY222*Direct_cost_personnel*$F222*$G222/CPI_2001*12/1000000/$E222*$CK222","v":2.7093495545359701E-4},1.6254565290291988E-4,{"$f":"CA222*Direct_cost_personnel*$F222*$G222/CPI_2001*12/1000000/$E222*$CK222","v":0},0,{"$f":"CC222*Direct_cost_personnel*$F222*$G222/CPI_2001*12/1000000/$E222*$CK222","v":0},0,{"$f":"CE222*Direct_cost_personnel*$F222*$G222/CPI_2001*12/1000000/$E222*$CK222","v":0},0,{"$f":"CG222*Direct_cost_personnel*$F222*$G222/CPI_2001*12/1000000/$E222*$CK222","v":0},0,{"$f":"CI222*Direct_cost_personnel*$F222*$G222/CPI_2001*12/1000000/$E222*$CK222","v":0},0]
["Saudi Arabia",1998,162500,25910.910975999999,145967,0.43558469999999999,163,1.411319,0.68200700000000003,0.23420299999999999,0.43355399999999999,0,2.5225000000000001E-2,3.6330000000000001E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX223","v":0},{"$f":"Include_Afghanistan*DY223","v":0},{"$f":"Include_Afghanistan*DZ223","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV223)),Personnel_plane*AV223,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY223)),Personnel_plane*AY223,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA223)),Personnel_plane*BA223,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV223*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V223:$BV223*INDIRECT(\"Months_non_UN_operation\"&$B223),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V223:$BV223))-IF($AV$19=BY$19,$AV223)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V223:$BV223*INDIRECT(\"Months_non_UN_operation\"&$B223),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V223:$BV223))-IF($AV$19=CA$19,$AV223)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V223:$BV223*INDIRECT(\"Months_non_UN_operation\"&$B223),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V223:$BV223))-IF($AV$19=CC$19,$AV223)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V223:$BV223*INDIRECT(\"Months_non_UN_operation\"&$B223),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V223:$BV223))-IF($AV$19=CE$19,$AV223)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V223:$BV223*INDIRECT(\"Months_non_UN_operation\"&$B223),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V223:$BV223))-IF($AV$19=CG$19,$AV223)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V223:$BV223*INDIRECT(\"Months_non_UN_operation\"&$B223),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V223:$BV223))-IF($AV$19=CI$19,$AV223)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B223-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O223*(Direct_cost_personnel*$F223-UN_compensation)*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,{"$f":"P223*(Direct_cost_personnel*$F223-UN_compensation)*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,{"$f":"Q223*(Direct_cost_personnel*$F223-UN_compensation)*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,{"$f":"R223*(Direct_cost_personnel*$F223-UN_compensation)*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,{"$f":"S223*(Direct_cost_personnel*$F223-UN_compensation)*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,{"$f":"T223*(Direct_cost_personnel*$F223-UN_compensation)*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,{"$f":"U223*(Direct_cost_personnel*$F223-UN_compensation)*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,1.3673682891577099E-5,6.6076822092211768E-6,2.2690954732813992E-6,4.2005244118266792E-6,0,2.4439453514055455E-7,3.5198626210728833E-7,{"$f":"BW223*Direct_cost_personnel*$F223*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,{"$f":"BY223*Direct_cost_personnel*$F223*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,{"$f":"CA223*Direct_cost_personnel*$F223*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,{"$f":"CC223*Direct_cost_personnel*$F223*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,{"$f":"CE223*Direct_cost_personnel*$F223*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,{"$f":"CG223*Direct_cost_personnel*$F223*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,{"$f":"CI223*Direct_cost_personnel*$F223*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0]
["Slovakia",1998,45500,503.26591999999999,22385,0.52611319999999995,163,0.28115500000000004,0.14624699999999999,4.2408000000000001E-2,7.9793000000000003E-2,0,2.251E-3,1.0456E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX224","v":0},{"$f":"Include_Afghanistan*DY224","v":0},{"$f":"Include_Afghanistan*DZ224","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV224)),Personnel_plane*AV224,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY224)),Personnel_plane*AY224,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA224)),Personnel_plane*BA224,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV224*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V224:$BV224*INDIRECT(\"Months_non_UN_operation\"&$B224),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V224:$BV224))-IF($AV$19=BY$19,$AV224)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V224:$BV224*INDIRECT(\"Months_non_UN_operation\"&$B224),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V224:$BV224))-IF($AV$19=CA$19,$AV224)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V224:$BV224*INDIRECT(\"Months_non_UN_operation\"&$B224),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V224:$BV224))-IF($AV$19=CC$19,$AV224)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V224:$BV224*INDIRECT(\"Months_non_UN_operation\"&$B224),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V224:$BV224))-IF($AV$19=CE$19,$AV224)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V224:$BV224*INDIRECT(\"Months_non_UN_operation\"&$B224),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V224:$BV224))-IF($AV$19=CG$19,$AV224)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V224:$BV224*INDIRECT(\"Months_non_UN_operation\"&$B224),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V224:$BV224))-IF($AV$19=CI$19,$AV224)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B224-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O224*(Direct_cost_personnel*$F224-UN_compensation)*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,{"$f":"P224*(Direct_cost_personnel*$F224-UN_compensation)*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,{"$f":"Q224*(Direct_cost_personnel*$F224-UN_compensation)*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,{"$f":"R224*(Direct_cost_personnel*$F224-UN_compensation)*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,{"$f":"S224*(Direct_cost_personnel*$F224-UN_compensation)*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,{"$f":"T224*(Direct_cost_personnel*$F224-UN_compensation)*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,{"$f":"U224*(Direct_cost_personnel*$F224-UN_compensation)*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,1.7762484437302105E-5,9.2394233127709642E-6,2.6792034287745467E-6,5.0410695904595212E-6,0,1.4221106673673608E-7,6.6057703856033422E-7,{"$f":"BW224*Direct_cost_personnel*$F224*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,{"$f":"BY224*Direct_cost_personnel*$F224*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,{"$f":"CA224*Direct_cost_personnel*$F224*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,{"$f":"CC224*Direct_cost_personnel*$F224*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,{"$f":"CE224*Direct_cost_personnel*$F224*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,{"$f":"CG224*Direct_cost_personnel*$F224*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,{"$f":"CI224*Direct_cost_personnel*$F224*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0]
["South Korea",1998,672000,13200,357510,0.55230900000000005,163,2.2711409999999996,1.103138,0.37749500000000002,0.69471099999999997,0,4.0555000000000001E-2,5.5241999999999999E-2,29.5,3.5,0,17,9,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX225","v":0},{"$f":"Include_Afghanistan*DY225","v":0},{"$f":"Include_Afghanistan*DZ225","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV225)),Personnel_plane*AV225,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY225)),Personnel_plane*AY225,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA225)),Personnel_plane*BA225,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV225*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V225:$BV225*INDIRECT(\"Months_non_UN_operation\"&$B225),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V225:$BV225))-IF($AV$19=BY$19,$AV225)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V225:$BV225*INDIRECT(\"Months_non_UN_operation\"&$B225),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V225:$BV225))-IF($AV$19=CA$19,$AV225)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V225:$BV225*INDIRECT(\"Months_non_UN_operation\"&$B225),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V225:$BV225))-IF($AV$19=CC$19,$AV225)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V225:$BV225*INDIRECT(\"Months_non_UN_operation\"&$B225),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V225:$BV225))-IF($AV$19=CE$19,$AV225)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V225:$BV225*INDIRECT(\"Months_non_UN_operation\"&$B225),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V225:$BV225))-IF($AV$19=CG$19,$AV225)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V225:$BV225*INDIRECT(\"Months_non_UN_operation\"&$B225),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V225:$BV225))-IF($AV$19=CI$19,$AV225)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B225-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O225*(Direct_cost_personnel*$F225-UN_compensation)*$G225/CPI_2001*12/1000000/$E225*$CK225","v":5.829540695094654E-6},2.2922051180889511E-6,{"$f":"P225*(Direct_cost_personnel*$F225-UN_compensation)*$G225/CPI_2001*12/1000000/$E225*$CK225","v":6.9164042145190813E-7},2.7195653943428232E-7,{"$f":"Q225*(Direct_cost_personnel*$F225-UN_compensation)*$G225/CPI_2001*12/1000000/$E225*$CK225","v":0},0,{"$f":"R225*(Direct_cost_personnel*$F225-UN_compensation)*$G225/CPI_2001*12/1000000/$E225*$CK225","v":3.3593963327664109E-6},1.3209317629665145E-6,{"$f":"S225*(Direct_cost_personnel*$F225-UN_compensation)*$G225/CPI_2001*12/1000000/$E225*$CK225","v":1.7785039408763349E-6},6.9931681568815459E-7,{"$f":"T225*(Direct_cost_personnel*$F225-UN_compensation)*$G225/CPI_2001*12/1000000/$E225*$CK225","v":0},0,{"$f":"U225*(Direct_cost_personnel*$F225-UN_compensation)*$G225/CPI_2001*12/1000000/$E225*$CK225","v":0},0,8.9840239553064062E-6,4.3637177163411693E-6,1.4932688560544645E-6,2.7480901740644322E-6,0,1.6042469028010651E-7,2.1852251856623457E-7,{"$f":"BW225*Direct_cost_personnel*$F225*$G225/CPI_2001*12/1000000/$E225*$CK225","v":0},0,{"$f":"BY225*Direct_cost_personnel*$F225*$G225/CPI_2001*12/1000000/$E225*$CK225","v":0},0,{"$f":"CA225*Direct_cost_personnel*$F225*$G225/CPI_2001*12/1000000/$E225*$CK225","v":0},0,{"$f":"CC225*Direct_cost_personnel*$F225*$G225/CPI_2001*12/1000000/$E225*$CK225","v":0},0,{"$f":"CE225*Direct_cost_personnel*$F225*$G225/CPI_2001*12/1000000/$E225*$CK225","v":0},0,{"$f":"CG225*Direct_cost_personnel*$F225*$G225/CPI_2001*12/1000000/$E225*$CK225","v":0},0,{"$f":"CI225*Direct_cost_personnel*$F225*$G225/CPI_2001*12/1000000/$E225*$CK225","v":0},0]
["Spain",1998,193950,6123,601625,0.80073019999999995,163,25.488334999999999,12.383432000000001,5.0710730000000002,6.7387259999999998,0,0.54588999999999999,0.74921400000000005,64.5,57.5,0,7,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX226","v":0},{"$f":"Include_Afghanistan*DY226","v":0},{"$f":"Include_Afghanistan*DZ226","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV226)),Personnel_plane*AV226,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY226)),Personnel_plane*AY226,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA226)),Personnel_plane*BA226,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1600,null,null,null,null,null,null,{"$f":"DV226*Include_Iraq","v":0},0,1600,1600,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V226:$BV226*INDIRECT(\"Months_non_UN_operation\"&$B226),0))/12","v":1600},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V226:$BV226))-IF($AV$19=BY$19,$AV226)","v":1600},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V226:$BV226*INDIRECT(\"Months_non_UN_operation\"&$B226),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V226:$BV226))-IF($AV$19=CA$19,$AV226)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V226:$BV226*INDIRECT(\"Months_non_UN_operation\"&$B226),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V226:$BV226))-IF($AV$19=CC$19,$AV226)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V226:$BV226*INDIRECT(\"Months_non_UN_operation\"&$B226),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V226:$BV226))-IF($AV$19=CE$19,$AV226)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V226:$BV226*INDIRECT(\"Months_non_UN_operation\"&$B226),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V226:$BV226))-IF($AV$19=CG$19,$AV226)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V226:$BV226*INDIRECT(\"Months_non_UN_operation\"&$B226),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V226:$BV226))-IF($AV$19=CI$19,$AV226)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B226-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O226*(Direct_cost_personnel*$F226-UN_compensation)*$G226/CPI_2001*12/1000000/$E226*$CK226","v":1.1734104784826745E-5},4.7865578626544573E-6,{"$f":"P226*(Direct_cost_personnel*$F226-UN_compensation)*$G226/CPI_2001*12/1000000/$E226*$CK226","v":1.0460636048488963E-5},4.2670864667074631E-6,{"$f":"Q226*(Direct_cost_personnel*$F226-UN_compensation)*$G226/CPI_2001*12/1000000/$E226*$CK226","v":0},0,{"$f":"R226*(Direct_cost_personnel*$F226-UN_compensation)*$G226/CPI_2001*12/1000000/$E226*$CK226","v":1.2734687363377868E-6},5.194713959469955E-7,{"$f":"S226*(Direct_cost_personnel*$F226-UN_compensation)*$G226/CPI_2001*12/1000000/$E226*$CK226","v":0},0,{"$f":"T226*(Direct_cost_personnel*$F226-UN_compensation)*$G226/CPI_2001*12/1000000/$E226*$CK226","v":0},0,{"$f":"U226*(Direct_cost_personnel*$F226-UN_compensation)*$G226/CPI_2001*12/1000000/$E226*$CK226","v":0},0,5.9914313798975847E-5,2.9109191744234336E-5,1.1920349407660951E-5,1.5840428343762641E-5,0,1.2831997366529798E-6,1.7611445666649427E-6,{"$f":"BW226*Direct_cost_personnel*$F226*$G226/CPI_2001*12/1000000/$E226*$CK226","v":3.3261788947472321E-4},1.1873631907359897E-4,{"$f":"BY226*Direct_cost_personnel*$F226*$G226/CPI_2001*12/1000000/$E226*$CK226","v":3.3261788947472321E-4},1.1873631907359897E-4,{"$f":"CA226*Direct_cost_personnel*$F226*$G226/CPI_2001*12/1000000/$E226*$CK226","v":0},0,{"$f":"CC226*Direct_cost_personnel*$F226*$G226/CPI_2001*12/1000000/$E226*$CK226","v":0},0,{"$f":"CE226*Direct_cost_personnel*$F226*$G226/CPI_2001*12/1000000/$E226*$CK226","v":0},0,{"$f":"CG226*Direct_cost_personnel*$F226*$G226/CPI_2001*12/1000000/$E226*$CK226","v":0},0,{"$f":"CI226*Direct_cost_personnel*$F226*$G226/CPI_2001*12/1000000/$E226*$CK226","v":0},0]
["Sweden",1998,53100,4885,254724,1.1786099999999999,163,10.924446999999999,5.3012259999999998,2.1695929999999999,2.8878949999999999,0,0.233346,0.33238699999999999,229.5,136.5,18,66.5,8.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX227","v":0},{"$f":"Include_Afghanistan*DY227","v":0},{"$f":"Include_Afghanistan*DZ227","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV227)),Personnel_plane*AV227,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY227)),Personnel_plane*AY227,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA227)),Personnel_plane*BA227,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV227*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V227:$BV227*INDIRECT(\"Months_non_UN_operation\"&$B227),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V227:$BV227))-IF($AV$19=BY$19,$AV227)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V227:$BV227*INDIRECT(\"Months_non_UN_operation\"&$B227),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V227:$BV227))-IF($AV$19=CA$19,$AV227)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V227:$BV227*INDIRECT(\"Months_non_UN_operation\"&$B227),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V227:$BV227))-IF($AV$19=CC$19,$AV227)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V227:$BV227*INDIRECT(\"Months_non_UN_operation\"&$B227),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V227:$BV227))-IF($AV$19=CE$19,$AV227)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V227:$BV227*INDIRECT(\"Months_non_UN_operation\"&$B227),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V227:$BV227))-IF($AV$19=CG$19,$AV227)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V227:$BV227*INDIRECT(\"Months_non_UN_operation\"&$B227),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V227:$BV227))-IF($AV$19=CI$19,$AV227)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B227-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O227*(Direct_cost_personnel*$F227-UN_compensation)*$G227/CPI_2001*12/1000000/$E227*$CK227","v":1.5178978765308964E-4},1.1721896130774615E-4,{"$f":"P227*(Direct_cost_personnel*$F227-UN_compensation)*$G227/CPI_2001*12/1000000/$E227*$CK227","v":9.0280200499550037E-5},6.9718467183038551E-5,{"$f":"Q227*(Direct_cost_personnel*$F227-UN_compensation)*$G227/CPI_2001*12/1000000/$E227*$CK227","v":1.1905081384556047E-5},9.1936440241369542E-6,{"$f":"R227*(Direct_cost_personnel*$F227-UN_compensation)*$G227/CPI_2001*12/1000000/$E227*$CK227","v":4.3982661781832066E-5},3.3965407089172631E-5,{"$f":"S227*(Direct_cost_personnel*$F227-UN_compensation)*$G227/CPI_2001*12/1000000/$E227*$CK227","v":5.6218439871514678E-6},4.3414430113980046E-6,{"$f":"T227*(Direct_cost_personnel*$F227-UN_compensation)*$G227/CPI_2001*12/1000000/$E227*$CK227","v":0},0,{"$f":"U227*(Direct_cost_personnel*$F227-UN_compensation)*$G227/CPI_2001*12/1000000/$E227*$CK227","v":0},0,6.0651925648254863E-5,2.9432113606903448E-5,1.2045460362705243E-5,1.6033433346325628E-5,0,1.2955240885252755E-6,1.8453942437952684E-6,{"$f":"BW227*Direct_cost_personnel*$F227*$G227/CPI_2001*12/1000000/$E227*$CK227","v":0},0,{"$f":"BY227*Direct_cost_personnel*$F227*$G227/CPI_2001*12/1000000/$E227*$CK227","v":0},0,{"$f":"CA227*Direct_cost_personnel*$F227*$G227/CPI_2001*12/1000000/$E227*$CK227","v":0},0,{"$f":"CC227*Direct_cost_personnel*$F227*$G227/CPI_2001*12/1000000/$E227*$CK227","v":0},0,{"$f":"CE227*Direct_cost_personnel*$F227*$G227/CPI_2001*12/1000000/$E227*$CK227","v":0},0,{"$f":"CG227*Direct_cost_personnel*$F227*$G227/CPI_2001*12/1000000/$E227*$CK227","v":0},0,{"$f":"CI227*Direct_cost_personnel*$F227*$G227/CPI_2001*12/1000000/$E227*$CK227","v":0},0]
["Switzerland",1998,15300,3700,272630,1.29583,163,0,0,0,0,0,0,0,28,21,7,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX228","v":0},{"$f":"Include_Afghanistan*DY228","v":0},{"$f":"Include_Afghanistan*DZ228","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV228)),Personnel_plane*AV228,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY228)),Personnel_plane*AY228,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA228)),Personnel_plane*BA228,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV228*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V228:$BV228*INDIRECT(\"Months_non_UN_operation\"&$B228),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V228:$BV228))-IF($AV$19=BY$19,$AV228)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V228:$BV228*INDIRECT(\"Months_non_UN_operation\"&$B228),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V228:$BV228))-IF($AV$19=CA$19,$AV228)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V228:$BV228*INDIRECT(\"Months_non_UN_operation\"&$B228),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V228:$BV228))-IF($AV$19=CC$19,$AV228)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V228:$BV228*INDIRECT(\"Months_non_UN_operation\"&$B228),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V228:$BV228))-IF($AV$19=CE$19,$AV228)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V228:$BV228*INDIRECT(\"Months_non_UN_operation\"&$B228),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V228:$BV228))-IF($AV$19=CG$19,$AV228)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V228:$BV228*INDIRECT(\"Months_non_UN_operation\"&$B228),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V228:$BV228))-IF($AV$19=CI$19,$AV228)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B228-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O228*(Direct_cost_personnel*$F228-UN_compensation)*$G228/CPI_2001*12/1000000/$E228*$CK228","v":1.918311451314077E-5},3.5124461835404932E-5,{"$f":"P228*(Direct_cost_personnel*$F228-UN_compensation)*$G228/CPI_2001*12/1000000/$E228*$CK228","v":1.4387335884855582E-5},2.6343346376553702E-5,{"$f":"Q228*(Direct_cost_personnel*$F228-UN_compensation)*$G228/CPI_2001*12/1000000/$E228*$CK228","v":4.7957786282851925E-6},8.781115458851233E-6,{"$f":"R228*(Direct_cost_personnel*$F228-UN_compensation)*$G228/CPI_2001*12/1000000/$E228*$CK228","v":0},0,{"$f":"S228*(Direct_cost_personnel*$F228-UN_compensation)*$G228/CPI_2001*12/1000000/$E228*$CK228","v":0},0,{"$f":"T228*(Direct_cost_personnel*$F228-UN_compensation)*$G228/CPI_2001*12/1000000/$E228*$CK228","v":0},0,{"$f":"U228*(Direct_cost_personnel*$F228-UN_compensation)*$G228/CPI_2001*12/1000000/$E228*$CK228","v":0},0,0,0,0,0,0,0,0,{"$f":"BW228*Direct_cost_personnel*$F228*$G228/CPI_2001*12/1000000/$E228*$CK228","v":0},0,{"$f":"BY228*Direct_cost_personnel*$F228*$G228/CPI_2001*12/1000000/$E228*$CK228","v":0},0,{"$f":"CA228*Direct_cost_personnel*$F228*$G228/CPI_2001*12/1000000/$E228*$CK228","v":0},0,{"$f":"CC228*Direct_cost_personnel*$F228*$G228/CPI_2001*12/1000000/$E228*$CK228","v":0},0,{"$f":"CE228*Direct_cost_personnel*$F228*$G228/CPI_2001*12/1000000/$E228*$CK228","v":0},0,{"$f":"CG228*Direct_cost_personnel*$F228*$G228/CPI_2001*12/1000000/$E228*$CK228","v":0},0,{"$f":"CI228*Direct_cost_personnel*$F228*$G228/CPI_2001*12/1000000/$E228*$CK228","v":0},0]
["Turkey",1998,639000,8423.5699199999999,269125,0.50297840000000005,163,1.04206,0.50470300000000001,0.173317,0.320081,0,1.8683999999999999E-2,2.5274999999999999E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX229","v":0},{"$f":"Include_Afghanistan*DY229","v":0},{"$f":"Include_Afghanistan*DZ229","v":0},500,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV229)),Personnel_plane*AV229,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY229)),Personnel_plane*AY229,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA229)),Personnel_plane*BA229,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1300,null,null,null,null,null,null,{"$f":"DV229*Include_Iraq","v":0},0,1300,1800,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V229:$BV229*INDIRECT(\"Months_non_UN_operation\"&$B229),0))/12","v":1300},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V229:$BV229))-IF($AV$19=BY$19,$AV229)","v":1800},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V229:$BV229*INDIRECT(\"Months_non_UN_operation\"&$B229),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V229:$BV229))-IF($AV$19=CA$19,$AV229)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V229:$BV229*INDIRECT(\"Months_non_UN_operation\"&$B229),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V229:$BV229))-IF($AV$19=CC$19,$AV229)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V229:$BV229*INDIRECT(\"Months_non_UN_operation\"&$B229),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V229:$BV229))-IF($AV$19=CE$19,$AV229)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V229:$BV229*INDIRECT(\"Months_non_UN_operation\"&$B229),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V229:$BV229))-IF($AV$19=CG$19,$AV229)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V229:$BV229*INDIRECT(\"Months_non_UN_operation\"&$B229),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V229:$BV229))-IF($AV$19=CI$19,$AV229)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B229-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O229*(Direct_cost_personnel*$F229-UN_compensation)*$G229/CPI_2001*12/1000000/$E229*$CK229","v":0},0,{"$f":"P229*(Direct_cost_personnel*$F229-UN_compensation)*$G229/CPI_2001*12/1000000/$E229*$CK229","v":0},0,{"$f":"Q229*(Direct_cost_personnel*$F229-UN_compensation)*$G229/CPI_2001*12/1000000/$E229*$CK229","v":0},0,{"$f":"R229*(Direct_cost_personnel*$F229-UN_compensation)*$G229/CPI_2001*12/1000000/$E229*$CK229","v":0},0,{"$f":"S229*(Direct_cost_personnel*$F229-UN_compensation)*$G229/CPI_2001*12/1000000/$E229*$CK229","v":0},0,{"$f":"T229*(Direct_cost_personnel*$F229-UN_compensation)*$G229/CPI_2001*12/1000000/$E229*$CK229","v":0},0,{"$f":"U229*(Direct_cost_personnel*$F229-UN_compensation)*$G229/CPI_2001*12/1000000/$E229*$CK229","v":0},0,5.4758769523697449E-6,2.6521424154961015E-6,9.1075616159709325E-7,1.6819800882784679E-6,0,9.8181760146322005E-8,1.3281652685176026E-7,{"$f":"BW229*Direct_cost_personnel*$F229*$G229/CPI_2001*12/1000000/$E229*$CK229","v":3.7949314168447747E-4},1.2468918521250583E-4,{"$f":"BY229*Direct_cost_personnel*$F229*$G229/CPI_2001*12/1000000/$E229*$CK229","v":3.7949314168447747E-4},1.2468918521250583E-4,{"$f":"CA229*Direct_cost_personnel*$F229*$G229/CPI_2001*12/1000000/$E229*$CK229","v":0},0,{"$f":"CC229*Direct_cost_personnel*$F229*$G229/CPI_2001*12/1000000/$E229*$CK229","v":0},0,{"$f":"CE229*Direct_cost_personnel*$F229*$G229/CPI_2001*12/1000000/$E229*$CK229","v":0},0,{"$f":"CG229*Direct_cost_personnel*$F229*$G229/CPI_2001*12/1000000/$E229*$CK229","v":0},0,{"$f":"CI229*Direct_cost_personnel*$F229*$G229/CPI_2001*12/1000000/$E229*$CK229","v":0},0]
["United Kingdom",1998,210940,38090,1456238,1.0684199999999999,163,61.037145000000002,29.646407,12.235398,15.984038,0,1.316273,1.855029,427.5,413,11,3.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX230","v":0},{"$f":"Include_Afghanistan*DY230","v":0},{"$f":"Include_Afghanistan*DZ230","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV230)),Personnel_plane*AV230,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY230)),Personnel_plane*AY230,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA230)),Personnel_plane*BA230,0)","v":0},null,null,null,null,null,null,null,null,160,null,null,5250,null,null,null,null,null,null,{"$f":"DV230*Include_Iraq","v":0},0,5410,5410,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V230:$BV230*INDIRECT(\"Months_non_UN_operation\"&$B230),0))/12","v":5250},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V230:$BV230))-IF($AV$19=BY$19,$AV230)","v":5250},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V230:$BV230*INDIRECT(\"Months_non_UN_operation\"&$B230),0))/12","v":160},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V230:$BV230))-IF($AV$19=CA$19,$AV230)","v":160},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V230:$BV230*INDIRECT(\"Months_non_UN_operation\"&$B230),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V230:$BV230))-IF($AV$19=CC$19,$AV230)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V230:$BV230*INDIRECT(\"Months_non_UN_operation\"&$B230),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V230:$BV230))-IF($AV$19=CE$19,$AV230)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V230:$BV230*INDIRECT(\"Months_non_UN_operation\"&$B230),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V230:$BV230))-IF($AV$19=CG$19,$AV230)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V230:$BV230*INDIRECT(\"Months_non_UN_operation\"&$B230),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V230:$BV230))-IF($AV$19=CI$19,$AV230)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B230-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O230*(Direct_cost_personnel*$F230-UN_compensation)*$G230/CPI_2001*12/1000000/$E230*$CK230","v":4.440509428528173E-5},7.496711332292803E-5,{"$f":"P230*(Direct_cost_personnel*$F230-UN_compensation)*$G230/CPI_2001*12/1000000/$E230*$CK230","v":4.2898956584377439E-5},7.2424369128349167E-5,{"$f":"Q230*(Direct_cost_personnel*$F230-UN_compensation)*$G230/CPI_2001*12/1000000/$E230*$CK230","v":1.1425872213756701E-6},1.928978354508089E-6,{"$f":"R230*(Direct_cost_personnel*$F230-UN_compensation)*$G230/CPI_2001*12/1000000/$E230*$CK230","v":3.6355047952862245E-7},6.1376584007075575E-7,{"$f":"S230*(Direct_cost_personnel*$F230-UN_compensation)*$G230/CPI_2001*12/1000000/$E230*$CK230","v":0},0,{"$f":"T230*(Direct_cost_personnel*$F230-UN_compensation)*$G230/CPI_2001*12/1000000/$E230*$CK230","v":0},0,{"$f":"U230*(Direct_cost_personnel*$F230-UN_compensation)*$G230/CPI_2001*12/1000000/$E230*$CK230","v":0},0,5.9275721597385283E-5,2.8790864443197241E-5,1.1882306183901701E-5,1.5522767103376593E-5,0,1.2782877032363674E-6,1.8014961636733833E-6,{"$f":"BW230*Direct_cost_personnel*$F230*$G230/CPI_2001*12/1000000/$E230*$CK230","v":6.1997217973854945E-4},9.4870662708079669E-4,{"$f":"BY230*Direct_cost_personnel*$F230*$G230/CPI_2001*12/1000000/$E230*$CK230","v":6.0163658847086591E-4},9.2064876010613356E-4,{"$f":"CA230*Direct_cost_personnel*$F230*$G230/CPI_2001*12/1000000/$E230*$CK230","v":1.8335591267683533E-5},2.8057866974663118E-5,{"$f":"CC230*Direct_cost_personnel*$F230*$G230/CPI_2001*12/1000000/$E230*$CK230","v":0},0,{"$f":"CE230*Direct_cost_personnel*$F230*$G230/CPI_2001*12/1000000/$E230*$CK230","v":0},0,{"$f":"CG230*Direct_cost_personnel*$F230*$G230/CPI_2001*12/1000000/$E230*$CK230","v":0},0,{"$f":"CI230*Direct_cost_personnel*$F230*$G230/CPI_2001*12/1000000/$E230*$CK230","v":0},0]
["United States",1998,1401600,276618,8793475,1,163,314.15684799999997,154.15988899999999,62.549796999999998,82.578160999999994,0,5.4116879999999998,9.4573129999999992,628.5,570.5,13,15,0,0,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX231","v":0},{"$f":"Include_Afghanistan*DY231","v":0},{"$f":"Include_Afghanistan*DZ231","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV231)),Personnel_plane*AV231,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY231)),Personnel_plane*AY231,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA231)),Personnel_plane*BA231,0)","v":0},null,null,null,null,null,917,null,null,1422,null,null,12810,null,null,null,null,null,null,{"$f":"DV231*Include_Iraq","v":0},0,15149,15149,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V231:$BV231*INDIRECT(\"Months_non_UN_operation\"&$B231),0))/12","v":12810},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V231:$BV231))-IF($AV$19=BY$19,$AV231)","v":12810},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V231:$BV231*INDIRECT(\"Months_non_UN_operation\"&$B231),0))/12","v":2339},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V231:$BV231))-IF($AV$19=CA$19,$AV231)","v":2339},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V231:$BV231*INDIRECT(\"Months_non_UN_operation\"&$B231),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V231:$BV231))-IF($AV$19=CC$19,$AV231)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V231:$BV231*INDIRECT(\"Months_non_UN_operation\"&$B231),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V231:$BV231))-IF($AV$19=CE$19,$AV231)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V231:$BV231*INDIRECT(\"Months_non_UN_operation\"&$B231),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V231:$BV231))-IF($AV$19=CG$19,$AV231)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V231:$BV231*INDIRECT(\"Months_non_UN_operation\"&$B231),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V231:$BV231))-IF($AV$19=CI$19,$AV231)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B231-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O231*(Direct_cost_personnel*$F231-UN_compensation)*$G231/CPI_2001*12/1000000/$E231*$CK231","v":1.0047373462058473E-5},1.9948768696992848E-5,{"$f":"P231*(Direct_cost_personnel*$F231-UN_compensation)*$G231/CPI_2001*12/1000000/$E231*$CK231","v":9.1201695467054215E-6},1.8107832206260018E-5,{"$f":"Q231*(Direct_cost_personnel*$F231-UN_compensation)*$G231/CPI_2001*12/1000000/$E231*$CK231","v":2.0782156723430412E-7},4.1262369619873835E-7,{"$f":"R231*(Direct_cost_personnel*$F231-UN_compensation)*$G231/CPI_2001*12/1000000/$E231*$CK231","v":2.397941160395817E-7},4.7610426484469809E-7,{"$f":"S231*(Direct_cost_personnel*$F231-UN_compensation)*$G231/CPI_2001*12/1000000/$E231*$CK231","v":0},0,{"$f":"T231*(Direct_cost_personnel*$F231-UN_compensation)*$G231/CPI_2001*12/1000000/$E231*$CK231","v":0},0,{"$f":"U231*(Direct_cost_personnel*$F231-UN_compensation)*$G231/CPI_2001*12/1000000/$E231*$CK231","v":4.795882320791634E-7},9.5220852968939618E-7,5.0524380310853549E-5,2.4792815786447444E-5,1.0059592054459008E-5,1.3280660403541147E-5,0,8.7033653532098867E-7,1.5209755310849674E-6,{"$f":"BW231*Direct_cost_personnel*$F231*$G231/CPI_2001*12/1000000/$E231*$CK231","v":2.6908452325063867E-4},4.8083356720882213E-4,{"$f":"BY231*Direct_cost_personnel*$F231*$G231/CPI_2001*12/1000000/$E231*$CK231","v":2.275379723308919E-4},4.0659304217737223E-4,{"$f":"CA231*Direct_cost_personnel*$F231*$G231/CPI_2001*12/1000000/$E231*$CK231","v":4.1546550919746778E-5},7.4240525031449924E-5,{"$f":"CC231*Direct_cost_personnel*$F231*$G231/CPI_2001*12/1000000/$E231*$CK231","v":0},0,{"$f":"CE231*Direct_cost_personnel*$F231*$G231/CPI_2001*12/1000000/$E231*$CK231","v":0},0,{"$f":"CG231*Direct_cost_personnel*$F231*$G231/CPI_2001*12/1000000/$E231*$CK231","v":0},0,{"$f":"CI231*Direct_cost_personnel*$F231*$G231/CPI_2001*12/1000000/$E231*$CK231","v":0},0]
["Australia",1999,55200,7200,412142,0.81272719999999998,166.6,14.334292999999999,6.7755470000000004,2.877796,4.1645440000000002,0,8.3995E-2,0.43241099999999999,43.5,20,12,0,0,11.5,0,null,null,null,null,150,null,null,null,null,null,null,null,null,null,null,null,null,null,5400,{"$f":"Include_Afghanistan*DX232","v":0},{"$f":"Include_Afghanistan*DY232","v":0},{"$f":"Include_Afghanistan*DZ232","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV232)),Personnel_plane*AV232,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY232)),Personnel_plane*AY232,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA232)),Personnel_plane*BA232,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV232*Include_Iraq","v":0},0,1976,5576,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V232:$BV232*INDIRECT(\"Months_non_UN_operation\"&$B232),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V232:$BV232))-IF($AV$19=BY$19,$AV232)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V232:$BV232*INDIRECT(\"Months_non_UN_operation\"&$B232),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V232:$BV232))-IF($AV$19=CA$19,$AV232)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V232:$BV232*INDIRECT(\"Months_non_UN_operation\"&$B232),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V232:$BV232))-IF($AV$19=CC$19,$AV232)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V232:$BV232*INDIRECT(\"Months_non_UN_operation\"&$B232),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V232:$BV232))-IF($AV$19=CE$19,$AV232)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V232:$BV232*INDIRECT(\"Months_non_UN_operation\"&$B232),0))/12","v":1950},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V232:$BV232))-IF($AV$19=CG$19,$AV232)","v":5550},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V232:$BV232*INDIRECT(\"Months_non_UN_operation\"&$B232),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V232:$BV232))-IF($AV$19=CI$19,$AV232)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B232-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O232*(Direct_cost_personnel*$F232-UN_compensation)*$G232/CPI_2001*12/1000000/$E232*$CK232","v":1.2871269841418974E-5},2.0866701275141659E-5,{"$f":"P232*(Direct_cost_personnel*$F232-UN_compensation)*$G232/CPI_2001*12/1000000/$E232*$CK232","v":5.9178252144455068E-6},9.5938856437432903E-6,{"$f":"Q232*(Direct_cost_personnel*$F232-UN_compensation)*$G232/CPI_2001*12/1000000/$E232*$CK232","v":3.5506951286673034E-6},5.7563313862459745E-6,{"$f":"R232*(Direct_cost_personnel*$F232-UN_compensation)*$G232/CPI_2001*12/1000000/$E232*$CK232","v":0},0,{"$f":"S232*(Direct_cost_personnel*$F232-UN_compensation)*$G232/CPI_2001*12/1000000/$E232*$CK232","v":0},0,{"$f":"T232*(Direct_cost_personnel*$F232-UN_compensation)*$G232/CPI_2001*12/1000000/$E232*$CK232","v":3.4027494983061658E-6},5.5164842451523922E-6,{"$f":"U232*(Direct_cost_personnel*$F232-UN_compensation)*$G232/CPI_2001*12/1000000/$E232*$CK232","v":0},0,5.2716600999932141E-5,2.4918132185193043E-5,1.0583544196508383E-5,1.5315760909495953E-5,0,3.0890472944771681E-7,1.590258979287061E-6,{"$f":"BW232*Direct_cost_personnel*$F232*$G232/CPI_2001*12/1000000/$E232*$CK232","v":6.6671548194402941E-4},2.6747753174756299E-3,{"$f":"BY232*Direct_cost_personnel*$F232*$G232/CPI_2001*12/1000000/$E232*$CK232","v":0},0,{"$f":"CA232*Direct_cost_personnel*$F232*$G232/CPI_2001*12/1000000/$E232*$CK232","v":8.7725721308424937E-6},1.2472051336866278E-5,{"$f":"CC232*Direct_cost_personnel*$F232*$G232/CPI_2001*12/1000000/$E232*$CK232","v":0},0,{"$f":"CE232*Direct_cost_personnel*$F232*$G232/CPI_2001*12/1000000/$E232*$CK232","v":0},0,{"$f":"CG232*Direct_cost_personnel*$F232*$G232/CPI_2001*12/1000000/$E232*$CK232","v":6.5794290981318715E-4},2.6623032661387633E-3,{"$f":"CI232*Direct_cost_personnel*$F232*$G232/CPI_2001*12/1000000/$E232*$CK232","v":0},0]
["Austria",1999,40500,1664,212580,0.97708150000000005,166.6,9.1012520000000006,4.3024760000000004,1.827358,2.6434760000000002,0,5.3332999999999998E-2,0.27460899999999999,726.5,305.5,409,5,0,7,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX233","v":0},{"$f":"Include_Afghanistan*DY233","v":0},{"$f":"Include_Afghanistan*DZ233","v":0},null,null,null,null,4,{"$f":"IF(NOT(ISBLANK(AV233)),Personnel_plane*AV233,0)","v":200},null,null,{"$f":"IF(NOT(ISBLANK(AY233)),Personnel_plane*AY233,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA233)),Personnel_plane*BA233,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,200,null,null,null,null,null,null,{"$f":"DV233*Include_Iraq","v":0},0,241.66666666666666,400,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V233:$BV233*INDIRECT(\"Months_non_UN_operation\"&$B233),0))/12","v":241.66666666666666},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V233:$BV233))-IF($AV$19=BY$19,$AV233)","v":400},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V233:$BV233*INDIRECT(\"Months_non_UN_operation\"&$B233),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V233:$BV233))-IF($AV$19=CA$19,$AV233)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V233:$BV233*INDIRECT(\"Months_non_UN_operation\"&$B233),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V233:$BV233))-IF($AV$19=CC$19,$AV233)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V233:$BV233*INDIRECT(\"Months_non_UN_operation\"&$B233),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V233:$BV233))-IF($AV$19=CE$19,$AV233)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V233:$BV233*INDIRECT(\"Months_non_UN_operation\"&$B233),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V233:$BV233))-IF($AV$19=CG$19,$AV233)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V233:$BV233*INDIRECT(\"Months_non_UN_operation\"&$B233),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V233:$BV233))-IF($AV$19=CI$19,$AV233)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B233-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O233*(Direct_cost_personnel*$F233-UN_compensation)*$G233/CPI_2001*12/1000000/$E233*$CK233","v":5.1287183029945769E-4},2.1282836664984271E-4,{"$f":"P233*(Direct_cost_personnel*$F233-UN_compensation)*$G233/CPI_2001*12/1000000/$E233*$CK233","v":2.1566736979557375E-4},8.9496305590539512E-5,{"$f":"Q233*(Direct_cost_personnel*$F233-UN_compensation)*$G233/CPI_2001*12/1000000/$E233*$CK233","v":2.8873307445626727E-4},1.1981665789371737E-4,{"$f":"R233*(Direct_cost_personnel*$F233-UN_compensation)*$G233/CPI_2001*12/1000000/$E233*$CK233","v":3.5297441865069355E-6},1.4647513189941E-6,{"$f":"S233*(Direct_cost_personnel*$F233-UN_compensation)*$G233/CPI_2001*12/1000000/$E233*$CK233","v":0},0,{"$f":"T233*(Direct_cost_personnel*$F233-UN_compensation)*$G233/CPI_2001*12/1000000/$E233*$CK233","v":4.9416418611097098E-6},2.0506518465917399E-6,{"$f":"U233*(Direct_cost_personnel*$F233-UN_compensation)*$G233/CPI_2001*12/1000000/$E233*$CK233","v":0},0,6.4892832968227937E-5,3.0677082275912088E-5,1.3029244489346639E-5,1.8848247089907996E-5,0,3.8026960034668861E-7,1.9579895127145259E-6,{"$f":"BW233*Direct_cost_personnel*$F233*$G233/CPI_2001*12/1000000/$E233*$CK233","v":1.9005566488915375E-4},1.17180105519528E-4,{"$f":"BY233*Direct_cost_personnel*$F233*$G233/CPI_2001*12/1000000/$E233*$CK233","v":1.9005566488915375E-4},1.17180105519528E-4,{"$f":"CA233*Direct_cost_personnel*$F233*$G233/CPI_2001*12/1000000/$E233*$CK233","v":0},0,{"$f":"CC233*Direct_cost_personnel*$F233*$G233/CPI_2001*12/1000000/$E233*$CK233","v":0},0,{"$f":"CE233*Direct_cost_personnel*$F233*$G233/CPI_2001*12/1000000/$E233*$CK233","v":0},0,{"$f":"CG233*Direct_cost_personnel*$F233*$G233/CPI_2001*12/1000000/$E233*$CK233","v":0},0,{"$f":"CI233*Direct_cost_personnel*$F233*$G233/CPI_2001*12/1000000/$E233*$CK233","v":0},0]
["Belgium",1999,41750,2457,254838,0.98153460000000003,166.6,10.667733999999999,5.0430270000000004,2.141921,3.0983930000000002,0,6.2515000000000001E-2,0.321878,10,2,5.5,0.5,2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX234","v":0},{"$f":"Include_Afghanistan*DY234","v":0},{"$f":"Include_Afghanistan*DZ234","v":0},null,null,null,null,20,{"$f":"IF(NOT(ISBLANK(AV234)),Personnel_plane*AV234,0)","v":1000},null,null,{"$f":"IF(NOT(ISBLANK(AY234)),Personnel_plane*AY234,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA234)),Personnel_plane*BA234,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,550,null,null,null,null,null,null,{"$f":"DV234*Include_Iraq","v":0},0,758.33333333333337,1550,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V234:$BV234*INDIRECT(\"Months_non_UN_operation\"&$B234),0))/12","v":758.33333333333337},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V234:$BV234))-IF($AV$19=BY$19,$AV234)","v":1550},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V234:$BV234*INDIRECT(\"Months_non_UN_operation\"&$B234),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V234:$BV234))-IF($AV$19=CA$19,$AV234)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V234:$BV234*INDIRECT(\"Months_non_UN_operation\"&$B234),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V234:$BV234))-IF($AV$19=CC$19,$AV234)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V234:$BV234*INDIRECT(\"Months_non_UN_operation\"&$B234),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V234:$BV234))-IF($AV$19=CE$19,$AV234)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V234:$BV234*INDIRECT(\"Months_non_UN_operation\"&$B234),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V234:$BV234))-IF($AV$19=CG$19,$AV234)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V234:$BV234*INDIRECT(\"Months_non_UN_operation\"&$B234),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V234:$BV234))-IF($AV$19=CI$19,$AV234)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B234-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O234*(Direct_cost_personnel*$F234-UN_compensation)*$G234/CPI_2001*12/1000000/$E234*$CK234","v":5.9187616913747096E-6},3.5002775781669988E-6,{"$f":"P234*(Direct_cost_personnel*$F234-UN_compensation)*$G234/CPI_2001*12/1000000/$E234*$CK234","v":1.1837523382749417E-6},7.0005551563339988E-7,{"$f":"Q234*(Direct_cost_personnel*$F234-UN_compensation)*$G234/CPI_2001*12/1000000/$E234*$CK234","v":3.2553189302560892E-6},1.9251526679918499E-6,{"$f":"R234*(Direct_cost_personnel*$F234-UN_compensation)*$G234/CPI_2001*12/1000000/$E234*$CK234","v":2.9593808456873543E-7},1.7501387890834997E-7,{"$f":"S234*(Direct_cost_personnel*$F234-UN_compensation)*$G234/CPI_2001*12/1000000/$E234*$CK234","v":1.1837523382749417E-6},7.0005551563339988E-7,{"$f":"T234*(Direct_cost_personnel*$F234-UN_compensation)*$G234/CPI_2001*12/1000000/$E234*$CK234","v":0},0,{"$f":"U234*(Direct_cost_personnel*$F234-UN_compensation)*$G234/CPI_2001*12/1000000/$E234*$CK234","v":0},0,6.3449176146909947E-5,2.9994740067255411E-5,1.2739643004012426E-5,{"$f":"K234/$E234*$CK234","v":1.8428513799589748E-5},0,3.7182453619710387E-7,1.9144547398552571E-6,{"$f":"BW234*Direct_cost_personnel*$F234*$G234/CPI_2001*12/1000000/$E234*$CK234","v":4.9975511872584724E-4},5.42543024615885E-4,{"$f":"BY234*Direct_cost_personnel*$F234*$G234/CPI_2001*12/1000000/$E234*$CK234","v":4.9975511872584724E-4},5.42543024615885E-4,{"$f":"CA234*Direct_cost_personnel*$F234*$G234/CPI_2001*12/1000000/$E234*$CK234","v":0},0,{"$f":"CC234*Direct_cost_personnel*$F234*$G234/CPI_2001*12/1000000/$E234*$CK234","v":0},0,{"$f":"CE234*Direct_cost_personnel*$F234*$G234/CPI_2001*12/1000000/$E234*$CK234","v":0},0,{"$f":"CG234*Direct_cost_personnel*$F234*$G234/CPI_2001*12/1000000/$E234*$CK234","v":0},0,{"$f":"CI234*Direct_cost_personnel*$F234*$G234/CPI_2001*12/1000000/$E234*$CK234","v":0},0]
["Brazil",1999,291000,10387.124223999999,586922,0.51144109999999998,166.6,3.7409219999999999,1.8743730000000001,0.571214,1.192561,0,1.6663000000000001E-2,8.6110999999999993E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX235","v":0},{"$f":"Include_Afghanistan*DY235","v":0},{"$f":"Include_Afghanistan*DZ235","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV235)),Personnel_plane*AV235,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY235)),Personnel_plane*AY235,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA235)),Personnel_plane*BA235,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV235*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V235:$BV235*INDIRECT(\"Months_non_UN_operation\"&$B235),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V235:$BV235))-IF($AV$19=BY$19,$AV235)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V235:$BV235*INDIRECT(\"Months_non_UN_operation\"&$B235),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V235:$BV235))-IF($AV$19=CA$19,$AV235)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V235:$BV235*INDIRECT(\"Months_non_UN_operation\"&$B235),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V235:$BV235))-IF($AV$19=CC$19,$AV235)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V235:$BV235*INDIRECT(\"Months_non_UN_operation\"&$B235),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V235:$BV235))-IF($AV$19=CE$19,$AV235)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V235:$BV235*INDIRECT(\"Months_non_UN_operation\"&$B235),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V235:$BV235))-IF($AV$19=CG$19,$AV235)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V235:$BV235*INDIRECT(\"Months_non_UN_operation\"&$B235),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V235:$BV235))-IF($AV$19=CI$19,$AV235)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B235-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O235*(Direct_cost_personnel*$F235-UN_compensation)*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"P235*(Direct_cost_personnel*$F235-UN_compensation)*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"Q235*(Direct_cost_personnel*$F235-UN_compensation)*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"R235*(Direct_cost_personnel*$F235-UN_compensation)*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"S235*(Direct_cost_personnel*$F235-UN_compensation)*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"T235*(Direct_cost_personnel*$F235-UN_compensation)*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"U235*(Direct_cost_personnel*$F235-UN_compensation)*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"H235/$E235*$CK235","v":9.6608705235503385E-6},4.8405379384650684E-6,1.4751509107218176E-6,3.0797694826130339E-6,0,4.3031927833277282E-8,2.2238026391714211E-7,{"$f":"BW235*Direct_cost_personnel*$F235*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"BY235*Direct_cost_personnel*$F235*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"CA235*Direct_cost_personnel*$F235*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"CC235*Direct_cost_personnel*$F235*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"CE235*Direct_cost_personnel*$F235*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"CG235*Direct_cost_personnel*$F235*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"CI235*Direct_cost_personnel*$F235*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0]
["Canada",1999,60600,6996,661251,0.80151439999999996,166.6,26.664491000000005,12.569788000000001,5.3461759999999998,7.7874470000000002,0,0.15608900000000001,0.80499100000000001,340.5,54,201,57,0,1.5,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX236","v":0},{"$f":"Include_Afghanistan*DY236","v":0},{"$f":"Include_Afghanistan*DZ236","v":0},null,null,null,null,18,{"$f":"IF(NOT(ISBLANK(AV236)),Personnel_plane*AV236,0)","v":900},null,null,{"$f":"IF(NOT(ISBLANK(AY236)),Personnel_plane*AY236,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA236)),Personnel_plane*BA236,0)","v":0},null,null,null,null,null,28,null,null,null,null,null,1380,null,null,null,null,null,null,{"$f":"DV236*Include_Iraq","v":0},0,1595.5,2308,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V236:$BV236*INDIRECT(\"Months_non_UN_operation\"&$B236),0))/12","v":1567.5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V236:$BV236))-IF($AV$19=BY$19,$AV236)","v":2280},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V236:$BV236*INDIRECT(\"Months_non_UN_operation\"&$B236),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V236:$BV236))-IF($AV$19=CA$19,$AV236)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V236:$BV236*INDIRECT(\"Months_non_UN_operation\"&$B236),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V236:$BV236))-IF($AV$19=CC$19,$AV236)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V236:$BV236*INDIRECT(\"Months_non_UN_operation\"&$B236),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V236:$BV236))-IF($AV$19=CE$19,$AV236)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V236:$BV236*INDIRECT(\"Months_non_UN_operation\"&$B236),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V236:$BV236))-IF($AV$19=CG$19,$AV236)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V236:$BV236*INDIRECT(\"Months_non_UN_operation\"&$B236),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V236:$BV236))-IF($AV$19=CI$19,$AV236)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B236-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O236*(Direct_cost_personnel*$F236-UN_compensation)*$G236/CPI_2001*12/1000000/$E236*$CK236","v":6.1807765628204471E-5},9.0104389501031109E-5,{"$f":"P236*(Direct_cost_personnel*$F236-UN_compensation)*$G236/CPI_2001*12/1000000/$E236*$CK236","v":9.8021126106403581E-6},1.4289682916463083E-5,{"$f":"Q236*(Direct_cost_personnel*$F236-UN_compensation)*$G236/CPI_2001*12/1000000/$E236*$CK236","v":3.6485641384050221E-5},5.3189375300168135E-5,{"$f":"R236*(Direct_cost_personnel*$F236-UN_compensation)*$G236/CPI_2001*12/1000000/$E236*$CK236","v":1.0346674422342602E-5},1.5083554189599923E-5,{"$f":"S236*(Direct_cost_personnel*$F236-UN_compensation)*$G236/CPI_2001*12/1000000/$E236*$CK236","v":0},0,{"$f":"T236*(Direct_cost_personnel*$F236-UN_compensation)*$G236/CPI_2001*12/1000000/$E236*$CK236","v":2.7228090585112099E-7},3.9693563656841899E-7,{"$f":"U236*(Direct_cost_personnel*$F236-UN_compensation)*$G236/CPI_2001*12/1000000/$E236*$CK236","v":4.9010563053201791E-6},7.1448414582315416E-6,6.112022627756694E-5,2.8812411488411522E-5,1.2254480568922079E-5,1.7850350969180693E-5,0,3.577865033853129E-7,1.8451967476673337E-6,{"$f":"BW236*Direct_cost_personnel*$F236*$G236/CPI_2001*12/1000000/$E236*$CK236","v":3.3090053957036107E-4},6.1075163279994057E-4,{"$f":"BY236*Direct_cost_personnel*$F236*$G236/CPI_2001*12/1000000/$E236*$CK236","v":3.2509344768194359E-4},6.0334216758399679E-4,{"$f":"CA236*Direct_cost_personnel*$F236*$G236/CPI_2001*12/1000000/$E236*$CK236","v":5.8070918884174933E-6},7.4094652159438197E-6,{"$f":"CC236*Direct_cost_personnel*$F236*$G236/CPI_2001*12/1000000/$E236*$CK236","v":0},0,{"$f":"CE236*Direct_cost_personnel*$F236*$G236/CPI_2001*12/1000000/$E236*$CK236","v":0},0,{"$f":"CG236*Direct_cost_personnel*$F236*$G236/CPI_2001*12/1000000/$E236*$CK236","v":0},0,{"$f":"CI236*Direct_cost_personnel*$F236*$G236/CPI_2001*12/1000000/$E236*$CK236","v":0},0]
["China",1999,2820000,20983.511040000001,1083284,0.40185169999999998,166.6,11.255652,5.3289869999999997,2.2967930000000001,3.2190219999999998,0,6.6980999999999999E-2,0.34386899999999998,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX237","v":0},{"$f":"Include_Afghanistan*DY237","v":0},{"$f":"Include_Afghanistan*DZ237","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV237)),Personnel_plane*AV237,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY237)),Personnel_plane*AY237,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA237)),Personnel_plane*BA237,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV237*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V237:$BV237*INDIRECT(\"Months_non_UN_operation\"&$B237),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V237:$BV237))-IF($AV$19=BY$19,$AV237)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V237:$BV237*INDIRECT(\"Months_non_UN_operation\"&$B237),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V237:$BV237))-IF($AV$19=CA$19,$AV237)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V237:$BV237*INDIRECT(\"Months_non_UN_operation\"&$B237),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V237:$BV237))-IF($AV$19=CC$19,$AV237)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V237:$BV237*INDIRECT(\"Months_non_UN_operation\"&$B237),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V237:$BV237))-IF($AV$19=CE$19,$AV237)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V237:$BV237*INDIRECT(\"Months_non_UN_operation\"&$B237),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V237:$BV237))-IF($AV$19=CG$19,$AV237)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V237:$BV237*INDIRECT(\"Months_non_UN_operation\"&$B237),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V237:$BV237))-IF($AV$19=CI$19,$AV237)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B237-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O237*(Direct_cost_personnel*$F237-UN_compensation)*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,{"$f":"P237*(Direct_cost_personnel*$F237-UN_compensation)*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,{"$f":"Q237*(Direct_cost_personnel*$F237-UN_compensation)*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,{"$f":"R237*(Direct_cost_personnel*$F237-UN_compensation)*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,{"$f":"S237*(Direct_cost_personnel*$F237-UN_compensation)*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,{"$f":"T237*(Direct_cost_personnel*$F237-UN_compensation)*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,{"$f":"U237*(Direct_cost_personnel*$F237-UN_compensation)*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,1.5748758592645967E-5,7.4562477416988955E-6,3.2136422211951041E-6,4.5040127735307035E-6,0,9.3718924438497174E-8,4.8113693178276799E-7,{"$f":"BW237*Direct_cost_personnel*$F237*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,{"$f":"BY237*Direct_cost_personnel*$F237*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,{"$f":"CA237*Direct_cost_personnel*$F237*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,{"$f":"CC237*Direct_cost_personnel*$F237*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,{"$f":"CE237*Direct_cost_personnel*$F237*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,{"$f":"CG237*Direct_cost_personnel*$F237*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,{"$f":"CI237*Direct_cost_personnel*$F237*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0]
["Czech Republic",1999,58200,1096.3860480000001,62166,0.40899079999999999,166.6,1.182072,0.54068000000000005,0.23385400000000001,0.364676,0,6.8580000000000004E-3,3.6004000000000001E-2,12.5,12.5,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX238","v":0},{"$f":"Include_Afghanistan*DY238","v":0},{"$f":"Include_Afghanistan*DZ238","v":0},null,null,null,160,null,{"$f":"IF(NOT(ISBLANK(AV238)),Personnel_plane*AV238,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY238)),Personnel_plane*AY238,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA238)),Personnel_plane*BA238,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,560,null,null,null,null,null,null,{"$f":"DV238*Include_Iraq","v":0},0,653.33333333333337,720,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V238:$BV238*INDIRECT(\"Months_non_UN_operation\"&$B238),0))/12","v":653.33333333333337},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V238:$BV238))-IF($AV$19=BY$19,$AV238)","v":720},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V238:$BV238*INDIRECT(\"Months_non_UN_operation\"&$B238),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V238:$BV238))-IF($AV$19=CA$19,$AV238)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V238:$BV238*INDIRECT(\"Months_non_UN_operation\"&$B238),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V238:$BV238))-IF($AV$19=CC$19,$AV238)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V238:$BV238*INDIRECT(\"Months_non_UN_operation\"&$B238),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V238:$BV238))-IF($AV$19=CE$19,$AV238)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V238:$BV238*INDIRECT(\"Months_non_UN_operation\"&$B238),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V238:$BV238))-IF($AV$19=CG$19,$AV238)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V238:$BV238*INDIRECT(\"Months_non_UN_operation\"&$B238),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V238:$BV238))-IF($AV$19=CI$19,$AV238)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B238-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O238*(Direct_cost_personnel*$F238-UN_compensation)*$G238/CPI_2001*12/1000000/$E238*$CK238","v":1.0630613214852296E-5},5.7413708764947956E-6,{"$f":"P238*(Direct_cost_personnel*$F238-UN_compensation)*$G238/CPI_2001*12/1000000/$E238*$CK238","v":1.0630613214852296E-5},5.7413708764947956E-6,{"$f":"Q238*(Direct_cost_personnel*$F238-UN_compensation)*$G238/CPI_2001*12/1000000/$E238*$CK238","v":0},0,{"$f":"R238*(Direct_cost_personnel*$F238-UN_compensation)*$G238/CPI_2001*12/1000000/$E238*$CK238","v":0},0,{"$f":"S238*(Direct_cost_personnel*$F238-UN_compensation)*$G238/CPI_2001*12/1000000/$E238*$CK238","v":0},0,{"$f":"T238*(Direct_cost_personnel*$F238-UN_compensation)*$G238/CPI_2001*12/1000000/$E238*$CK238","v":0},0,{"$f":"U238*(Direct_cost_personnel*$F238-UN_compensation)*$G238/CPI_2001*12/1000000/$E238*$CK238","v":0},0,2.8820997220475496E-5,1.3182730643452082E-5,5.7017723827288661E-6,8.8914431459116881E-6,0,1.6721011828215282E-7,8.7784093010070429E-7,{"$f":"BW238*Direct_cost_personnel*$F238*$G238/CPI_2001*12/1000000/$E238*$CK238","v":7.3544654286032305E-4},3.307029624861002E-4,{"$f":"BY238*Direct_cost_personnel*$F238*$G238/CPI_2001*12/1000000/$E238*$CK238","v":7.3544654286032305E-4},3.307029624861002E-4,{"$f":"CA238*Direct_cost_personnel*$F238*$G238/CPI_2001*12/1000000/$E238*$CK238","v":0},0,{"$f":"CC238*Direct_cost_personnel*$F238*$G238/CPI_2001*12/1000000/$E238*$CK238","v":0},0,{"$f":"CE238*Direct_cost_personnel*$F238*$G238/CPI_2001*12/1000000/$E238*$CK238","v":0},0,{"$f":"CG238*Direct_cost_personnel*$F238*$G238/CPI_2001*12/1000000/$E238*$CK238","v":0},0,{"$f":"CI238*Direct_cost_personnel*$F238*$G238/CPI_2001*12/1000000/$E238*$CK238","v":0},0]
["Denmark",1999,24300,2552,173944,1.214086,166.6,6.6853240000000014,3.1596540000000002,1.341931,1.942896,0,3.9163999999999997E-2,0.201679,81.5,56.5,15.5,1,7,1.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX239","v":0},{"$f":"Include_Afghanistan*DY239","v":0},{"$f":"Include_Afghanistan*DZ239","v":0},null,null,null,null,6,{"$f":"IF(NOT(ISBLANK(AV239)),Personnel_plane*AV239,0)","v":300},null,null,{"$f":"IF(NOT(ISBLANK(AY239)),Personnel_plane*AY239,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA239)),Personnel_plane*BA239,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,630,null,null,null,null,null,null,{"$f":"DV239*Include_Iraq","v":0},0,692.5,930,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V239:$BV239*INDIRECT(\"Months_non_UN_operation\"&$B239),0))/12","v":692.5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V239:$BV239))-IF($AV$19=BY$19,$AV239)","v":930},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V239:$BV239*INDIRECT(\"Months_non_UN_operation\"&$B239),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V239:$BV239))-IF($AV$19=CA$19,$AV239)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V239:$BV239*INDIRECT(\"Months_non_UN_operation\"&$B239),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V239:$BV239))-IF($AV$19=CC$19,$AV239)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V239:$BV239*INDIRECT(\"Months_non_UN_operation\"&$B239),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V239:$BV239))-IF($AV$19=CE$19,$AV239)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V239:$BV239*INDIRECT(\"Months_non_UN_operation\"&$B239),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V239:$BV239))-IF($AV$19=CG$19,$AV239)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V239:$BV239*INDIRECT(\"Months_non_UN_operation\"&$B239),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V239:$BV239))-IF($AV$19=CI$19,$AV239)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B239-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O239*(Direct_cost_personnel*$F239-UN_compensation)*$G239/CPI_2001*12/1000000/$E239*$CK239","v":8.9314619419094879E-5},7.4583120463954418E-5,{"$f":"P239*(Direct_cost_personnel*$F239-UN_compensation)*$G239/CPI_2001*12/1000000/$E239*$CK239","v":6.1917496897900129E-5},5.170486265292545E-5,{"$f":"Q239*(Direct_cost_personnel*$F239-UN_compensation)*$G239/CPI_2001*12/1000000/$E239*$CK239","v":1.6986215963140745E-5},1.4184519842837957E-5,{"$f":"R239*(Direct_cost_personnel*$F239-UN_compensation)*$G239/CPI_2001*12/1000000/$E239*$CK239","v":1.0958849008477898E-6},9.1513031244115856E-7,{"$f":"S239*(Direct_cost_personnel*$F239-UN_compensation)*$G239/CPI_2001*12/1000000/$E239*$CK239","v":7.6711943059345284E-6},6.4059121870881094E-6,{"$f":"T239*(Direct_cost_personnel*$F239-UN_compensation)*$G239/CPI_2001*12/1000000/$E239*$CK239","v":1.6438273512716848E-6},1.3726954686617378E-6,{"$f":"U239*(Direct_cost_personnel*$F239-UN_compensation)*$G239/CPI_2001*12/1000000/$E239*$CK239","v":0},0,5.8254704613493794E-5,2.7532653683029289E-5,1.1693344109678202E-5,1.6930044463774472E-5,0,3.4126801505549621E-7,1.7573943419563227E-6,{"$f":"BW239*Direct_cost_personnel*$F239*$G239/CPI_2001*12/1000000/$E239*$CK239","v":8.2701893942074747E-4},8.5107119057027745E-4,{"$f":"BY239*Direct_cost_personnel*$F239*$G239/CPI_2001*12/1000000/$E239*$CK239","v":8.2701893942074747E-4},8.5107119057027745E-4,{"$f":"CA239*Direct_cost_personnel*$F239*$G239/CPI_2001*12/1000000/$E239*$CK239","v":0},0,{"$f":"CC239*Direct_cost_personnel*$F239*$G239/CPI_2001*12/1000000/$E239*$CK239","v":0},0,{"$f":"CE239*Direct_cost_personnel*$F239*$G239/CPI_2001*12/1000000/$E239*$CK239","v":0},0,{"$f":"CG239*Direct_cost_personnel*$F239*$G239/CPI_2001*12/1000000/$E239*$CK239","v":0},0,{"$f":"CI239*Direct_cost_personnel*$F239*$G239/CPI_2001*12/1000000/$E239*$CK239","v":0},0]
["Finland",1999,31700,1695,130494,1.0684450000000001,166.6,5.2445970000000006,2.4785300000000001,1.0525850000000001,1.5245869999999999,0,3.0719E-2,0.15817600000000001,549.5,46.5,498,0,5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX240","v":0},{"$f":"Include_Afghanistan*DY240","v":0},{"$f":"Include_Afghanistan*DZ240","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV240)),Personnel_plane*AV240,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY240)),Personnel_plane*AY240,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA240)),Personnel_plane*BA240,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV240*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V240:$BV240*INDIRECT(\"Months_non_UN_operation\"&$B240),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V240:$BV240))-IF($AV$19=BY$19,$AV240)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V240:$BV240*INDIRECT(\"Months_non_UN_operation\"&$B240),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V240:$BV240))-IF($AV$19=CA$19,$AV240)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V240:$BV240*INDIRECT(\"Months_non_UN_operation\"&$B240),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V240:$BV240))-IF($AV$19=CC$19,$AV240)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V240:$BV240*INDIRECT(\"Months_non_UN_operation\"&$B240),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V240:$BV240))-IF($AV$19=CE$19,$AV240)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V240:$BV240*INDIRECT(\"Months_non_UN_operation\"&$B240),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V240:$BV240))-IF($AV$19=CG$19,$AV240)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V240:$BV240*INDIRECT(\"Months_non_UN_operation\"&$B240),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V240:$BV240))-IF($AV$19=CI$19,$AV240)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B240-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O240*(Direct_cost_personnel*$F240-UN_compensation)*$G240/CPI_2001*12/1000000/$E240*$CK240","v":6.977627704759118E-4},3.412758765753957E-4,{"$f":"P240*(Direct_cost_personnel*$F240-UN_compensation)*$G240/CPI_2001*12/1000000/$E240*$CK240","v":5.9046349093957948E-5},2.8879578272531208E-5,{"$f":"Q240*(Direct_cost_personnel*$F240-UN_compensation)*$G240/CPI_2001*12/1000000/$E240*$CK240","v":6.3236735158690455E-4},3.0929096730581817E-4,{"$f":"R240*(Direct_cost_personnel*$F240-UN_compensation)*$G240/CPI_2001*12/1000000/$E240*$CK240","v":0},0,{"$f":"S240*(Direct_cost_personnel*$F240-UN_compensation)*$G240/CPI_2001*12/1000000/$E240*$CK240","v":6.3490697950492428E-6},3.1053309970463668E-6,{"$f":"T240*(Direct_cost_personnel*$F240-UN_compensation)*$G240/CPI_2001*12/1000000/$E240*$CK240","v":0},0,{"$f":"U240*(Direct_cost_personnel*$F240-UN_compensation)*$G240/CPI_2001*12/1000000/$E240*$CK240","v":0},0,6.0917149888659521E-5,2.8788672135063816E-5,1.2226006729507471E-5,1.7708413972951924E-5,0,3.5680795443953685E-7,1.8372490966967733E-6,{"$f":"BW240*Direct_cost_personnel*$F240*$G240/CPI_2001*12/1000000/$E240*$CK240","v":0},0,{"$f":"BY240*Direct_cost_personnel*$F240*$G240/CPI_2001*12/1000000/$E240*$CK240","v":0},0,{"$f":"CA240*Direct_cost_personnel*$F240*$G240/CPI_2001*12/1000000/$E240*$CK240","v":0},0,{"$f":"CC240*Direct_cost_personnel*$F240*$G240/CPI_2001*12/1000000/$E240*$CK240","v":0},0,{"$f":"CE240*Direct_cost_personnel*$F240*$G240/CPI_2001*12/1000000/$E240*$CK240","v":0},0,{"$f":"CG240*Direct_cost_personnel*$F240*$G240/CPI_2001*12/1000000/$E240*$CK240","v":0},0,{"$f":"CI240*Direct_cost_personnel*$F240*$G240/CPI_2001*12/1000000/$E240*$CK240","v":0},0]
["France",1999,317300,29497,1457065,1.022664,166.6,75.76736600000001,35.664852000000003,15.422357,21.912012000000001,0,0.45021,2.3179349999999999,489.5,159,260,34.5,0,0,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX241","v":0},{"$f":"Include_Afghanistan*DY241","v":0},{"$f":"Include_Afghanistan*DZ241","v":0},null,null,null,null,75,{"$f":"IF(NOT(ISBLANK(AV241)),Personnel_plane*AV241,0)","v":3750},null,null,{"$f":"IF(NOT(ISBLANK(AY241)),Personnel_plane*AY241,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA241)),Personnel_plane*BA241,0)","v":0},null,null,null,null,null,17,null,null,null,null,null,3000,null,null,null,null,null,null,{"$f":"DV241*Include_Iraq","v":0},0,3798.25,6767,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V241:$BV241*INDIRECT(\"Months_non_UN_operation\"&$B241),0))/12","v":3781.25},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V241:$BV241))-IF($AV$19=BY$19,$AV241)","v":6750},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V241:$BV241*INDIRECT(\"Months_non_UN_operation\"&$B241),0))/12","v":17},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V241:$BV241))-IF($AV$19=CA$19,$AV241)","v":17},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V241:$BV241*INDIRECT(\"Months_non_UN_operation\"&$B241),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V241:$BV241))-IF($AV$19=CC$19,$AV241)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V241:$BV241*INDIRECT(\"Months_non_UN_operation\"&$B241),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V241:$BV241))-IF($AV$19=CE$19,$AV241)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V241:$BV241*INDIRECT(\"Months_non_UN_operation\"&$B241),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V241:$BV241))-IF($AV$19=CG$19,$AV241)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V241:$BV241*INDIRECT(\"Months_non_UN_operation\"&$B241),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V241:$BV241))-IF($AV$19=CI$19,$AV241)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B241-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O241*(Direct_cost_personnel*$F241-UN_compensation)*$G241/CPI_2001*12/1000000/$E241*$CK241","v":5.3036276385784022E-5},4.7336870572304237E-5,{"$f":"P241*(Direct_cost_personnel*$F241-UN_compensation)*$G241/CPI_2001*12/1000000/$E241*$CK241","v":1.7227309387823621E-5},1.5376021289063069E-5,{"$f":"Q241*(Direct_cost_personnel*$F241-UN_compensation)*$G241/CPI_2001*12/1000000/$E241*$CK241","v":2.8170443024114088E-5},2.5143179466392447E-5,{"$f":"R241*(Direct_cost_personnel*$F241-UN_compensation)*$G241/CPI_2001*12/1000000/$E241*$CK241","v":3.7380010935843694E-6},3.3363065061174591E-6,{"$f":"S241*(Direct_cost_personnel*$F241-UN_compensation)*$G241/CPI_2001*12/1000000/$E241*$CK241","v":0},0,{"$f":"T241*(Direct_cost_personnel*$F241-UN_compensation)*$G241/CPI_2001*12/1000000/$E241*$CK241","v":0},0,{"$f":"U241*(Direct_cost_personnel*$F241-UN_compensation)*$G241/CPI_2001*12/1000000/$E241*$CK241","v":3.900522880261951E-6},3.4813633107312613E-6,7.8817246894995552E-5,3.7100477342151185E-5,1.6043156619325567E-5,2.279404116767244E-5,0,4.6833240480599446E-7,2.4112393610403652E-6,{"$f":"BW241*Direct_cost_personnel*$F241*$G241/CPI_2001*12/1000000/$E241*$CK241","v":4.5613486357432443E-4},6.5439959788106796E-4,{"$f":"BY241*Direct_cost_personnel*$F241*$G241/CPI_2001*12/1000000/$E241*$CK241","v":4.5409332005276487E-4},6.5275562076211162E-4,{"$f":"CA241*Direct_cost_personnel*$F241*$G241/CPI_2001*12/1000000/$E241*$CK241","v":2.0415435215595378E-6},1.643977118956429E-6,{"$f":"CC241*Direct_cost_personnel*$F241*$G241/CPI_2001*12/1000000/$E241*$CK241","v":0},0,{"$f":"CE241*Direct_cost_personnel*$F241*$G241/CPI_2001*12/1000000/$E241*$CK241","v":0},0,{"$f":"CG241*Direct_cost_personnel*$F241*$G241/CPI_2001*12/1000000/$E241*$CK241","v":0},0,{"$f":"CI241*Direct_cost_personnel*$F241*$G241/CPI_2001*12/1000000/$E241*$CK241","v":0},0]
["Germany",1999,332800,25423,2133844,1.038673,166.6,94.846115999999995,44.878822,19.050013,27.500516999999999,0,0.55588800000000005,2.8608760000000002,266.5,252.5,14,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX242","v":0},{"$f":"Include_Afghanistan*DY242","v":0},{"$f":"Include_Afghanistan*DZ242","v":0},4400,null,null,null,147,{"$f":"IF(NOT(ISBLANK(AV242)),Personnel_plane*AV242,0)","v":7350},null,null,{"$f":"IF(NOT(ISBLANK(AY242)),Personnel_plane*AY242,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA242)),Personnel_plane*BA242,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,2738,null,null,null,null,null,null,{"$f":"DV242*Include_Iraq","v":0},0,6835.916666666667,14488,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V242:$BV242*INDIRECT(\"Months_non_UN_operation\"&$B242),0))/12","v":6835.916666666667},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V242:$BV242))-IF($AV$19=BY$19,$AV242)","v":14488},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V242:$BV242*INDIRECT(\"Months_non_UN_operation\"&$B242),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V242:$BV242))-IF($AV$19=CA$19,$AV242)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V242:$BV242*INDIRECT(\"Months_non_UN_operation\"&$B242),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V242:$BV242))-IF($AV$19=CC$19,$AV242)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V242:$BV242*INDIRECT(\"Months_non_UN_operation\"&$B242),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V242:$BV242))-IF($AV$19=CE$19,$AV242)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V242:$BV242*INDIRECT(\"Months_non_UN_operation\"&$B242),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V242:$BV242))-IF($AV$19=CG$19,$AV242)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V242:$BV242*INDIRECT(\"Months_non_UN_operation\"&$B242),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V242:$BV242))-IF($AV$19=CI$19,$AV242)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B242-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O242*(Direct_cost_personnel*$F242-UN_compensation)*$G242/CPI_2001*12/1000000/$E242*$CK242","v":2.0058781730288154E-5},1.4460923362937414E-5,{"$f":"P242*(Direct_cost_personnel*$F242-UN_compensation)*$G242/CPI_2001*12/1000000/$E242*$CK242","v":1.90050370990535E-5},1.3701250090587985E-5,{"$f":"Q242*(Direct_cost_personnel*$F242-UN_compensation)*$G242/CPI_2001*12/1000000/$E242*$CK242","v":1.0537446312346497E-6},7.5967327234943257E-7,{"$f":"R242*(Direct_cost_personnel*$F242-UN_compensation)*$G242/CPI_2001*12/1000000/$E242*$CK242","v":0},0,{"$f":"S242*(Direct_cost_personnel*$F242-UN_compensation)*$G242/CPI_2001*12/1000000/$E242*$CK242","v":0},0,{"$f":"T242*(Direct_cost_personnel*$F242-UN_compensation)*$G242/CPI_2001*12/1000000/$E242*$CK242","v":0},0,{"$f":"U242*(Direct_cost_personnel*$F242-UN_compensation)*$G242/CPI_2001*12/1000000/$E242*$CK242","v":0},0,6.7371292976603226E-5,3.1878419411574286E-5,1.3531645376296697E-5,1.9534225184456239E-5,0,3.9485953552571432E-7,2.0321434687502943E-6,{"$f":"BW242*Direct_cost_personnel*$F242*$G242/CPI_2001*12/1000000/$E242*$CK242","v":5.6933596025862513E-4},7.8615331212847014E-4,{"$f":"BY242*Direct_cost_personnel*$F242*$G242/CPI_2001*12/1000000/$E242*$CK242","v":5.6933596025862513E-4},7.8615331212847014E-4,{"$f":"CA242*Direct_cost_personnel*$F242*$G242/CPI_2001*12/1000000/$E242*$CK242","v":0},0,{"$f":"CC242*Direct_cost_personnel*$F242*$G242/CPI_2001*12/1000000/$E242*$CK242","v":0},0,{"$f":"CE242*Direct_cost_personnel*$F242*$G242/CPI_2001*12/1000000/$E242*$CK242","v":0},0,{"$f":"CG242*Direct_cost_personnel*$F242*$G242/CPI_2001*12/1000000/$E242*$CK242","v":0},0,{"$f":"CI242*Direct_cost_personnel*$F242*$G242/CPI_2001*12/1000000/$E242*$CK242","v":0},0]
["Greece",1999,165670,3426,137829,0.72515269999999998,166.6,3.2274929999999995,1.547814,0.64901299999999995,0.91517999999999999,0,1.8898999999999999E-2,9.6587000000000006E-2,25.5,19,5.5,1,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX243","v":0},{"$f":"Include_Afghanistan*DY243","v":0},{"$f":"Include_Afghanistan*DZ243","v":0},null,null,null,null,11,{"$f":"IF(NOT(ISBLANK(AV243)),Personnel_plane*AV243,0)","v":550},null,null,{"$f":"IF(NOT(ISBLANK(AY243)),Personnel_plane*AY243,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA243)),Personnel_plane*BA243,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,250,null,null,null,null,null,null,{"$f":"DV243*Include_Iraq","v":0},0,364.58333333333331,800,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V243:$BV243*INDIRECT(\"Months_non_UN_operation\"&$B243),0))/12","v":364.58333333333331},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V243:$BV243))-IF($AV$19=BY$19,$AV243)","v":800},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V243:$BV243*INDIRECT(\"Months_non_UN_operation\"&$B243),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V243:$BV243))-IF($AV$19=CA$19,$AV243)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V243:$BV243*INDIRECT(\"Months_non_UN_operation\"&$B243),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V243:$BV243))-IF($AV$19=CC$19,$AV243)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V243:$BV243*INDIRECT(\"Months_non_UN_operation\"&$B243),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V243:$BV243))-IF($AV$19=CE$19,$AV243)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V243:$BV243*INDIRECT(\"Months_non_UN_operation\"&$B243),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V243:$BV243))-IF($AV$19=CG$19,$AV243)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V243:$BV243*INDIRECT(\"Months_non_UN_operation\"&$B243),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V243:$BV243))-IF($AV$19=CI$19,$AV243)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B243-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O243*(Direct_cost_personnel*$F243-UN_compensation)*$G243/CPI_2001*12/1000000/$E243*$CK243","v":1.9789798205552524E-5},5.799106158475591E-6,{"$f":"P243*(Direct_cost_personnel*$F243-UN_compensation)*$G243/CPI_2001*12/1000000/$E243*$CK243","v":1.4745339839431295E-5},4.3209026278837746E-6,{"$f":"Q243*(Direct_cost_personnel*$F243-UN_compensation)*$G243/CPI_2001*12/1000000/$E243*$CK243","v":4.268387848256427E-6},1.2507876028084611E-6,{"$f":"R243*(Direct_cost_personnel*$F243-UN_compensation)*$G243/CPI_2001*12/1000000/$E243*$CK243","v":7.7607051786480503E-7},2.2741592778335653E-7,{"$f":"S243*(Direct_cost_personnel*$F243-UN_compensation)*$G243/CPI_2001*12/1000000/$E243*$CK243","v":0},0,{"$f":"T243*(Direct_cost_personnel*$F243-UN_compensation)*$G243/CPI_2001*12/1000000/$E243*$CK243","v":0},0,{"$f":"U243*(Direct_cost_personnel*$F243-UN_compensation)*$G243/CPI_2001*12/1000000/$E243*$CK243","v":0},0,3.5492999357147943E-5,1.7021434688467054E-5,7.1372480100748975E-6,1.0064307854943344E-5,0,2.0783381864832522E-7,1.0621749850143282E-6,{"$f":"BW243*Direct_cost_personnel*$F243*$G243/CPI_2001*12/1000000/$E243*$CK243","v":3.282020986582917E-4},1.8193274222668524E-4,{"$f":"BY243*Direct_cost_personnel*$F243*$G243/CPI_2001*12/1000000/$E243*$CK243","v":3.282020986582917E-4},1.8193274222668524E-4,{"$f":"CA243*Direct_cost_personnel*$F243*$G243/CPI_2001*12/1000000/$E243*$CK243","v":0},0,{"$f":"CC243*Direct_cost_personnel*$F243*$G243/CPI_2001*12/1000000/$E243*$CK243","v":0},0,{"$f":"CE243*Direct_cost_personnel*$F243*$G243/CPI_2001*12/1000000/$E243*$CK243","v":0},0,{"$f":"CG243*Direct_cost_personnel*$F243*$G243/CPI_2001*12/1000000/$E243*$CK243","v":0},0,{"$f":"CI243*Direct_cost_personnel*$F243*$G243/CPI_2001*12/1000000/$E243*$CK243","v":0},0]
["Hungary",1999,43400,744.70963200000006,48254,0.4262031,166.6,0.30489899999999998,0.15299499999999999,4.6597E-2,9.6945000000000003E-2,0,1.3600000000000001E-3,7.0020000000000004E-3,161,97.5,60.5,2.5,0.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX244","v":0},{"$f":"Include_Afghanistan*DY244","v":0},{"$f":"Include_Afghanistan*DZ244","v":0},null,null,null,325,null,{"$f":"IF(NOT(ISBLANK(AV244)),Personnel_plane*AV244,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY244)),Personnel_plane*AY244,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA244)),Personnel_plane*BA244,0)","v":0},null,null,null,null,null,41,null,null,null,null,null,314,null,null,null,null,null,null,{"$f":"DV244*Include_Iraq","v":0},0,544.58333333333337,680,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V244:$BV244*INDIRECT(\"Months_non_UN_operation\"&$B244),0))/12","v":503.58333333333331},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V244:$BV244))-IF($AV$19=BY$19,$AV244)","v":639},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V244:$BV244*INDIRECT(\"Months_non_UN_operation\"&$B244),0))/12","v":41},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V244:$BV244))-IF($AV$19=CA$19,$AV244)","v":41},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V244:$BV244*INDIRECT(\"Months_non_UN_operation\"&$B244),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V244:$BV244))-IF($AV$19=CC$19,$AV244)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V244:$BV244*INDIRECT(\"Months_non_UN_operation\"&$B244),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V244:$BV244))-IF($AV$19=CE$19,$AV244)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V244:$BV244*INDIRECT(\"Months_non_UN_operation\"&$B244),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V244:$BV244))-IF($AV$19=CG$19,$AV244)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V244:$BV244*INDIRECT(\"Months_non_UN_operation\"&$B244),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V244:$BV244))-IF($AV$19=CI$19,$AV244)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B244-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O244*(Direct_cost_personnel*$F244-UN_compensation)*$G244/CPI_2001*12/1000000/$E244*$CK244","v":1.8622428668747622E-4},8.6777632035291846E-5,{"$f":"P244*(Direct_cost_personnel*$F244-UN_compensation)*$G244/CPI_2001*12/1000000/$E244*$CK244","v":1.1277557734179464E-4},5.2551671574167424E-5,{"$f":"Q244*(Direct_cost_personnel*$F244-UN_compensation)*$G244/CPI_2001*12/1000000/$E244*$CK244","v":6.9978691581318702E-5},3.2608985951150045E-5,{"$f":"R244*(Direct_cost_personnel*$F244-UN_compensation)*$G244/CPI_2001*12/1000000/$E244*$CK244","v":2.891681470302426E-6},1.3474787583119854E-6,{"$f":"S244*(Direct_cost_personnel*$F244-UN_compensation)*$G244/CPI_2001*12/1000000/$E244*$CK244","v":5.7833629406048512E-7},2.6949575166239704E-7,{"$f":"T244*(Direct_cost_personnel*$F244-UN_compensation)*$G244/CPI_2001*12/1000000/$E244*$CK244","v":0},0,{"$f":"U244*(Direct_cost_personnel*$F244-UN_compensation)*$G244/CPI_2001*12/1000000/$E244*$CK244","v":0},0,9.5772467652931137E-6,4.8057581981443683E-6,1.4636681901953212E-6,3.045159832145533E-6,0,4.2719246703986022E-8,2.1994129810390452E-7,{"$f":"BW244*Direct_cost_personnel*$F244*$G244/CPI_2001*12/1000000/$E244*$CK244","v":8.2300658401676522E-4},3.6651422226085997E-4,{"$f":"BY244*Direct_cost_personnel*$F244*$G244/CPI_2001*12/1000000/$E244*$CK244","v":7.610449559622512E-4},3.4441557062454343E-4,{"$f":"CA244*Direct_cost_personnel*$F244*$G244/CPI_2001*12/1000000/$E244*$CK244","v":6.1961628054513926E-5},2.2098651636316559E-5,{"$f":"CC244*Direct_cost_personnel*$F244*$G244/CPI_2001*12/1000000/$E244*$CK244","v":0},0,{"$f":"CE244*Direct_cost_personnel*$F244*$G244/CPI_2001*12/1000000/$E244*$CK244","v":0},0,{"$f":"CG244*Direct_cost_personnel*$F244*$G244/CPI_2001*12/1000000/$E244*$CK244","v":0},0,{"$f":"CI244*Direct_cost_personnel*$F244*$G244/CPI_2001*12/1000000/$E244*$CK244","v":0},0]
["India",1999,1173000,13557.684224000001,453659,0.30051810000000001,166.6,0.76046800000000003,0.38121300000000002,0.116159,0.24221200000000001,0,3.3899999999999998E-3,1.7493999999999999E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX245","v":0},{"$f":"Include_Afghanistan*DY245","v":0},{"$f":"Include_Afghanistan*DZ245","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV245)),Personnel_plane*AV245,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY245)),Personnel_plane*AY245,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA245)),Personnel_plane*BA245,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV245*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V245:$BV245*INDIRECT(\"Months_non_UN_operation\"&$B245),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V245:$BV245))-IF($AV$19=BY$19,$AV245)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V245:$BV245*INDIRECT(\"Months_non_UN_operation\"&$B245),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V245:$BV245))-IF($AV$19=CA$19,$AV245)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V245:$BV245*INDIRECT(\"Months_non_UN_operation\"&$B245),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V245:$BV245))-IF($AV$19=CC$19,$AV245)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V245:$BV245*INDIRECT(\"Months_non_UN_operation\"&$B245),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V245:$BV245))-IF($AV$19=CE$19,$AV245)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V245:$BV245*INDIRECT(\"Months_non_UN_operation\"&$B245),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V245:$BV245))-IF($AV$19=CG$19,$AV245)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V245:$BV245*INDIRECT(\"Months_non_UN_operation\"&$B245),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V245:$BV245))-IF($AV$19=CI$19,$AV245)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B245-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O245*(Direct_cost_personnel*$F245-UN_compensation)*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,{"$f":"P245*(Direct_cost_personnel*$F245-UN_compensation)*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,{"$f":"Q245*(Direct_cost_personnel*$F245-UN_compensation)*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,{"$f":"R245*(Direct_cost_personnel*$F245-UN_compensation)*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,{"$f":"S245*(Direct_cost_personnel*$F245-UN_compensation)*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,{"$f":"T245*(Direct_cost_personnel*$F245-UN_compensation)*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,{"$f":"U245*(Direct_cost_personnel*$F245-UN_compensation)*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,2.540793736928022E-6,1.2736677977712963E-6,3.8809793401934349E-7,8.0925263470495815E-7,0,1.1326302708576815E-8,5.8449067723847445E-8,{"$f":"BW245*Direct_cost_personnel*$F245*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,{"$f":"BY245*Direct_cost_personnel*$F245*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,{"$f":"CA245*Direct_cost_personnel*$F245*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,{"$f":"CC245*Direct_cost_personnel*$F245*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,{"$f":"CE245*Direct_cost_personnel*$F245*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,{"$f":"CG245*Direct_cost_personnel*$F245*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,{"$f":"CI245*Direct_cost_personnel*$F245*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0]
["Indonesia",1999,299000,1240.082688,140001,0.30246729999999999,166.6,0.46718299999999996,0.23530499999999999,7.1542999999999995E-2,0.14752799999999999,0,2.0860000000000002E-3,1.0721E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX246","v":0},{"$f":"Include_Afghanistan*DY246","v":0},{"$f":"Include_Afghanistan*DZ246","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV246)),Personnel_plane*AV246,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY246)),Personnel_plane*AY246,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA246)),Personnel_plane*BA246,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV246*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V246:$BV246*INDIRECT(\"Months_non_UN_operation\"&$B246),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V246:$BV246))-IF($AV$19=BY$19,$AV246)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V246:$BV246*INDIRECT(\"Months_non_UN_operation\"&$B246),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V246:$BV246))-IF($AV$19=CA$19,$AV246)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V246:$BV246*INDIRECT(\"Months_non_UN_operation\"&$B246),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V246:$BV246))-IF($AV$19=CC$19,$AV246)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V246:$BV246*INDIRECT(\"Months_non_UN_operation\"&$B246),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V246:$BV246))-IF($AV$19=CE$19,$AV246)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V246:$BV246*INDIRECT(\"Months_non_UN_operation\"&$B246),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V246:$BV246))-IF($AV$19=CG$19,$AV246)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V246:$BV246*INDIRECT(\"Months_non_UN_operation\"&$B246),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V246:$BV246))-IF($AV$19=CI$19,$AV246)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B246-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O246*(Direct_cost_personnel*$F246-UN_compensation)*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,{"$f":"P246*(Direct_cost_personnel*$F246-UN_compensation)*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,{"$f":"Q246*(Direct_cost_personnel*$F246-UN_compensation)*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,{"$f":"R246*(Direct_cost_personnel*$F246-UN_compensation)*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,{"$f":"S246*(Direct_cost_personnel*$F246-UN_compensation)*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,{"$f":"T246*(Direct_cost_personnel*$F246-UN_compensation)*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,{"$f":"U246*(Direct_cost_personnel*$F246-UN_compensation)*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,5.0579425339249527E-6,2.5475224225736192E-6,7.7455811256957741E-7,1.597207402976736E-6,0,2.2584015526608318E-8,1.1607058027841214E-7,{"$f":"BW246*Direct_cost_personnel*$F246*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,{"$f":"BY246*Direct_cost_personnel*$F246*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,{"$f":"CA246*Direct_cost_personnel*$F246*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,{"$f":"CC246*Direct_cost_personnel*$F246*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,{"$f":"CE246*Direct_cost_personnel*$F246*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,{"$f":"CG246*Direct_cost_personnel*$F246*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,{"$f":"CI246*Direct_cost_personnel*$F246*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0]
["Ireland",1999,11500,745,97497,0.99068299999999998,166.6,2.1664979999999998,1.0239659999999999,0.43496099999999999,0.62950700000000004,0,1.2695E-2,6.5368999999999997E-2,703.5,73.5,621,7.5,0,1.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX247","v":0},{"$f":"Include_Afghanistan*DY247","v":0},{"$f":"Include_Afghanistan*DZ247","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV247)),Personnel_plane*AV247,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY247)),Personnel_plane*AY247,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA247)),Personnel_plane*BA247,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,50,null,null,null,null,null,null,{"$f":"DV247*Include_Iraq","v":0},0,50,50,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V247:$BV247*INDIRECT(\"Months_non_UN_operation\"&$B247),0))/12","v":50},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V247:$BV247))-IF($AV$19=BY$19,$AV247)","v":50},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V247:$BV247*INDIRECT(\"Months_non_UN_operation\"&$B247),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V247:$BV247))-IF($AV$19=CA$19,$AV247)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V247:$BV247*INDIRECT(\"Months_non_UN_operation\"&$B247),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V247:$BV247))-IF($AV$19=CC$19,$AV247)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V247:$BV247*INDIRECT(\"Months_non_UN_operation\"&$B247),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V247:$BV247))-IF($AV$19=CE$19,$AV247)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V247:$BV247*INDIRECT(\"Months_non_UN_operation\"&$B247),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V247:$BV247))-IF($AV$19=CG$19,$AV247)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V247:$BV247*INDIRECT(\"Months_non_UN_operation\"&$B247),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V247:$BV247))-IF($AV$19=CI$19,$AV247)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B247-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O247*(Direct_cost_personnel*$F247-UN_compensation)*$G247/CPI_2001*12/1000000/$E247*$CK247","v":1.0996429437231503E-3},7.0851537495008623E-4,{"$f":"P247*(Direct_cost_personnel*$F247-UN_compensation)*$G247/CPI_2001*12/1000000/$E247*$CK247","v":1.1488806874719479E-4},7.4023994397770214E-5,{"$f":"Q247*(Direct_cost_personnel*$F247-UN_compensation)*$G247/CPI_2001*12/1000000/$E247*$CK247","v":9.7068694819058444E-4},6.254272179729972E-4,{"$f":"R247*(Direct_cost_personnel*$F247-UN_compensation)*$G247/CPI_2001*12/1000000/$E247*$CK247","v":1.1723272321142327E-5},7.5534688160990014E-6,{"$f":"S247*(Direct_cost_personnel*$F247-UN_compensation)*$G247/CPI_2001*12/1000000/$E247*$CK247","v":0},0,{"$f":"T247*(Direct_cost_personnel*$F247-UN_compensation)*$G247/CPI_2001*12/1000000/$E247*$CK247","v":2.3446544642284649E-6},1.5106937632198001E-6,{"$f":"U247*(Direct_cost_personnel*$F247-UN_compensation)*$G247/CPI_2001*12/1000000/$E247*$CK247","v":0},0,3.368100464539057E-5,1.5918871654957447E-5,6.762029534097759E-6,9.7864979295184594E-6,0,1.973601424848919E-7,1.0162453843320123E-6,{"$f":"BW247*Direct_cost_personnel*$F247*$G247/CPI_2001*12/1000000/$E247*$CK247","v":8.6929892325524297E-5},5.0356458773993347E-5,{"$f":"BY247*Direct_cost_personnel*$F247*$G247/CPI_2001*12/1000000/$E247*$CK247","v":8.6929892325524297E-5},5.0356458773993347E-5,{"$f":"CA247*Direct_cost_personnel*$F247*$G247/CPI_2001*12/1000000/$E247*$CK247","v":0},0,{"$f":"CC247*Direct_cost_personnel*$F247*$G247/CPI_2001*12/1000000/$E247*$CK247","v":0},0,{"$f":"CE247*Direct_cost_personnel*$F247*$G247/CPI_2001*12/1000000/$E247*$CK247","v":0},0,{"$f":"CG247*Direct_cost_personnel*$F247*$G247/CPI_2001*12/1000000/$E247*$CK247","v":0},0,{"$f":"CI247*Direct_cost_personnel*$F247*$G247/CPI_2001*12/1000000/$E247*$CK247","v":0},0]
["Italy",1999,265500,16239,1209701,0.87194749999999999,166.6,52.539293999999998,24.835722000000001,10.548332,15.262308000000001,0,0.30786999999999998,1.585062,112,50,52.5,2.5,3.5,0,3.5,null,2531,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX248","v":0},{"$f":"Include_Afghanistan*DY248","v":0},{"$f":"Include_Afghanistan*DZ248","v":0},1160,null,null,null,52,{"$f":"IF(NOT(ISBLANK(AV248)),Personnel_plane*AV248,0)","v":2600},null,null,{"$f":"IF(NOT(ISBLANK(AY248)),Personnel_plane*AY248,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA248)),Personnel_plane*BA248,0)","v":0},null,null,null,null,null,77,null,null,null,null,null,2313,null,null,null,null,null,null,{"$f":"DV248*Include_Iraq","v":0},0,4241.083333333333,8681,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V248:$BV248*INDIRECT(\"Months_non_UN_operation\"&$B248),0))/12","v":4164.083333333333},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V248:$BV248))-IF($AV$19=BY$19,$AV248)","v":8604},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V248:$BV248*INDIRECT(\"Months_non_UN_operation\"&$B248),0))/12","v":77},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V248:$BV248))-IF($AV$19=CA$19,$AV248)","v":77},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V248:$BV248*INDIRECT(\"Months_non_UN_operation\"&$B248),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V248:$BV248))-IF($AV$19=CC$19,$AV248)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V248:$BV248*INDIRECT(\"Months_non_UN_operation\"&$B248),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V248:$BV248))-IF($AV$19=CE$19,$AV248)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V248:$BV248*INDIRECT(\"Months_non_UN_operation\"&$B248),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V248:$BV248))-IF($AV$19=CG$19,$AV248)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V248:$BV248*INDIRECT(\"Months_non_UN_operation\"&$B248),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V248:$BV248))-IF($AV$19=CI$19,$AV248)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B248-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O248*(Direct_cost_personnel*$F248-UN_compensation)*$G248/CPI_2001*12/1000000/$E248*$CK248","v":1.222878831884448E-5},8.5832692620432878E-6,{"$f":"P248*(Direct_cost_personnel*$F248-UN_compensation)*$G248/CPI_2001*12/1000000/$E248*$CK248","v":5.4592804994841429E-6},3.8318166348407533E-6,{"$f":"Q248*(Direct_cost_personnel*$F248-UN_compensation)*$G248/CPI_2001*12/1000000/$E248*$CK248","v":5.7322445244583474E-6},4.0234074665827918E-6,{"$f":"R248*(Direct_cost_personnel*$F248-UN_compensation)*$G248/CPI_2001*12/1000000/$E248*$CK248","v":2.7296402497420707E-7},1.9159083174203769E-7,{"$f":"S248*(Direct_cost_personnel*$F248-UN_compensation)*$G248/CPI_2001*12/1000000/$E248*$CK248","v":3.8214963496389E-7},2.6822716443885274E-7,{"$f":"T248*(Direct_cost_personnel*$F248-UN_compensation)*$G248/CPI_2001*12/1000000/$E248*$CK248","v":0},0,{"$f":"U248*(Direct_cost_personnel*$F248-UN_compensation)*$G248/CPI_2001*12/1000000/$E248*$CK248","v":3.8214963496389E-7},2.6822716443885274E-7,6.5830050821285885E-5,3.1118363361398197E-5,1.3216721786170104E-5,1.9123182570556017E-5,0,3.8575123880327143E-7,1.9860318643583039E-6,{"$f":"BW248*Direct_cost_personnel*$F248*$G248/CPI_2001*12/1000000/$E248*$CK248","v":5.2305189819537741E-4},6.6528000414105162E-4,{"$f":"BY248*Direct_cost_personnel*$F248*$G248/CPI_2001*12/1000000/$E248*$CK248","v":5.1355550470447446E-4},6.5937900652339682E-4,{"$f":"CA248*Direct_cost_personnel*$F248*$G248/CPI_2001*12/1000000/$E248*$CK248","v":9.4963934909030474E-6},5.9009976176547599E-6,{"$f":"CC248*Direct_cost_personnel*$F248*$G248/CPI_2001*12/1000000/$E248*$CK248","v":0},0,{"$f":"CE248*Direct_cost_personnel*$F248*$G248/CPI_2001*12/1000000/$E248*$CK248","v":0},0,{"$f":"CG248*Direct_cost_personnel*$F248*$G248/CPI_2001*12/1000000/$E248*$CK248","v":0},0,{"$f":"CI248*Direct_cost_personnel*$F248*$G248/CPI_2001*12/1000000/$E248*$CK248","v":0},0]
["Japan",1999,236300,43200,4432598,1.4225289999999999,166.6,192.90575200000001,91.876397999999995,38.854883000000001,55.235308000000003,0,1.132633,5.8065300000000004,30,0,30,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX249","v":0},{"$f":"Include_Afghanistan*DY249","v":0},{"$f":"Include_Afghanistan*DZ249","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV249)),Personnel_plane*AV249,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY249)),Personnel_plane*AY249,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA249)),Personnel_plane*BA249,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV249*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V249:$BV249*INDIRECT(\"Months_non_UN_operation\"&$B249),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V249:$BV249))-IF($AV$19=BY$19,$AV249)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V249:$BV249*INDIRECT(\"Months_non_UN_operation\"&$B249),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V249:$BV249))-IF($AV$19=CA$19,$AV249)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V249:$BV249*INDIRECT(\"Months_non_UN_operation\"&$B249),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V249:$BV249))-IF($AV$19=CC$19,$AV249)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V249:$BV249*INDIRECT(\"Months_non_UN_operation\"&$B249),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V249:$BV249))-IF($AV$19=CE$19,$AV249)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V249:$BV249*INDIRECT(\"Months_non_UN_operation\"&$B249),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V249:$BV249))-IF($AV$19=CG$19,$AV249)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V249:$BV249*INDIRECT(\"Months_non_UN_operation\"&$B249),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V249:$BV249))-IF($AV$19=CI$19,$AV249)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B249-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O249*(Direct_cost_personnel*$F249-UN_compensation)*$G249/CPI_2001*12/1000000/$E249*$CK249","v":1.5315239467007894E-6},1.8754303121683628E-6,{"$f":"P249*(Direct_cost_personnel*$F249-UN_compensation)*$G249/CPI_2001*12/1000000/$E249*$CK249","v":0},0,{"$f":"Q249*(Direct_cost_personnel*$F249-UN_compensation)*$G249/CPI_2001*12/1000000/$E249*$CK249","v":1.5315239467007894E-6},1.8754303121683628E-6,{"$f":"R249*(Direct_cost_personnel*$F249-UN_compensation)*$G249/CPI_2001*12/1000000/$E249*$CK249","v":0},0,{"$f":"S249*(Direct_cost_personnel*$F249-UN_compensation)*$G249/CPI_2001*12/1000000/$E249*$CK249","v":0},0,{"$f":"T249*(Direct_cost_personnel*$F249-UN_compensation)*$G249/CPI_2001*12/1000000/$E249*$CK249","v":0},0,{"$f":"U249*(Direct_cost_personnel*$F249-UN_compensation)*$G249/CPI_2001*12/1000000/$E249*$CK249","v":0},0,6.5963672789986014E-5,3.1416920397451517E-5,1.3286336783286742E-5,1.8887584976554231E-5,0,3.8730121745224174E-7,1.9855294152412701E-6,{"$f":"BW249*Direct_cost_personnel*$F249*$G249/CPI_2001*12/1000000/$E249*$CK249","v":0},0,{"$f":"BY249*Direct_cost_personnel*$F249*$G249/CPI_2001*12/1000000/$E249*$CK249","v":0},0,{"$f":"CA249*Direct_cost_personnel*$F249*$G249/CPI_2001*12/1000000/$E249*$CK249","v":0},0,{"$f":"CC249*Direct_cost_personnel*$F249*$G249/CPI_2001*12/1000000/$E249*$CK249","v":0},0,{"$f":"CE249*Direct_cost_personnel*$F249*$G249/CPI_2001*12/1000000/$E249*$CK249","v":0},0,{"$f":"CG249*Direct_cost_personnel*$F249*$G249/CPI_2001*12/1000000/$E249*$CK249","v":0},0,{"$f":"CI249*Direct_cost_personnel*$F249*$G249/CPI_2001*12/1000000/$E249*$CK249","v":0},0]
["Luxembourg",1999,800,124.06517599999999,21215,1.0029399999999999,166.6,0.65690300000000001,0.31085000000000002,0.131993,0.190413,0,3.8539999999999998E-3,1.9793000000000002E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX250","v":0},{"$f":"Include_Afghanistan*DY250","v":0},{"$f":"Include_Afghanistan*DZ250","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV250)),Personnel_plane*AV250,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY250)),Personnel_plane*AY250,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA250)),Personnel_plane*BA250,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,{"$f":"DV250*Include_Iraq","v":0},0,23,23,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V250:$BV250*INDIRECT(\"Months_non_UN_operation\"&$B250),0))/12","v":23},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V250:$BV250))-IF($AV$19=BY$19,$AV250)","v":23},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V250:$BV250*INDIRECT(\"Months_non_UN_operation\"&$B250),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V250:$BV250))-IF($AV$19=CA$19,$AV250)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V250:$BV250*INDIRECT(\"Months_non_UN_operation\"&$B250),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V250:$BV250))-IF($AV$19=CC$19,$AV250)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V250:$BV250*INDIRECT(\"Months_non_UN_operation\"&$B250),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V250:$BV250))-IF($AV$19=CE$19,$AV250)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V250:$BV250*INDIRECT(\"Months_non_UN_operation\"&$B250),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V250:$BV250))-IF($AV$19=CG$19,$AV250)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V250:$BV250*INDIRECT(\"Months_non_UN_operation\"&$B250),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V250:$BV250))-IF($AV$19=CI$19,$AV250)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B250-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O250*(Direct_cost_personnel*$F250-UN_compensation)*$G250/CPI_2001*12/1000000/$E250*$CK250","v":0},0,{"$f":"P250*(Direct_cost_personnel*$F250-UN_compensation)*$G250/CPI_2001*12/1000000/$E250*$CK250","v":0},0,{"$f":"Q250*(Direct_cost_personnel*$F250-UN_compensation)*$G250/CPI_2001*12/1000000/$E250*$CK250","v":0},0,{"$f":"R250*(Direct_cost_personnel*$F250-UN_compensation)*$G250/CPI_2001*12/1000000/$E250*$CK250","v":0},0,{"$f":"S250*(Direct_cost_personnel*$F250-UN_compensation)*$G250/CPI_2001*12/1000000/$E250*$CK250","v":0},0,{"$f":"T250*(Direct_cost_personnel*$F250-UN_compensation)*$G250/CPI_2001*12/1000000/$E250*$CK250","v":0},0,{"$f":"U250*(Direct_cost_personnel*$F250-UN_compensation)*$G250/CPI_2001*12/1000000/$E250*$CK250","v":0},0,4.6932772080621262E-5,2.2208837836425047E-5,9.4303076485226015E-6,1.3604154540605443E-5,0,2.7535100859444141E-7,1.4141210464737363E-6,{"$f":"BW250*Direct_cost_personnel*$F250*$G250/CPI_2001*12/1000000/$E250*$CK250","v":1.8604389862681724E-4},2.5483713054296782E-4,{"$f":"BY250*Direct_cost_personnel*$F250*$G250/CPI_2001*12/1000000/$E250*$CK250","v":1.8604389862681724E-4},2.5483713054296782E-4,{"$f":"CA250*Direct_cost_personnel*$F250*$G250/CPI_2001*12/1000000/$E250*$CK250","v":0},0,{"$f":"CC250*Direct_cost_personnel*$F250*$G250/CPI_2001*12/1000000/$E250*$CK250","v":0},0,{"$f":"CE250*Direct_cost_personnel*$F250*$G250/CPI_2001*12/1000000/$E250*$CK250","v":0},0,{"$f":"CG250*Direct_cost_personnel*$F250*$G250/CPI_2001*12/1000000/$E250*$CK250","v":0},0,{"$f":"CI250*Direct_cost_personnel*$F250*$G250/CPI_2001*12/1000000/$E250*$CK250","v":0},0]
["Mexico",1999,178800,3296.2280959999998,566171,0.5892714,166.6,2.4889859999999997,1.252129,0.38092599999999999,0.78766899999999995,0,1.1109000000000001E-2,5.7153000000000002E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX251","v":0},{"$f":"Include_Afghanistan*DY251","v":0},{"$f":"Include_Afghanistan*DZ251","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV251)),Personnel_plane*AV251,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY251)),Personnel_plane*AY251,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA251)),Personnel_plane*BA251,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV251*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V251:$BV251*INDIRECT(\"Months_non_UN_operation\"&$B251),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V251:$BV251))-IF($AV$19=BY$19,$AV251)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V251:$BV251*INDIRECT(\"Months_non_UN_operation\"&$B251),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V251:$BV251))-IF($AV$19=CA$19,$AV251)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V251:$BV251*INDIRECT(\"Months_non_UN_operation\"&$B251),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V251:$BV251))-IF($AV$19=CC$19,$AV251)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V251:$BV251*INDIRECT(\"Months_non_UN_operation\"&$B251),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V251:$BV251))-IF($AV$19=CE$19,$AV251)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V251:$BV251*INDIRECT(\"Months_non_UN_operation\"&$B251),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V251:$BV251))-IF($AV$19=CG$19,$AV251)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V251:$BV251*INDIRECT(\"Months_non_UN_operation\"&$B251),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V251:$BV251))-IF($AV$19=CI$19,$AV251)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B251-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O251*(Direct_cost_personnel*$F251-UN_compensation)*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,{"$f":"P251*(Direct_cost_personnel*$F251-UN_compensation)*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,{"$f":"Q251*(Direct_cost_personnel*$F251-UN_compensation)*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,{"$f":"R251*(Direct_cost_personnel*$F251-UN_compensation)*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,{"$f":"S251*(Direct_cost_personnel*$F251-UN_compensation)*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,{"$f":"T251*(Direct_cost_personnel*$F251-UN_compensation)*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,{"$f":"U251*(Direct_cost_personnel*$F251-UN_compensation)*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,6.663353145979659E-6,3.352119180791843E-6,1.019790573544989E-6,2.1086967580937188E-6,0,2.9740299904735521E-8,1.5300633364437386E-7,{"$f":"BW251*Direct_cost_personnel*$F251*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,{"$f":"BY251*Direct_cost_personnel*$F251*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,{"$f":"CA251*Direct_cost_personnel*$F251*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,{"$f":"CC251*Direct_cost_personnel*$F251*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,{"$f":"CE251*Direct_cost_personnel*$F251*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,{"$f":"CG251*Direct_cost_personnel*$F251*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,{"$f":"CI251*Direct_cost_personnel*$F251*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0]
["Netherlands",1999,56380,6535,411997,0.96635450000000001,166.6,15.774677000000001,7.4566720000000002,3.1671130000000001,4.5825690000000003,0,9.2439999999999994E-2,0.475883,168.5,157,11.5,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX252","v":0},{"$f":"Include_Afghanistan*DY252","v":0},{"$f":"Include_Afghanistan*DZ252","v":0},400,null,null,1220,23,{"$f":"IF(NOT(ISBLANK(AV252)),Personnel_plane*AV252,0)","v":1150},null,null,{"$f":"IF(NOT(ISBLANK(AY252)),Personnel_plane*AY252,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA252)),Personnel_plane*BA252,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,375,null,null,null,null,null,null,{"$f":"DV252*Include_Iraq","v":0},0,1559.5833333333333,3145,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V252:$BV252*INDIRECT(\"Months_non_UN_operation\"&$B252),0))/12","v":1559.5833333333333},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V252:$BV252))-IF($AV$19=BY$19,$AV252)","v":3145},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V252:$BV252*INDIRECT(\"Months_non_UN_operation\"&$B252),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V252:$BV252))-IF($AV$19=CA$19,$AV252)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V252:$BV252*INDIRECT(\"Months_non_UN_operation\"&$B252),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V252:$BV252))-IF($AV$19=CC$19,$AV252)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V252:$BV252*INDIRECT(\"Months_non_UN_operation\"&$B252),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V252:$BV252))-IF($AV$19=CE$19,$AV252)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V252:$BV252*INDIRECT(\"Months_non_UN_operation\"&$B252),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V252:$BV252))-IF($AV$19=CG$19,$AV252)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V252:$BV252*INDIRECT(\"Months_non_UN_operation\"&$B252),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V252:$BV252))-IF($AV$19=CI$19,$AV252)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B252-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O252*(Direct_cost_personnel*$F252-UN_compensation)*$G252/CPI_2001*12/1000000/$E252*$CK252","v":6.0625755876843725E-5},7.1852911292087177E-5,{"$f":"P252*(Direct_cost_personnel*$F252-UN_compensation)*$G252/CPI_2001*12/1000000/$E252*$CK252","v":5.6488093012845478E-5},6.6949003399748879E-5,{"$f":"Q252*(Direct_cost_personnel*$F252-UN_compensation)*$G252/CPI_2001*12/1000000/$E252*$CK252","v":4.1376628639982358E-6},4.9039078923382948E-6,{"$f":"R252*(Direct_cost_personnel*$F252-UN_compensation)*$G252/CPI_2001*12/1000000/$E252*$CK252","v":0},0,{"$f":"S252*(Direct_cost_personnel*$F252-UN_compensation)*$G252/CPI_2001*12/1000000/$E252*$CK252","v":0},0,{"$f":"T252*(Direct_cost_personnel*$F252-UN_compensation)*$G252/CPI_2001*12/1000000/$E252*$CK252","v":0},0,{"$f":"U252*(Direct_cost_personnel*$F252-UN_compensation)*$G252/CPI_2001*12/1000000/$E252*$CK252","v":0},0,5.8034255735479987E-5,2.7432727134989391E-5,1.1651651934626823E-5,1.6859044484491366E-5,0,3.4008218362808757E-7,1.7507499977443232E-6,{"$f":"BW252*Direct_cost_personnel*$F252*$G252/CPI_2001*12/1000000/$E252*$CK252","v":6.2590249737640375E-4},1.3411122018612118E-3,{"$f":"BY252*Direct_cost_personnel*$F252*$G252/CPI_2001*12/1000000/$E252*$CK252","v":6.2590249737640375E-4},1.3411122018612118E-3,{"$f":"CA252*Direct_cost_personnel*$F252*$G252/CPI_2001*12/1000000/$E252*$CK252","v":0},0,{"$f":"CC252*Direct_cost_personnel*$F252*$G252/CPI_2001*12/1000000/$E252*$CK252","v":0},0,{"$f":"CE252*Direct_cost_personnel*$F252*$G252/CPI_2001*12/1000000/$E252*$CK252","v":0},0,{"$f":"CG252*Direct_cost_personnel*$F252*$G252/CPI_2001*12/1000000/$E252*$CK252","v":0},0,{"$f":"CI252*Direct_cost_personnel*$F252*$G252/CPI_2001*12/1000000/$E252*$CK252","v":0},0]
["New Zealand",1999,9530,824,57622,0.74454310000000001,166.6,2.1386199999999995,1.010254,0.42916300000000002,0.62215399999999998,0,1.2526000000000001E-2,6.4522999999999997E-2,16,2.5,7,1.5,0,5,0,null,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX253","v":0},{"$f":"Include_Afghanistan*DY253","v":0},{"$f":"Include_Afghanistan*DZ253","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV253)),Personnel_plane*AV253,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY253)),Personnel_plane*AY253,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA253)),Personnel_plane*BA253,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,27,null,null,null,null,null,null,{"$f":"DV253*Include_Iraq","v":0},0,83,83,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V253:$BV253*INDIRECT(\"Months_non_UN_operation\"&$B253),0))/12","v":27},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V253:$BV253))-IF($AV$19=BY$19,$AV253)","v":27},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V253:$BV253*INDIRECT(\"Months_non_UN_operation\"&$B253),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V253:$BV253))-IF($AV$19=CA$19,$AV253)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V253:$BV253*INDIRECT(\"Months_non_UN_operation\"&$B253),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V253:$BV253))-IF($AV$19=CC$19,$AV253)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V253:$BV253*INDIRECT(\"Months_non_UN_operation\"&$B253),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V253:$BV253))-IF($AV$19=CE$19,$AV253)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V253:$BV253*INDIRECT(\"Months_non_UN_operation\"&$B253),0))/12","v":30},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V253:$BV253))-IF($AV$19=CG$19,$AV253)","v":30},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V253:$BV253*INDIRECT(\"Months_non_UN_operation\"&$B253),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V253:$BV253))-IF($AV$19=CI$19,$AV253)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B253-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O253*(Direct_cost_personnel*$F253-UN_compensation)*$G253/CPI_2001*12/1000000/$E253*$CK253","v":3.062240509809574E-5},3.6390159824174303E-5,{"$f":"P253*(Direct_cost_personnel*$F253-UN_compensation)*$G253/CPI_2001*12/1000000/$E253*$CK253","v":4.7847507965774581E-6},5.6859624725272362E-6,{"$f":"Q253*(Direct_cost_personnel*$F253-UN_compensation)*$G253/CPI_2001*12/1000000/$E253*$CK253","v":1.3397302230416887E-5},1.5920694923076257E-5,{"$f":"R253*(Direct_cost_personnel*$F253-UN_compensation)*$G253/CPI_2001*12/1000000/$E253*$CK253","v":2.8708504779464756E-6},3.4115774835163405E-6,{"$f":"S253*(Direct_cost_personnel*$F253-UN_compensation)*$G253/CPI_2001*12/1000000/$E253*$CK253","v":0},0,{"$f":"T253*(Direct_cost_personnel*$F253-UN_compensation)*$G253/CPI_2001*12/1000000/$E253*$CK253","v":9.5695015931549162E-6},1.1371924945054472E-5,{"$f":"U253*(Direct_cost_personnel*$F253-UN_compensation)*$G253/CPI_2001*12/1000000/$E253*$CK253","v":0},0,5.6255280335123166E-5,2.6574202981211968E-5,1.1288908209248239E-5,1.6365435505895496E-5,0,3.2948987734041253E-7,1.6972437614270662E-6,{"$f":"BW253*Direct_cost_personnel*$F253*$G253/CPI_2001*12/1000000/$E253*$CK253","v":1.8349966966512169E-4},1.8877395408790418E-4,{"$f":"BY253*Direct_cost_personnel*$F253*$G253/CPI_2001*12/1000000/$E253*$CK253","v":5.9692663626003451E-5},6.1408394703294143E-5,{"$f":"CA253*Direct_cost_personnel*$F253*$G253/CPI_2001*12/1000000/$E253*$CK253","v":5.7481824232447763E-5},5.9134009714283251E-5,{"$f":"CC253*Direct_cost_personnel*$F253*$G253/CPI_2001*12/1000000/$E253*$CK253","v":0},0,{"$f":"CE253*Direct_cost_personnel*$F253*$G253/CPI_2001*12/1000000/$E253*$CK253","v":0},0,{"$f":"CG253*Direct_cost_personnel*$F253*$G253/CPI_2001*12/1000000/$E253*$CK253","v":6.6325181806670494E-5},6.8231549670326824E-5,{"$f":"CI253*Direct_cost_personnel*$F253*$G253/CPI_2001*12/1000000/$E253*$CK253","v":0},0]
["Norway",1999,31000,3303,159047,1.1961139999999999,166.6,5.8984249999999996,2.7884899999999999,1.1844300000000001,1.712985,0,3.4573E-2,0.17794699999999999,44,27.5,11.5,4.5,0,0,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX254","v":0},{"$f":"Include_Afghanistan*DY254","v":0},{"$f":"Include_Afghanistan*DZ254","v":0},100,null,null,null,7,{"$f":"IF(NOT(ISBLANK(AV254)),Personnel_plane*AV254,0)","v":350},null,null,{"$f":"IF(NOT(ISBLANK(AY254)),Personnel_plane*AY254,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA254)),Personnel_plane*BA254,0)","v":0},null,null,null,null,null,5,null,null,null,null,null,700,null,null,null,null,null,null,{"$f":"DV254*Include_Iraq","v":0},0,836.25,1155,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V254:$BV254*INDIRECT(\"Months_non_UN_operation\"&$B254),0))/12","v":831.25},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V254:$BV254))-IF($AV$19=BY$19,$AV254)","v":1150},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V254:$BV254*INDIRECT(\"Months_non_UN_operation\"&$B254),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V254:$BV254))-IF($AV$19=CA$19,$AV254)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V254:$BV254*INDIRECT(\"Months_non_UN_operation\"&$B254),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V254:$BV254))-IF($AV$19=CC$19,$AV254)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V254:$BV254*INDIRECT(\"Months_non_UN_operation\"&$B254),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V254:$BV254))-IF($AV$19=CE$19,$AV254)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V254:$BV254*INDIRECT(\"Months_non_UN_operation\"&$B254),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V254:$BV254))-IF($AV$19=CG$19,$AV254)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V254:$BV254*INDIRECT(\"Months_non_UN_operation\"&$B254),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V254:$BV254))-IF($AV$19=CI$19,$AV254)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B254-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O254*(Direct_cost_personnel*$F254-UN_compensation)*$G254/CPI_2001*12/1000000/$E254*$CK254","v":5.1884615046586916E-5},4.4677830076215899E-5,{"$f":"P254*(Direct_cost_personnel*$F254-UN_compensation)*$G254/CPI_2001*12/1000000/$E254*$CK254","v":3.2427884404116828E-5},2.7923643797634937E-5,{"$f":"Q254*(Direct_cost_personnel*$F254-UN_compensation)*$G254/CPI_2001*12/1000000/$E254*$CK254","v":1.3560751659903398E-5},1.1677160133556426E-5,{"$f":"R254*(Direct_cost_personnel*$F254-UN_compensation)*$G254/CPI_2001*12/1000000/$E254*$CK254","v":5.3063810843100244E-6},4.5693235305220807E-6,{"$f":"S254*(Direct_cost_personnel*$F254-UN_compensation)*$G254/CPI_2001*12/1000000/$E254*$CK254","v":0},0,{"$f":"T254*(Direct_cost_personnel*$F254-UN_compensation)*$G254/CPI_2001*12/1000000/$E254*$CK254","v":0},0,{"$f":"U254*(Direct_cost_personnel*$F254-UN_compensation)*$G254/CPI_2001*12/1000000/$E254*$CK254","v":5.8959789825666944E-7},5.0770261450245336E-7,5.62119404252774E-5,2.6574286145281457E-5,1.1287607894973883E-5,1.6324732580204684E-5,0,3.2948039795761E-7,1.6958334068597698E-6,{"$f":"BW254*Direct_cost_personnel*$F254*$G254/CPI_2001*12/1000000/$E254*$CK254","v":1.0760659817729448E-3},1.1727930395006672E-3,{"$f":"BY254*Direct_cost_personnel*$F254*$G254/CPI_2001*12/1000000/$E254*$CK254","v":1.0696321044529273E-3},1.1677160133556426E-3,{"$f":"CA254*Direct_cost_personnel*$F254*$G254/CPI_2001*12/1000000/$E254*$CK254","v":6.4338773200176075E-6},5.0770261450245336E-6,{"$f":"CC254*Direct_cost_personnel*$F254*$G254/CPI_2001*12/1000000/$E254*$CK254","v":0},0,{"$f":"CE254*Direct_cost_personnel*$F254*$G254/CPI_2001*12/1000000/$E254*$CK254","v":0},0,{"$f":"CG254*Direct_cost_personnel*$F254*$G254/CPI_2001*12/1000000/$E254*$CK254","v":0},0,{"$f":"CI254*Direct_cost_personnel*$F254*$G254/CPI_2001*12/1000000/$E254*$CK254","v":0},0]
["Poland",1999,240700,3158.778624,167785,0.43862960000000001,166.6,0.52854000000000001,0.261961,8.0253000000000005E-2,0.17174900000000001,0,2.346E-3,1.2231000000000001E-2,1057.5,64,990,3.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX255","v":0},{"$f":"Include_Afghanistan*DY255","v":0},{"$f":"Include_Afghanistan*DZ255","v":0},null,null,null,763,null,{"$f":"IF(NOT(ISBLANK(AV255)),Personnel_plane*AV255,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY255)),Personnel_plane*AY255,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA255)),Personnel_plane*BA255,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,290,null,null,null,null,null,null,{"$f":"DV255*Include_Iraq","v":0},0,735.08333333333337,1053,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V255:$BV255*INDIRECT(\"Months_non_UN_operation\"&$B255),0))/12","v":735.08333333333337},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V255:$BV255))-IF($AV$19=BY$19,$AV255)","v":1053},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V255:$BV255*INDIRECT(\"Months_non_UN_operation\"&$B255),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V255:$BV255))-IF($AV$19=CA$19,$AV255)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V255:$BV255*INDIRECT(\"Months_non_UN_operation\"&$B255),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V255:$BV255))-IF($AV$19=CC$19,$AV255)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V255:$BV255*INDIRECT(\"Months_non_UN_operation\"&$B255),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V255:$BV255))-IF($AV$19=CE$19,$AV255)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V255:$BV255*INDIRECT(\"Months_non_UN_operation\"&$B255),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V255:$BV255))-IF($AV$19=CG$19,$AV255)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V255:$BV255*INDIRECT(\"Months_non_UN_operation\"&$B255),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V255:$BV255))-IF($AV$19=CI$19,$AV255)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B255-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O255*(Direct_cost_personnel*$F255-UN_compensation)*$G255/CPI_2001*12/1000000/$E255*$CK255","v":3.6518072015365134E-4},1.2536847449575188E-4,{"$f":"P255*(Direct_cost_personnel*$F255-UN_compensation)*$G255/CPI_2001*12/1000000/$E255*$CK255","v":2.2100771716154777E-5},7.5873119316577977E-6,{"$f":"Q255*(Direct_cost_personnel*$F255-UN_compensation)*$G255/CPI_2001*12/1000000/$E255*$CK255","v":3.418713124842693E-4},1.1736623144283155E-4,{"$f":"R255*(Direct_cost_personnel*$F255-UN_compensation)*$G255/CPI_2001*12/1000000/$E255*$CK255","v":1.2086359532272141E-6},4.1493112126253576E-7,{"$f":"S255*(Direct_cost_personnel*$F255-UN_compensation)*$G255/CPI_2001*12/1000000/$E255*$CK255","v":0},0,{"$f":"T255*(Direct_cost_personnel*$F255-UN_compensation)*$G255/CPI_2001*12/1000000/$E255*$CK255","v":0},0,{"$f":"U255*(Direct_cost_personnel*$F255-UN_compensation)*$G255/CPI_2001*12/1000000/$E255*$CK255","v":0},0,4.7746630155461207E-6,2.3664727328404234E-6,7.249801925807372E-7,1.551526087442825E-6,0,2.1193021217828737E-8,1.1049098146430658E-7,{"$f":"BW255*Direct_cost_personnel*$F255*$G255/CPI_2001*12/1000000/$E255*$CK255","v":3.2880397476602437E-4},1.2483499162555718E-4,{"$f":"BY255*Direct_cost_personnel*$F255*$G255/CPI_2001*12/1000000/$E255*$CK255","v":3.2880397476602437E-4},1.2483499162555718E-4,{"$f":"CA255*Direct_cost_personnel*$F255*$G255/CPI_2001*12/1000000/$E255*$CK255","v":0},0,{"$f":"CC255*Direct_cost_personnel*$F255*$G255/CPI_2001*12/1000000/$E255*$CK255","v":0},0,{"$f":"CE255*Direct_cost_personnel*$F255*$G255/CPI_2001*12/1000000/$E255*$CK255","v":0},0,{"$f":"CG255*Direct_cost_personnel*$F255*$G255/CPI_2001*12/1000000/$E255*$CK255","v":0},0,{"$f":"CI255*Direct_cost_personnel*$F255*$G255/CPI_2001*12/1000000/$E255*$CK255","v":0},0]
["Portugal",1999,49700,1332,126590,0.74227969999999999,166.6,3.9916860000000001,1.918676,0.80928500000000003,1.120703,0,2.3633999999999999E-2,0.11938799999999999,67,54,0,12.5,0,0,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX256","v":0},{"$f":"Include_Afghanistan*DY256","v":0},{"$f":"Include_Afghanistan*DZ256","v":0},null,null,null,null,8,{"$f":"IF(NOT(ISBLANK(AV256)),Personnel_plane*AV256,0)","v":400},null,null,{"$f":"IF(NOT(ISBLANK(AY256)),Personnel_plane*AY256,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA256)),Personnel_plane*BA256,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV256*Include_Iraq","v":0},0,83.333333333333329,400,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V256:$BV256*INDIRECT(\"Months_non_UN_operation\"&$B256),0))/12","v":83.333333333333329},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V256:$BV256))-IF($AV$19=BY$19,$AV256)","v":400},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V256:$BV256*INDIRECT(\"Months_non_UN_operation\"&$B256),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V256:$BV256))-IF($AV$19=CA$19,$AV256)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V256:$BV256*INDIRECT(\"Months_non_UN_operation\"&$B256),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V256:$BV256))-IF($AV$19=CC$19,$AV256)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V256:$BV256*INDIRECT(\"Months_non_UN_operation\"&$B256),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V256:$BV256))-IF($AV$19=CE$19,$AV256)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V256:$BV256*INDIRECT(\"Months_non_UN_operation\"&$B256),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V256:$BV256))-IF($AV$19=CG$19,$AV256)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V256:$BV256*INDIRECT(\"Months_non_UN_operation\"&$B256),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V256:$BV256))-IF($AV$19=CI$19,$AV256)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B256-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O256*(Direct_cost_personnel*$F256-UN_compensation)*$G256/CPI_2001*12/1000000/$E256*$CK256","v":5.8164135566842631E-5},2.1500137448699463E-5,{"$f":"P256*(Direct_cost_personnel*$F256-UN_compensation)*$G256/CPI_2001*12/1000000/$E256*$CK256","v":4.6878557024022415E-5},1.7328468988504042E-5,{"$f":"Q256*(Direct_cost_personnel*$F256-UN_compensation)*$G256/CPI_2001*12/1000000/$E256*$CK256","v":0},0,{"$f":"R256*(Direct_cost_personnel*$F256-UN_compensation)*$G256/CPI_2001*12/1000000/$E256*$CK256","v":1.0851517829634819E-5},4.0112196732648252E-6,{"$f":"S256*(Direct_cost_personnel*$F256-UN_compensation)*$G256/CPI_2001*12/1000000/$E256*$CK256","v":0},0,{"$f":"T256*(Direct_cost_personnel*$F256-UN_compensation)*$G256/CPI_2001*12/1000000/$E256*$CK256","v":0},0,{"$f":"U256*(Direct_cost_personnel*$F256-UN_compensation)*$G256/CPI_2001*12/1000000/$E256*$CK256","v":4.340607131853927E-7},1.6044878693059301E-7,4.779417488354235E-5,2.2973133730673076E-5,9.6899176990944604E-6,1.3418659477351313E-5,0,2.8298005634652616E-7,1.4294839200769683E-6,{"$f":"BW256*Direct_cost_personnel*$F256*$G256/CPI_2001*12/1000000/$E256*$CK256","v":8.3606995510169822E-5},1.2835902954447441E-4,{"$f":"BY256*Direct_cost_personnel*$F256*$G256/CPI_2001*12/1000000/$E256*$CK256","v":8.3606995510169822E-5},1.2835902954447441E-4,{"$f":"CA256*Direct_cost_personnel*$F256*$G256/CPI_2001*12/1000000/$E256*$CK256","v":0},0,{"$f":"CC256*Direct_cost_personnel*$F256*$G256/CPI_2001*12/1000000/$E256*$CK256","v":0},0,{"$f":"CE256*Direct_cost_personnel*$F256*$G256/CPI_2001*12/1000000/$E256*$CK256","v":0},0,{"$f":"CG256*Direct_cost_personnel*$F256*$G256/CPI_2001*12/1000000/$E256*$CK256","v":0},0,{"$f":"CI256*Direct_cost_personnel*$F256*$G256/CPI_2001*12/1000000/$E256*$CK256","v":0},0]
["Russia",1999,1004100,8060.1113599999999,195907,0.2250057,166.6,17.608941999999999,7.666398,3.4667880000000002,5.8223289999999999,0,0.102364,0.55106299999999997,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX257","v":0},{"$f":"Include_Afghanistan*DY257","v":0},{"$f":"Include_Afghanistan*DZ257","v":0},null,null,null,3600,null,{"$f":"IF(NOT(ISBLANK(AV257)),Personnel_plane*AV257,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY257)),Personnel_plane*AY257,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA257)),Personnel_plane*BA257,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1300,null,null,null,null,null,null,{"$f":"DV257*Include_Iraq","v":0},0,3400,4900,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V257:$BV257*INDIRECT(\"Months_non_UN_operation\"&$B257),0))/12","v":3400},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V257:$BV257))-IF($AV$19=BY$19,$AV257)","v":4900},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V257:$BV257*INDIRECT(\"Months_non_UN_operation\"&$B257),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V257:$BV257))-IF($AV$19=CA$19,$AV257)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V257:$BV257*INDIRECT(\"Months_non_UN_operation\"&$B257),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V257:$BV257))-IF($AV$19=CC$19,$AV257)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V257:$BV257*INDIRECT(\"Months_non_UN_operation\"&$B257),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V257:$BV257))-IF($AV$19=CE$19,$AV257)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V257:$BV257*INDIRECT(\"Months_non_UN_operation\"&$B257),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V257:$BV257))-IF($AV$19=CG$19,$AV257)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V257:$BV257*INDIRECT(\"Months_non_UN_operation\"&$B257),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V257:$BV257))-IF($AV$19=CI$19,$AV257)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B257-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O257*(Direct_cost_personnel*$F257-UN_compensation)*$G257/CPI_2001*12/1000000/$E257*$CK257","v":0},0,{"$f":"P257*(Direct_cost_personnel*$F257-UN_compensation)*$G257/CPI_2001*12/1000000/$E257*$CK257","v":0},0,{"$f":"Q257*(Direct_cost_personnel*$F257-UN_compensation)*$G257/CPI_2001*12/1000000/$E257*$CK257","v":0},0,{"$f":"R257*(Direct_cost_personnel*$F257-UN_compensation)*$G257/CPI_2001*12/1000000/$E257*$CK257","v":0},0,{"$f":"S257*(Direct_cost_personnel*$F257-UN_compensation)*$G257/CPI_2001*12/1000000/$E257*$CK257","v":0},0,{"$f":"T257*(Direct_cost_personnel*$F257-UN_compensation)*$G257/CPI_2001*12/1000000/$E257*$CK257","v":0},0,{"$f":"U257*(Direct_cost_personnel*$F257-UN_compensation)*$G257/CPI_2001*12/1000000/$E257*$CK257","v":0},0,1.3623895577044589E-4,5.9314299407689283E-5,2.6822257521065868E-5,4.5046887150402587E-5,0,7.9198196396387257E-7,4.263529727324289E-6,{"$f":"BW257*Direct_cost_personnel*$F257*$G257/CPI_2001*12/1000000/$E257*$CK257","v":6.6815644557070299E-4},3.0431839050019932E-4,{"$f":"BY257*Direct_cost_personnel*$F257*$G257/CPI_2001*12/1000000/$E257*$CK257","v":6.6815644557070299E-4},3.0431839050019932E-4,{"$f":"CA257*Direct_cost_personnel*$F257*$G257/CPI_2001*12/1000000/$E257*$CK257","v":0},0,{"$f":"CC257*Direct_cost_personnel*$F257*$G257/CPI_2001*12/1000000/$E257*$CK257","v":0},0,{"$f":"CE257*Direct_cost_personnel*$F257*$G257/CPI_2001*12/1000000/$E257*$CK257","v":0},0,{"$f":"CG257*Direct_cost_personnel*$F257*$G257/CPI_2001*12/1000000/$E257*$CK257","v":0},0,{"$f":"CI257*Direct_cost_personnel*$F257*$G257/CPI_2001*12/1000000/$E257*$CK257","v":0},0]
["Saudi Arabia",1999,162500,20453.328895999999,161172,0.47758469999999997,166.6,1.4474180000000001,0.72420600000000002,0.220884,0.46257999999999999,0,6.45E-3,3.3298000000000001E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX258","v":0},{"$f":"Include_Afghanistan*DY258","v":0},{"$f":"Include_Afghanistan*DZ258","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV258)),Personnel_plane*AV258,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY258)),Personnel_plane*AY258,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA258)),Personnel_plane*BA258,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV258*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V258:$BV258*INDIRECT(\"Months_non_UN_operation\"&$B258),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V258:$BV258))-IF($AV$19=BY$19,$AV258)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V258:$BV258*INDIRECT(\"Months_non_UN_operation\"&$B258),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V258:$BV258))-IF($AV$19=CA$19,$AV258)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V258:$BV258*INDIRECT(\"Months_non_UN_operation\"&$B258),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V258:$BV258))-IF($AV$19=CC$19,$AV258)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V258:$BV258*INDIRECT(\"Months_non_UN_operation\"&$B258),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V258:$BV258))-IF($AV$19=CE$19,$AV258)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V258:$BV258*INDIRECT(\"Months_non_UN_operation\"&$B258),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V258:$BV258))-IF($AV$19=CG$19,$AV258)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V258:$BV258*INDIRECT(\"Months_non_UN_operation\"&$B258),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V258:$BV258))-IF($AV$19=CI$19,$AV258)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B258-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O258*(Direct_cost_personnel*$F258-UN_compensation)*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,{"$f":"P258*(Direct_cost_personnel*$F258-UN_compensation)*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,{"$f":"Q258*(Direct_cost_personnel*$F258-UN_compensation)*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,{"$f":"R258*(Direct_cost_personnel*$F258-UN_compensation)*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,{"$f":"S258*(Direct_cost_personnel*$F258-UN_compensation)*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,{"$f":"T258*(Direct_cost_personnel*$F258-UN_compensation)*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,{"$f":"U258*(Direct_cost_personnel*$F258-UN_compensation)*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,1.3612013508955325E-5,6.8106807123211815E-6,2.077268620337793E-6,4.3502604009156672E-6,0,6.0658004206636812E-8,3.1314577117404535E-7,{"$f":"BW258*Direct_cost_personnel*$F258*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,{"$f":"BY258*Direct_cost_personnel*$F258*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,{"$f":"CA258*Direct_cost_personnel*$F258*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,{"$f":"CC258*Direct_cost_personnel*$F258*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,{"$f":"CE258*Direct_cost_personnel*$F258*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,{"$f":"CG258*Direct_cost_personnel*$F258*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,{"$f":"CI258*Direct_cost_personnel*$F258*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0]
["Slovakia",1999,44900,452.628512,20522,0.5333329,166.6,9.9793999999999994E-2,4.9010999999999999E-2,1.5082E-2,3.2941999999999999E-2,0,4.4200000000000001E-4,2.317E-3,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX259","v":0},{"$f":"Include_Afghanistan*DY259","v":0},{"$f":"Include_Afghanistan*DZ259","v":0},null,null,null,40,null,{"$f":"IF(NOT(ISBLANK(AV259)),Personnel_plane*AV259,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY259)),Personnel_plane*AY259,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA259)),Personnel_plane*BA259,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV259*Include_Iraq","v":0},0,23.333333333333332,40,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V259:$BV259*INDIRECT(\"Months_non_UN_operation\"&$B259),0))/12","v":23.333333333333332},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V259:$BV259))-IF($AV$19=BY$19,$AV259)","v":40},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V259:$BV259*INDIRECT(\"Months_non_UN_operation\"&$B259),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V259:$BV259))-IF($AV$19=CA$19,$AV259)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V259:$BV259*INDIRECT(\"Months_non_UN_operation\"&$B259),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V259:$BV259))-IF($AV$19=CC$19,$AV259)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V259:$BV259*INDIRECT(\"Months_non_UN_operation\"&$B259),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V259:$BV259))-IF($AV$19=CE$19,$AV259)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V259:$BV259*INDIRECT(\"Months_non_UN_operation\"&$B259),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V259:$BV259))-IF($AV$19=CG$19,$AV259)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V259:$BV259*INDIRECT(\"Months_non_UN_operation\"&$B259),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V259:$BV259))-IF($AV$19=CI$19,$AV259)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B259-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O259*(Direct_cost_personnel*$F259-UN_compensation)*$G259/CPI_2001*12/1000000/$E259*$CK259","v":0},0,{"$f":"P259*(Direct_cost_personnel*$F259-UN_compensation)*$G259/CPI_2001*12/1000000/$E259*$CK259","v":0},0,{"$f":"Q259*(Direct_cost_personnel*$F259-UN_compensation)*$G259/CPI_2001*12/1000000/$E259*$CK259","v":0},0,{"$f":"R259*(Direct_cost_personnel*$F259-UN_compensation)*$G259/CPI_2001*12/1000000/$E259*$CK259","v":0},0,{"$f":"S259*(Direct_cost_personnel*$F259-UN_compensation)*$G259/CPI_2001*12/1000000/$E259*$CK259","v":0},0,{"$f":"T259*(Direct_cost_personnel*$F259-UN_compensation)*$G259/CPI_2001*12/1000000/$E259*$CK259","v":0},0,{"$f":"U259*(Direct_cost_personnel*$F259-UN_compensation)*$G259/CPI_2001*12/1000000/$E259*$CK259","v":0},0,7.3705983353639343E-6,3.6198608635240778E-6,1.1139283333061995E-6,2.4330345548185138E-6,0,3.2645293947841147E-8,1.7112928976730302E-7,{"$f":"BW259*Direct_cost_personnel*$F259*$G259/CPI_2001*12/1000000/$E259*$CK259","v":1.0375550688174808E-4},2.9782000873563056E-5,{"$f":"BY259*Direct_cost_personnel*$F259*$G259/CPI_2001*12/1000000/$E259*$CK259","v":1.0375550688174808E-4},2.9782000873563056E-5,{"$f":"CA259*Direct_cost_personnel*$F259*$G259/CPI_2001*12/1000000/$E259*$CK259","v":0},0,{"$f":"CC259*Direct_cost_personnel*$F259*$G259/CPI_2001*12/1000000/$E259*$CK259","v":0},0,{"$f":"CE259*Direct_cost_personnel*$F259*$G259/CPI_2001*12/1000000/$E259*$CK259","v":0},0,{"$f":"CG259*Direct_cost_personnel*$F259*$G259/CPI_2001*12/1000000/$E259*$CK259","v":0},0,{"$f":"CI259*Direct_cost_personnel*$F259*$G259/CPI_2001*12/1000000/$E259*$CK259","v":0},0]
["South Korea",1999,683000,12000,461808,0.63499349999999999,166.6,2.5239130000000003,1.2694460000000001,0.38625799999999999,0.79900400000000005,0,1.1266999999999999E-2,5.7938000000000003E-2,24.5,3,0,10,9,2.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX260","v":0},{"$f":"Include_Afghanistan*DY260","v":0},{"$f":"Include_Afghanistan*DZ260","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV260)),Personnel_plane*AV260,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY260)),Personnel_plane*AY260,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA260)),Personnel_plane*BA260,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV260*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V260:$BV260*INDIRECT(\"Months_non_UN_operation\"&$B260),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V260:$BV260))-IF($AV$19=BY$19,$AV260)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V260:$BV260*INDIRECT(\"Months_non_UN_operation\"&$B260),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V260:$BV260))-IF($AV$19=CA$19,$AV260)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V260:$BV260*INDIRECT(\"Months_non_UN_operation\"&$B260),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V260:$BV260))-IF($AV$19=CC$19,$AV260)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V260:$BV260*INDIRECT(\"Months_non_UN_operation\"&$B260),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V260:$BV260))-IF($AV$19=CE$19,$AV260)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V260:$BV260*INDIRECT(\"Months_non_UN_operation\"&$B260),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V260:$BV260))-IF($AV$19=CG$19,$AV260)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V260:$BV260*INDIRECT(\"Months_non_UN_operation\"&$B260),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V260:$BV260))-IF($AV$19=CI$19,$AV260)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B260-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O260*(Direct_cost_personnel*$F260-UN_compensation)*$G260/CPI_2001*12/1000000/$E260*$CK260","v":4.8563370077784958E-6},1.4128080867934526E-6,{"$f":"P260*(Direct_cost_personnel*$F260-UN_compensation)*$G260/CPI_2001*12/1000000/$E260*$CK260","v":5.9465351115655045E-7},1.7299690858695339E-7,{"$f":"Q260*(Direct_cost_personnel*$F260-UN_compensation)*$G260/CPI_2001*12/1000000/$E260*$CK260","v":0},0,{"$f":"R260*(Direct_cost_personnel*$F260-UN_compensation)*$G260/CPI_2001*12/1000000/$E260*$CK260","v":1.9821783705218349E-6},5.7665636195651133E-7,{"$f":"S260*(Direct_cost_personnel*$F260-UN_compensation)*$G260/CPI_2001*12/1000000/$E260*$CK260","v":1.7839605334696513E-6},5.189907257608601E-7,{"$f":"T260*(Direct_cost_personnel*$F260-UN_compensation)*$G260/CPI_2001*12/1000000/$E260*$CK260","v":4.9554459263045873E-7},1.4416409048912783E-7,{"$f":"U260*(Direct_cost_personnel*$F260-UN_compensation)*$G260/CPI_2001*12/1000000/$E260*$CK260","v":0},0,8.2838251969020873E-6,4.1664941544762303E-6,1.2677512073138044E-6,2.6224396275250198E-6,0,3.6979823985016835E-8,1.9016038360201526E-7,{"$f":"BW260*Direct_cost_personnel*$F260*$G260/CPI_2001*12/1000000/$E260*$CK260","v":0},0,{"$f":"BY260*Direct_cost_personnel*$F260*$G260/CPI_2001*12/1000000/$E260*$CK260","v":0},0,{"$f":"CA260*Direct_cost_personnel*$F260*$G260/CPI_2001*12/1000000/$E260*$CK260","v":0},0,{"$f":"CC260*Direct_cost_personnel*$F260*$G260/CPI_2001*12/1000000/$E260*$CK260","v":0},0,{"$f":"CE260*Direct_cost_personnel*$F260*$G260/CPI_2001*12/1000000/$E260*$CK260","v":0},0,{"$f":"CG260*Direct_cost_personnel*$F260*$G260/CPI_2001*12/1000000/$E260*$CK260","v":0},0,{"$f":"CI260*Direct_cost_personnel*$F260*$G260/CPI_2001*12/1000000/$E260*$CK260","v":0},0]
["Spain",1999,186500,7358,618691,0.78061139999999996,166.6,25.038600000000002,11.83686,5.027482,7.2720659999999997,0,0.14673700000000001,0.75545499999999999,86.5,76.5,0,0,0,0.5,9.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX261","v":0},{"$f":"Include_Afghanistan*DY261","v":0},{"$f":"Include_Afghanistan*DZ261","v":0},null,null,null,null,11,{"$f":"IF(NOT(ISBLANK(AV261)),Personnel_plane*AV261,0)","v":550},null,null,{"$f":"IF(NOT(ISBLANK(AY261)),Personnel_plane*AY261,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA261)),Personnel_plane*BA261,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1600,null,null,null,null,null,null,{"$f":"DV261*Include_Iraq","v":0},0,1714.5833333333333,2150,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V261:$BV261*INDIRECT(\"Months_non_UN_operation\"&$B261),0))/12","v":1714.5833333333333},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V261:$BV261))-IF($AV$19=BY$19,$AV261)","v":2150},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V261:$BV261*INDIRECT(\"Months_non_UN_operation\"&$B261),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V261:$BV261))-IF($AV$19=CA$19,$AV261)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V261:$BV261*INDIRECT(\"Months_non_UN_operation\"&$B261),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V261:$BV261))-IF($AV$19=CC$19,$AV261)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V261:$BV261*INDIRECT(\"Months_non_UN_operation\"&$B261),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V261:$BV261))-IF($AV$19=CE$19,$AV261)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V261:$BV261*INDIRECT(\"Months_non_UN_operation\"&$B261),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V261:$BV261))-IF($AV$19=CG$19,$AV261)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V261:$BV261*INDIRECT(\"Months_non_UN_operation\"&$B261),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V261:$BV261))-IF($AV$19=CI$19,$AV261)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B261-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O261*(Direct_cost_personnel*$F261-UN_compensation)*$G261/CPI_2001*12/1000000/$E261*$CK261","v":1.6281604741627809E-5},8.3606733077123201E-6,{"$f":"P261*(Direct_cost_personnel*$F261-UN_compensation)*$G261/CPI_2001*12/1000000/$E261*$CK261","v":1.439933829750899E-5},7.3941214802311257E-6,{"$f":"Q261*(Direct_cost_personnel*$F261-UN_compensation)*$G261/CPI_2001*12/1000000/$E261*$CK261","v":0},0,{"$f":"R261*(Direct_cost_personnel*$F261-UN_compensation)*$G261/CPI_2001*12/1000000/$E261*$CK261","v":0},0,{"$f":"S261*(Direct_cost_personnel*$F261-UN_compensation)*$G261/CPI_2001*12/1000000/$E261*$CK261","v":0},0,{"$f":"T261*(Direct_cost_personnel*$F261-UN_compensation)*$G261/CPI_2001*12/1000000/$E261*$CK261","v":9.4113322205941126E-8},4.8327591374059649E-8,{"$f":"U261*(Direct_cost_personnel*$F261-UN_compensation)*$G261/CPI_2001*12/1000000/$E261*$CK261","v":1.7881531219128811E-6},9.1822423610713324E-7,6.1341478738541954E-5,2.8998845623201679E-5,1.2316710207895103E-5,1.7815663891921823E-5,0,3.5948753387399575E-7,1.8507714816493417E-6,{"$f":"BW261*Direct_cost_personnel*$F261*$G261/CPI_2001*12/1000000/$E261*$CK261","v":3.7014796674846772E-4},2.0780864290845653E-4,{"$f":"BY261*Direct_cost_personnel*$F261*$G261/CPI_2001*12/1000000/$E261*$CK261","v":3.7014796674846772E-4},2.0780864290845653E-4,{"$f":"CA261*Direct_cost_personnel*$F261*$G261/CPI_2001*12/1000000/$E261*$CK261","v":0},0,{"$f":"CC261*Direct_cost_personnel*$F261*$G261/CPI_2001*12/1000000/$E261*$CK261","v":0},0,{"$f":"CE261*Direct_cost_personnel*$F261*$G261/CPI_2001*12/1000000/$E261*$CK261","v":0},0,{"$f":"CG261*Direct_cost_personnel*$F261*$G261/CPI_2001*12/1000000/$E261*$CK261","v":0},0,{"$f":"CI261*Direct_cost_personnel*$F261*$G261/CPI_2001*12/1000000/$E261*$CK261","v":0},0]
["Sweden",1999,53100,4525,258813,1.124795,166.6,10.492957000000001,4.9508409999999996,2.1045859999999998,3.0594299999999999,0,6.1438E-2,0.316662,91.5,52.5,24,1,12,0,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX262","v":0},{"$f":"Include_Afghanistan*DY262","v":0},{"$f":"Include_Afghanistan*DZ262","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV262)),Personnel_plane*AV262,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY262)),Personnel_plane*AY262,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA262)),Personnel_plane*BA262,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,511,null,null,null,null,null,null,{"$f":"DV262*Include_Iraq","v":0},0,511,511,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V262:$BV262*INDIRECT(\"Months_non_UN_operation\"&$B262),0))/12","v":511},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V262:$BV262))-IF($AV$19=BY$19,$AV262)","v":511},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V262:$BV262*INDIRECT(\"Months_non_UN_operation\"&$B262),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V262:$BV262))-IF($AV$19=CA$19,$AV262)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V262:$BV262*INDIRECT(\"Months_non_UN_operation\"&$B262),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V262:$BV262))-IF($AV$19=CC$19,$AV262)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V262:$BV262*INDIRECT(\"Months_non_UN_operation\"&$B262),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V262:$BV262))-IF($AV$19=CE$19,$AV262)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V262:$BV262*INDIRECT(\"Months_non_UN_operation\"&$B262),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V262:$BV262))-IF($AV$19=CG$19,$AV262)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V262:$BV262*INDIRECT(\"Months_non_UN_operation\"&$B262),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V262:$BV262))-IF($AV$19=CI$19,$AV262)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B262-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O262*(Direct_cost_personnel*$F262-UN_compensation)*$G262/CPI_2001*12/1000000/$E262*$CK262","v":6.1990863279550229E-5},4.5664327594926767E-5,{"$f":"P262*(Direct_cost_personnel*$F262-UN_compensation)*$G262/CPI_2001*12/1000000/$E262*$CK262","v":3.5568528111217344E-5},2.620084370200716E-5,{"$f":"Q262*(Direct_cost_personnel*$F262-UN_compensation)*$G262/CPI_2001*12/1000000/$E262*$CK262","v":1.6259898565127929E-5},1.1977528549488987E-5,{"$f":"R262*(Direct_cost_personnel*$F262-UN_compensation)*$G262/CPI_2001*12/1000000/$E262*$CK262","v":6.7749577354699703E-7},4.9906368956204121E-7,{"$f":"S262*(Direct_cost_personnel*$F262-UN_compensation)*$G262/CPI_2001*12/1000000/$E262*$CK262","v":8.1299492825639644E-6},5.9887642747444936E-6,{"$f":"T262*(Direct_cost_personnel*$F262-UN_compensation)*$G262/CPI_2001*12/1000000/$E262*$CK262","v":0},0,{"$f":"U262*(Direct_cost_personnel*$F262-UN_compensation)*$G262/CPI_2001*12/1000000/$E262*$CK262","v":1.3549915470939941E-6},9.9812737912408241E-7,6.1451120139178667E-5,2.899418391602781E-5,1.2325330898547805E-5,1.7917294475466484E-5,0,3.5980647963303947E-7,1.8545043695035245E-6,{"$f":"BW262*Direct_cost_personnel*$F262*$G262/CPI_2001*12/1000000/$E262*$CK262","v":3.7998273971679412E-4},2.5502154536620301E-4,{"$f":"BY262*Direct_cost_personnel*$F262*$G262/CPI_2001*12/1000000/$E262*$CK262","v":3.7998273971679412E-4},2.5502154536620301E-4,{"$f":"CA262*Direct_cost_personnel*$F262*$G262/CPI_2001*12/1000000/$E262*$CK262","v":0},0,{"$f":"CC262*Direct_cost_personnel*$F262*$G262/CPI_2001*12/1000000/$E262*$CK262","v":0},0,{"$f":"CE262*Direct_cost_personnel*$F262*$G262/CPI_2001*12/1000000/$E262*$CK262","v":0},0,{"$f":"CG262*Direct_cost_personnel*$F262*$G262/CPI_2001*12/1000000/$E262*$CK262","v":0},0,{"$f":"CI262*Direct_cost_personnel*$F262*$G262/CPI_2001*12/1000000/$E262*$CK262","v":0},0]
["Switzerland",1999,15740,3169,268220,1.2463089999999999,166.6,0,0,0,0,0,0,0,18.5,10.5,8,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX263","v":0},{"$f":"Include_Afghanistan*DY263","v":0},{"$f":"Include_Afghanistan*DZ263","v":0},null,null,null,null,2,{"$f":"IF(NOT(ISBLANK(AV263)),Personnel_plane*AV263,0)","v":100},null,null,{"$f":"IF(NOT(ISBLANK(AY263)),Personnel_plane*AY263,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA263)),Personnel_plane*BA263,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV263*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V263:BV263,INDIRECT(\"Months_non_UN_operation\"&B263))/12","v":20.833333333333332},{"$f":"SUM(W263:BV263)-AV263","v":100},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V263:$BV263*INDIRECT(\"Months_non_UN_operation\"&$B263),0))/12","v":20.833333333333332},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V263:$BV263))-IF($AV$19=BY$19,$AV263)","v":100},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V263:$BV263*INDIRECT(\"Months_non_UN_operation\"&$B263),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V263:$BV263))-IF($AV$19=CA$19,$AV263)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V263:$BV263*INDIRECT(\"Months_non_UN_operation\"&$B263),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V263:$BV263))-IF($AV$19=CC$19,$AV263)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V263:$BV263*INDIRECT(\"Months_non_UN_operation\"&$B263),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V263:$BV263))-IF($AV$19=CE$19,$AV263)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V263:$BV263*INDIRECT(\"Months_non_UN_operation\"&$B263),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V263:$BV263))-IF($AV$19=CG$19,$AV263)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V263:$BV263*INDIRECT(\"Months_non_UN_operation\"&$B263),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V263:$BV263))-IF($AV$19=CI$19,$AV263)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B263-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O263*(Direct_cost_personnel*$F263-UN_compensation)*$G263/CPI_2001*12/1000000/$E263*$CK263","v":1.3528135723357491E-5},2.1048254137214703E-5,{"$f":"P263*(Direct_cost_personnel*$F263-UN_compensation)*$G263/CPI_2001*12/1000000/$E263*$CK263","v":7.6781310862299243E-6},1.1946306402202939E-5,{"$f":"Q263*(Direct_cost_personnel*$F263-UN_compensation)*$G263/CPI_2001*12/1000000/$E263*$CK263","v":5.8500046371275628E-6},9.1019477350117611E-6,{"$f":"R263*(Direct_cost_personnel*$F263-UN_compensation)*$G263/CPI_2001*12/1000000/$E263*$CK263","v":0},0,{"$f":"S263*(Direct_cost_personnel*$F263-UN_compensation)*$G263/CPI_2001*12/1000000/$E263*$CK263","v":0},0,{"$f":"T263*(Direct_cost_personnel*$F263-UN_compensation)*$G263/CPI_2001*12/1000000/$E263*$CK263","v":0},0,{"$f":"U263*(Direct_cost_personnel*$F263-UN_compensation)*$G263/CPI_2001*12/1000000/$E263*$CK263","v":0},0,0,0,0,0,0,0,0,{"$f":"BW263*Direct_cost_personnel*$F263*$G263/CPI_2001*12/1000000/$E263*$CK263","v":1.656338188230164E-5},1.1377434668764701E-4,{"$f":"BY263*Direct_cost_personnel*$F263*$G263/CPI_2001*12/1000000/$E263*$CK263","v":1.656338188230164E-5},1.1377434668764701E-4,{"$f":"CA263*Direct_cost_personnel*$F263*$G263/CPI_2001*12/1000000/$E263*$CK263","v":0},0,{"$f":"CC263*Direct_cost_personnel*$F263*$G263/CPI_2001*12/1000000/$E263*$CK263","v":0},0,{"$f":"CE263*Direct_cost_personnel*$F263*$G263/CPI_2001*12/1000000/$E263*$CK263","v":0},0,{"$f":"CG263*Direct_cost_personnel*$F263*$G263/CPI_2001*12/1000000/$E263*$CK263","v":0},0,{"$f":"CI263*Direct_cost_personnel*$F263*$G263/CPI_2001*12/1000000/$E263*$CK263","v":0},0]
["Turkey",1999,639000,9948.3914239999995,249816,0.4823865,166.6,1.117866,0.56098099999999995,0.17089099999999999,0.35531499999999999,0,4.9870000000000001E-3,2.5692E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX264","v":0},{"$f":"Include_Afghanistan*DY264","v":0},{"$f":"Include_Afghanistan*DZ264","v":0},null,null,null,950,null,{"$f":"IF(NOT(ISBLANK(AV264)),Personnel_plane*AV264,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY264)),Personnel_plane*AY264,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA264)),Personnel_plane*BA264,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV264*Include_Iraq","v":0},0,554.16666666666663,950,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V264:$BV264*INDIRECT(\"Months_non_UN_operation\"&$B264),0))/12","v":554.16666666666663},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V264:$BV264))-IF($AV$19=BY$19,$AV264)","v":950},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V264:$BV264*INDIRECT(\"Months_non_UN_operation\"&$B264),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V264:$BV264))-IF($AV$19=CA$19,$AV264)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V264:$BV264*INDIRECT(\"Months_non_UN_operation\"&$B264),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V264:$BV264))-IF($AV$19=CC$19,$AV264)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V264:$BV264*INDIRECT(\"Months_non_UN_operation\"&$B264),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V264:$BV264))-IF($AV$19=CE$19,$AV264)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V264:$BV264*INDIRECT(\"Months_non_UN_operation\"&$B264),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V264:$BV264))-IF($AV$19=CG$19,$AV264)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V264:$BV264*INDIRECT(\"Months_non_UN_operation\"&$B264),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V264:$BV264))-IF($AV$19=CI$19,$AV264)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B264-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O264*(Direct_cost_personnel*$F264-UN_compensation)*$G264/CPI_2001*12/1000000/$E264*$CK264","v":0},0,{"$f":"P264*(Direct_cost_personnel*$F264-UN_compensation)*$G264/CPI_2001*12/1000000/$E264*$CK264","v":0},0,{"$f":"Q264*(Direct_cost_personnel*$F264-UN_compensation)*$G264/CPI_2001*12/1000000/$E264*$CK264","v":0},0,{"$f":"R264*(Direct_cost_personnel*$F264-UN_compensation)*$G264/CPI_2001*12/1000000/$E264*$CK264","v":0},0,{"$f":"S264*(Direct_cost_personnel*$F264-UN_compensation)*$G264/CPI_2001*12/1000000/$E264*$CK264","v":0},0,{"$f":"T264*(Direct_cost_personnel*$F264-UN_compensation)*$G264/CPI_2001*12/1000000/$E264*$CK264","v":0},0,{"$f":"U264*(Direct_cost_personnel*$F264-UN_compensation)*$G264/CPI_2001*12/1000000/$E264*$CK264","v":0},0,6.7824639548256032E-6,3.4036578729847954E-6,1.0368524024383083E-6,2.1558140064272993E-6,0,3.0257783797624476E-8,1.5588188917757528E-7,{"$f":"BW264*Direct_cost_personnel*$F264*$G264/CPI_2001*12/1000000/$E264*$CK264","v":1.8309267657248842E-4},8.973737445039632E-5,{"$f":"BY264*Direct_cost_personnel*$F264*$G264/CPI_2001*12/1000000/$E264*$CK264","v":1.8309267657248842E-4},8.973737445039632E-5,{"$f":"CA264*Direct_cost_personnel*$F264*$G264/CPI_2001*12/1000000/$E264*$CK264","v":0},0,{"$f":"CC264*Direct_cost_personnel*$F264*$G264/CPI_2001*12/1000000/$E264*$CK264","v":0},0,{"$f":"CE264*Direct_cost_personnel*$F264*$G264/CPI_2001*12/1000000/$E264*$CK264","v":0},0,{"$f":"CG264*Direct_cost_personnel*$F264*$G264/CPI_2001*12/1000000/$E264*$CK264","v":0},0,{"$f":"CI264*Direct_cost_personnel*$F264*$G264/CPI_2001*12/1000000/$E264*$CK264","v":0},0]
["United Kingdom",1999,212400,35945,1503121,1.0558879999999999,166.6,58.987707,27.755471,12.003387999999999,17.073763,0,0.35039300000000001,1.804692,411.5,389,11,10.5,0,1,0,null,130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX265","v":0},{"$f":"Include_Afghanistan*DY265","v":0},{"$f":"Include_Afghanistan*DZ265","v":0},9600,null,null,null,63,{"$f":"IF(NOT(ISBLANK(AV265)),Personnel_plane*AV265,0)","v":3150},null,null,{"$f":"IF(NOT(ISBLANK(AY265)),Personnel_plane*AY265,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA265)),Personnel_plane*BA265,0)","v":0},null,null,null,null,null,null,null,null,160,null,null,1300,null,null,null,null,null,null,{"$f":"DV265*Include_Iraq","v":0},0,7748.75,14340,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V265:$BV265*INDIRECT(\"Months_non_UN_operation\"&$B265),0))/12","v":7588.75},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V265:$BV265))-IF($AV$19=BY$19,$AV265)","v":14180},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V265:$BV265*INDIRECT(\"Months_non_UN_operation\"&$B265),0))/12","v":160},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V265:$BV265))-IF($AV$19=CA$19,$AV265)","v":160},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V265:$BV265*INDIRECT(\"Months_non_UN_operation\"&$B265),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V265:$BV265))-IF($AV$19=CC$19,$AV265)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V265:$BV265*INDIRECT(\"Months_non_UN_operation\"&$B265),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V265:$BV265))-IF($AV$19=CE$19,$AV265)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V265:$BV265*INDIRECT(\"Months_non_UN_operation\"&$B265),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V265:$BV265))-IF($AV$19=CG$19,$AV265)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V265:$BV265*INDIRECT(\"Months_non_UN_operation\"&$B265),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V265:$BV265))-IF($AV$19=CI$19,$AV265)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B265-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O265*(Direct_cost_personnel*$F265-UN_compensation)*$G265/CPI_2001*12/1000000/$E265*$CK265","v":4.4775308431804203E-5},7.0222756020209021E-5,{"$f":"P265*(Direct_cost_personnel*$F265-UN_compensation)*$G265/CPI_2001*12/1000000/$E265*$CK265","v":4.2327083790940057E-5},6.6383115654583978E-5,{"$f":"Q265*(Direct_cost_personnel*$F265-UN_compensation)*$G265/CPI_2001*12/1000000/$E265*$CK265","v":1.1969098244224693E-6},1.8771575120833519E-6,{"$f":"R265*(Direct_cost_personnel*$F265-UN_compensation)*$G265/CPI_2001*12/1000000/$E265*$CK265","v":1.1425048324032663E-6},1.7918321706250175E-6,{"$f":"S265*(Direct_cost_personnel*$F265-UN_compensation)*$G265/CPI_2001*12/1000000/$E265*$CK265","v":0},0,{"$f":"T265*(Direct_cost_personnel*$F265-UN_compensation)*$G265/CPI_2001*12/1000000/$E265*$CK265","v":1.0880998403840634E-7},1.7065068291666832E-7,{"$f":"U265*(Direct_cost_personnel*$F265-UN_compensation)*$G265/CPI_2001*12/1000000/$E265*$CK265","v":0},0,5.9482000930305269E-5,2.7988050999220242E-5,1.2103971700117365E-5,1.721683446094644E-5,0,3.5332915639477989E-7,1.8198146136264369E-6,{"$f":"BW265*Direct_cost_personnel*$F265*$G265/CPI_2001*12/1000000/$E265*$CK265","v":9.3134640079030079E-4},2.4471307930250237E-3,{"$f":"BY265*Direct_cost_personnel*$F265*$G265/CPI_2001*12/1000000/$E265*$CK265","v":9.1211550237101395E-4},2.4198266837583567E-3,{"$f":"CA265*Direct_cost_personnel*$F265*$G265/CPI_2001*12/1000000/$E265*$CK265","v":1.923089841928674E-5},2.7304109266666934E-5,{"$f":"CC265*Direct_cost_personnel*$F265*$G265/CPI_2001*12/1000000/$E265*$CK265","v":0},0,{"$f":"CE265*Direct_cost_personnel*$F265*$G265/CPI_2001*12/1000000/$E265*$CK265","v":0},0,{"$f":"CG265*Direct_cost_personnel*$F265*$G265/CPI_2001*12/1000000/$E265*$CK265","v":0},0,{"$f":"CI265*Direct_cost_personnel*$F265*$G265/CPI_2001*12/1000000/$E265*$CK265","v":0},0]
["United States",1999,1371500,278398,9353500,1,166.6,302.89666799999998,143.225154,61.002482000000001,87.111473000000004,0,2.1726040000000002,9.3849549999999997,458,394.5,12,15,0,7,29.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX266","v":0},{"$f":"Include_Afghanistan*DY266","v":0},{"$f":"Include_Afghanistan*DZ266","v":0},null,null,null,null,927,{"$f":"IF(NOT(ISBLANK(AV266)),Personnel_plane*AV266,0)","v":46350},null,null,{"$f":"IF(NOT(ISBLANK(AY266)),Personnel_plane*AY266,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA266)),Personnel_plane*BA266,0)","v":0},null,null,null,null,null,918,null,null,1400,null,null,12350,null,null,null,null,null,null,{"$f":"DV266*Include_Iraq","v":0},0,24324.25,61018,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V266:$BV266*INDIRECT(\"Months_non_UN_operation\"&$B266),0))/12","v":22006.25},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V266:$BV266))-IF($AV$19=BY$19,$AV266)","v":58700},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V266:$BV266*INDIRECT(\"Months_non_UN_operation\"&$B266),0))/12","v":2318},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V266:$BV266))-IF($AV$19=CA$19,$AV266)","v":2318},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V266:$BV266*INDIRECT(\"Months_non_UN_operation\"&$B266),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V266:$BV266))-IF($AV$19=CC$19,$AV266)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V266:$BV266*INDIRECT(\"Months_non_UN_operation\"&$B266),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V266:$BV266))-IF($AV$19=CE$19,$AV266)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V266:$BV266*INDIRECT(\"Months_non_UN_operation\"&$B266),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V266:$BV266))-IF($AV$19=CG$19,$AV266)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V266:$BV266*INDIRECT(\"Months_non_UN_operation\"&$B266),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V266:$BV266))-IF($AV$19=CI$19,$AV266)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B266-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O266*(Direct_cost_personnel*$F266-UN_compensation)*$G266/CPI_2001*12/1000000/$E266*$CK266","v":7.540315470469042E-6},1.5065363812238838E-5,{"$f":"P266*(Direct_cost_personnel*$F266-UN_compensation)*$G266/CPI_2001*12/1000000/$E266*$CK266","v":6.4948787185590328E-6},1.2976607039144587E-5,{"$f":"Q266*(Direct_cost_personnel*$F266-UN_compensation)*$G266/CPI_2001*12/1000000/$E266*$CK266","v":1.9756285075464735E-7},3.9472568940363764E-7,{"$f":"R266*(Direct_cost_personnel*$F266-UN_compensation)*$G266/CPI_2001*12/1000000/$E266*$CK266","v":2.4695356344330918E-7},4.9340711175454698E-7,{"$f":"S266*(Direct_cost_personnel*$F266-UN_compensation)*$G266/CPI_2001*12/1000000/$E266*$CK266","v":0},0,{"$f":"T266*(Direct_cost_personnel*$F266-UN_compensation)*$G266/CPI_2001*12/1000000/$E266*$CK266","v":1.152449962735443E-7},2.3025665215212196E-7,{"$f":"U266*(Direct_cost_personnel*$F266-UN_compensation)*$G266/CPI_2001*12/1000000/$E266*$CK266","v":4.8567534143850809E-7},9.7036731978394253E-7,4.9083818637771955E-5,2.3209358920062329E-5,9.8853341065539493E-6,1.4116245550780272E-5,0,3.5206627201226893E-7,1.5208137883631361E-6,{"$f":"BW266*Direct_cost_personnel*$F266*$G266/CPI_2001*12/1000000/$E266*$CK266","v":4.4496001596932698E-4},2.0071143430025968E-3,{"$f":"BY266*Direct_cost_personnel*$F266*$G266/CPI_2001*12/1000000/$E266*$CK266","v":4.0255717448328318E-4},1.9308664973327939E-3,{"$f":"CA266*Direct_cost_personnel*$F266*$G266/CPI_2001*12/1000000/$E266*$CK266","v":4.2402841486043753E-5},7.6247845669802675E-5,{"$f":"CC266*Direct_cost_personnel*$F266*$G266/CPI_2001*12/1000000/$E266*$CK266","v":0},0,{"$f":"CE266*Direct_cost_personnel*$F266*$G266/CPI_2001*12/1000000/$E266*$CK266","v":0},0,{"$f":"CG266*Direct_cost_personnel*$F266*$G266/CPI_2001*12/1000000/$E266*$CK266","v":0},0,{"$f":"CI266*Direct_cost_personnel*$F266*$G266/CPI_2001*12/1000000/$E266*$CK266","v":0},0]
["Australia",2000,50600,7100,399540,0.82376839999999996,172.2,31.633216999999995,9.2143169999999994,2.6369729999999998,11.505162,0,8.2767649999999993,0,1735,18,11.5,0,0,1705.5,0,null,null,null,null,150,null,null,null,null,null,null,null,null,null,null,null,null,null,5400,{"$f":"Include_Afghanistan*DX267","v":0},{"$f":"Include_Afghanistan*DY267","v":0},{"$f":"Include_Afghanistan*DZ267","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV267)),Personnel_plane*AV267,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY267)),Personnel_plane*AY267,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA267)),Personnel_plane*BA267,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV267*Include_Iraq","v":0},0,1076,5576,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V267:$BV267*INDIRECT(\"Months_non_UN_operation\"&$B267),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V267:$BV267))-IF($AV$19=BY$19,$AV267)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V267:$BV267*INDIRECT(\"Months_non_UN_operation\"&$B267),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V267:$BV267))-IF($AV$19=CA$19,$AV267)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V267:$BV267*INDIRECT(\"Months_non_UN_operation\"&$B267),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V267:$BV267))-IF($AV$19=CC$19,$AV267)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V267:$BV267*INDIRECT(\"Months_non_UN_operation\"&$B267),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V267:$BV267))-IF($AV$19=CE$19,$AV267)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V267:$BV267*INDIRECT(\"Months_non_UN_operation\"&$B267),0))/12","v":1050},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V267:$BV267))-IF($AV$19=CG$19,$AV267)","v":5550},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V267:$BV267*INDIRECT(\"Months_non_UN_operation\"&$B267),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V267:$BV267))-IF($AV$19=CI$19,$AV267)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B267-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O267*(Direct_cost_personnel*$F267-UN_compensation)*$G267/CPI_2001*12/1000000/$E267*$CK267","v":5.957384903138987E-4},9.8984693509337031E-4,{"$f":"P267*(Direct_cost_personnel*$F267-UN_compensation)*$G267/CPI_2001*12/1000000/$E267*$CK267","v":6.1805722338041351E-6},1.0269305378490295E-5,{"$f":"Q267*(Direct_cost_personnel*$F267-UN_compensation)*$G267/CPI_2001*12/1000000/$E267*$CK267","v":3.948698927152643E-6},6.5609451029243548E-6,{"$f":"R267*(Direct_cost_personnel*$F267-UN_compensation)*$G267/CPI_2001*12/1000000/$E267*$CK267","v":0},0,{"$f":"S267*(Direct_cost_personnel*$F267-UN_compensation)*$G267/CPI_2001*12/1000000/$E267*$CK267","v":0},0,{"$f":"T267*(Direct_cost_personnel*$F267-UN_compensation)*$G267/CPI_2001*12/1000000/$E267*$CK267","v":5.8560921915294174E-4},9.730166846119555E-4,{"$f":"U267*(Direct_cost_personnel*$F267-UN_compensation)*$G267/CPI_2001*12/1000000/$E267*$CK267","v":0},0,1.2861869306055368E-4,3.7464839886048959E-5,1.0721768225342603E-5,4.6779273189000861E-5,0,3.3652811760161276E-5,0,{"$f":"BW267*Direct_cost_personnel*$F267*$G267/CPI_2001*12/1000000/$E267*$CK267","v":4.2050771027297155E-4},3.1812025994701052E-3,{"$f":"BY267*Direct_cost_personnel*$F267*$G267/CPI_2001*12/1000000/$E267*$CK267","v":0},0,{"$f":"CA267*Direct_cost_personnel*$F267*$G267/CPI_2001*12/1000000/$E267*$CK267","v":1.016096697685619E-5},1.4833441102263758E-5,{"$f":"CC267*Direct_cost_personnel*$F267*$G267/CPI_2001*12/1000000/$E267*$CK267","v":0},0,{"$f":"CE267*Direct_cost_personnel*$F267*$G267/CPI_2001*12/1000000/$E267*$CK267","v":0},0,{"$f":"CG267*Direct_cost_personnel*$F267*$G267/CPI_2001*12/1000000/$E267*$CK267","v":4.1034674329611521E-4},3.1663691583678415E-3,{"$f":"CI267*Direct_cost_personnel*$F267*$G267/CPI_2001*12/1000000/$E267*$CK267","v":0},0]
["Austria",2000,35500,1497,192634,0.82954030000000001,172.2,20.092509,5.852697,1.674992,7.3076939999999997,0,5.2571260000000004,0,736.5,341.5,380,5,0,10,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX268","v":0},{"$f":"Include_Afghanistan*DY268","v":0},{"$f":"Include_Afghanistan*DZ268","v":0},null,null,null,480,null,{"$f":"IF(NOT(ISBLANK(AV268)),Personnel_plane*AV268,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY268)),Personnel_plane*AY268,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA268)),Personnel_plane*BA268,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,56,null,null,null,null,null,null,{"$f":"DV268*Include_Iraq","v":0},0,536,536,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V268:$BV268*INDIRECT(\"Months_non_UN_operation\"&$B268),0))/12","v":536},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V268:$BV268))-IF($AV$19=BY$19,$AV268)","v":536},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V268:$BV268*INDIRECT(\"Months_non_UN_operation\"&$B268),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V268:$BV268))-IF($AV$19=CA$19,$AV268)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V268:$BV268*INDIRECT(\"Months_non_UN_operation\"&$B268),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V268:$BV268))-IF($AV$19=CC$19,$AV268)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V268:$BV268*INDIRECT(\"Months_non_UN_operation\"&$B268),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V268:$BV268))-IF($AV$19=CE$19,$AV268)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V268:$BV268*INDIRECT(\"Months_non_UN_operation\"&$B268),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V268:$BV268))-IF($AV$19=CG$19,$AV268)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V268:$BV268*INDIRECT(\"Months_non_UN_operation\"&$B268),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V268:$BV268))-IF($AV$19=CI$19,$AV268)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B268-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O268*(Direct_cost_personnel*$F268-UN_compensation)*$G268/CPI_2001*12/1000000/$E268*$CK268","v":5.2869587845924993E-4},2.6191130994084012E-4,{"$f":"P268*(Direct_cost_personnel*$F268-UN_compensation)*$G268/CPI_2001*12/1000000/$E268*$CK268","v":2.4514547521226591E-4},1.2144292239619402E-4,{"$f":"Q268*(Direct_cost_personnel*$F268-UN_compensation)*$G268/CPI_2001*12/1000000/$E268*$CK268","v":2.7278266641482009E-4},1.3513414497965951E-4,{"$f":"R268*(Direct_cost_personnel*$F268-UN_compensation)*$G268/CPI_2001*12/1000000/$E268*$CK268","v":3.5892456107213154E-6},1.7780808549955201E-6,{"$f":"S268*(Direct_cost_personnel*$F268-UN_compensation)*$G268/CPI_2001*12/1000000/$E268*$CK268","v":0},0,{"$f":"T268*(Direct_cost_personnel*$F268-UN_compensation)*$G268/CPI_2001*12/1000000/$E268*$CK268","v":7.1784912214426308E-6},3.5561617099910402E-6,{"$f":"U268*(Direct_cost_personnel*$F268-UN_compensation)*$G268/CPI_2001*12/1000000/$E268*$CK268","v":0},0,1.6944245132281149E-4,4.9356470440285224E-5,1.4125401184396565E-5,6.1626628355722091E-5,0,4.4333951342407592E-5,0,{"$f":"BW268*Direct_cost_personnel*$F268*$G268/CPI_2001*12/1000000/$E268*$CK268","v":4.3750816782859398E-4},1.9061026765551976E-4,{"$f":"BY268*Direct_cost_personnel*$F268*$G268/CPI_2001*12/1000000/$E268*$CK268","v":4.3750816782859398E-4},1.9061026765551976E-4,{"$f":"CA268*Direct_cost_personnel*$F268*$G268/CPI_2001*12/1000000/$E268*$CK268","v":0},0,{"$f":"CC268*Direct_cost_personnel*$F268*$G268/CPI_2001*12/1000000/$E268*$CK268","v":0},0,{"$f":"CE268*Direct_cost_personnel*$F268*$G268/CPI_2001*12/1000000/$E268*$CK268","v":0},0,{"$f":"CG268*Direct_cost_personnel*$F268*$G268/CPI_2001*12/1000000/$E268*$CK268","v":0},0,{"$f":"CI268*Direct_cost_personnel*$F268*$G268/CPI_2001*12/1000000/$E268*$CK268","v":0},0]
["Belgium",2000,39250,2402,233355,0.82098439999999995,172.2,23.548329000000003,6.859324,1.9630540000000001,8.5646070000000005,0,6.1613439999999997,0,16.5,7.5,6.5,1.5,1,0,0,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX269","v":0},{"$f":"Include_Afghanistan*DY269","v":0},{"$f":"Include_Afghanistan*DZ269","v":0},null,null,null,900,null,{"$f":"IF(NOT(ISBLANK(AV269)),Personnel_plane*AV269,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY269)),Personnel_plane*AY269,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA269)),Personnel_plane*BA269,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,550,null,null,null,null,null,null,{"$f":"DV269*Include_Iraq","v":0},0,1454,1454,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V269:$BV269*INDIRECT(\"Months_non_UN_operation\"&$B269),0))/12","v":1454},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V269:$BV269))-IF($AV$19=BY$19,$AV269)","v":1454},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V269:$BV269*INDIRECT(\"Months_non_UN_operation\"&$B269),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V269:$BV269))-IF($AV$19=CA$19,$AV269)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V269:$BV269*INDIRECT(\"Months_non_UN_operation\"&$B269),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V269:$BV269))-IF($AV$19=CC$19,$AV269)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V269:$BV269*INDIRECT(\"Months_non_UN_operation\"&$B269),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V269:$BV269))-IF($AV$19=CE$19,$AV269)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V269:$BV269*INDIRECT(\"Months_non_UN_operation\"&$B269),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V269:$BV269))-IF($AV$19=CG$19,$AV269)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V269:$BV269*INDIRECT(\"Months_non_UN_operation\"&$B269),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V269:$BV269))-IF($AV$19=CI$19,$AV269)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B269-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O269*(Direct_cost_personnel*$F269-UN_compensation)*$G269/CPI_2001*12/1000000/$E269*$CK269","v":9.6629455057999104E-6},7.0294471873187793E-6,{"$f":"P269*(Direct_cost_personnel*$F269-UN_compensation)*$G269/CPI_2001*12/1000000/$E269*$CK269","v":4.3922479571817778E-6},3.1952032669630817E-6,{"$f":"Q269*(Direct_cost_personnel*$F269-UN_compensation)*$G269/CPI_2001*12/1000000/$E269*$CK269","v":3.8066148962242066E-6},2.7691761647013378E-6,{"$f":"R269*(Direct_cost_personnel*$F269-UN_compensation)*$G269/CPI_2001*12/1000000/$E269*$CK269","v":8.7844959143635551E-7},6.3904065339261642E-7,{"$f":"S269*(Direct_cost_personnel*$F269-UN_compensation)*$G269/CPI_2001*12/1000000/$E269*$CK269","v":5.8563306095757034E-7},4.2602710226174428E-7,{"$f":"T269*(Direct_cost_personnel*$F269-UN_compensation)*$G269/CPI_2001*12/1000000/$E269*$CK269","v":0},0,{"$f":"U269*(Direct_cost_personnel*$F269-UN_compensation)*$G269/CPI_2001*12/1000000/$E269*$CK269","v":0},0,1.6393209196661774E-4,4.7751300433964047E-5,1.3665833735524793E-5,5.9622656978418214E-5,0,4.2892300818710675E-5,0,{"$f":"BW269*Direct_cost_personnel*$F269*$G269/CPI_2001*12/1000000/$E269*$CK269","v":9.6961433954158001E-4},6.1944340668857617E-4,{"$f":"BY269*Direct_cost_personnel*$F269*$G269/CPI_2001*12/1000000/$E269*$CK269","v":9.6961433954158001E-4},6.1944340668857617E-4,{"$f":"CA269*Direct_cost_personnel*$F269*$G269/CPI_2001*12/1000000/$E269*$CK269","v":0},0,{"$f":"CC269*Direct_cost_personnel*$F269*$G269/CPI_2001*12/1000000/$E269*$CK269","v":0},0,{"$f":"CE269*Direct_cost_personnel*$F269*$G269/CPI_2001*12/1000000/$E269*$CK269","v":0},0,{"$f":"CG269*Direct_cost_personnel*$F269*$G269/CPI_2001*12/1000000/$E269*$CK269","v":0},0,{"$f":"CI269*Direct_cost_personnel*$F269*$G269/CPI_2001*12/1000000/$E269*$CK269","v":0},0]
["Brazil",2000,287600,11343.536128,644281,0.52723350000000002,172.2,6.2755019999999995,1.828004,0.52312800000000004,2.282413,0,1.6419570000000001,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX270","v":0},{"$f":"Include_Afghanistan*DY270","v":0},{"$f":"Include_Afghanistan*DZ270","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV270)),Personnel_plane*AV270,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY270)),Personnel_plane*AY270,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA270)),Personnel_plane*BA270,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV270*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V270:$BV270*INDIRECT(\"Months_non_UN_operation\"&$B270),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V270:$BV270))-IF($AV$19=BY$19,$AV270)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V270:$BV270*INDIRECT(\"Months_non_UN_operation\"&$B270),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V270:$BV270))-IF($AV$19=CA$19,$AV270)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V270:$BV270*INDIRECT(\"Months_non_UN_operation\"&$B270),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V270:$BV270))-IF($AV$19=CC$19,$AV270)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V270:$BV270*INDIRECT(\"Months_non_UN_operation\"&$B270),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V270:$BV270))-IF($AV$19=CE$19,$AV270)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V270:$BV270*INDIRECT(\"Months_non_UN_operation\"&$B270),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V270:$BV270))-IF($AV$19=CG$19,$AV270)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V270:$BV270*INDIRECT(\"Months_non_UN_operation\"&$B270),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V270:$BV270))-IF($AV$19=CI$19,$AV270)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B270-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O270*(Direct_cost_personnel*$F270-UN_compensation)*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,{"$f":"P270*(Direct_cost_personnel*$F270-UN_compensation)*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,{"$f":"Q270*(Direct_cost_personnel*$F270-UN_compensation)*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,{"$f":"R270*(Direct_cost_personnel*$F270-UN_compensation)*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,{"$f":"S270*(Direct_cost_personnel*$F270-UN_compensation)*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,{"$f":"T270*(Direct_cost_personnel*$F270-UN_compensation)*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,{"$f":"U270*(Direct_cost_personnel*$F270-UN_compensation)*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,1.5823193723975562E-5,4.6091709348833322E-6,1.3190268581598552E-6,5.7549281407479815E-6,0,4.1400677901843938E-6,0,{"$f":"BW270*Direct_cost_personnel*$F270*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,{"$f":"BY270*Direct_cost_personnel*$F270*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,{"$f":"CA270*Direct_cost_personnel*$F270*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,{"$f":"CC270*Direct_cost_personnel*$F270*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,{"$f":"CE270*Direct_cost_personnel*$F270*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,{"$f":"CG270*Direct_cost_personnel*$F270*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,{"$f":"CI270*Direct_cost_personnel*$F270*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0]
["Canada",2000,59100,7456,724914,0.82934850000000004,172.2,58.333162000000002,16.990365000000001,4.8585539999999998,21.219328000000001,0,15.264915,0,339,105,202,7,0,19.5,5.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX271","v":0},{"$f":"Include_Afghanistan*DY271","v":0},{"$f":"Include_Afghanistan*DZ271","v":0},null,null,null,800,null,{"$f":"IF(NOT(ISBLANK(AV271)),Personnel_plane*AV271,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY271)),Personnel_plane*AY271,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA271)),Personnel_plane*BA271,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,1350,null,null,null,null,null,null,{"$f":"DV271*Include_Iraq","v":0},0,2176,2176,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V271:$BV271*INDIRECT(\"Months_non_UN_operation\"&$B271),0))/12","v":2150},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V271:$BV271))-IF($AV$19=BY$19,$AV271)","v":2150},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V271:$BV271*INDIRECT(\"Months_non_UN_operation\"&$B271),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V271:$BV271))-IF($AV$19=CA$19,$AV271)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V271:$BV271*INDIRECT(\"Months_non_UN_operation\"&$B271),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V271:$BV271))-IF($AV$19=CC$19,$AV271)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V271:$BV271*INDIRECT(\"Months_non_UN_operation\"&$B271),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V271:$BV271))-IF($AV$19=CE$19,$AV271)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V271:$BV271*INDIRECT(\"Months_non_UN_operation\"&$B271),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V271:$BV271))-IF($AV$19=CG$19,$AV271)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V271:$BV271*INDIRECT(\"Months_non_UN_operation\"&$B271),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V271:$BV271))-IF($AV$19=CI$19,$AV271)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B271-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O271*(Direct_cost_personnel*$F271-UN_compensation)*$G271/CPI_2001*12/1000000/$E271*$CK271","v":6.4649494589908278E-5},9.5841284669976603E-5,{"$f":"P271*(Direct_cost_personnel*$F271-UN_compensation)*$G271/CPI_2001*12/1000000/$E271*$CK271","v":2.0024179740237075E-5},2.9685353658842311E-5,{"$f":"Q271*(Direct_cost_personnel*$F271-UN_compensation)*$G271/CPI_2001*12/1000000/$E271*$CK271","v":3.8522707690741818E-5},5.7108966086534741E-5,{"$f":"R271*(Direct_cost_personnel*$F271-UN_compensation)*$G271/CPI_2001*12/1000000/$E271*$CK271","v":1.3349453160158052E-6},1.9790235772561541E-6,{"$f":"S271*(Direct_cost_personnel*$F271-UN_compensation)*$G271/CPI_2001*12/1000000/$E271*$CK271","v":0},0,{"$f":"T271*(Direct_cost_personnel*$F271-UN_compensation)*$G271/CPI_2001*12/1000000/$E271*$CK271","v":3.7187762374726003E-6},5.512994250927859E-6,{"$f":"U271*(Direct_cost_personnel*$F271-UN_compensation)*$G271/CPI_2001*12/1000000/$E271*$CK271","v":1.0488856054409897E-6},1.5549470964155498E-6,1.3072240464810035E-4,3.8074763865002232E-5,1.0887835327573131E-5,4.7551709629194558E-5,0,3.4208095826330427E-5,0,{"$f":"BW271*Direct_cost_personnel*$F271*$G271/CPI_2001*12/1000000/$E271*$CK271","v":4.7187426908757623E-4},6.151936148727702E-4,{"$f":"BY271*Direct_cost_personnel*$F271*$G271/CPI_2001*12/1000000/$E271*$CK271","v":4.6623606550472851E-4},6.0784295587153312E-4,{"$f":"CA271*Direct_cost_personnel*$F271*$G271/CPI_2001*12/1000000/$E271*$CK271","v":5.6382035828478801E-6},7.3506590012371434E-6,{"$f":"CC271*Direct_cost_personnel*$F271*$G271/CPI_2001*12/1000000/$E271*$CK271","v":0},0,{"$f":"CE271*Direct_cost_personnel*$F271*$G271/CPI_2001*12/1000000/$E271*$CK271","v":0},0,{"$f":"CG271*Direct_cost_personnel*$F271*$G271/CPI_2001*12/1000000/$E271*$CK271","v":0},0,{"$f":"CI271*Direct_cost_personnel*$F271*$G271/CPI_2001*12/1000000/$E271*$CK271","v":0},0]
["China",2000,2810000,22165.379072,1198477,0.40144809999999997,172.2,25.653420000000001,7.4737600000000004,2.142433,9.3271309999999996,0,6.7100960000000001,0,0,0,0,0,0,0,0,null,null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX272","v":0},{"$f":"Include_Afghanistan*DY272","v":0},{"$f":"Include_Afghanistan*DZ272","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV272)),Personnel_plane*AV272,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY272)),Personnel_plane*AY272,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA272)),Personnel_plane*BA272,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV272*Include_Iraq","v":0},0,6,6,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V272:$BV272*INDIRECT(\"Months_non_UN_operation\"&$B272),0))/12","v":6},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V272:$BV272))-IF($AV$19=BY$19,$AV272)","v":6},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V272:$BV272*INDIRECT(\"Months_non_UN_operation\"&$B272),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V272:$BV272))-IF($AV$19=CA$19,$AV272)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V272:$BV272*INDIRECT(\"Months_non_UN_operation\"&$B272),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V272:$BV272))-IF($AV$19=CC$19,$AV272)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V272:$BV272*INDIRECT(\"Months_non_UN_operation\"&$B272),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V272:$BV272))-IF($AV$19=CE$19,$AV272)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V272:$BV272*INDIRECT(\"Months_non_UN_operation\"&$B272),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V272:$BV272))-IF($AV$19=CG$19,$AV272)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V272:$BV272*INDIRECT(\"Months_non_UN_operation\"&$B272),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V272:$BV272))-IF($AV$19=CI$19,$AV272)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B272-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O272*(Direct_cost_personnel*$F272-UN_compensation)*$G272/CPI_2001*12/1000000/$E272*$CK272","v":0},0,{"$f":"P272*(Direct_cost_personnel*$F272-UN_compensation)*$G272/CPI_2001*12/1000000/$E272*$CK272","v":0},0,{"$f":"Q272*(Direct_cost_personnel*$F272-UN_compensation)*$G272/CPI_2001*12/1000000/$E272*$CK272","v":0},0,{"$f":"R272*(Direct_cost_personnel*$F272-UN_compensation)*$G272/CPI_2001*12/1000000/$E272*$CK272","v":0},0,{"$f":"S272*(Direct_cost_personnel*$F272-UN_compensation)*$G272/CPI_2001*12/1000000/$E272*$CK272","v":0},0,{"$f":"T272*(Direct_cost_personnel*$F272-UN_compensation)*$G272/CPI_2001*12/1000000/$E272*$CK272","v":0},0,{"$f":"U272*(Direct_cost_personnel*$F272-UN_compensation)*$G272/CPI_2001*12/1000000/$E272*$CK272","v":0},0,3.4772551946734037E-5,1.0130489729534035E-5,2.9040129068520784E-6,1.2642686519438474E-5,0,9.0953627909094492E-6,0,{"$f":"BW272*Direct_cost_personnel*$F272*$G272/CPI_2001*12/1000000/$E272*$CK272","v":3.8094982835487403E-7},6.4152175202276752E-8,{"$f":"BY272*Direct_cost_personnel*$F272*$G272/CPI_2001*12/1000000/$E272*$CK272","v":3.8094982835487403E-7},6.4152175202276752E-8,{"$f":"CA272*Direct_cost_personnel*$F272*$G272/CPI_2001*12/1000000/$E272*$CK272","v":0},0,{"$f":"CC272*Direct_cost_personnel*$F272*$G272/CPI_2001*12/1000000/$E272*$CK272","v":0},0,{"$f":"CE272*Direct_cost_personnel*$F272*$G272/CPI_2001*12/1000000/$E272*$CK272","v":0},0,{"$f":"CG272*Direct_cost_personnel*$F272*$G272/CPI_2001*12/1000000/$E272*$CK272","v":0},0,{"$f":"CI272*Direct_cost_personnel*$F272*$G272/CPI_2001*12/1000000/$E272*$CK272","v":0},0]
["Czech Republic",2000,57700,1157.3887999999999,58803,0.3682955,172.2,2.3166219999999997,0.67402600000000001,0.190667,0.844503,0,0.60742600000000002,0,20,13.5,0,6.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX273","v":0},{"$f":"Include_Afghanistan*DY273","v":0},{"$f":"Include_Afghanistan*DZ273","v":0},null,null,null,175,null,{"$f":"IF(NOT(ISBLANK(AV273)),Personnel_plane*AV273,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY273)),Personnel_plane*AY273,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA273)),Personnel_plane*BA273,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,490,null,null,null,null,null,null,{"$f":"DV273*Include_Iraq","v":0},0,665,665,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V273:$BV273*INDIRECT(\"Months_non_UN_operation\"&$B273),0))/12","v":665},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V273:$BV273))-IF($AV$19=BY$19,$AV273)","v":665},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V273:$BV273*INDIRECT(\"Months_non_UN_operation\"&$B273),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V273:$BV273))-IF($AV$19=CA$19,$AV273)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V273:$BV273*INDIRECT(\"Months_non_UN_operation\"&$B273),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V273:$BV273))-IF($AV$19=CC$19,$AV273)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V273:$BV273*INDIRECT(\"Months_non_UN_operation\"&$B273),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V273:$BV273))-IF($AV$19=CE$19,$AV273)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V273:$BV273*INDIRECT(\"Months_non_UN_operation\"&$B273),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V273:$BV273))-IF($AV$19=CG$19,$AV273)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V273:$BV273*INDIRECT(\"Months_non_UN_operation\"&$B273),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V273:$BV273))-IF($AV$19=CI$19,$AV273)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B273-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O273*(Direct_cost_personnel*$F273-UN_compensation)*$G273/CPI_2001*12/1000000/$E273*$CK273","v":1.7296599508147137E-5},1.1082939729237431E-5,{"$f":"P273*(Direct_cost_personnel*$F273-UN_compensation)*$G273/CPI_2001*12/1000000/$E273*$CK273","v":1.1675204667999317E-5},7.4809843172352674E-6,{"$f":"Q273*(Direct_cost_personnel*$F273-UN_compensation)*$G273/CPI_2001*12/1000000/$E273*$CK273","v":0},0,{"$f":"R273*(Direct_cost_personnel*$F273-UN_compensation)*$G273/CPI_2001*12/1000000/$E273*$CK273","v":5.6213948401478183E-6},3.601955412002165E-6,{"$f":"S273*(Direct_cost_personnel*$F273-UN_compensation)*$G273/CPI_2001*12/1000000/$E273*$CK273","v":0},0,{"$f":"T273*(Direct_cost_personnel*$F273-UN_compensation)*$G273/CPI_2001*12/1000000/$E273*$CK273","v":0},0,{"$f":"U273*(Direct_cost_personnel*$F273-UN_compensation)*$G273/CPI_2001*12/1000000/$E273*$CK273","v":0},0,6.3999516043452715E-5,1.8620792602636194E-5,5.2674090660699084E-6,2.3330428225771817E-5,0,1.6780886148974809E-5,0,{"$f":"BW273*Direct_cost_personnel*$F273*$G273/CPI_2001*12/1000000/$E273*$CK273","v":7.8946958543129025E-4},3.6850774599714455E-4,{"$f":"BY273*Direct_cost_personnel*$F273*$G273/CPI_2001*12/1000000/$E273*$CK273","v":7.8946958543129025E-4},3.6850774599714455E-4,{"$f":"CA273*Direct_cost_personnel*$F273*$G273/CPI_2001*12/1000000/$E273*$CK273","v":0},0,{"$f":"CC273*Direct_cost_personnel*$F273*$G273/CPI_2001*12/1000000/$E273*$CK273","v":0},0,{"$f":"CE273*Direct_cost_personnel*$F273*$G273/CPI_2001*12/1000000/$E273*$CK273","v":0},0,{"$f":"CG273*Direct_cost_personnel*$F273*$G273/CPI_2001*12/1000000/$E273*$CK273","v":0},0,{"$f":"CI273*Direct_cost_personnel*$F273*$G273/CPI_2001*12/1000000/$E273*$CK273","v":0},0]
["Denmark",2000,21810,2283,160082,1.0404869999999999,172.2,14.759457999999999,4.2992670000000004,1.2304520000000001,5.3680110000000001,0,3.8617279999999998,0,94.5,65,16,3,6,4.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX274","v":0},{"$f":"Include_Afghanistan*DY274","v":0},{"$f":"Include_Afghanistan*DZ274","v":0},null,null,null,900,null,{"$f":"IF(NOT(ISBLANK(AV274)),Personnel_plane*AV274,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY274)),Personnel_plane*AY274,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA274)),Personnel_plane*BA274,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,425,null,null,null,null,null,null,{"$f":"DV274*Include_Iraq","v":0},0,1325,1325,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V274:$BV274*INDIRECT(\"Months_non_UN_operation\"&$B274),0))/12","v":1325},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V274:$BV274))-IF($AV$19=BY$19,$AV274)","v":1325},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V274:$BV274*INDIRECT(\"Months_non_UN_operation\"&$B274),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V274:$BV274))-IF($AV$19=CA$19,$AV274)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V274:$BV274*INDIRECT(\"Months_non_UN_operation\"&$B274),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V274:$BV274))-IF($AV$19=CC$19,$AV274)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V274:$BV274*INDIRECT(\"Months_non_UN_operation\"&$B274),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V274:$BV274))-IF($AV$19=CE$19,$AV274)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V274:$BV274*INDIRECT(\"Months_non_UN_operation\"&$B274),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V274:$BV274))-IF($AV$19=CG$19,$AV274)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V274:$BV274*INDIRECT(\"Months_non_UN_operation\"&$B274),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V274:$BV274))-IF($AV$19=CI$19,$AV274)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B274-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O274*(Direct_cost_personnel*$F274-UN_compensation)*$G274/CPI_2001*12/1000000/$E274*$CK274","v":1.0523469161616666E-4},1.0038308763897518E-4,{"$f":"P274*(Direct_cost_personnel*$F274-UN_compensation)*$G274/CPI_2001*12/1000000/$E274*$CK274","v":7.2383650317998225E-5},6.9046568217284506E-5,{"$f":"Q274*(Direct_cost_personnel*$F274-UN_compensation)*$G274/CPI_2001*12/1000000/$E274*$CK274","v":1.7817513924430331E-5},1.6996078330408492E-5,{"$f":"R274*(Direct_cost_personnel*$F274-UN_compensation)*$G274/CPI_2001*12/1000000/$E274*$CK274","v":3.3407838608306875E-6},3.1867646869515925E-6,{"$f":"S274*(Direct_cost_personnel*$F274-UN_compensation)*$G274/CPI_2001*12/1000000/$E274*$CK274","v":6.681567721661375E-6},6.3735293739031851E-6,{"$f":"T274*(Direct_cost_personnel*$F274-UN_compensation)*$G274/CPI_2001*12/1000000/$E274*$CK274","v":5.0111757912460304E-6},4.7801470304273899E-6,{"$f":"U274*(Direct_cost_personnel*$F274-UN_compensation)*$G274/CPI_2001*12/1000000/$E274*$CK274","v":0},0,1.4977830273758713E-4,4.3628764299862375E-5,1.2486570452659552E-5,5.4474329386397383E-5,0,3.9188638598667847E-5,0,{"$f":"BW274*Direct_cost_personnel*$F274*$G274/CPI_2001*12/1000000/$E274*$CK274","v":1.6324010448949976E-3},1.4074877367369536E-3,{"$f":"BY274*Direct_cost_personnel*$F274*$G274/CPI_2001*12/1000000/$E274*$CK274","v":1.6324010448949976E-3},1.4074877367369536E-3,{"$f":"CA274*Direct_cost_personnel*$F274*$G274/CPI_2001*12/1000000/$E274*$CK274","v":0},0,{"$f":"CC274*Direct_cost_personnel*$F274*$G274/CPI_2001*12/1000000/$E274*$CK274","v":0},0,{"$f":"CE274*Direct_cost_personnel*$F274*$G274/CPI_2001*12/1000000/$E274*$CK274","v":0},0,{"$f":"CG274*Direct_cost_personnel*$F274*$G274/CPI_2001*12/1000000/$E274*$CK274","v":0},0,{"$f":"CI274*Direct_cost_personnel*$F274*$G274/CPI_2001*12/1000000/$E274*$CK274","v":0},0]
["Finland",2000,31700,1583,122151,0.91674239999999996,172.2,11.580963000000001,3.3734150000000001,0.96550899999999995,4.2119660000000003,0,3.0300729999999998,0,631.5,44.5,577.5,3.5,6,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX275","v":0},{"$f":"Include_Afghanistan*DY275","v":0},{"$f":"Include_Afghanistan*DZ275","v":0},null,null,null,800,null,{"$f":"IF(NOT(ISBLANK(AV275)),Personnel_plane*AV275,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY275)),Personnel_plane*AY275,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA275)),Personnel_plane*BA275,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,480,null,null,null,null,null,null,{"$f":"DV275*Include_Iraq","v":0},0,1280,1280,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V275:$BV275*INDIRECT(\"Months_non_UN_operation\"&$B275),0))/12","v":1280},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V275:$BV275))-IF($AV$19=BY$19,$AV275)","v":1280},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V275:$BV275*INDIRECT(\"Months_non_UN_operation\"&$B275),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V275:$BV275))-IF($AV$19=CA$19,$AV275)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V275:$BV275*INDIRECT(\"Months_non_UN_operation\"&$B275),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V275:$BV275))-IF($AV$19=CC$19,$AV275)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V275:$BV275*INDIRECT(\"Months_non_UN_operation\"&$B275),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V275:$BV275))-IF($AV$19=CE$19,$AV275)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V275:$BV275*INDIRECT(\"Months_non_UN_operation\"&$B275),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V275:$BV275))-IF($AV$19=CG$19,$AV275)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V275:$BV275*INDIRECT(\"Months_non_UN_operation\"&$B275),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V275:$BV275))-IF($AV$19=CI$19,$AV275)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B275-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O275*(Direct_cost_personnel*$F275-UN_compensation)*$G275/CPI_2001*12/1000000/$E275*$CK275","v":8.0034688515071375E-4},4.1939087579493935E-4,{"$f":"P275*(Direct_cost_personnel*$F275-UN_compensation)*$G275/CPI_2001*12/1000000/$E275*$CK275","v":5.6398157385917292E-5},2.9553276283253847E-5,{"$f":"Q275*(Direct_cost_personnel*$F275-UN_compensation)*$G275/CPI_2001*12/1000000/$E275*$CK275","v":7.3190867169364534E-4},3.8352847311413701E-4,{"$f":"R275*(Direct_cost_personnel*$F275-UN_compensation)*$G275/CPI_2001*12/1000000/$E275*$CK275","v":4.4358101314766385E-6},2.3244149885705274E-6,{"$f":"S275*(Direct_cost_personnel*$F275-UN_compensation)*$G275/CPI_2001*12/1000000/$E275*$CK275","v":7.6042459396742381E-6},3.9847114089780461E-6,{"$f":"T275*(Direct_cost_personnel*$F275-UN_compensation)*$G275/CPI_2001*12/1000000/$E275*$CK275","v":0},0,{"$f":"U275*(Direct_cost_personnel*$F275-UN_compensation)*$G275/CPI_2001*12/1000000/$E275*$CK275","v":0},0,1.5401699452092737E-4,4.4863560963955613E-5,1.2840451555100045E-5,5.6015578699658436E-5,0,4.0297403302213291E-5,0,{"$f":"BW275*Direct_cost_personnel*$F275*$G275/CPI_2001*12/1000000/$E275*$CK275","v":1.8208622411315242E-3},8.5007176724865002E-4,{"$f":"BY275*Direct_cost_personnel*$F275*$G275/CPI_2001*12/1000000/$E275*$CK275","v":1.8208622411315242E-3},8.5007176724865002E-4,{"$f":"CA275*Direct_cost_personnel*$F275*$G275/CPI_2001*12/1000000/$E275*$CK275","v":0},0,{"$f":"CC275*Direct_cost_personnel*$F275*$G275/CPI_2001*12/1000000/$E275*$CK275","v":0},0,{"$f":"CE275*Direct_cost_personnel*$F275*$G275/CPI_2001*12/1000000/$E275*$CK275","v":0},0,{"$f":"CG275*Direct_cost_personnel*$F275*$G275/CPI_2001*12/1000000/$E275*$CK275","v":0},0,{"$f":"CI275*Direct_cost_personnel*$F275*$G275/CPI_2001*12/1000000/$E275*$CK275","v":0},0]
["France",2000,294430,26538,1331587,0.86531060000000004,172.2,169.15804600000001,49.272241999999999,14.097578,61.526375000000002,0,44.261851,0,486,184.5,267,31.5,0,3,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX276","v":0},{"$f":"Include_Afghanistan*DY276","v":0},{"$f":"Include_Afghanistan*DZ276","v":0},null,null,null,5080,null,{"$f":"IF(NOT(ISBLANK(AV276)),Personnel_plane*AV276,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY276)),Personnel_plane*AY276,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA276)),Personnel_plane*BA276,0)","v":0},null,null,null,null,null,17,null,null,null,null,null,3200,null,null,null,null,null,null,{"$f":"DV276*Include_Iraq","v":0},0,8297,8297,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V276:$BV276*INDIRECT(\"Months_non_UN_operation\"&$B276),0))/12","v":8280},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V276:$BV276))-IF($AV$19=BY$19,$AV276)","v":8280},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V276:$BV276*INDIRECT(\"Months_non_UN_operation\"&$B276),0))/12","v":17},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V276:$BV276))-IF($AV$19=CA$19,$AV276)","v":17},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V276:$BV276*INDIRECT(\"Months_non_UN_operation\"&$B276),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V276:$BV276))-IF($AV$19=CC$19,$AV276)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V276:$BV276*INDIRECT(\"Months_non_UN_operation\"&$B276),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V276:$BV276))-IF($AV$19=CE$19,$AV276)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V276:$BV276*INDIRECT(\"Months_non_UN_operation\"&$B276),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V276:$BV276))-IF($AV$19=CG$19,$AV276)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V276:$BV276*INDIRECT(\"Months_non_UN_operation\"&$B276),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V276:$BV276))-IF($AV$19=CI$19,$AV276)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B276-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O276*(Direct_cost_personnel*$F276-UN_compensation)*$G276/CPI_2001*12/1000000/$E276*$CK276","v":5.2944552296352173E-5},5.3440910698132808E-5,{"$f":"P276*(Direct_cost_personnel*$F276-UN_compensation)*$G276/CPI_2001*12/1000000/$E276*$CK276","v":2.0099320779170738E-5},2.0287753135402266E-5,{"$f":"Q276*(Direct_cost_personnel*$F276-UN_compensation)*$G276/CPI_2001*12/1000000/$E276*$CK276","v":2.9086821940588541E-5},2.9359512667492715E-5,{"$f":"R276*(Direct_cost_personnel*$F276-UN_compensation)*$G276/CPI_2001*12/1000000/$E276*$CK276","v":3.4315913525413445E-6},3.4637627304345337E-6,{"$f":"S276*(Direct_cost_personnel*$F276-UN_compensation)*$G276/CPI_2001*12/1000000/$E276*$CK276","v":0},0,{"$f":"T276*(Direct_cost_personnel*$F276-UN_compensation)*$G276/CPI_2001*12/1000000/$E276*$CK276","v":3.268182240515567E-7},3.2988216480328894E-7,{"$f":"U276*(Direct_cost_personnel*$F276-UN_compensation)*$G276/CPI_2001*12/1000000/$E276*$CK276","v":0},0,2.0636883391988412E-4,6.0110975307425444E-5,1.7198713284703062E-5,7.5060729089218187E-5,0,5.3998416238537392E-5,0,{"$f":"BW276*Direct_cost_personnel*$F276*$G276/CPI_2001*12/1000000/$E276*$CK276","v":1.0219752923857569E-3},9.1234410712429592E-4,{"$f":"BY276*Direct_cost_personnel*$F276*$G276/CPI_2001*12/1000000/$E276*$CK276","v":1.0198813331269215E-3},9.1047477485707736E-4,{"$f":"CA276*Direct_cost_personnel*$F276*$G276/CPI_2001*12/1000000/$E276*$CK276","v":2.0939592588354663E-6},1.8693322672186373E-6,{"$f":"CC276*Direct_cost_personnel*$F276*$G276/CPI_2001*12/1000000/$E276*$CK276","v":0},0,{"$f":"CE276*Direct_cost_personnel*$F276*$G276/CPI_2001*12/1000000/$E276*$CK276","v":0},0,{"$f":"CG276*Direct_cost_personnel*$F276*$G276/CPI_2001*12/1000000/$E276*$CK276","v":0},0,{"$f":"CI276*Direct_cost_personnel*$F276*$G276/CPI_2001*12/1000000/$E276*$CK276","v":0},0]
["Germany",2000,321000,22871,1891934,0.89099260000000002,172.2,210.15242799999999,61.216960999999998,17.525856999999998,76.427599000000001,0,54.982011,0,462,448,14,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX277","v":0},{"$f":"Include_Afghanistan*DY277","v":0},{"$f":"Include_Afghanistan*DZ277","v":0},null,null,null,5300,null,{"$f":"IF(NOT(ISBLANK(AV277)),Personnel_plane*AV277,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY277)),Personnel_plane*AY277,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA277)),Personnel_plane*BA277,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,2369,null,null,null,null,null,null,{"$f":"DV277*Include_Iraq","v":0},0,7669,7669,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V277:$BV277*INDIRECT(\"Months_non_UN_operation\"&$B277),0))/12","v":7669},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V277:$BV277))-IF($AV$19=BY$19,$AV277)","v":7669},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V277:$BV277*INDIRECT(\"Months_non_UN_operation\"&$B277),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V277:$BV277))-IF($AV$19=CA$19,$AV277)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V277:$BV277*INDIRECT(\"Months_non_UN_operation\"&$B277),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V277:$BV277))-IF($AV$19=CC$19,$AV277)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V277:$BV277*INDIRECT(\"Months_non_UN_operation\"&$B277),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V277:$BV277))-IF($AV$19=CE$19,$AV277)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V277:$BV277*INDIRECT(\"Months_non_UN_operation\"&$B277),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V277:$BV277))-IF($AV$19=CG$19,$AV277)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V277:$BV277*INDIRECT(\"Months_non_UN_operation\"&$B277),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V277:$BV277))-IF($AV$19=CI$19,$AV277)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B277-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O277*(Direct_cost_personnel*$F277-UN_compensation)*$G277/CPI_2001*12/1000000/$E277*$CK277","v":3.6612150847273564E-5},2.8264226974108588E-5,{"$f":"P277*(Direct_cost_personnel*$F277-UN_compensation)*$G277/CPI_2001*12/1000000/$E277*$CK277","v":3.5502691730689513E-5},2.7407735247620447E-5,{"$f":"Q277*(Direct_cost_personnel*$F277-UN_compensation)*$G277/CPI_2001*12/1000000/$E277*$CK277","v":1.1094591165840473E-6},8.5649172648813898E-7,{"$f":"R277*(Direct_cost_personnel*$F277-UN_compensation)*$G277/CPI_2001*12/1000000/$E277*$CK277","v":0},0,{"$f":"S277*(Direct_cost_personnel*$F277-UN_compensation)*$G277/CPI_2001*12/1000000/$E277*$CK277","v":0},0,{"$f":"T277*(Direct_cost_personnel*$F277-UN_compensation)*$G277/CPI_2001*12/1000000/$E277*$CK277","v":0},0,{"$f":"U277*(Direct_cost_personnel*$F277-UN_compensation)*$G277/CPI_2001*12/1000000/$E277*$CK277","v":0},0,1.804469006245263E-4,5.2563803250955074E-5,1.5048536943092843E-5,6.5624382706271412E-5,0,4.7210177724206984E-5,0,{"$f":"BW277*Direct_cost_personnel*$F277*$G277/CPI_2001*12/1000000/$E277*$CK277","v":6.8457917200836962E-4},4.6917393217410985E-4,{"$f":"BY277*Direct_cost_personnel*$F277*$G277/CPI_2001*12/1000000/$E277*$CK277","v":6.8457917200836962E-4},4.6917393217410985E-4,{"$f":"CA277*Direct_cost_personnel*$F277*$G277/CPI_2001*12/1000000/$E277*$CK277","v":0},0,{"$f":"CC277*Direct_cost_personnel*$F277*$G277/CPI_2001*12/1000000/$E277*$CK277","v":0},0,{"$f":"CE277*Direct_cost_personnel*$F277*$G277/CPI_2001*12/1000000/$E277*$CK277","v":0},0,{"$f":"CG277*Direct_cost_personnel*$F277*$G277/CPI_2001*12/1000000/$E277*$CK277","v":0},0,{"$f":"CI277*Direct_cost_personnel*$F277*$G277/CPI_2001*12/1000000/$E277*$CK277","v":0},0]
["Greece",2000,159170,3195,127604,0.62469079999999999,172.2,7.4449079999999999,2.1695679999999999,0.62362499999999998,2.7053600000000002,0,1.9463550000000001,0,24.5,18.5,5.5,0.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX278","v":0},{"$f":"Include_Afghanistan*DY278","v":0},{"$f":"Include_Afghanistan*DZ278","v":0},null,null,null,430,null,{"$f":"IF(NOT(ISBLANK(AV278)),Personnel_plane*AV278,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY278)),Personnel_plane*AY278,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA278)),Personnel_plane*BA278,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,250,null,null,null,null,null,null,{"$f":"DV278*Include_Iraq","v":0},0,680,680,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V278:$BV278*INDIRECT(\"Months_non_UN_operation\"&$B278),0))/12","v":680},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V278:$BV278))-IF($AV$19=BY$19,$AV278)","v":680},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V278:$BV278*INDIRECT(\"Months_non_UN_operation\"&$B278),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V278:$BV278))-IF($AV$19=CA$19,$AV278)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V278:$BV278*INDIRECT(\"Months_non_UN_operation\"&$B278),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V278:$BV278))-IF($AV$19=CC$19,$AV278)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V278:$BV278*INDIRECT(\"Months_non_UN_operation\"&$B278),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V278:$BV278))-IF($AV$19=CE$19,$AV278)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V278:$BV278*INDIRECT(\"Months_non_UN_operation\"&$B278),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V278:$BV278))-IF($AV$19=CG$19,$AV278)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V278:$BV278*INDIRECT(\"Months_non_UN_operation\"&$B278),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V278:$BV278))-IF($AV$19=CI$19,$AV278)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B278-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O278*(Direct_cost_personnel*$F278-UN_compensation)*$G278/CPI_2001*12/1000000/$E278*$CK278","v":1.9095106027158376E-5},{"$f":"O278/$C278*$D278/$E278*$CK278","v":6.2608376053374801E-6},{"$f":"P278*(Direct_cost_personnel*$F278-UN_compensation)*$G278/CPI_2001*12/1000000/$E278*$CK278","v":1.441875353071143E-5},{"$f":"P278/$C278*$D278/$E278*$CK278","v":4.7275712530099341E-6},{"$f":"Q278*(Direct_cost_personnel*$F278-UN_compensation)*$G278/CPI_2001*12/1000000/$E278*$CK278","v":4.2866564550763703E-6},{"$f":"Q278/$C278*$D278/$E278*$CK278","v":1.4054941563002506E-6},{"$f":"R278*(Direct_cost_personnel*$F278-UN_compensation)*$G278/CPI_2001*12/1000000/$E278*$CK278","v":3.8969604137057923E-7},{"$f":"R278/$C278*$D278/$E278*$CK278","v":1.2777219602729551E-7},{"$f":"S278*(Direct_cost_personnel*$F278-UN_compensation)*$G278/CPI_2001*12/1000000/$E278*$CK278","v":0},{"$f":"S278/$C278*$D278/$E278*$CK278","v":0},{"$f":"T278*(Direct_cost_personnel*$F278-UN_compensation)*$G278/CPI_2001*12/1000000/$E278*$CK278","v":0},{"$f":"T278/$C278*$D278/$E278*$CK278","v":0},{"$f":"U278*(Direct_cost_personnel*$F278-UN_compensation)*$G278/CPI_2001*12/1000000/$E278*$CK278","v":0},{"$f":"U278/$C278*$D278/$E278*$CK278","v":0},9.4779855861128342E-5,2.7620400725021243E-5,7.9392636700676704E-6,3.4441477430273441E-5,0,2.4778714035765982E-5,0,{"$f":"BW278*Direct_cost_personnel*$F278*$G278/CPI_2001*12/1000000/$E278*$CK278","v":6.3099593761362571E-4},{"$f":"BX278/$C278*$D278/$E278*$CK278","v":1.7377018659712188E-4},{"$f":"BY278*Direct_cost_personnel*$F278*$G278/CPI_2001*12/1000000/$E278*$CK278","v":6.3099593761362571E-4},{"$f":"BZ278/$C278*$D278/$E278*$CK278","v":1.7377018659712188E-4},{"$f":"CA278*Direct_cost_personnel*$F278*$G278/CPI_2001*12/1000000/$E278*$CK278","v":0},{"$f":"CB278/$C278*$D278/$E278*$CK278","v":0},{"$f":"CC278*Direct_cost_personnel*$F278*$G278/CPI_2001*12/1000000/$E278*$CK278","v":0},0,{"$f":"CE278*Direct_cost_personnel*$F278*$G278/CPI_2001*12/1000000/$E278*$CK278","v":0},{"$f":"CF278/$C278*$D278/$E278*$CK278","v":0},{"$f":"CG278*Direct_cost_personnel*$F278*$G278/CPI_2001*12/1000000/$E278*$CK278","v":0},{"$f":"CH278/$C278*$D278/$E278*$CK278","v":0},{"$f":"CI278*Direct_cost_personnel*$F278*$G278/CPI_2001*12/1000000/$E278*$CK278","v":0},{"$f":"CJ278/$C278*$D278/$E278*$CK278","v":0}]
["Hungary",2000,43800,801.05491199999994,46386,0.38238359999999999,172.2,0.51197000000000004,0.14913000000000001,4.2673999999999997E-2,0.18620800000000001,0,0.13395799999999999,0,172,162,5,5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX279","v":0},{"$f":"Include_Afghanistan*DY279","v":0},{"$f":"Include_Afghanistan*DZ279","v":0},null,null,null,325,null,{"$f":"IF(NOT(ISBLANK(AV279)),Personnel_plane*AV279,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY279)),Personnel_plane*AY279,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA279)),Personnel_plane*BA279,0)","v":0},null,null,null,null,null,41,null,null,null,null,null,4,null,null,null,null,null,null,{"$f":"DV279*Include_Iraq","v":0},0,370,370,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V279:$BV279*INDIRECT(\"Months_non_UN_operation\"&$B279),0))/12","v":329},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V279:$BV279))-IF($AV$19=BY$19,$AV279)","v":329},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V279:$BV279*INDIRECT(\"Months_non_UN_operation\"&$B279),0))/12","v":41},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V279:$BV279))-IF($AV$19=CA$19,$AV279)","v":41},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V279:$BV279*INDIRECT(\"Months_non_UN_operation\"&$B279),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V279:$BV279))-IF($AV$19=CC$19,$AV279)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V279:$BV279*INDIRECT(\"Months_non_UN_operation\"&$B279),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V279:$BV279))-IF($AV$19=CE$19,$AV279)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V279:$BV279*INDIRECT(\"Months_non_UN_operation\"&$B279),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V279:$BV279))-IF($AV$19=CG$19,$AV279)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V279:$BV279*INDIRECT(\"Months_non_UN_operation\"&$B279),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V279:$BV279))-IF($AV$19=CI$19,$AV279)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B279-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O279*(Direct_cost_personnel*$F279-UN_compensation)*$G279/CPI_2001*12/1000000/$E279*$CK279","v":1.9847134954461228E-4},1.101667905666394E-4,{"$f":"P279*(Direct_cost_personnel*$F279-UN_compensation)*$G279/CPI_2001*12/1000000/$E279*$CK279","v":1.8693231759434417E-4},1.0376174460346267E-4,{"$f":"Q279*(Direct_cost_personnel*$F279-UN_compensation)*$G279/CPI_2001*12/1000000/$E279*$CK279","v":5.7695159751340781E-6},3.2025229815883547E-6,{"$f":"R279*(Direct_cost_personnel*$F279-UN_compensation)*$G279/CPI_2001*12/1000000/$E279*$CK279","v":5.7695159751340781E-6},3.2025229815883547E-6,{"$f":"S279*(Direct_cost_personnel*$F279-UN_compensation)*$G279/CPI_2001*12/1000000/$E279*$CK279","v":0},0,{"$f":"T279*(Direct_cost_personnel*$F279-UN_compensation)*$G279/CPI_2001*12/1000000/$E279*$CK279","v":0},0,{"$f":"U279*(Direct_cost_personnel*$F279-UN_compensation)*$G279/CPI_2001*12/1000000/$E279*$CK279","v":0},0,1.7929929692687537E-5,5.2227482373390871E-6,1.4945051852759884E-6,6.5212734109732227E-6,0,4.6914028590992375E-6,0,{"$f":"BW279*Direct_cost_personnel*$F279*$G279/CPI_2001*12/1000000/$E279*$CK279","v":5.7813716297039439E-4},2.3698670063753826E-4,{"$f":"BY279*Direct_cost_personnel*$F279*$G279/CPI_2001*12/1000000/$E279*$CK279","v":5.1407331518178322E-4},2.1072601218851374E-4,{"$f":"CA279*Direct_cost_personnel*$F279*$G279/CPI_2001*12/1000000/$E279*$CK279","v":6.4063847788611286E-5},2.6260688449024503E-5,{"$f":"CC279*Direct_cost_personnel*$F279*$G279/CPI_2001*12/1000000/$E279*$CK279","v":0},0,{"$f":"CE279*Direct_cost_personnel*$F279*$G279/CPI_2001*12/1000000/$E279*$CK279","v":0},0,{"$f":"CG279*Direct_cost_personnel*$F279*$G279/CPI_2001*12/1000000/$E279*$CK279","v":0},0,{"$f":"CI279*Direct_cost_personnel*$F279*$G279/CPI_2001*12/1000000/$E279*$CK279","v":0},0]
["India",2000,1303000,14055.21408,476350,0.28884979999999999,172.2,1.2756699999999999,0.371589,0.106332,0.463972,0,0.33377699999999999,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX280","v":0},{"$f":"Include_Afghanistan*DY280","v":0},{"$f":"Include_Afghanistan*DZ280","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV280)),Personnel_plane*AV280,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY280)),Personnel_plane*AY280,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA280)),Personnel_plane*BA280,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV280*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V280:$BV280*INDIRECT(\"Months_non_UN_operation\"&$B280),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V280:$BV280))-IF($AV$19=BY$19,$AV280)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V280:$BV280*INDIRECT(\"Months_non_UN_operation\"&$B280),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V280:$BV280))-IF($AV$19=CA$19,$AV280)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V280:$BV280*INDIRECT(\"Months_non_UN_operation\"&$B280),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V280:$BV280))-IF($AV$19=CC$19,$AV280)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V280:$BV280*INDIRECT(\"Months_non_UN_operation\"&$B280),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V280:$BV280))-IF($AV$19=CE$19,$AV280)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V280:$BV280*INDIRECT(\"Months_non_UN_operation\"&$B280),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V280:$BV280))-IF($AV$19=CG$19,$AV280)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V280:$BV280*INDIRECT(\"Months_non_UN_operation\"&$B280),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V280:$BV280))-IF($AV$19=CI$19,$AV280)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B280-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O280*(Direct_cost_personnel*$F280-UN_compensation)*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,{"$f":"P280*(Direct_cost_personnel*$F280-UN_compensation)*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,{"$f":"Q280*(Direct_cost_personnel*$F280-UN_compensation)*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,{"$f":"R280*(Direct_cost_personnel*$F280-UN_compensation)*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,{"$f":"S280*(Direct_cost_personnel*$F280-UN_compensation)*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,{"$f":"T280*(Direct_cost_personnel*$F280-UN_compensation)*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,{"$f":"U280*(Direct_cost_personnel*$F280-UN_compensation)*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,4.350439863376757E-6,1.2672365097496264E-6,3.6262589192548025E-7,1.5822918813569661E-6,0,1.1382855803446848E-6,0,{"$f":"BW280*Direct_cost_personnel*$F280*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,{"$f":"BY280*Direct_cost_personnel*$F280*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,{"$f":"CA280*Direct_cost_personnel*$F280*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,{"$f":"CC280*Direct_cost_personnel*$F280*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,{"$f":"CE280*Direct_cost_personnel*$F280*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,{"$f":"CG280*Direct_cost_personnel*$F280*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,{"$f":"CI280*Direct_cost_personnel*$F280*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0]
["Indonesia",2000,297000,{"$f":"AVERAGE(1240.082688,1108.799232)","v":1174.4409599999999},165021,0.33260659999999997,172.2,0.800149,0.23311699999999999,6.6836999999999994E-2,0.29091,0,0.209285,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX281","v":0},{"$f":"Include_Afghanistan*DY281","v":0},{"$f":"Include_Afghanistan*DZ281","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV281)),Personnel_plane*AV281,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY281)),Personnel_plane*AY281,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA281)),Personnel_plane*BA281,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV281*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V281:$BV281*INDIRECT(\"Months_non_UN_operation\"&$B281),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V281:$BV281))-IF($AV$19=BY$19,$AV281)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V281:$BV281*INDIRECT(\"Months_non_UN_operation\"&$B281),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V281:$BV281))-IF($AV$19=CA$19,$AV281)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V281:$BV281*INDIRECT(\"Months_non_UN_operation\"&$B281),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V281:$BV281))-IF($AV$19=CC$19,$AV281)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V281:$BV281*INDIRECT(\"Months_non_UN_operation\"&$B281),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V281:$BV281))-IF($AV$19=CE$19,$AV281)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V281:$BV281*INDIRECT(\"Months_non_UN_operation\"&$B281),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V281:$BV281))-IF($AV$19=CG$19,$AV281)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V281:$BV281*INDIRECT(\"Months_non_UN_operation\"&$B281),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V281:$BV281))-IF($AV$19=CI$19,$AV281)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B281-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O281*(Direct_cost_personnel*$F281-UN_compensation)*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0,{"$f":"P281*(Direct_cost_personnel*$F281-UN_compensation)*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0,{"$f":"Q281*(Direct_cost_personnel*$F281-UN_compensation)*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0,{"$f":"R281*(Direct_cost_personnel*$F281-UN_compensation)*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0,{"$f":"S281*(Direct_cost_personnel*$F281-UN_compensation)*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0,{"$f":"T281*(Direct_cost_personnel*$F281-UN_compensation)*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0,{"$f":"U281*(Direct_cost_personnel*$F281-UN_compensation)*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0,7.876851342459998E-6,2.2948575257861315E-6,6.5795884663481275E-7,2.8637851500595986E-6,0,2.0602498199794544E-6,0,{"$f":"BW281*Direct_cost_personnel*$F281*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0,{"$f":"BY281*Direct_cost_personnel*$F281*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0,{"$f":"CA281*Direct_cost_personnel*$F281*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0,{"$f":"CC281*Direct_cost_personnel*$F281*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},{"$f":"CD281/$C281*$D281/$E281*$CK281","v":0},{"$f":"CE281*Direct_cost_personnel*$F281*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0,{"$f":"CG281*Direct_cost_personnel*$F281*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0,{"$f":"CI281*Direct_cost_personnel*$F281*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0]
["Ireland",2000,11460,711,97811,0.88633010000000001,172.2,4.7784130000000005,1.391877,0.39830700000000002,1.737954,0,1.250275,0,767,60.5,661,4.5,0,41,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX282","v":0},{"$f":"Include_Afghanistan*DY282","v":0},{"$f":"Include_Afghanistan*DZ282","v":0},null,null,null,104,null,{"$f":"IF(NOT(ISBLANK(AV282)),Personnel_plane*AV282,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY282)),Personnel_plane*AY282,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA282)),Personnel_plane*BA282,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,50,null,null,null,null,null,null,{"$f":"DV282*Include_Iraq","v":0},0,154,154,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V282:$BV282*INDIRECT(\"Months_non_UN_operation\"&$B282),0))/12","v":154},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V282:$BV282))-IF($AV$19=BY$19,$AV282)","v":154},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V282:$BV282*INDIRECT(\"Months_non_UN_operation\"&$B282),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V282:$BV282))-IF($AV$19=CA$19,$AV282)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V282:$BV282*INDIRECT(\"Months_non_UN_operation\"&$B282),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V282:$BV282))-IF($AV$19=CC$19,$AV282)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V282:$BV282*INDIRECT(\"Months_non_UN_operation\"&$B282),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V282:$BV282))-IF($AV$19=CE$19,$AV282)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V282:$BV282*INDIRECT(\"Months_non_UN_operation\"&$B282),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V282:$BV282))-IF($AV$19=CG$19,$AV282)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V282:$BV282*INDIRECT(\"Months_non_UN_operation\"&$B282),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V282:$BV282))-IF($AV$19=CI$19,$AV282)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B282-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O282*(Direct_cost_personnel*$F282-UN_compensation)*$G282/CPI_2001*12/1000000/$E282*$CK282","v":1.1687709112595639E-3},7.9033942186740086E-4,{"$f":"P282*(Direct_cost_personnel*$F282-UN_compensation)*$G282/CPI_2001*12/1000000/$E282*$CK282","v":9.2191186611738756E-5},6.234098438458638E-5,{"$f":"Q282*(Direct_cost_personnel*$F282-UN_compensation)*$G282/CPI_2001*12/1000000/$E282*$CK282","v":1.0072458570307323E-3},6.8111389550762965E-4,{"$f":"R282*(Direct_cost_personnel*$F282-UN_compensation)*$G282/CPI_2001*12/1000000/$E282*$CK282","v":6.857195698393792E-6},4.6369327228204746E-6,{"$f":"S282*(Direct_cost_personnel*$F282-UN_compensation)*$G282/CPI_2001*12/1000000/$E282*$CK282","v":0},0,{"$f":"T282*(Direct_cost_personnel*$F282-UN_compensation)*$G282/CPI_2001*12/1000000/$E282*$CK282","v":6.2476671918698987E-5},4.2247609252364315E-5,{"$f":"U282*(Direct_cost_personnel*$F282-UN_compensation)*$G282/CPI_2001*12/1000000/$E282*$CK282","v":0},0,7.9362799890192104E-5,2.3117142830215997E-5,6.615325786168492E-6,2.8865000894723601E-5,0,2.0765330379084003E-5,0,{"$f":"BW282*Direct_cost_personnel*$F282*$G282/CPI_2001*12/1000000/$E282*$CK282","v":2.6451198157614262E-4},1.5868614206985621E-4,{"$f":"BY282*Direct_cost_personnel*$F282*$G282/CPI_2001*12/1000000/$E282*$CK282","v":2.6451198157614262E-4},1.5868614206985621E-4,{"$f":"CA282*Direct_cost_personnel*$F282*$G282/CPI_2001*12/1000000/$E282*$CK282","v":0},0,{"$f":"CC282*Direct_cost_personnel*$F282*$G282/CPI_2001*12/1000000/$E282*$CK282","v":0},0,{"$f":"CE282*Direct_cost_personnel*$F282*$G282/CPI_2001*12/1000000/$E282*$CK282","v":0},0,{"$f":"CG282*Direct_cost_personnel*$F282*$G282/CPI_2001*12/1000000/$E282*$CK282","v":0},0,{"$f":"CI282*Direct_cost_personnel*$F282*$G282/CPI_2001*12/1000000/$E282*$CK282","v":0},0]
["Italy",2000,250600,15704,1107248,0.75294859999999997,172.2,115.971029,33.780850999999998,9.6676819999999992,42.179051999999999,0,30.343444000000002,0,156.5,68,68.5,7.5,6.5,0,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX283","v":0},{"$f":"Include_Afghanistan*DY283","v":0},{"$f":"Include_Afghanistan*DZ283","v":0},null,null,null,6400,null,{"$f":"IF(NOT(ISBLANK(AV283)),Personnel_plane*AV283,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY283)),Personnel_plane*AY283,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA283)),Personnel_plane*BA283,0)","v":0},null,null,null,null,null,77,null,null,null,null,null,1640,null,null,null,null,null,null,{"$f":"DV283*Include_Iraq","v":0},0,8117,8117,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V283:$BV283*INDIRECT(\"Months_non_UN_operation\"&$B283),0))/12","v":8040},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V283:$BV283))-IF($AV$19=BY$19,$AV283)","v":8040},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V283:$BV283*INDIRECT(\"Months_non_UN_operation\"&$B283),0))/12","v":77},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V283:$BV283))-IF($AV$19=CA$19,$AV283)","v":77},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V283:$BV283*INDIRECT(\"Months_non_UN_operation\"&$B283),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V283:$BV283))-IF($AV$19=CC$19,$AV283)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V283:$BV283*INDIRECT(\"Months_non_UN_operation\"&$B283),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V283:$BV283))-IF($AV$19=CE$19,$AV283)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V283:$BV283*INDIRECT(\"Months_non_UN_operation\"&$B283),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V283:$BV283))-IF($AV$19=CG$19,$AV283)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V283:$BV283*INDIRECT(\"Months_non_UN_operation\"&$B283),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V283:$BV283))-IF($AV$19=CI$19,$AV283)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B283-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O283*(Direct_cost_personnel*$F283-UN_compensation)*$G283/CPI_2001*12/1000000/$E283*$CK283","v":1.7493038878111092E-5},1.4388636935006463E-5,{"$f":"P283*(Direct_cost_personnel*$F283-UN_compensation)*$G283/CPI_2001*12/1000000/$E283*$CK283","v":7.6008092249939573E-6},6.2519317033893884E-6,{"$f":"Q283*(Direct_cost_personnel*$F283-UN_compensation)*$G283/CPI_2001*12/1000000/$E283*$CK283","v":7.656697528118911E-6},6.2979017894437232E-6,{"$f":"R283*(Direct_cost_personnel*$F283-UN_compensation)*$G283/CPI_2001*12/1000000/$E283*$CK283","v":8.3832454687433343E-7},6.8955129081500615E-7,{"$f":"S283*(Direct_cost_personnel*$F283-UN_compensation)*$G283/CPI_2001*12/1000000/$E283*$CK283","v":7.265479406244222E-7},5.9761111870633865E-7,{"$f":"T283*(Direct_cost_personnel*$F283-UN_compensation)*$G283/CPI_2001*12/1000000/$E283*$CK283","v":0},0,{"$f":"U283*(Direct_cost_personnel*$F283-UN_compensation)*$G283/CPI_2001*12/1000000/$E283*$CK283","v":6.7065963749946664E-7},5.516410326520049E-7,1.7014751205357518E-4,4.9561755226837965E-5,1.418399106922757E-5,6.1883220494476888E-5,0,4.4518545263032747E-5,0,{"$f":"BW283*Direct_cost_personnel*$F283*$G283/CPI_2001*12/1000000/$E283*$CK283","v":1.0462435666360927E-3},7.4627837700605394E-4,{"$f":"BY283*Direct_cost_personnel*$F283*$G283/CPI_2001*12/1000000/$E283*$CK283","v":1.0363186245847217E-3},7.3919898375368663E-4,{"$f":"CA283*Direct_cost_personnel*$F283*$G283/CPI_2001*12/1000000/$E283*$CK283","v":9.9249420513710883E-6},7.0793932523673963E-6,{"$f":"CC283*Direct_cost_personnel*$F283*$G283/CPI_2001*12/1000000/$E283*$CK283","v":0},0,{"$f":"CE283*Direct_cost_personnel*$F283*$G283/CPI_2001*12/1000000/$E283*$CK283","v":0},0,{"$f":"CG283*Direct_cost_personnel*$F283*$G283/CPI_2001*12/1000000/$E283*$CK283","v":0},0,{"$f":"CI283*Direct_cost_personnel*$F283*$G283/CPI_2001*12/1000000/$E283*$CK283","v":0},0]
["Japan",2000,236700,45600,4731199,1.4360139999999999,172.2,437.43441700000005,127.45064600000001,36.564985999999998,159.017763,0,114.401022,0,42.5,7.5,30,2.5,0,2.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX284","v":0},{"$f":"Include_Afghanistan*DY284","v":0},{"$f":"Include_Afghanistan*DZ284","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV284)),Personnel_plane*AV284,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY284)),Personnel_plane*AY284,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA284)),Personnel_plane*BA284,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV284*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V284:$BV284*INDIRECT(\"Months_non_UN_operation\"&$B284),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V284:$BV284))-IF($AV$19=BY$19,$AV284)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V284:$BV284*INDIRECT(\"Months_non_UN_operation\"&$B284),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V284:$BV284))-IF($AV$19=CA$19,$AV284)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V284:$BV284*INDIRECT(\"Months_non_UN_operation\"&$B284),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V284:$BV284))-IF($AV$19=CC$19,$AV284)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V284:$BV284*INDIRECT(\"Months_non_UN_operation\"&$B284),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V284:$BV284))-IF($AV$19=CE$19,$AV284)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V284:$BV284*INDIRECT(\"Months_non_UN_operation\"&$B284),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V284:$BV284))-IF($AV$19=CG$19,$AV284)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V284:$BV284*INDIRECT(\"Months_non_UN_operation\"&$B284),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V284:$BV284))-IF($AV$19=CI$19,$AV284)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B284-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O284*(Direct_cost_personnel*$F284-UN_compensation)*$G284/CPI_2001*12/1000000/$E284*$CK284","v":2.2748122207699302E-6},2.8112877251988528E-6,{"$f":"P284*(Direct_cost_personnel*$F284-UN_compensation)*$G284/CPI_2001*12/1000000/$E284*$CK284","v":4.0143745072410548E-7},4.961095985645034E-7,{"$f":"Q284*(Direct_cost_personnel*$F284-UN_compensation)*$G284/CPI_2001*12/1000000/$E284*$CK284","v":1.6057498028964219E-6},1.9844383942580136E-6,{"$f":"R284*(Direct_cost_personnel*$F284-UN_compensation)*$G284/CPI_2001*12/1000000/$E284*$CK284","v":1.3381248357470178E-7},1.6536986618816781E-7,{"$f":"S284*(Direct_cost_personnel*$F284-UN_compensation)*$G284/CPI_2001*12/1000000/$E284*$CK284","v":0},0,{"$f":"T284*(Direct_cost_personnel*$F284-UN_compensation)*$G284/CPI_2001*12/1000000/$E284*$CK284","v":1.3381248357470178E-7},1.6536986618816781E-7,{"$f":"U284*(Direct_cost_personnel*$F284-UN_compensation)*$G284/CPI_2001*12/1000000/$E284*$CK284","v":0},0,1.501975095348739E-4,4.3761462001767541E-5,1.2554955942978601E-5,5.4600349323694881E-5,0,3.9280742266432858E-5,0,{"$f":"BW284*Direct_cost_personnel*$F284*$G284/CPI_2001*12/1000000/$E284*$CK284","v":0},0,{"$f":"BY284*Direct_cost_personnel*$F284*$G284/CPI_2001*12/1000000/$E284*$CK284","v":0},0,{"$f":"CA284*Direct_cost_personnel*$F284*$G284/CPI_2001*12/1000000/$E284*$CK284","v":0},0,{"$f":"CC284*Direct_cost_personnel*$F284*$G284/CPI_2001*12/1000000/$E284*$CK284","v":0},0,{"$f":"CE284*Direct_cost_personnel*$F284*$G284/CPI_2001*12/1000000/$E284*$CK284","v":0},0,{"$f":"CG284*Direct_cost_personnel*$F284*$G284/CPI_2001*12/1000000/$E284*$CK284","v":0},0,{"$f":"CI284*Direct_cost_personnel*$F284*$G284/CPI_2001*12/1000000/$E284*$CK284","v":0},0]
["Luxembourg",2000,899,128.06338400000001,20328,0.86601300000000003,172.2,1.450582,0.42252699999999999,0.12091399999999999,0.52759299999999998,0,0.379548,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX285","v":0},{"$f":"Include_Afghanistan*DY285","v":0},{"$f":"Include_Afghanistan*DZ285","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV285)),Personnel_plane*AV285,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY285)),Personnel_plane*AY285,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA285)),Personnel_plane*BA285,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,{"$f":"DV285*Include_Iraq","v":0},0,23,23,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V285:$BV285*INDIRECT(\"Months_non_UN_operation\"&$B285),0))/12","v":23},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V285:$BV285))-IF($AV$19=BY$19,$AV285)","v":23},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V285:$BV285*INDIRECT(\"Months_non_UN_operation\"&$B285),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V285:$BV285))-IF($AV$19=CA$19,$AV285)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V285:$BV285*INDIRECT(\"Months_non_UN_operation\"&$B285),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V285:$BV285))-IF($AV$19=CC$19,$AV285)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V285:$BV285*INDIRECT(\"Months_non_UN_operation\"&$B285),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V285:$BV285))-IF($AV$19=CE$19,$AV285)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V285:$BV285*INDIRECT(\"Months_non_UN_operation\"&$B285),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V285:$BV285))-IF($AV$19=CG$19,$AV285)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V285:$BV285*INDIRECT(\"Months_non_UN_operation\"&$B285),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V285:$BV285))-IF($AV$19=CI$19,$AV285)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B285-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O285*(Direct_cost_personnel*$F285-UN_compensation)*$G285/CPI_2001*12/1000000/$E285*$CK285","v":0},0,{"$f":"P285*(Direct_cost_personnel*$F285-UN_compensation)*$G285/CPI_2001*12/1000000/$E285*$CK285","v":0},0,{"$f":"Q285*(Direct_cost_personnel*$F285-UN_compensation)*$G285/CPI_2001*12/1000000/$E285*$CK285","v":0},0,{"$f":"R285*(Direct_cost_personnel*$F285-UN_compensation)*$G285/CPI_2001*12/1000000/$E285*$CK285","v":0},0,{"$f":"S285*(Direct_cost_personnel*$F285-UN_compensation)*$G285/CPI_2001*12/1000000/$E285*$CK285","v":0},0,{"$f":"T285*(Direct_cost_personnel*$F285-UN_compensation)*$G285/CPI_2001*12/1000000/$E285*$CK285","v":0},0,{"$f":"U285*(Direct_cost_personnel*$F285-UN_compensation)*$G285/CPI_2001*12/1000000/$E285*$CK285","v":0},0,1.1592273766344167E-4,3.3766092903897203E-5,9.6627987261922348E-6,4.2162404422547758E-5,0,3.0331441610804458E-5,0,{"$f":"BW285*Direct_cost_personnel*$F285*$G285/CPI_2001*12/1000000/$E285*$CK285","v":1.8572673510068753E-4},2.6183003442193666E-4,{"$f":"BY285*Direct_cost_personnel*$F285*$G285/CPI_2001*12/1000000/$E285*$CK285","v":1.8572673510068753E-4},2.6183003442193666E-4,{"$f":"CA285*Direct_cost_personnel*$F285*$G285/CPI_2001*12/1000000/$E285*$CK285","v":0},0,{"$f":"CC285*Direct_cost_personnel*$F285*$G285/CPI_2001*12/1000000/$E285*$CK285","v":0},0,{"$f":"CE285*Direct_cost_personnel*$F285*$G285/CPI_2001*12/1000000/$E285*$CK285","v":0},0,{"$f":"CG285*Direct_cost_personnel*$F285*$G285/CPI_2001*12/1000000/$E285*$CK285","v":0},0,{"$f":"CI285*Direct_cost_personnel*$F285*$G285/CPI_2001*12/1000000/$E285*$CK285","v":0},0]
["Mexico",2000,192800,3323.1101440000002,671929,0.6450439,172.2,4.2378230000000006,1.2345870000000001,0.35376400000000002,1.540921,0,1.1085510000000001,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX286","v":0},{"$f":"Include_Afghanistan*DY286","v":0},{"$f":"Include_Afghanistan*DZ286","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV286)),Personnel_plane*AV286,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY286)),Personnel_plane*AY286,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA286)),Personnel_plane*BA286,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV286*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V286:$BV286*INDIRECT(\"Months_non_UN_operation\"&$B286),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V286:$BV286))-IF($AV$19=BY$19,$AV286)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V286:$BV286*INDIRECT(\"Months_non_UN_operation\"&$B286),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V286:$BV286))-IF($AV$19=CA$19,$AV286)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V286:$BV286*INDIRECT(\"Months_non_UN_operation\"&$B286),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V286:$BV286))-IF($AV$19=CC$19,$AV286)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V286:$BV286*INDIRECT(\"Months_non_UN_operation\"&$B286),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V286:$BV286))-IF($AV$19=CE$19,$AV286)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V286:$BV286*INDIRECT(\"Months_non_UN_operation\"&$B286),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V286:$BV286))-IF($AV$19=CG$19,$AV286)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V286:$BV286*INDIRECT(\"Months_non_UN_operation\"&$B286),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V286:$BV286))-IF($AV$19=CI$19,$AV286)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B286-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O286*(Direct_cost_personnel*$F286-UN_compensation)*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,{"$f":"P286*(Direct_cost_personnel*$F286-UN_compensation)*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,{"$f":"Q286*(Direct_cost_personnel*$F286-UN_compensation)*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,{"$f":"R286*(Direct_cost_personnel*$F286-UN_compensation)*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,{"$f":"S286*(Direct_cost_personnel*$F286-UN_compensation)*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,{"$f":"T286*(Direct_cost_personnel*$F286-UN_compensation)*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,{"$f":"U286*(Direct_cost_personnel*$F286-UN_compensation)*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,1.0245671453631476E-5,2.984828007900406E-6,8.5528577199247956E-7,3.7254435359856389E-6,0,2.6801141377529516E-6,0,{"$f":"BW286*Direct_cost_personnel*$F286*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,{"$f":"BY286*Direct_cost_personnel*$F286*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,{"$f":"CA286*Direct_cost_personnel*$F286*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,{"$f":"CC286*Direct_cost_personnel*$F286*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,{"$f":"CE286*Direct_cost_personnel*$F286*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,{"$f":"CG286*Direct_cost_personnel*$F286*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,{"$f":"CI286*Direct_cost_personnel*$F286*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0]
["Netherlands",2000,51940,6047,386204,0.82246609999999998,172.2,34.811713999999995,10.140162999999999,2.9019210000000002,12.661208,0,9.1084219999999991,0,164.5,153,11,0.5,0,0,0,null,null,null,null,null,155,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX287","v":0},{"$f":"Include_Afghanistan*DY287","v":0},{"$f":"Include_Afghanistan*DZ287","v":0},null,null,null,1450,null,{"$f":"IF(NOT(ISBLANK(AV287)),Personnel_plane*AV287,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY287)),Personnel_plane*AY287,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA287)),Personnel_plane*BA287,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1267,null,null,null,null,null,null,{"$f":"DV287*Include_Iraq","v":0},0,2872,2872,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V287:$BV287*INDIRECT(\"Months_non_UN_operation\"&$B287),0))/12","v":2872},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V287:$BV287))-IF($AV$19=BY$19,$AV287)","v":2872},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V287:$BV287*INDIRECT(\"Months_non_UN_operation\"&$B287),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V287:$BV287))-IF($AV$19=CA$19,$AV287)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V287:$BV287*INDIRECT(\"Months_non_UN_operation\"&$B287),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V287:$BV287))-IF($AV$19=CC$19,$AV287)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V287:$BV287*INDIRECT(\"Months_non_UN_operation\"&$B287),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V287:$BV287))-IF($AV$19=CE$19,$AV287)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V287:$BV287*INDIRECT(\"Months_non_UN_operation\"&$B287),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V287:$BV287))-IF($AV$19=CG$19,$AV287)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V287:$BV287*INDIRECT(\"Months_non_UN_operation\"&$B287),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V287:$BV287))-IF($AV$19=CI$19,$AV287)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B287-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O287*(Direct_cost_personnel*$F287-UN_compensation)*$G287/CPI_2001*12/1000000/$E287*$CK287","v":5.832885312906481E-5},8.0557903449825945E-5,{"$f":"P287*(Direct_cost_personnel*$F287-UN_compensation)*$G287/CPI_2001*12/1000000/$E287*$CK287","v":5.4251152150437187E-5},7.4926195913819856E-5,{"$f":"Q287*(Direct_cost_personnel*$F287-UN_compensation)*$G287/CPI_2001*12/1000000/$E287*$CK287","v":3.9004096317307784E-6},5.3868506866145005E-6,{"$f":"R287*(Direct_cost_personnel*$F287-UN_compensation)*$G287/CPI_2001*12/1000000/$E287*$CK287","v":1.7729134689685355E-7},2.4485684939156823E-7,{"$f":"S287*(Direct_cost_personnel*$F287-UN_compensation)*$G287/CPI_2001*12/1000000/$E287*$CK287","v":0},0,{"$f":"T287*(Direct_cost_personnel*$F287-UN_compensation)*$G287/CPI_2001*12/1000000/$E287*$CK287","v":0},0,{"$f":"U287*(Direct_cost_personnel*$F287-UN_compensation)*$G287/CPI_2001*12/1000000/$E287*$CK287","v":0},0,1.4642985633379207E-4,4.2652959038191402E-5,1.2206462316736668E-5,5.3257327934276924E-5,0,3.8313107044587093E-5,0,{"$f":"BW287*Direct_cost_personnel*$F287*$G287/CPI_2001*12/1000000/$E287*$CK287","v":1.1593177984110766E-3},1.4064577429051676E-3,{"$f":"BY287*Direct_cost_personnel*$F287*$G287/CPI_2001*12/1000000/$E287*$CK287","v":1.1593177984110766E-3},1.4064577429051676E-3,{"$f":"CA287*Direct_cost_personnel*$F287*$G287/CPI_2001*12/1000000/$E287*$CK287","v":0},0,{"$f":"CC287*Direct_cost_personnel*$F287*$G287/CPI_2001*12/1000000/$E287*$CK287","v":0},0,{"$f":"CE287*Direct_cost_personnel*$F287*$G287/CPI_2001*12/1000000/$E287*$CK287","v":0},0,{"$f":"CG287*Direct_cost_personnel*$F287*$G287/CPI_2001*12/1000000/$E287*$CK287","v":0},0,{"$f":"CI287*Direct_cost_personnel*$F287*$G287/CPI_2001*12/1000000/$E287*$CK287","v":0},0]
["New Zealand",2000,9230,804,53100,0.63407429999999998,172.2,4.7144209999999998,1.3732409999999999,0.39297199999999999,1.714677,0,1.2335309999999999,0,703,3,7,2,0,691,0,null,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX288","v":0},{"$f":"Include_Afghanistan*DY288","v":0},{"$f":"Include_Afghanistan*DZ288","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV288)),Personnel_plane*AV288,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY288)),Personnel_plane*AY288,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA288)),Personnel_plane*BA288,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,27,null,null,null,null,null,null,{"$f":"DV288*Include_Iraq","v":0},0,84,84,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V288:$BV288*INDIRECT(\"Months_non_UN_operation\"&$B288),0))/12","v":27},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V288:$BV288))-IF($AV$19=BY$19,$AV288)","v":27},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V288:$BV288*INDIRECT(\"Months_non_UN_operation\"&$B288),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V288:$BV288))-IF($AV$19=CA$19,$AV288)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V288:$BV288*INDIRECT(\"Months_non_UN_operation\"&$B288),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V288:$BV288))-IF($AV$19=CC$19,$AV288)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V288:$BV288*INDIRECT(\"Months_non_UN_operation\"&$B288),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V288:$BV288))-IF($AV$19=CE$19,$AV288)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V288:$BV288*INDIRECT(\"Months_non_UN_operation\"&$B288),0))/12","v":31},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V288:$BV288))-IF($AV$19=CG$19,$AV288)","v":31},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V288:$BV288*INDIRECT(\"Months_non_UN_operation\"&$B288),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V288:$BV288))-IF($AV$19=CI$19,$AV288)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B288-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O288*(Direct_cost_personnel*$F288-UN_compensation)*$G288/CPI_2001*12/1000000/$E288*$CK288","v":1.3402299313940969E-3},1.8734242978631489E-3,{"$f":"P288*(Direct_cost_personnel*$F288-UN_compensation)*$G288/CPI_2001*12/1000000/$E288*$CK288","v":5.7193311439292922E-6},7.9946982839110183E-6,{"$f":"Q288*(Direct_cost_personnel*$F288-UN_compensation)*$G288/CPI_2001*12/1000000/$E288*$CK288","v":1.3345106002501678E-5},1.8654295995792378E-5,{"$f":"R288*(Direct_cost_personnel*$F288-UN_compensation)*$G288/CPI_2001*12/1000000/$E288*$CK288","v":3.8128874292861938E-6},5.3297988559406792E-6,{"$f":"S288*(Direct_cost_personnel*$F288-UN_compensation)*$G288/CPI_2001*12/1000000/$E288*$CK288","v":0},0,{"$f":"T288*(Direct_cost_personnel*$F288-UN_compensation)*$G288/CPI_2001*12/1000000/$E288*$CK288","v":1.3173526068183798E-3},1.8414455047275043E-3,{"$f":"U288*(Direct_cost_personnel*$F288-UN_compensation)*$G288/CPI_2001*12/1000000/$E288*$CK288","v":0},0,1.4422974593906443E-4,4.2011988437839303E-5,1.2022314452011399E-5,5.2457646034912289E-5,0,3.7737797014301462E-5,0,{"$f":"BW288*Direct_cost_personnel*$F288*$G288/CPI_2001*12/1000000/$E288*$CK288","v":1.9012610223623306E-4},2.2385155194950851E-4,{"$f":"BY288*Direct_cost_personnel*$F288*$G288/CPI_2001*12/1000000/$E288*$CK288","v":6.1111961433074922E-5},7.1952284555199165E-5,{"$f":"CA288*Direct_cost_personnel*$F288*$G288/CPI_2001*12/1000000/$E288*$CK288","v":5.8848555454072145E-5},6.928738512722883E-5,{"$f":"CC288*Direct_cost_personnel*$F288*$G288/CPI_2001*12/1000000/$E288*$CK288","v":0},0,{"$f":"CE288*Direct_cost_personnel*$F288*$G288/CPI_2001*12/1000000/$E288*$CK288","v":0},0,{"$f":"CG288*Direct_cost_personnel*$F288*$G288/CPI_2001*12/1000000/$E288*$CK288","v":7.0165585349086018E-5},8.2611882267080518E-5,{"$f":"CI288*Direct_cost_personnel*$F288*$G288/CPI_2001*12/1000000/$E288*$CK288","v":0},0]
["Norway",2000,26700,2820,168288,1.037277,172.2,13.012631000000001,3.7903709999999999,1.084673,4.732818,0,3.4047689999999999,0,71.5,42,11.5,9,0,7.5,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX289","v":0},{"$f":"Include_Afghanistan*DY289","v":0},{"$f":"Include_Afghanistan*DZ289","v":0},null,null,null,1200,null,{"$f":"IF(NOT(ISBLANK(AV289)),Personnel_plane*AV289,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY289)),Personnel_plane*AY289,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA289)),Personnel_plane*BA289,0)","v":0},null,null,null,null,null,5,null,null,null,null,null,125,null,null,null,null,null,null,{"$f":"DV289*Include_Iraq","v":0},0,1330,1330,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V289:$BV289*INDIRECT(\"Months_non_UN_operation\"&$B289),0))/12","v":1325},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V289:$BV289))-IF($AV$19=BY$19,$AV289)","v":1325},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V289:$BV289*INDIRECT(\"Months_non_UN_operation\"&$B289),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V289:$BV289))-IF($AV$19=CA$19,$AV289)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V289:$BV289*INDIRECT(\"Months_non_UN_operation\"&$B289),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V289:$BV289))-IF($AV$19=CC$19,$AV289)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V289:$BV289*INDIRECT(\"Months_non_UN_operation\"&$B289),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V289:$BV289))-IF($AV$19=CE$19,$AV289)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V289:$BV289*INDIRECT(\"Months_non_UN_operation\"&$B289),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V289:$BV289))-IF($AV$19=CG$19,$AV289)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V289:$BV289*INDIRECT(\"Months_non_UN_operation\"&$B289),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V289:$BV289))-IF($AV$19=CI$19,$AV289)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B289-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O289*(Direct_cost_personnel*$F289-UN_compensation)*$G289/CPI_2001*12/1000000/$E289*$CK289","v":7.5481006311542561E-5},7.289734927270561E-5,{"$f":"P289*(Direct_cost_personnel*$F289-UN_compensation)*$G289/CPI_2001*12/1000000/$E289*$CK289","v":4.4338493217969058E-5},4.2820820551799088E-5,{"$f":"Q289*(Direct_cost_personnel*$F289-UN_compensation)*$G289/CPI_2001*12/1000000/$E289*$CK289","v":1.2140301714443913E-5},1.1724748484421179E-5,{"$f":"R289*(Direct_cost_personnel*$F289-UN_compensation)*$G289/CPI_2001*12/1000000/$E289*$CK289","v":9.5011056895648009E-6},9.175890118242661E-6,{"$f":"S289*(Direct_cost_personnel*$F289-UN_compensation)*$G289/CPI_2001*12/1000000/$E289*$CK289","v":0},0,{"$f":"T289*(Direct_cost_personnel*$F289-UN_compensation)*$G289/CPI_2001*12/1000000/$E289*$CK289","v":7.9175880746373338E-6},7.6465750985355517E-6,{"$f":"U289*(Direct_cost_personnel*$F289-UN_compensation)*$G289/CPI_2001*12/1000000/$E289*$CK289","v":1.5835176149274671E-6},1.5293150197071104E-6,1.2561252986130253E-4,{"$f":"I289/$E289*$CK289","v":3.6588918138300789E-5},1.047048207255309E-5,4.5686475114303175E-5,0,3.2866654536145471E-5,0,{"$f":"BW289*Direct_cost_personnel*$F289*$G289/CPI_2001*12/1000000/$E289*$CK289","v":1.5538534950419332E-3},1.3559926508069711E-3,{"$f":"BY289*Direct_cost_personnel*$F289*$G289/CPI_2001*12/1000000/$E289*$CK289","v":1.548011940549294E-3},1.3508949340746142E-3,{"$f":"CA289*Direct_cost_personnel*$F289*$G289/CPI_2001*12/1000000/$E289*$CK289","v":5.8415544926388456E-6},5.097716732357035E-6,{"$f":"CC289*Direct_cost_personnel*$F289*$G289/CPI_2001*12/1000000/$E289*$CK289","v":0},0,{"$f":"CE289*Direct_cost_personnel*$F289*$G289/CPI_2001*12/1000000/$E289*$CK289","v":0},0,{"$f":"CG289*Direct_cost_personnel*$F289*$G289/CPI_2001*12/1000000/$E289*$CK289","v":0},0,{"$f":"CI289*Direct_cost_personnel*$F289*$G289/CPI_2001*12/1000000/$E289*$CK289","v":0},0]
["Poland",2000,217300,3146.0608000000002,171263,0.42368729999999999,172.2,0.84158500000000003,0.24502599999999999,6.9767999999999997E-2,0.306392,0,0.22039900000000001,0,1073.5,70,995,8.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX290","v":0},{"$f":"Include_Afghanistan*DY290","v":0},{"$f":"Include_Afghanistan*DZ290","v":0},null,null,null,532,null,{"$f":"IF(NOT(ISBLANK(AV290)),Personnel_plane*AV290,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY290)),Personnel_plane*AY290,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA290)),Personnel_plane*BA290,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,300,null,null,null,null,null,null,{"$f":"DV290*Include_Iraq","v":0},0,832,832,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V290:$BV290*INDIRECT(\"Months_non_UN_operation\"&$B290),0))/12","v":832},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V290:$BV290))-IF($AV$19=BY$19,$AV290)","v":832},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V290:$BV290*INDIRECT(\"Months_non_UN_operation\"&$B290),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V290:$BV290))-IF($AV$19=CA$19,$AV290)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V290:$BV290*INDIRECT(\"Months_non_UN_operation\"&$B290),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V290:$BV290))-IF($AV$19=CC$19,$AV290)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V290:$BV290*INDIRECT(\"Months_non_UN_operation\"&$B290),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V290:$BV290))-IF($AV$19=CE$19,$AV290)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V290:$BV290*INDIRECT(\"Months_non_UN_operation\"&$B290),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V290:$BV290))-IF($AV$19=CG$19,$AV290)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V290:$BV290*INDIRECT(\"Months_non_UN_operation\"&$B290),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V290:$BV290))-IF($AV$19=CI$19,$AV290)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B290-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O290*(Direct_cost_personnel*$F290-UN_compensation)*$G290/CPI_2001*12/1000000/$E290*$CK290","v":3.8457494843151913E-4},1.4742355634065699E-4,{"$f":"P290*(Direct_cost_personnel*$F290-UN_compensation)*$G290/CPI_2001*12/1000000/$E290*$CK290","v":2.5077080941039912E-5},9.613087045967386E-6,{"$f":"Q290*(Direct_cost_personnel*$F290-UN_compensation)*$G290/CPI_2001*12/1000000/$E290*$CK290","v":3.5645279337621021E-4},1.3664316586767928E-4,{"$f":"R290*(Direct_cost_personnel*$F290-UN_compensation)*$G290/CPI_2001*12/1000000/$E290*$CK290","v":3.0450741142691318E-6},1.1673034270103256E-6,{"$f":"S290*(Direct_cost_personnel*$F290-UN_compensation)*$G290/CPI_2001*12/1000000/$E290*$CK290","v":0},0,{"$f":"T290*(Direct_cost_personnel*$F290-UN_compensation)*$G290/CPI_2001*12/1000000/$E290*$CK290","v":0},0,{"$f":"U290*(Direct_cost_personnel*$F290-UN_compensation)*$G290/CPI_2001*12/1000000/$E290*$CK290","v":0},0,{"$f":"H290/$E290*$CK290","v":7.9828034425119573E-6},2.3241792526066109E-6,6.6178012984686532E-7,2.9062627213628136E-6,0,2.0905813386956671E-6,0,{"$f":"BW290*Direct_cost_personnel*$F290*$G290/CPI_2001*12/1000000/$E290*$CK290","v":3.9014141450440556E-4},1.142584060320695E-4,{"$f":"BY290*Direct_cost_personnel*$F290*$G290/CPI_2001*12/1000000/$E290*$CK290","v":3.9014141450440556E-4},1.142584060320695E-4,{"$f":"CA290*Direct_cost_personnel*$F290*$G290/CPI_2001*12/1000000/$E290*$CK290","v":0},0,{"$f":"CC290*Direct_cost_personnel*$F290*$G290/CPI_2001*12/1000000/$E290*$CK290","v":0},0,{"$f":"CE290*Direct_cost_personnel*$F290*$G290/CPI_2001*12/1000000/$E290*$CK290","v":0},0,{"$f":"CG290*Direct_cost_personnel*$F290*$G290/CPI_2001*12/1000000/$E290*$CK290","v":0},0,{"$f":"CI290*Direct_cost_personnel*$F290*$G290/CPI_2001*12/1000000/$E290*$CK290","v":0},0]
["Portugal",2000,44650,1267,117644,0.6447271,172.2,9.1598469999999992,2.6687069999999999,0.76598100000000002,3.329691,0,2.3954680000000002,0,938.5,56.5,0,8.5,0,872,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX291","v":0},{"$f":"Include_Afghanistan*DY291","v":0},{"$f":"Include_Afghanistan*DZ291","v":0},null,null,null,340,null,{"$f":"IF(NOT(ISBLANK(AV291)),Personnel_plane*AV291,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY291)),Personnel_plane*AY291,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA291)),Personnel_plane*BA291,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,335,null,null,null,null,null,null,{"$f":"DV291*Include_Iraq","v":0},0,675,675,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V291:$BV291*INDIRECT(\"Months_non_UN_operation\"&$B291),0))/12","v":675},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V291:$BV291))-IF($AV$19=BY$19,$AV291)","v":675},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V291:$BV291*INDIRECT(\"Months_non_UN_operation\"&$B291),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V291:$BV291))-IF($AV$19=CA$19,$AV291)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V291:$BV291*INDIRECT(\"Months_non_UN_operation\"&$B291),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V291:$BV291))-IF($AV$19=CC$19,$AV291)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V291:$BV291*INDIRECT(\"Months_non_UN_operation\"&$B291),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V291:$BV291))-IF($AV$19=CE$19,$AV291)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V291:$BV291*INDIRECT(\"Months_non_UN_operation\"&$B291),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V291:$BV291))-IF($AV$19=CG$19,$AV291)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V291:$BV291*INDIRECT(\"Months_non_UN_operation\"&$B291),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V291:$BV291))-IF($AV$19=CI$19,$AV291)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B291-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O291*(Direct_cost_personnel*$F291-UN_compensation)*$G291/CPI_2001*12/1000000/$E291*$CK291","v":8.2368338419251327E-4},3.677398064009746E-4,{"$f":"P291*(Direct_cost_personnel*$F291-UN_compensation)*$G291/CPI_2001*12/1000000/$E291*$CK291","v":4.9587758345100689E-5},2.2138837572354891E-5,{"$f":"Q291*(Direct_cost_personnel*$F291-UN_compensation)*$G291/CPI_2001*12/1000000/$E291*$CK291","v":0},0,{"$f":"R291*(Direct_cost_personnel*$F291-UN_compensation)*$G291/CPI_2001*12/1000000/$E291*$CK291","v":7.4601052377585106E-6},3.3306215816817101E-6,{"$f":"S291*(Direct_cost_personnel*$F291-UN_compensation)*$G291/CPI_2001*12/1000000/$E291*$CK291","v":0},0,{"$f":"T291*(Direct_cost_personnel*$F291-UN_compensation)*$G291/CPI_2001*12/1000000/$E291*$CK291","v":7.6531903145004958E-4},3.4168259049722951E-4,{"$f":"U291*(Direct_cost_personnel*$F291-UN_compensation)*$G291/CPI_2001*12/1000000/$E291*$CK291","v":1.3164891596044429E-6},5.8775674970853705E-7,1.2648511910520684E-4,3.6851240282932586E-5,1.0577163354074085E-5,4.5978536837846223E-5,0,3.3078178630353941E-5,0,{"$f":"BW291*Direct_cost_personnel*$F291*$G291/CPI_2001*12/1000000/$E291*$CK291","v":7.0117551912497907E-4},2.6449053736884168E-4,{"$f":"BY291*Direct_cost_personnel*$F291*$G291/CPI_2001*12/1000000/$E291*$CK291","v":7.0117551912497907E-4},2.6449053736884168E-4,{"$f":"CA291*Direct_cost_personnel*$F291*$G291/CPI_2001*12/1000000/$E291*$CK291","v":0},0,{"$f":"CC291*Direct_cost_personnel*$F291*$G291/CPI_2001*12/1000000/$E291*$CK291","v":0},0,{"$f":"CE291*Direct_cost_personnel*$F291*$G291/CPI_2001*12/1000000/$E291*$CK291","v":0},0,{"$f":"CG291*Direct_cost_personnel*$F291*$G291/CPI_2001*12/1000000/$E291*$CK291","v":0},0,{"$f":"CI291*Direct_cost_personnel*$F291*$G291/CPI_2001*12/1000000/$E291*$CK291","v":0},0]
["Russia",2000,1520000,9634.6961919999994,259702,0.25979910000000001,172.2,29.049878,8.4341690000000007,2.3341959999999999,10.634691999999999,0,7.6468210000000001,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX292","v":0},{"$f":"Include_Afghanistan*DY292","v":0},{"$f":"Include_Afghanistan*DZ292","v":0},null,null,null,3600,null,{"$f":"IF(NOT(ISBLANK(AV292)),Personnel_plane*AV292,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY292)),Personnel_plane*AY292,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA292)),Personnel_plane*BA292,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,600,null,null,null,null,null,null,{"$f":"DV292*Include_Iraq","v":0},0,4200,4200,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V292:$BV292*INDIRECT(\"Months_non_UN_operation\"&$B292),0))/12","v":4200},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V292:$BV292))-IF($AV$19=BY$19,$AV292)","v":4200},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V292:$BV292*INDIRECT(\"Months_non_UN_operation\"&$B292),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V292:$BV292))-IF($AV$19=CA$19,$AV292)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V292:$BV292*INDIRECT(\"Months_non_UN_operation\"&$B292),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V292:$BV292))-IF($AV$19=CC$19,$AV292)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V292:$BV292*INDIRECT(\"Months_non_UN_operation\"&$B292),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V292:$BV292))-IF($AV$19=CE$19,$AV292)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V292:$BV292*INDIRECT(\"Months_non_UN_operation\"&$B292),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V292:$BV292))-IF($AV$19=CG$19,$AV292)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V292:$BV292*INDIRECT(\"Months_non_UN_operation\"&$B292),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V292:$BV292))-IF($AV$19=CI$19,$AV292)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B292-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O292*(Direct_cost_personnel*$F292-UN_compensation)*$G292/CPI_2001*12/1000000/$E292*$CK292","v":0},0,{"$f":"P292*(Direct_cost_personnel*$F292-UN_compensation)*$G292/CPI_2001*12/1000000/$E292*$CK292","v":0},0,{"$f":"Q292*(Direct_cost_personnel*$F292-UN_compensation)*$G292/CPI_2001*12/1000000/$E292*$CK292","v":0},0,{"$f":"R292*(Direct_cost_personnel*$F292-UN_compensation)*$G292/CPI_2001*12/1000000/$E292*$CK292","v":0},0,{"$f":"S292*(Direct_cost_personnel*$F292-UN_compensation)*$G292/CPI_2001*12/1000000/$E292*$CK292","v":0},0,{"$f":"T292*(Direct_cost_personnel*$F292-UN_compensation)*$G292/CPI_2001*12/1000000/$E292*$CK292","v":0},0,{"$f":"U292*(Direct_cost_personnel*$F292-UN_compensation)*$G292/CPI_2001*12/1000000/$E292*$CK292","v":0},0,1.8171468082152847E-4,5.2757960905372134E-5,1.4601014197542875E-5,6.6522815084292674E-5,0,4.7832890634320775E-5,0,{"$f":"BW292*Direct_cost_personnel*$F292*$G292/CPI_2001*12/1000000/$E292*$CK292","v":7.9639489483167248E-4},1.6652882967526977E-4,{"$f":"BY292*Direct_cost_personnel*$F292*$G292/CPI_2001*12/1000000/$E292*$CK292","v":7.9639489483167248E-4},1.6652882967526977E-4,{"$f":"CA292*Direct_cost_personnel*$F292*$G292/CPI_2001*12/1000000/$E292*$CK292","v":0},0,{"$f":"CC292*Direct_cost_personnel*$F292*$G292/CPI_2001*12/1000000/$E292*$CK292","v":0},0,{"$f":"CE292*Direct_cost_personnel*$F292*$G292/CPI_2001*12/1000000/$E292*$CK292","v":0},0,{"$f":"CG292*Direct_cost_personnel*$F292*$G292/CPI_2001*12/1000000/$E292*$CK292","v":0},0,{"$f":"CI292*Direct_cost_personnel*$F292*$G292/CPI_2001*12/1000000/$E292*$CK292","v":0},0]
["Saudi Arabia",2000,201500,19964.266496,188693,0.52190669999999995,172.2,2.4011499999999999,0.69934300000000005,0.199905,0.87351199999999996,0,0.62839,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX293","v":0},{"$f":"Include_Afghanistan*DY293","v":0},{"$f":"Include_Afghanistan*DZ293","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV293)),Personnel_plane*AV293,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY293)),Personnel_plane*AY293,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA293)),Personnel_plane*BA293,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV293*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V293:$BV293*INDIRECT(\"Months_non_UN_operation\"&$B293),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V293:$BV293))-IF($AV$19=BY$19,$AV293)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V293:$BV293*INDIRECT(\"Months_non_UN_operation\"&$B293),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V293:$BV293))-IF($AV$19=CA$19,$AV293)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V293:$BV293*INDIRECT(\"Months_non_UN_operation\"&$B293),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V293:$BV293))-IF($AV$19=CC$19,$AV293)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V293:$BV293*INDIRECT(\"Months_non_UN_operation\"&$B293),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V293:$BV293))-IF($AV$19=CE$19,$AV293)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V293:$BV293*INDIRECT(\"Months_non_UN_operation\"&$B293),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V293:$BV293))-IF($AV$19=CG$19,$AV293)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V293:$BV293*INDIRECT(\"Months_non_UN_operation\"&$B293),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V293:$BV293))-IF($AV$19=CI$19,$AV293)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B293-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O293*(Direct_cost_personnel*$F293-UN_compensation)*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,{"$f":"P293*(Direct_cost_personnel*$F293-UN_compensation)*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,{"$f":"Q293*(Direct_cost_personnel*$F293-UN_compensation)*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,{"$f":"R293*(Direct_cost_personnel*$F293-UN_compensation)*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,{"$f":"S293*(Direct_cost_personnel*$F293-UN_compensation)*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,{"$f":"T293*(Direct_cost_personnel*$F293-UN_compensation)*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,{"$f":"U293*(Direct_cost_personnel*$F293-UN_compensation)*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,2.0672095324265077E-5,6.0208171752524888E-6,1.721031678902697E-6,7.5202812531034866E-6,0,5.4099652170064072E-6,0,{"$f":"BW293*Direct_cost_personnel*$F293*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,{"$f":"BY293*Direct_cost_personnel*$F293*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,{"$f":"CA293*Direct_cost_personnel*$F293*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,{"$f":"CC293*Direct_cost_personnel*$F293*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,{"$f":"CE293*Direct_cost_personnel*$F293*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,{"$f":"CG293*Direct_cost_personnel*$F293*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,{"$f":"CI293*Direct_cost_personnel*$F293*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0]
["Slovakia",2000,38600,481.84998400000001,20482,0.48438110000000001,172.2,0.15127199999999999,4.4019999999999997E-2,1.2468999999999999E-2,5.5128999999999997E-2,0,3.9654000000000002E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX294","v":0},{"$f":"Include_Afghanistan*DY294","v":0},{"$f":"Include_Afghanistan*DZ294","v":0},null,null,null,40,null,{"$f":"IF(NOT(ISBLANK(AV294)),Personnel_plane*AV294,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY294)),Personnel_plane*AY294,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA294)),Personnel_plane*BA294,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV294*Include_Iraq","v":0},0,40,40,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V294:$BV294*INDIRECT(\"Months_non_UN_operation\"&$B294),0))/12","v":40},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V294:$BV294))-IF($AV$19=BY$19,$AV294)","v":40},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V294:$BV294*INDIRECT(\"Months_non_UN_operation\"&$B294),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V294:$BV294))-IF($AV$19=CA$19,$AV294)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V294:$BV294*INDIRECT(\"Months_non_UN_operation\"&$B294),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V294:$BV294))-IF($AV$19=CC$19,$AV294)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V294:$BV294*INDIRECT(\"Months_non_UN_operation\"&$B294),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V294:$BV294))-IF($AV$19=CE$19,$AV294)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V294:$BV294*INDIRECT(\"Months_non_UN_operation\"&$B294),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V294:$BV294))-IF($AV$19=CG$19,$AV294)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V294:$BV294*INDIRECT(\"Months_non_UN_operation\"&$B294),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V294:$BV294))-IF($AV$19=CI$19,$AV294)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B294-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O294*(Direct_cost_personnel*$F294-UN_compensation)*$G294/CPI_2001*12/1000000/$E294*$CK294","v":0},0,{"$f":"P294*(Direct_cost_personnel*$F294-UN_compensation)*$G294/CPI_2001*12/1000000/$E294*$CK294","v":0},0,{"$f":"Q294*(Direct_cost_personnel*$F294-UN_compensation)*$G294/CPI_2001*12/1000000/$E294*$CK294","v":0},0,{"$f":"R294*(Direct_cost_personnel*$F294-UN_compensation)*$G294/CPI_2001*12/1000000/$E294*$CK294","v":0},0,{"$f":"S294*(Direct_cost_personnel*$F294-UN_compensation)*$G294/CPI_2001*12/1000000/$E294*$CK294","v":0},0,{"$f":"T294*(Direct_cost_personnel*$F294-UN_compensation)*$G294/CPI_2001*12/1000000/$E294*$CK294","v":0},0,{"$f":"U294*(Direct_cost_personnel*$F294-UN_compensation)*$G294/CPI_2001*12/1000000/$E294*$CK294","v":0},0,1.1997953764437114E-5,3.4913924897570055E-6,9.8896349283916644E-7,4.3724892450661964E-6,0,3.1451085367747461E-6,0,{"$f":"BW294*Direct_cost_personnel*$F294*$G294/CPI_2001*12/1000000/$E294*$CK294","v":1.7930468926248541E-4},3.960346369472033E-5,{"$f":"BY294*Direct_cost_personnel*$F294*$G294/CPI_2001*12/1000000/$E294*$CK294","v":1.7930468926248541E-4},3.960346369472033E-5,{"$f":"CA294*Direct_cost_personnel*$F294*$G294/CPI_2001*12/1000000/$E294*$CK294","v":0},0,{"$f":"CC294*Direct_cost_personnel*$F294*$G294/CPI_2001*12/1000000/$E294*$CK294","v":0},0,{"$f":"CE294*Direct_cost_personnel*$F294*$G294/CPI_2001*12/1000000/$E294*$CK294","v":0},0,{"$f":"CG294*Direct_cost_personnel*$F294*$G294/CPI_2001*12/1000000/$E294*$CK294","v":0},0,{"$f":"CI294*Direct_cost_personnel*$F294*$G294/CPI_2001*12/1000000/$E294*$CK294","v":0},0]
["South Korea",2000,683000,12800,533385,0.65980179999999999,172.2,4.2862069999999992,1.248642,0.35769699999999999,1.5586009999999999,0,1.121267,0,475,3,0,19,9,444,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX295","v":0},{"$f":"Include_Afghanistan*DY295","v":0},{"$f":"Include_Afghanistan*DZ295","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV295)),Personnel_plane*AV295,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY295)),Personnel_plane*AY295,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA295)),Personnel_plane*BA295,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV295*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V295:$BV295*INDIRECT(\"Months_non_UN_operation\"&$B295),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V295:$BV295))-IF($AV$19=BY$19,$AV295)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V295:$BV295*INDIRECT(\"Months_non_UN_operation\"&$B295),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V295:$BV295))-IF($AV$19=CA$19,$AV295)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V295:$BV295*INDIRECT(\"Months_non_UN_operation\"&$B295),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V295:$BV295))-IF($AV$19=CC$19,$AV295)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V295:$BV295*INDIRECT(\"Months_non_UN_operation\"&$B295),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V295:$BV295))-IF($AV$19=CE$19,$AV295)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V295:$BV295*INDIRECT(\"Months_non_UN_operation\"&$B295),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V295:$BV295))-IF($AV$19=CG$19,$AV295)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V295:$BV295*INDIRECT(\"Months_non_UN_operation\"&$B295),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V295:$BV295))-IF($AV$19=CI$19,$AV295)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B295-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O295*(Direct_cost_personnel*$F295-UN_compensation)*$G295/CPI_2001*12/1000000/$E295*$CK295","v":9.4493934199451092E-5},2.7112094799743323E-5,{"$f":"P295*(Direct_cost_personnel*$F295-UN_compensation)*$G295/CPI_2001*12/1000000/$E295*$CK295","v":5.9680379494390159E-7},1.7123428294574731E-7,{"$f":"Q295*(Direct_cost_personnel*$F295-UN_compensation)*$G295/CPI_2001*12/1000000/$E295*$CK295","v":0},0,{"$f":"R295*(Direct_cost_personnel*$F295-UN_compensation)*$G295/CPI_2001*12/1000000/$E295*$CK295","v":3.7797573679780438E-6},1.0844837919897329E-6,{"$f":"S295*(Direct_cost_personnel*$F295-UN_compensation)*$G295/CPI_2001*12/1000000/$E295*$CK295","v":1.7904113848317047E-6},5.13702848837242E-7,{"$f":"T295*(Direct_cost_personnel*$F295-UN_compensation)*$G295/CPI_2001*12/1000000/$E295*$CK295","v":8.8326961651697436E-5},2.5342673875970598E-5,{"$f":"U295*(Direct_cost_personnel*$F295-UN_compensation)*$G295/CPI_2001*12/1000000/$E295*$CK295","v":0},0,1.3054292516770704E-5,3.8029283039119694E-6,1.0894203827233102E-6,4.746955378247327E-6,0,3.4149884518881005E-6,0,{"$f":"BW295*Direct_cost_personnel*$F295*$G295/CPI_2001*12/1000000/$E295*$CK295","v":0},0,{"$f":"BY295*Direct_cost_personnel*$F295*$G295/CPI_2001*12/1000000/$E295*$CK295","v":0},0,{"$f":"CA295*Direct_cost_personnel*$F295*$G295/CPI_2001*12/1000000/$E295*$CK295","v":0},0,{"$f":"CC295*Direct_cost_personnel*$F295*$G295/CPI_2001*12/1000000/$E295*$CK295","v":0},0,{"$f":"CE295*Direct_cost_personnel*$F295*$G295/CPI_2001*12/1000000/$E295*$CK295","v":0},0,{"$f":"CG295*Direct_cost_personnel*$F295*$G295/CPI_2001*12/1000000/$E295*$CK295","v":0},0,{"$f":"CI295*Direct_cost_personnel*$F295*$G295/CPI_2001*12/1000000/$E295*$CK295","v":0},0]
["Spain",2000,166050,6857,582377,0.67643229999999999,172.2,55.266873000000004,16.098496000000001,4.6071410000000004,20.100802000000002,0,14.460433999999999,0,154.5,127.5,0,1,0,10.5,15.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX296","v":0},{"$f":"Include_Afghanistan*DY296","v":0},{"$f":"Include_Afghanistan*DZ296","v":0},null,null,null,900,null,{"$f":"IF(NOT(ISBLANK(AV296)),Personnel_plane*AV296,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY296)),Personnel_plane*AY296,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA296)),Personnel_plane*BA296,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1600,null,null,null,null,null,null,{"$f":"DV296*Include_Iraq","v":0},0,2500,2500,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V296:$BV296*INDIRECT(\"Months_non_UN_operation\"&$B296),0))/12","v":2500},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V296:$BV296))-IF($AV$19=BY$19,$AV296)","v":2500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V296:$BV296*INDIRECT(\"Months_non_UN_operation\"&$B296),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V296:$BV296))-IF($AV$19=CA$19,$AV296)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V296:$BV296*INDIRECT(\"Months_non_UN_operation\"&$B296),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V296:$BV296))-IF($AV$19=CC$19,$AV296)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V296:$BV296*INDIRECT(\"Months_non_UN_operation\"&$B296),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V296:$BV296))-IF($AV$19=CE$19,$AV296)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V296:$BV296*INDIRECT(\"Months_non_UN_operation\"&$B296),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V296:$BV296))-IF($AV$19=CG$19,$AV296)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V296:$BV296*INDIRECT(\"Months_non_UN_operation\"&$B296),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V296:$BV296))-IF($AV$19=CI$19,$AV296)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B296-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O296*(Direct_cost_personnel*$F296-UN_compensation)*$G296/CPI_2001*12/1000000/$E296*$CK296","v":2.8986074628004639E-5},1.7796743263737718E-5,{"$f":"P296*(Direct_cost_personnel*$F296-UN_compensation)*$G296/CPI_2001*12/1000000/$E296*$CK296","v":2.3920547023110621E-5},1.4686632790463164E-5,{"$f":"Q296*(Direct_cost_personnel*$F296-UN_compensation)*$G296/CPI_2001*12/1000000/$E296*$CK296","v":0},0,{"$f":"R296*(Direct_cost_personnel*$F296-UN_compensation)*$G296/CPI_2001*12/1000000/$E296*$CK296","v":1.8761213351459317E-7},1.151892767879464E-7,{"$f":"S296*(Direct_cost_personnel*$F296-UN_compensation)*$G296/CPI_2001*12/1000000/$E296*$CK296","v":0},0,{"$f":"T296*(Direct_cost_personnel*$F296-UN_compensation)*$G296/CPI_2001*12/1000000/$E296*$CK296","v":1.9699274019032278E-6},1.2094874062734371E-6,{"$f":"U296*(Direct_cost_personnel*$F296-UN_compensation)*$G296/CPI_2001*12/1000000/$E296*$CK296","v":2.9079880694761936E-6},1.785433790213169E-6,1.5416354022691742E-4,4.49057636332866E-5,1.2851336222416287E-5,5.6069949854414633E-5,0,4.0336490516799895E-5,0,{"$f":"BW296*Direct_cost_personnel*$F296*$G296/CPI_2001*12/1000000/$E296*$CK296","v":5.5039814294403422E-4},2.8797319196986596E-4,{"$f":"BY296*Direct_cost_personnel*$F296*$G296/CPI_2001*12/1000000/$E296*$CK296","v":5.5039814294403422E-4},2.8797319196986596E-4,{"$f":"CA296*Direct_cost_personnel*$F296*$G296/CPI_2001*12/1000000/$E296*$CK296","v":0},0,{"$f":"CC296*Direct_cost_personnel*$F296*$G296/CPI_2001*12/1000000/$E296*$CK296","v":0},0,{"$f":"CE296*Direct_cost_personnel*$F296*$G296/CPI_2001*12/1000000/$E296*$CK296","v":0},0,{"$f":"CG296*Direct_cost_personnel*$F296*$G296/CPI_2001*12/1000000/$E296*$CK296","v":0},0,{"$f":"CI296*Direct_cost_personnel*$F296*$G296/CPI_2001*12/1000000/$E296*$CK296","v":0},0]
["Sweden",2000,52700,4405,247259,0.99718209999999996,172.2,23.029623000000001,6.7079089999999999,1.9187730000000001,8.3767700000000005,0,6.0261709999999997,0,180,105.5,41,11,8,12,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX297","v":0},{"$f":"Include_Afghanistan*DY297","v":0},{"$f":"Include_Afghanistan*DZ297","v":0},null,null,null,760,null,{"$f":"IF(NOT(ISBLANK(AV297)),Personnel_plane*AV297,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY297)),Personnel_plane*AY297,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA297)),Personnel_plane*BA297,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,510,null,null,null,null,null,null,{"$f":"DV297*Include_Iraq","v":0},0,1270,1270,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V297:$BV297*INDIRECT(\"Months_non_UN_operation\"&$B297),0))/12","v":1270},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V297:$BV297))-IF($AV$19=BY$19,$AV297)","v":1270},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V297:$BV297*INDIRECT(\"Months_non_UN_operation\"&$B297),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V297:$BV297))-IF($AV$19=CA$19,$AV297)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V297:$BV297*INDIRECT(\"Months_non_UN_operation\"&$B297),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V297:$BV297))-IF($AV$19=CC$19,$AV297)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V297:$BV297*INDIRECT(\"Months_non_UN_operation\"&$B297),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V297:$BV297))-IF($AV$19=CE$19,$AV297)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V297:$BV297*INDIRECT(\"Months_non_UN_operation\"&$B297),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V297:$BV297))-IF($AV$19=CG$19,$AV297)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V297:$BV297*INDIRECT(\"Months_non_UN_operation\"&$B297),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V297:$BV297))-IF($AV$19=CI$19,$AV297)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B297-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O297*(Direct_cost_personnel*$F297-UN_compensation)*$G297/CPI_2001*12/1000000/$E297*$CK297","v":1.2379919645148774E-4},9.8850003978091596E-5,{"$f":"P297*(Direct_cost_personnel*$F297-UN_compensation)*$G297/CPI_2001*12/1000000/$E297*$CK297","v":7.2560084586844212E-5},5.7937085664937008E-5,{"$f":"Q297*(Direct_cost_personnel*$F297-UN_compensation)*$G297/CPI_2001*12/1000000/$E297*$CK297","v":2.8198705858394439E-5},2.2515834239454193E-5,{"$f":"R297*(Direct_cost_personnel*$F297-UN_compensation)*$G297/CPI_2001*12/1000000/$E297*$CK297","v":7.5655064498131413E-6},6.0408335764389304E-6,{"$f":"S297*(Direct_cost_personnel*$F297-UN_compensation)*$G297/CPI_2001*12/1000000/$E297*$CK297","v":5.5021865089550112E-6},4.3933335101374037E-6,{"$f":"T297*(Direct_cost_personnel*$F297-UN_compensation)*$G297/CPI_2001*12/1000000/$E297*$CK297","v":8.2532797634325168E-6},6.590000265206106E-6,{"$f":"U297*(Direct_cost_personnel*$F297-UN_compensation)*$G297/CPI_2001*12/1000000/$E297*$CK297","v":1.7194332840484406E-6},1.3729167219179387E-6,1.51305849080767E-4,4.4071319222269446E-5,1.2606440754946379E-5,5.503582483327219E-5,0,3.9592264270278962E-5,0,{"$f":"BW297*Direct_cost_personnel*$F297*$G297/CPI_2001*12/1000000/$E297*$CK297","v":9.7082939042435071E-4},6.9744169473431286E-4,{"$f":"BY297*Direct_cost_personnel*$F297*$G297/CPI_2001*12/1000000/$E297*$CK297","v":9.7082939042435071E-4},6.9744169473431286E-4,{"$f":"CA297*Direct_cost_personnel*$F297*$G297/CPI_2001*12/1000000/$E297*$CK297","v":0},0,{"$f":"CC297*Direct_cost_personnel*$F297*$G297/CPI_2001*12/1000000/$E297*$CK297","v":0},0,{"$f":"CE297*Direct_cost_personnel*$F297*$G297/CPI_2001*12/1000000/$E297*$CK297","v":0},0,{"$f":"CG297*Direct_cost_personnel*$F297*$G297/CPI_2001*12/1000000/$E297*$CK297","v":0},0,{"$f":"CI297*Direct_cost_personnel*$F297*$G297/CPI_2001*12/1000000/$E297*$CK297","v":0},0]
["Switzerland",2000,15470,2893,249912,1.0964419999999999,172.2,0,0,0,0,0,0,0,17,12,4.5,0.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX298","v":0},{"$f":"Include_Afghanistan*DY298","v":0},{"$f":"Include_Afghanistan*DZ298","v":0},null,null,null,130,null,{"$f":"IF(NOT(ISBLANK(AV298)),Personnel_plane*AV298,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY298)),Personnel_plane*AY298,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA298)),Personnel_plane*BA298,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV298*Include_Iraq","v":0},0,130,130,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V298:$BV298*INDIRECT(\"Months_non_UN_operation\"&$B298),0))/12","v":130},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V298:$BV298))-IF($AV$19=BY$19,$AV298)","v":130},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V298:$BV298*INDIRECT(\"Months_non_UN_operation\"&$B298),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V298:$BV298))-IF($AV$19=CA$19,$AV298)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V298:$BV298*INDIRECT(\"Months_non_UN_operation\"&$B298),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V298:$BV298))-IF($AV$19=CC$19,$AV298)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V298:$BV298*INDIRECT(\"Months_non_UN_operation\"&$B298),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V298:$BV298))-IF($AV$19=CE$19,$AV298)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V298:$BV298*INDIRECT(\"Months_non_UN_operation\"&$B298),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V298:$BV298))-IF($AV$19=CG$19,$AV298)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V298:$BV298*INDIRECT(\"Months_non_UN_operation\"&$B298),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V298:$BV298))-IF($AV$19=CI$19,$AV298)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B298-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O298*(Direct_cost_personnel*$F298-UN_compensation)*$G298/CPI_2001*12/1000000/$E298*$CK298","v":1.2847856136594463E-5},2.0665262591408791E-5,{"$f":"P298*(Direct_cost_personnel*$F298-UN_compensation)*$G298/CPI_2001*12/1000000/$E298*$CK298","v":9.0690749199490347E-6},1.458724418217091E-5,{"$f":"Q298*(Direct_cost_personnel*$F298-UN_compensation)*$G298/CPI_2001*12/1000000/$E298*$CK298","v":3.4009030949808869E-6},5.4702165683140914E-6,{"$f":"R298*(Direct_cost_personnel*$F298-UN_compensation)*$G298/CPI_2001*12/1000000/$E298*$CK298","v":3.7787812166454304E-7},6.0780184092378793E-7,{"$f":"S298*(Direct_cost_personnel*$F298-UN_compensation)*$G298/CPI_2001*12/1000000/$E298*$CK298","v":0},0,{"$f":"T298*(Direct_cost_personnel*$F298-UN_compensation)*$G298/CPI_2001*12/1000000/$E298*$CK298","v":0},0,{"$f":"U298*(Direct_cost_personnel*$F298-UN_compensation)*$G298/CPI_2001*12/1000000/$E298*$CK298","v":0},0,0,0,0,0,0,0,0,{"$f":"BW298*Direct_cost_personnel*$F298*$G298/CPI_2001*12/1000000/$E298*$CK298","v":1.0810822436556254E-4},1.5802847864018486E-4,{"$f":"BY298*Direct_cost_personnel*$F298*$G298/CPI_2001*12/1000000/$E298*$CK298","v":1.0810822436556254E-4},1.5802847864018486E-4,{"$f":"CA298*Direct_cost_personnel*$F298*$G298/CPI_2001*12/1000000/$E298*$CK298","v":0},0,{"$f":"CC298*Direct_cost_personnel*$F298*$G298/CPI_2001*12/1000000/$E298*$CK298","v":0},0,{"$f":"CE298*Direct_cost_personnel*$F298*$G298/CPI_2001*12/1000000/$E298*$CK298","v":0},0,{"$f":"CG298*Direct_cost_personnel*$F298*$G298/CPI_2001*12/1000000/$E298*$CK298","v":0},0,{"$f":"CI298*Direct_cost_personnel*$F298*$G298/CPI_2001*12/1000000/$E298*$CK298","v":0},0]
["Turkey",2000,609700,9993.6020480000007,266439,0.45239449999999998,172.2,1.8772340000000001,0.54681000000000002,0.156477,0.68276700000000001,0,0.49118000000000001,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX299","v":0},{"$f":"Include_Afghanistan*DY299","v":0},{"$f":"Include_Afghanistan*DZ299","v":0},null,null,null,940,null,{"$f":"IF(NOT(ISBLANK(AV299)),Personnel_plane*AV299,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY299)),Personnel_plane*AY299,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA299)),Personnel_plane*BA299,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1200,null,null,null,null,null,null,{"$f":"DV299*Include_Iraq","v":0},0,2140,2140,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V299:$BV299*INDIRECT(\"Months_non_UN_operation\"&$B299),0))/12","v":2140},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V299:$BV299))-IF($AV$19=BY$19,$AV299)","v":2140},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V299:$BV299*INDIRECT(\"Months_non_UN_operation\"&$B299),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V299:$BV299))-IF($AV$19=CA$19,$AV299)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V299:$BV299*INDIRECT(\"Months_non_UN_operation\"&$B299),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V299:$BV299))-IF($AV$19=CC$19,$AV299)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V299:$BV299*INDIRECT(\"Months_non_UN_operation\"&$B299),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V299:$BV299))-IF($AV$19=CE$19,$AV299)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V299:$BV299*INDIRECT(\"Months_non_UN_operation\"&$B299),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V299:$BV299))-IF($AV$19=CG$19,$AV299)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V299:$BV299*INDIRECT(\"Months_non_UN_operation\"&$B299),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V299:$BV299))-IF($AV$19=CI$19,$AV299)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B299-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O299*(Direct_cost_personnel*$F299-UN_compensation)*$G299/CPI_2001*12/1000000/$E299*$CK299","v":0},0,{"$f":"P299*(Direct_cost_personnel*$F299-UN_compensation)*$G299/CPI_2001*12/1000000/$E299*$CK299","v":0},0,{"$f":"Q299*(Direct_cost_personnel*$F299-UN_compensation)*$G299/CPI_2001*12/1000000/$E299*$CK299","v":0},0,{"$f":"R299*(Direct_cost_personnel*$F299-UN_compensation)*$G299/CPI_2001*12/1000000/$E299*$CK299","v":0},0,{"$f":"S299*(Direct_cost_personnel*$F299-UN_compensation)*$G299/CPI_2001*12/1000000/$E299*$CK299","v":0},0,{"$f":"T299*(Direct_cost_personnel*$F299-UN_compensation)*$G299/CPI_2001*12/1000000/$E299*$CK299","v":0},0,{"$f":"U299*(Direct_cost_personnel*$F299-UN_compensation)*$G299/CPI_2001*12/1000000/$E299*$CK299","v":0},0,1.1445680362269801E-5,3.3339543599214324E-6,9.5405566170594171E-7,4.1628975630666532E-6,0,2.994772777575774E-6,0,{"$f":"BW299*Direct_cost_personnel*$F299*$G299/CPI_2001*12/1000000/$E299*$CK299","v":6.8873178100099797E-4},2.1386653434356508E-4,{"$f":"BY299*Direct_cost_personnel*$F299*$G299/CPI_2001*12/1000000/$E299*$CK299","v":6.8873178100099797E-4},2.1386653434356508E-4,{"$f":"CA299*Direct_cost_personnel*$F299*$G299/CPI_2001*12/1000000/$E299*$CK299","v":0},0,{"$f":"CC299*Direct_cost_personnel*$F299*$G299/CPI_2001*12/1000000/$E299*$CK299","v":0},0,{"$f":"CE299*Direct_cost_personnel*$F299*$G299/CPI_2001*12/1000000/$E299*$CK299","v":0},0,{"$f":"CG299*Direct_cost_personnel*$F299*$G299/CPI_2001*12/1000000/$E299*$CK299","v":0},0,{"$f":"CI299*Direct_cost_personnel*$F299*$G299/CPI_2001*12/1000000/$E299*$CK299","v":0},0]
["United Kingdom",2000,212450,33890,1480146,0.96244589999999997,172.2,131.61038600000001,38.335324999999997,10.967962,47.869776000000002,0,34.437322999999999,0,533.5,485,11,19.5,0,18,0,null,null,null,null,null,350,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX300","v":0},{"$f":"Include_Afghanistan*DY300","v":0},{"$f":"Include_Afghanistan*DZ300","v":0},null,null,null,3500,null,{"$f":"IF(NOT(ISBLANK(AV300)),Personnel_plane*AV300,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY300)),Personnel_plane*AY300,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA300)),Personnel_plane*BA300,0)","v":0},null,null,null,null,null,null,null,null,160,null,null,2700,4500,null,null,null,null,null,{"$f":"DV300*Include_Iraq","v":0},0,7272.5,11210,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V300:$BV300*INDIRECT(\"Months_non_UN_operation\"&$B300),0))/12","v":6550},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V300:$BV300))-IF($AV$19=BY$19,$AV300)","v":6550},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V300:$BV300*INDIRECT(\"Months_non_UN_operation\"&$B300),0))/12","v":160},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V300:$BV300))-IF($AV$19=CA$19,$AV300)","v":160},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V300:$BV300*INDIRECT(\"Months_non_UN_operation\"&$B300),0))/12","v":562.5},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V300:$BV300))-IF($AV$19=CC$19,$AV300)","v":4500},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V300:$BV300*INDIRECT(\"Months_non_UN_operation\"&$B300),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V300:$BV300))-IF($AV$19=CE$19,$AV300)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V300:$BV300*INDIRECT(\"Months_non_UN_operation\"&$B300),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V300:$BV300))-IF($AV$19=CG$19,$AV300)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V300:$BV300*INDIRECT(\"Months_non_UN_operation\"&$B300),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V300:$BV300))-IF($AV$19=CI$19,$AV300)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B300-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O300*(Direct_cost_personnel*$F300-UN_compensation)*$G300/CPI_2001*12/1000000/$E300*$CK300","v":5.8922146394725067E-5},9.3404047987481734E-5,{"$f":"P300*(Direct_cost_personnel*$F300-UN_compensation)*$G300/CPI_2001*12/1000000/$E300*$CK300","v":5.3565587631568242E-5},8.4912770897710646E-5,{"$f":"Q300*(Direct_cost_personnel*$F300-UN_compensation)*$G300/CPI_2001*12/1000000/$E300*$CK300","v":1.2148896163860838E-6},1.9258566595357056E-6,{"$f":"R300*(Direct_cost_personnel*$F300-UN_compensation)*$G300/CPI_2001*12/1000000/$E300*$CK300","v":2.1536679563207841E-6},3.4140186237223867E-6,{"$f":"S300*(Direct_cost_personnel*$F300-UN_compensation)*$G300/CPI_2001*12/1000000/$E300*$CK300","v":0},0,{"$f":"T300*(Direct_cost_personnel*$F300-UN_compensation)*$G300/CPI_2001*12/1000000/$E300*$CK300","v":1.9880011904499555E-6},3.1514018065129729E-6,{"$f":"U300*(Direct_cost_personnel*$F300-UN_compensation)*$G300/CPI_2001*12/1000000/$E300*$CK300","v":0},0,1.4444636058046867E-4,4.2074173218513728E-5,1.2037668470061916E-5,5.2538520212244224E-5,0,3.7795998679648778E-5,0,{"$f":"BW300*Direct_cost_personnel*$F300*$G300/CPI_2001*12/1000000/$E300*$CK300","v":8.9633907563412267E-4},1.9626230139450237E-3,{"$f":"BY300*Direct_cost_personnel*$F300*$G300/CPI_2001*12/1000000/$E300*$CK300","v":8.072906078244763E-4},1.1467601018144429E-3,{"$f":"CA300*Direct_cost_personnel*$F300*$G300/CPI_2001*12/1000000/$E300*$CK300","v":1.9720075916323088E-5},2.8012460502337535E-5,{"$f":"CC300*Direct_cost_personnel*$F300*$G300/CPI_2001*12/1000000/$E300*$CK300","v":6.9328391893323346E-5},7.8785045162824325E-4,{"$f":"CE300*Direct_cost_personnel*$F300*$G300/CPI_2001*12/1000000/$E300*$CK300","v":0},0,{"$f":"CG300*Direct_cost_personnel*$F300*$G300/CPI_2001*12/1000000/$E300*$CK300","v":0},0,{"$f":"CI300*Direct_cost_personnel*$F300*$G300/CPI_2001*12/1000000/$E300*$CK300","v":0},0]
["United States",2000,1365800,281601,9951475,1,172.2,667.32213300000001,199.62925899999999,55.835956000000003,238.20930999999999,0,173.64760799999999,0,833,742.5,13,15,0,62.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX301","v":0},{"$f":"Include_Afghanistan*DY301","v":0},{"$f":"Include_Afghanistan*DZ301","v":0},null,null,null,5950,null,{"$f":"IF(NOT(ISBLANK(AV301)),Personnel_plane*AV301,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY301)),Personnel_plane*AY301,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA301)),Personnel_plane*BA301,0)","v":0},null,null,null,null,null,918,null,null,1400,null,null,8590,null,null,null,null,null,null,{"$f":"DV301*Include_Iraq","v":0},0,16858,16858,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V301:$BV301*INDIRECT(\"Months_non_UN_operation\"&$B301),0))/12","v":14540},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V301:$BV301))-IF($AV$19=BY$19,$AV301)","v":14540},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V301:$BV301*INDIRECT(\"Months_non_UN_operation\"&$B301),0))/12","v":2318},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V301:$BV301))-IF($AV$19=CA$19,$AV301)","v":2318},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V301:$BV301*INDIRECT(\"Months_non_UN_operation\"&$B301),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V301:$BV301))-IF($AV$19=CC$19,$AV301)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V301:$BV301*INDIRECT(\"Months_non_UN_operation\"&$B301),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V301:$BV301))-IF($AV$19=CE$19,$AV301)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V301:$BV301*INDIRECT(\"Months_non_UN_operation\"&$B301),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V301:$BV301))-IF($AV$19=CG$19,$AV301)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V301:$BV301*INDIRECT(\"Months_non_UN_operation\"&$B301),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V301:$BV301))-IF($AV$19=CI$19,$AV301)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B301-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O301*(Direct_cost_personnel*$F301-UN_compensation)*$G301/CPI_2001*12/1000000/$E301*$CK301","v":1.4279627662485117E-5},2.8036618128219298E-5,{"$f":"P301*(Direct_cost_personnel*$F301-UN_compensation)*$G301/CPI_2001*12/1000000/$E301*$CK301","v":1.2728239543091476E-5},2.4990623001443971E-5,{"$f":"Q301*(Direct_cost_personnel*$F301-UN_compensation)*$G301/CPI_2001*12/1000000/$E301*$CK301","v":2.2285133206759482E-7},4.3754626130474296E-7,{"$f":"R301*(Direct_cost_personnel*$F301-UN_compensation)*$G301/CPI_2001*12/1000000/$E301*$CK301","v":2.571361523856864E-7},5.0486107073624173E-7,{"$f":"S301*(Direct_cost_personnel*$F301-UN_compensation)*$G301/CPI_2001*12/1000000/$E301*$CK301","v":0},0,{"$f":"T301*(Direct_cost_personnel*$F301-UN_compensation)*$G301/CPI_2001*12/1000000/$E301*$CK301","v":1.0714006349403599E-6},2.1035877947343412E-6,{"$f":"U301*(Direct_cost_personnel*$F301-UN_compensation)*$G301/CPI_2001*12/1000000/$E301*$CK301","v":0},0,1.0893540940831477E-4,3.258800208121301E-5,9.1148074157532104E-6,3.8885910456865022E-5,0,2.8346689454483531E-5,0,{"$f":"BW301*Direct_cost_personnel*$F301*$G301/CPI_2001*12/1000000/$E301*$CK301","v":3.2109638940132595E-4},5.6739652869810435E-4,{"$f":"BY301*Direct_cost_personnel*$F301*$G301/CPI_2001*12/1000000/$E301*$CK301","v":2.7694515968058366E-4},4.8937866456699708E-4,{"$f":"CA301*Direct_cost_personnel*$F301*$G301/CPI_2001*12/1000000/$E301*$CK301","v":4.4151229720742284E-5},7.8017864131107228E-5,{"$f":"CC301*Direct_cost_personnel*$F301*$G301/CPI_2001*12/1000000/$E301*$CK301","v":0},0,{"$f":"CE301*Direct_cost_personnel*$F301*$G301/CPI_2001*12/1000000/$E301*$CK301","v":0},0,{"$f":"CG301*Direct_cost_personnel*$F301*$G301/CPI_2001*12/1000000/$E301*$CK301","v":0},0,{"$f":"CI301*Direct_cost_personnel*$F301*$G301/CPI_2001*12/1000000/$E301*$CK301","v":0},0]
["Australia",2001,50700,6800,377361,0.7133834,177.1,51.570465999999996,15.430301999999999,4.9971389999999998,20.770332,0,10.372693,0,1367,16.125,12,2,0,1336.875,0,null,null,null,null,149,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX302","v":0},{"$f":"Include_Afghanistan*DY302","v":0},{"$f":"Include_Afghanistan*DZ302","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV302)),Personnel_plane*AV302,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY302)),Personnel_plane*AY302,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA302)),Personnel_plane*BA302,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV302*Include_Iraq","v":0},0,175,175,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V302:$BV302*INDIRECT(\"Months_non_UN_operation\"&$B302),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V302:$BV302))-IF($AV$19=BY$19,$AV302)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V302:$BV302*INDIRECT(\"Months_non_UN_operation\"&$B302),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V302:$BV302))-IF($AV$19=CA$19,$AV302)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V302:$BV302*INDIRECT(\"Months_non_UN_operation\"&$B302),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V302:$BV302))-IF($AV$19=CC$19,$AV302)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V302:$BV302*INDIRECT(\"Months_non_UN_operation\"&$B302),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V302:$BV302))-IF($AV$19=CE$19,$AV302)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V302:$BV302*INDIRECT(\"Months_non_UN_operation\"&$B302),0))/12","v":149},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V302:$BV302))-IF($AV$19=CG$19,$AV302)","v":149},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V302:$BV302*INDIRECT(\"Months_non_UN_operation\"&$B302),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V302:$BV302))-IF($AV$19=CI$19,$AV302)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B302-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O302*(Direct_cost_personnel*$F302-UN_compensation)*$G302/CPI_2001*12/1000000/$E302*$CK302","v":4.6424663179268731E-4},8.4593394112173522E-4,{"$f":"P302*(Direct_cost_personnel*$F302-UN_compensation)*$G302/CPI_2001*12/1000000/$E302*$CK302","v":5.4762084401295404E-6},9.9785550845559481E-6,{"$f":"Q302*(Direct_cost_personnel*$F302-UN_compensation)*$G302/CPI_2001*12/1000000/$E302*$CK302","v":4.0753179089336115E-6},7.4259014582741951E-6,{"$f":"R302*(Direct_cost_personnel*$F302-UN_compensation)*$G302/CPI_2001*12/1000000/$E302*$CK302","v":6.7921965148893528E-7},1.237650243045699E-6,{"$f":"S302*(Direct_cost_personnel*$F302-UN_compensation)*$G302/CPI_2001*12/1000000/$E302*$CK302","v":0},0,{"$f":"T302*(Direct_cost_personnel*$F302-UN_compensation)*$G302/CPI_2001*12/1000000/$E302*$CK302","v":4.5401588579213522E-4},8.2729183433585937E-4,{"$f":"U302*(Direct_cost_personnel*$F302-UN_compensation)*$G302/CPI_2001*12/1000000/$E302*$CK302","v":0},0,2.3794031829332452E-4,7.1193674481090046E-5,2.3056236184020242E-5,9.5831971096364046E-5,0,4.785843653185022E-5,0,{"$f":"BW302*Direct_cost_personnel*$F302*$G302/CPI_2001*12/1000000/$E302*$CK302","v":6.9120882841831503E-5},1.0829439626649868E-4,{"$f":"BY302*Direct_cost_personnel*$F302*$G302/CPI_2001*12/1000000/$E302*$CK302","v":0},0,{"$f":"CA302*Direct_cost_personnel*$F302*$G302/CPI_2001*12/1000000/$E302*$CK302","v":1.0269388307929254E-5},1.6089453159594086E-5,{"$f":"CC302*Direct_cost_personnel*$F302*$G302/CPI_2001*12/1000000/$E302*$CK302","v":0},0,{"$f":"CE302*Direct_cost_personnel*$F302*$G302/CPI_2001*12/1000000/$E302*$CK302","v":0},0,{"$f":"CG302*Direct_cost_personnel*$F302*$G302/CPI_2001*12/1000000/$E302*$CK302","v":5.8851494533902269E-5},9.220494310690457E-5,{"$f":"CI302*Direct_cost_personnel*$F302*$G302/CPI_2001*12/1000000/$E302*$CK302","v":0},0]
["Austria",2001,34600,1513,191843,0.8210094,177.1,30.189875999999998,8.9788429999999995,2.9442699999999999,12.168583,0,6.0981800000000002,0,555.875,160.25,377.75,9.125,0.625,8.125,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX303","v":0},{"$f":"Include_Afghanistan*DY303","v":0},{"$f":"Include_Afghanistan*DZ303","v":0},null,null,null,480,null,{"$f":"IF(NOT(ISBLANK(AV303)),Personnel_plane*AV303,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY303)),Personnel_plane*AY303,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA303)),Personnel_plane*BA303,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,56,null,null,null,null,null,null,{"$f":"DV303*Include_Iraq","v":0},0,536,536,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V303:$BV303*INDIRECT(\"Months_non_UN_operation\"&$B303),0))/12","v":536},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V303:$BV303))-IF($AV$19=BY$19,$AV303)","v":536},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V303:$BV303*INDIRECT(\"Months_non_UN_operation\"&$B303),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V303:$BV303))-IF($AV$19=CA$19,$AV303)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V303:$BV303*INDIRECT(\"Months_non_UN_operation\"&$B303),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V303:$BV303))-IF($AV$19=CC$19,$AV303)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V303:$BV303*INDIRECT(\"Months_non_UN_operation\"&$B303),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V303:$BV303))-IF($AV$19=CE$19,$AV303)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V303:$BV303*INDIRECT(\"Months_non_UN_operation\"&$B303),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V303:$BV303))-IF($AV$19=CG$19,$AV303)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V303:$BV303*INDIRECT(\"Months_non_UN_operation\"&$B303),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V303:$BV303))-IF($AV$19=CI$19,$AV303)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B303-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O303*(Direct_cost_personnel*$F303-UN_compensation)*$G303/CPI_2001*12/1000000/$E303*$CK303","v":4.3649307160327608E-4},2.2060635094381839E-4,{"$f":"P303*(Direct_cost_personnel*$F303-UN_compensation)*$G303/CPI_2001*12/1000000/$E303*$CK303","v":1.2583407191261526E-4},6.359733346300319E-5,{"$f":"Q303*(Direct_cost_personnel*$F303-UN_compensation)*$G303/CPI_2001*12/1000000/$E303*$CK303","v":2.9662290586577483E-4},1.4991508714913855E-4,{"$f":"R303*(Direct_cost_personnel*$F303-UN_compensation)*$G303/CPI_2001*12/1000000/$E303*$CK303","v":7.1652786658509469E-6},3.6213770224642995E-6,{"$f":"S303*(Direct_cost_personnel*$F303-UN_compensation)*$G303/CPI_2001*12/1000000/$E303*$CK303","v":4.9077251135965384E-7},2.4803952208659589E-7,{"$f":"T303*(Direct_cost_personnel*$F303-UN_compensation)*$G303/CPI_2001*12/1000000/$E303*$CK303","v":6.3800426476755004E-6},3.2245137871257466E-6,{"$f":"U303*(Direct_cost_personnel*$F303-UN_compensation)*$G303/CPI_2001*12/1000000/$E303*$CK303","v":0},0,2.7399293753371394E-4,8.1488892807112708E-5,2.6721182498145672E-5,1.1043787665086181E-4,0,5.5344985577593757E-5,0,{"$f":"BW303*Direct_cost_personnel*$F303*$G303/CPI_2001*12/1000000/$E303*$CK303","v":4.7926112689705312E-4},2.1271869414146461E-4,{"$f":"BY303*Direct_cost_personnel*$F303*$G303/CPI_2001*12/1000000/$E303*$CK303","v":4.7926112689705312E-4},2.1271869414146461E-4,{"$f":"CA303*Direct_cost_personnel*$F303*$G303/CPI_2001*12/1000000/$E303*$CK303","v":0},0,{"$f":"CC303*Direct_cost_personnel*$F303*$G303/CPI_2001*12/1000000/$E303*$CK303","v":0},0,{"$f":"CE303*Direct_cost_personnel*$F303*$G303/CPI_2001*12/1000000/$E303*$CK303","v":0},0,{"$f":"CG303*Direct_cost_personnel*$F303*$G303/CPI_2001*12/1000000/$E303*$CK303","v":0},0,{"$f":"CI303*Direct_cost_personnel*$F303*$G303/CPI_2001*12/1000000/$E303*$CK303","v":0},0]
["Belgium",2001,39420,2142,232686,0.79262580000000005,177.1,35.977556999999997,10.713077999999999,3.503981,14.499521,0,7.2609769999999996,0,19.75,5.5,6.375,6,1.875,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX304","v":0},{"$f":"Include_Afghanistan*DY304","v":0},{"$f":"Include_Afghanistan*DZ304","v":0},null,null,null,1010,null,{"$f":"IF(NOT(ISBLANK(AV304)),Personnel_plane*AV304,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY304)),Personnel_plane*AY304,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA304)),Personnel_plane*BA304,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,450,null,null,null,null,null,null,{"$f":"DV304*Include_Iraq","v":0},0,1460,1460,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V304:$BV304*INDIRECT(\"Months_non_UN_operation\"&$B304),0))/12","v":1460},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V304:$BV304))-IF($AV$19=BY$19,$AV304)","v":1460},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V304:$BV304*INDIRECT(\"Months_non_UN_operation\"&$B304),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V304:$BV304))-IF($AV$19=CA$19,$AV304)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V304:$BV304*INDIRECT(\"Months_non_UN_operation\"&$B304),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V304:$BV304))-IF($AV$19=CC$19,$AV304)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V304:$BV304*INDIRECT(\"Months_non_UN_operation\"&$B304),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V304:$BV304))-IF($AV$19=CE$19,$AV304)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V304:$BV304*INDIRECT(\"Months_non_UN_operation\"&$B304),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V304:$BV304))-IF($AV$19=CG$19,$AV304)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V304:$BV304*INDIRECT(\"Months_non_UN_operation\"&$B304),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V304:$BV304))-IF($AV$19=CI$19,$AV304)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B304-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O304*(Direct_cost_personnel*$F304-UN_compensation)*$G304/CPI_2001*12/1000000/$E304*$CK304","v":1.2282895399069356E-5},8.0301505793419601E-6,{"$f":"P304*(Direct_cost_personnel*$F304-UN_compensation)*$G304/CPI_2001*12/1000000/$E304*$CK304","v":3.4205531491079223E-6},2.2362444651332041E-6,{"$f":"Q304*(Direct_cost_personnel*$F304-UN_compensation)*$G304/CPI_2001*12/1000000/$E304*$CK304","v":3.9647320591932733E-6},2.5920106300407594E-6,{"$f":"R304*(Direct_cost_personnel*$F304-UN_compensation)*$G304/CPI_2001*12/1000000/$E304*$CK304","v":3.7315125262995508E-6},2.4395394165089503E-6,{"$f":"S304*(Direct_cost_personnel*$F304-UN_compensation)*$G304/CPI_2001*12/1000000/$E304*$CK304","v":1.1660976644686099E-6},7.6235606765904688E-7,{"$f":"T304*(Direct_cost_personnel*$F304-UN_compensation)*$G304/CPI_2001*12/1000000/$E304*$CK304","v":0},0,{"$f":"U304*(Direct_cost_personnel*$F304-UN_compensation)*$G304/CPI_2001*12/1000000/$E304*$CK304","v":0},0,2.6920641991669817E-4,8.0161901339447287E-5,2.6218961461617084E-5,1.0849441886554396E-4,0,5.4331138250089842E-5,0,{"$f":"BW304*Direct_cost_personnel*$F304*$G304/CPI_2001*12/1000000/$E304*$CK304","v":1.0390968995566284E-3},5.9362125801717784E-4,{"$f":"BY304*Direct_cost_personnel*$F304*$G304/CPI_2001*12/1000000/$E304*$CK304","v":1.0390968995566284E-3},5.9362125801717784E-4,{"$f":"CA304*Direct_cost_personnel*$F304*$G304/CPI_2001*12/1000000/$E304*$CK304","v":0},0,{"$f":"CC304*Direct_cost_personnel*$F304*$G304/CPI_2001*12/1000000/$E304*$CK304","v":0},0,{"$f":"CE304*Direct_cost_personnel*$F304*$G304/CPI_2001*12/1000000/$E304*$CK304","v":0},0,{"$f":"CG304*Direct_cost_personnel*$F304*$G304/CPI_2001*12/1000000/$E304*$CK304","v":0},0,{"$f":"CI304*Direct_cost_personnel*$F304*$G304/CPI_2001*12/1000000/$E304*$CK304","v":0},0]
["Brazil",2001,287600,12819.359743999999,554410,0.43695450000000002,177.1,15.188171999999998,4.8951010000000004,1.3054060000000001,6.2478819999999997,0,2.7397830000000001,0,97.5,1.125,0,0,0,95.375,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX305","v":0},{"$f":"Include_Afghanistan*DY305","v":0},{"$f":"Include_Afghanistan*DZ305","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV305)),Personnel_plane*AV305,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY305)),Personnel_plane*AY305,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA305)),Personnel_plane*BA305,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV305*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V305:$BV305*INDIRECT(\"Months_non_UN_operation\"&$B305),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V305:$BV305))-IF($AV$19=BY$19,$AV305)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V305:$BV305*INDIRECT(\"Months_non_UN_operation\"&$B305),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V305:$BV305))-IF($AV$19=CA$19,$AV305)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V305:$BV305*INDIRECT(\"Months_non_UN_operation\"&$B305),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V305:$BV305))-IF($AV$19=CC$19,$AV305)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V305:$BV305*INDIRECT(\"Months_non_UN_operation\"&$B305),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V305:$BV305))-IF($AV$19=CE$19,$AV305)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V305:$BV305*INDIRECT(\"Months_non_UN_operation\"&$B305),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V305:$BV305))-IF($AV$19=CG$19,$AV305)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V305:$BV305*INDIRECT(\"Months_non_UN_operation\"&$B305),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V305:$BV305))-IF($AV$19=CI$19,$AV305)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B305-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O305*(Direct_cost_personnel*$F305-UN_compensation)*$G305/CPI_2001*12/1000000/$E305*$CK305","v":1.2380838651640186E-5},1.3648188451333643E-5,{"$f":"P305*(Direct_cost_personnel*$F305-UN_compensation)*$G305/CPI_2001*12/1000000/$E305*$CK305","v":1.4285583059584828E-7},1.5747909751538819E-7,{"$f":"Q305*(Direct_cost_personnel*$F305-UN_compensation)*$G305/CPI_2001*12/1000000/$E305*$CK305","v":0},0,{"$f":"R305*(Direct_cost_personnel*$F305-UN_compensation)*$G305/CPI_2001*12/1000000/$E305*$CK305","v":0},0,{"$f":"S305*(Direct_cost_personnel*$F305-UN_compensation)*$G305/CPI_2001*12/1000000/$E305*$CK305","v":0},0,{"$f":"T305*(Direct_cost_personnel*$F305-UN_compensation)*$G305/CPI_2001*12/1000000/$E305*$CK305","v":1.2110999860514693E-5},1.3350727933804577E-5,{"$f":"U305*(Direct_cost_personnel*$F305-UN_compensation)*$G305/CPI_2001*12/1000000/$E305*$CK305","v":1.2698296052964293E-7},1.3998142001367839E-7,4.7697810970359193E-5,1.5372857390528388E-5,4.0995722610708329E-6,1.9621208832841093E-5,0,8.6041724859188865E-6,0,{"$f":"BW305*Direct_cost_personnel*$F305*$G305/CPI_2001*12/1000000/$E305*$CK305","v":0},0,{"$f":"BY305*Direct_cost_personnel*$F305*$G305/CPI_2001*12/1000000/$E305*$CK305","v":0},0,{"$f":"CA305*Direct_cost_personnel*$F305*$G305/CPI_2001*12/1000000/$E305*$CK305","v":0},0,{"$f":"CC305*Direct_cost_personnel*$F305*$G305/CPI_2001*12/1000000/$E305*$CK305","v":0},0,{"$f":"CE305*Direct_cost_personnel*$F305*$G305/CPI_2001*12/1000000/$E305*$CK305","v":0},0,{"$f":"CG305*Direct_cost_personnel*$F305*$G305/CPI_2001*12/1000000/$E305*$CK305","v":0},0,{"$f":"CI305*Direct_cost_personnel*$F305*$G305/CPI_2001*12/1000000/$E305*$CK305","v":0},0]
["Canada",2001,56800,7292,715442,0.78631419999999996,177.1,82.024653000000015,24.270581,8.0435669999999995,33.082158,0,16.628347000000002,0,345.5,78,200.5,47.125,0,19.875,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX306","v":0},{"$f":"Include_Afghanistan*DY306","v":0},{"$f":"Include_Afghanistan*DZ306","v":0},null,null,null,800,null,{"$f":"IF(NOT(ISBLANK(AV306)),Personnel_plane*AV306,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY306)),Personnel_plane*AY306,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA306)),Personnel_plane*BA306,0)","v":0},null,null,null,null,null,27,null,null,null,null,null,1200,null,null,null,null,null,null,{"$f":"DV306*Include_Iraq","v":0},0,2027,2027,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V306:$BV306*INDIRECT(\"Months_non_UN_operation\"&$B306),0))/12","v":2000},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V306:$BV306))-IF($AV$19=BY$19,$AV306)","v":2000},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V306:$BV306*INDIRECT(\"Months_non_UN_operation\"&$B306),0))/12","v":27},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V306:$BV306))-IF($AV$19=CA$19,$AV306)","v":27},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V306:$BV306*INDIRECT(\"Months_non_UN_operation\"&$B306),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V306:$BV306))-IF($AV$19=CC$19,$AV306)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V306:$BV306*INDIRECT(\"Months_non_UN_operation\"&$B306),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V306:$BV306))-IF($AV$19=CE$19,$AV306)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V306:$BV306*INDIRECT(\"Months_non_UN_operation\"&$B306),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V306:$BV306))-IF($AV$19=CG$19,$AV306)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V306:$BV306*INDIRECT(\"Months_non_UN_operation\"&$B306),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V306:$BV306))-IF($AV$19=CI$19,$AV306)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B306-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O306*(Direct_cost_personnel*$F306-UN_compensation)*$G306/CPI_2001*12/1000000/$E306*$CK306","v":6.9247140950352419E-5},1.079433620617099E-4,{"$f":"P306*(Direct_cost_personnel*$F306-UN_compensation)*$G306/CPI_2001*12/1000000/$E306*$CK306","v":1.5633218506881301E-5},2.4369268424930165E-5,{"$f":"Q306*(Direct_cost_personnel*$F306-UN_compensation)*$G306/CPI_2001*12/1000000/$E306*$CK306","v":4.0185388597816674E-5},6.2641516912801244E-5,{"$f":"R306*(Direct_cost_personnel*$F306-UN_compensation)*$G306/CPI_2001*12/1000000/$E306*$CK306","v":9.4450695145741204E-6},1.4723099673395307E-5,{"$f":"S306*(Direct_cost_personnel*$F306-UN_compensation)*$G306/CPI_2001*12/1000000/$E306*$CK306","v":0},0,{"$f":"T306*(Direct_cost_personnel*$F306-UN_compensation)*$G306/CPI_2001*12/1000000/$E306*$CK306","v":3.9834643310803313E-6},6.2094770505831661E-6,{"$f":"U306*(Direct_cost_personnel*$F306-UN_compensation)*$G306/CPI_2001*12/1000000/$E306*$CK306","v":0},0,1.9961536469292868E-4,5.9064935972655258E-5,1.9574841238731066E-5,8.0508807931184867E-5,0,4.0466779550357455E-5,0,{"$f":"BW306*Direct_cost_personnel*$F306*$G306/CPI_2001*12/1000000/$E306*$CK306","v":4.6545819186183688E-4},6.3328855252991589E-4,{"$f":"BY306*Direct_cost_personnel*$F306*$G306/CPI_2001*12/1000000/$E306*$CK306","v":4.5925820607976028E-4},6.2485303653667091E-4,{"$f":"CA306*Direct_cost_personnel*$F306*$G306/CPI_2001*12/1000000/$E306*$CK306","v":6.1999857820767643E-6},8.4355159932450558E-6,{"$f":"CC306*Direct_cost_personnel*$F306*$G306/CPI_2001*12/1000000/$E306*$CK306","v":0},0,{"$f":"CE306*Direct_cost_personnel*$F306*$G306/CPI_2001*12/1000000/$E306*$CK306","v":0},0,{"$f":"CG306*Direct_cost_personnel*$F306*$G306/CPI_2001*12/1000000/$E306*$CK306","v":0},0,{"$f":"CI306*Direct_cost_personnel*$F306*$G306/CPI_2001*12/1000000/$E306*$CK306","v":0},0]
["China",2001,2310000,26889.324543999999,1324814,0.40067150000000001,177.1,59.789736999999995,18.148430999999999,5.6937129999999998,24.015021000000001,0,11.932572,0,117.875,8.75,15.125,37.375,0,56.625,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX307","v":0},{"$f":"Include_Afghanistan*DY307","v":0},{"$f":"Include_Afghanistan*DZ307","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV307)),Personnel_plane*AV307,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY307)),Personnel_plane*AY307,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA307)),Personnel_plane*BA307,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV307*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V307:$BV307*INDIRECT(\"Months_non_UN_operation\"&$B307),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V307:$BV307))-IF($AV$19=BY$19,$AV307)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V307:$BV307*INDIRECT(\"Months_non_UN_operation\"&$B307),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V307:$BV307))-IF($AV$19=CA$19,$AV307)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V307:$BV307*INDIRECT(\"Months_non_UN_operation\"&$B307),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V307:$BV307))-IF($AV$19=CC$19,$AV307)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V307:$BV307*INDIRECT(\"Months_non_UN_operation\"&$B307),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V307:$BV307))-IF($AV$19=CE$19,$AV307)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V307:$BV307*INDIRECT(\"Months_non_UN_operation\"&$B307),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V307:$BV307))-IF($AV$19=CG$19,$AV307)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V307:$BV307*INDIRECT(\"Months_non_UN_operation\"&$B307),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V307:$BV307))-IF($AV$19=CI$19,$AV307)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B307-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O307*(Direct_cost_personnel*$F307-UN_compensation)*$G307/CPI_2001*12/1000000/$E307*$CK307","v":5.5893885851517593E-6},1.8032614831271965E-6,{"$f":"P307*(Direct_cost_personnel*$F307-UN_compensation)*$G307/CPI_2001*12/1000000/$E307*$CK307","v":4.1490689391370435E-7},1.338582225014886E-7,{"$f":"Q307*(Direct_cost_personnel*$F307-UN_compensation)*$G307/CPI_2001*12/1000000/$E307*$CK307","v":7.1719620233654607E-7},2.3138349889543027E-7,{"$f":"R307*(Direct_cost_personnel*$F307-UN_compensation)*$G307/CPI_2001*12/1000000/$E307*$CK307","v":1.7722451611456801E-6},5.7176583611350128E-7,{"$f":"S307*(Direct_cost_personnel*$F307-UN_compensation)*$G307/CPI_2001*12/1000000/$E307*$CK307","v":0},0,{"$f":"T307*(Direct_cost_personnel*$F307-UN_compensation)*$G307/CPI_2001*12/1000000/$E307*$CK307","v":2.6850403277558291E-6},8.6625392561677606E-7,{"$f":"U307*(Direct_cost_personnel*$F307-UN_compensation)*$G307/CPI_2001*12/1000000/$E307*$CK307","v":0},0,7.8577051910195872E-5,2.3851086763863973E-5,7.4828089971821935E-6,3.1561094703284018E-5,0,1.5682061445865699E-5,0,{"$f":"BW307*Direct_cost_personnel*$F307*$G307/CPI_2001*12/1000000/$E307*$CK307","v":0},0,{"$f":"BY307*Direct_cost_personnel*$F307*$G307/CPI_2001*12/1000000/$E307*$CK307","v":0},0,{"$f":"CA307*Direct_cost_personnel*$F307*$G307/CPI_2001*12/1000000/$E307*$CK307","v":0},0,{"$f":"CC307*Direct_cost_personnel*$F307*$G307/CPI_2001*12/1000000/$E307*$CK307","v":0},0,{"$f":"CE307*Direct_cost_personnel*$F307*$G307/CPI_2001*12/1000000/$E307*$CK307","v":0},0,{"$f":"CG307*Direct_cost_personnel*$F307*$G307/CPI_2001*12/1000000/$E307*$CK307","v":0},0,{"$f":"CI307*Direct_cost_personnel*$F307*$G307/CPI_2001*12/1000000/$E307*$CK307","v":0},0]
["Czech Republic",2001,53600,1111.2323839999999,64376,0.3739806,177.1,0,0,0,0,0,0,0,47.5,34.75,0,12.75,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX308","v":0},{"$f":"Include_Afghanistan*DY308","v":0},{"$f":"Include_Afghanistan*DZ308","v":0},null,null,null,400,null,{"$f":"IF(NOT(ISBLANK(AV308)),Personnel_plane*AV308,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY308)),Personnel_plane*AY308,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA308)),Personnel_plane*BA308,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,{"$f":"DV308*Include_Iraq","v":0},0,407,407,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V308:$BV308*INDIRECT(\"Months_non_UN_operation\"&$B308),0))/12","v":407},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V308:$BV308))-IF($AV$19=BY$19,$AV308)","v":407},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V308:$BV308*INDIRECT(\"Months_non_UN_operation\"&$B308),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V308:$BV308))-IF($AV$19=CA$19,$AV308)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V308:$BV308*INDIRECT(\"Months_non_UN_operation\"&$B308),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V308:$BV308))-IF($AV$19=CC$19,$AV308)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V308:$BV308*INDIRECT(\"Months_non_UN_operation\"&$B308),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V308:$BV308))-IF($AV$19=CE$19,$AV308)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V308:$BV308*INDIRECT(\"Months_non_UN_operation\"&$B308),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V308:$BV308))-IF($AV$19=CG$19,$AV308)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V308:$BV308*INDIRECT(\"Months_non_UN_operation\"&$B308),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V308:$BV308))-IF($AV$19=CI$19,$AV308)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B308-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O308*(Direct_cost_personnel*$F308-UN_compensation)*$G308/CPI_2001*12/1000000/$E308*$CK308","v":4.2237156837162841E-5},2.6633835769190492E-5,{"$f":"P308*(Direct_cost_personnel*$F308-UN_compensation)*$G308/CPI_2001*12/1000000/$E308*$CK308","v":3.0899814738766501E-5},1.9484753536407783E-5,{"$f":"Q308*(Direct_cost_personnel*$F308-UN_compensation)*$G308/CPI_2001*12/1000000/$E308*$CK308","v":0},0,{"$f":"R308*(Direct_cost_personnel*$F308-UN_compensation)*$G308/CPI_2001*12/1000000/$E308*$CK308","v":1.133734209839634E-5},7.1490822327827116E-6,{"$f":"S308*(Direct_cost_personnel*$F308-UN_compensation)*$G308/CPI_2001*12/1000000/$E308*$CK308","v":0},0,{"$f":"T308*(Direct_cost_personnel*$F308-UN_compensation)*$G308/CPI_2001*12/1000000/$E308*$CK308","v":0},0,{"$f":"U308*(Direct_cost_personnel*$F308-UN_compensation)*$G308/CPI_2001*12/1000000/$E308*$CK308","v":0},0,0,0,0,0,0,0,0,{"$f":"BW308*Direct_cost_personnel*$F308*$G308/CPI_2001*12/1000000/$E308*$CK308","v":4.93997484593035E-4},2.2820991911706381E-4,{"$f":"BY308*Direct_cost_personnel*$F308*$G308/CPI_2001*12/1000000/$E308*$CK308","v":4.93997484593035E-4},2.2820991911706381E-4,{"$f":"CA308*Direct_cost_personnel*$F308*$G308/CPI_2001*12/1000000/$E308*$CK308","v":0},0,{"$f":"CC308*Direct_cost_personnel*$F308*$G308/CPI_2001*12/1000000/$E308*$CK308","v":0},0,{"$f":"CE308*Direct_cost_personnel*$F308*$G308/CPI_2001*12/1000000/$E308*$CK308","v":0},0,{"$f":"CG308*Direct_cost_personnel*$F308*$G308/CPI_2001*12/1000000/$E308*$CK308","v":0},0,{"$f":"CI308*Direct_cost_personnel*$F308*$G308/CPI_2001*12/1000000/$E308*$CK308","v":0},0]
["Denmark",2001,21400,2260,160476,1.017625,177.1,23.758432999999997,7.1025799999999997,2.3044120000000001,9.5697779999999995,0,4.781663,0,125.375,65.625,15.25,34.75,6,3.75,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX309","v":0},{"$f":"Include_Afghanistan*DY309","v":0},{"$f":"Include_Afghanistan*DZ309","v":0},null,null,null,900,null,{"$f":"IF(NOT(ISBLANK(AV309)),Personnel_plane*AV309,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY309)),Personnel_plane*AY309,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA309)),Personnel_plane*BA309,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,345,null,null,null,null,null,null,{"$f":"DV309*Include_Iraq","v":0},0,1245,1245,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V309:$BV309*INDIRECT(\"Months_non_UN_operation\"&$B309),0))/12","v":1245},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V309:$BV309))-IF($AV$19=BY$19,$AV309)","v":1245},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V309:$BV309*INDIRECT(\"Months_non_UN_operation\"&$B309),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V309:$BV309))-IF($AV$19=CA$19,$AV309)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V309:$BV309*INDIRECT(\"Months_non_UN_operation\"&$B309),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V309:$BV309))-IF($AV$19=CC$19,$AV309)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V309:$BV309*INDIRECT(\"Months_non_UN_operation\"&$B309),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V309:$BV309))-IF($AV$19=CE$19,$AV309)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V309:$BV309*INDIRECT(\"Months_non_UN_operation\"&$B309),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V309:$BV309))-IF($AV$19=CG$19,$AV309)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V309:$BV309*INDIRECT(\"Months_non_UN_operation\"&$B309),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V309:$BV309))-IF($AV$19=CI$19,$AV309)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B309-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O309*(Direct_cost_personnel*$F309-UN_compensation)*$G309/CPI_2001*12/1000000/$E309*$CK309","v":1.497860385714761E-4},1.4365459355004641E-4,{"$f":"P309*(Direct_cost_personnel*$F309-UN_compensation)*$G309/CPI_2001*12/1000000/$E309*$CK309","v":7.8402462861440622E-5},7.5193082366674336E-5,{"$f":"Q309*(Direct_cost_personnel*$F309-UN_compensation)*$G309/CPI_2001*12/1000000/$E309*$CK309","v":1.8219238988753818E-5},1.7473440092827181E-5,{"$f":"R309*(Direct_cost_personnel*$F309-UN_compensation)*$G309/CPI_2001*12/1000000/$E309*$CK309","v":4.1515970810439035E-5},3.981652742463899E-5,{"$f":"S309*(Direct_cost_personnel*$F309-UN_compensation)*$G309/CPI_2001*12/1000000/$E309*$CK309","v":7.1682251759031419E-6},6.8747961020959412E-6,{"$f":"T309*(Direct_cost_personnel*$F309-UN_compensation)*$G309/CPI_2001*12/1000000/$E309*$CK309","v":4.480140734939464E-6},4.2967475638099623E-6,{"$f":"U309*(Direct_cost_personnel*$F309-UN_compensation)*$G309/CPI_2001*12/1000000/$E309*$CK309","v":0},0,2.57769600827329E-4,7.7060183701684816E-5,2.5001958731104319E-5,1.0382830614570224E-4,0,5.1879152248837651E-5,0,{"$f":"BW309*Direct_cost_personnel*$F309*$G309/CPI_2001*12/1000000/$E309*$CK309","v":1.6494998147504702E-3},1.4265201911849074E-3,{"$f":"BY309*Direct_cost_personnel*$F309*$G309/CPI_2001*12/1000000/$E309*$CK309","v":1.6494998147504702E-3},1.4265201911849074E-3,{"$f":"CA309*Direct_cost_personnel*$F309*$G309/CPI_2001*12/1000000/$E309*$CK309","v":0},0,{"$f":"CC309*Direct_cost_personnel*$F309*$G309/CPI_2001*12/1000000/$E309*$CK309","v":0},0,{"$f":"CE309*Direct_cost_personnel*$F309*$G309/CPI_2001*12/1000000/$E309*$CK309","v":0},0,{"$f":"CG309*Direct_cost_personnel*$F309*$G309/CPI_2001*12/1000000/$E309*$CK309","v":0},0,{"$f":"CI309*Direct_cost_personnel*$F309*$G309/CPI_2001*12/1000000/$E309*$CK309","v":0},0]
["Finland",2001,32250,1351,124750,0.90539879999999995,177.1,16.702570000000001,4.9515079999999996,1.634509,6.7350690000000002,0,3.3814839999999999,0,335,41.875,278.25,9.5,5.375,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX310","v":0},{"$f":"Include_Afghanistan*DY310","v":0},{"$f":"Include_Afghanistan*DZ310","v":0},null,null,null,800,null,{"$f":"IF(NOT(ISBLANK(AV310)),Personnel_plane*AV310,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY310)),Personnel_plane*AY310,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA310)),Personnel_plane*BA310,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,120,null,null,null,null,null,null,{"$f":"DV310*Include_Iraq","v":0},0,920,920,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V310:$BV310*INDIRECT(\"Months_non_UN_operation\"&$B310),0))/12","v":920},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V310:$BV310))-IF($AV$19=BY$19,$AV310)","v":920},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V310:$BV310*INDIRECT(\"Months_non_UN_operation\"&$B310),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V310:$BV310))-IF($AV$19=CA$19,$AV310)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V310:$BV310*INDIRECT(\"Months_non_UN_operation\"&$B310),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V310:$BV310))-IF($AV$19=CC$19,$AV310)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V310:$BV310*INDIRECT(\"Months_non_UN_operation\"&$B310),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V310:$BV310))-IF($AV$19=CE$19,$AV310)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V310:$BV310*INDIRECT(\"Months_non_UN_operation\"&$B310),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V310:$BV310))-IF($AV$19=CG$19,$AV310)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V310:$BV310*INDIRECT(\"Months_non_UN_operation\"&$B310),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V310:$BV310))-IF($AV$19=CI$19,$AV310)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B310-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O310*(Direct_cost_personnel*$F310-UN_compensation)*$G310/CPI_2001*12/1000000/$E310*$CK310","v":4.5187724627694604E-4},1.9586366615494623E-4,{"$f":"P310*(Direct_cost_personnel*$F310-UN_compensation)*$G310/CPI_2001*12/1000000/$E310*$CK310","v":5.6484655784618256E-5},2.4482958269368279E-5,{"$f":"Q310*(Direct_cost_personnel*$F310-UN_compensation)*$G310/CPI_2001*12/1000000/$E310*$CK310","v":3.7532789187032895E-4},1.6268377644063821E-4,{"$f":"R310*(Direct_cost_personnel*$F310-UN_compensation)*$G310/CPI_2001*12/1000000/$E310*$CK310","v":1.2814429372032798E-5},5.5543427715581775E-6,{"$f":"S310*(Direct_cost_personnel*$F310-UN_compensation)*$G310/CPI_2001*12/1000000/$E310*$CK310","v":7.2502692499659246E-6},3.1425886733815999E-6,{"$f":"T310*(Direct_cost_personnel*$F310-UN_compensation)*$G310/CPI_2001*12/1000000/$E310*$CK310","v":0},0,{"$f":"U310*(Direct_cost_personnel*$F310-UN_compensation)*$G310/CPI_2001*12/1000000/$E310*$CK310","v":0},0,2.331131338195262E-4,6.9106822902849946E-5,2.2812388467536426E-5,9.3999488766144507E-5,0,4.7194433682995293E-5,0,{"$f":"BW310*Direct_cost_personnel*$F310*$G310/CPI_2001*12/1000000/$E310*$CK310","v":1.3950585340661945E-3},5.3789424735089717E-4,{"$f":"BY310*Direct_cost_personnel*$F310*$G310/CPI_2001*12/1000000/$E310*$CK310","v":1.3950585340661945E-3},5.3789424735089717E-4,{"$f":"CA310*Direct_cost_personnel*$F310*$G310/CPI_2001*12/1000000/$E310*$CK310","v":0},0,{"$f":"CC310*Direct_cost_personnel*$F310*$G310/CPI_2001*12/1000000/$E310*$CK310","v":0},0,{"$f":"CE310*Direct_cost_personnel*$F310*$G310/CPI_2001*12/1000000/$E310*$CK310","v":0},0,{"$f":"CG310*Direct_cost_personnel*$F310*$G310/CPI_2001*12/1000000/$E310*$CK310","v":0},0,{"$f":"CI310*Direct_cost_personnel*$F310*$G310/CPI_2001*12/1000000/$E310*$CK310","v":0},0]
["France",2001,273740,24257,1340268,0.82210260000000002,177.1,258.82716799999997,76.598618999999999,25.337349,104.298412,0,52.592787999999999,0,615.125,187.625,247.875,179.625,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX311","v":0},{"$f":"Include_Afghanistan*DY311","v":0},{"$f":"Include_Afghanistan*DZ311","v":0},null,null,null,5100,null,{"$f":"IF(NOT(ISBLANK(AV311)),Personnel_plane*AV311,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY311)),Personnel_plane*AY311,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA311)),Personnel_plane*BA311,0)","v":0},null,null,null,null,null,17,null,null,null,null,null,2200,null,null,null,null,null,null,{"$f":"DV311*Include_Iraq","v":0},0,7317,7317,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V311:$BV311*INDIRECT(\"Months_non_UN_operation\"&$B311),0))/12","v":7300},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V311:$BV311))-IF($AV$19=BY$19,$AV311)","v":7300},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V311:$BV311*INDIRECT(\"Months_non_UN_operation\"&$B311),0))/12","v":17},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V311:$BV311))-IF($AV$19=CA$19,$AV311)","v":17},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V311:$BV311*INDIRECT(\"Months_non_UN_operation\"&$B311),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V311:$BV311))-IF($AV$19=CC$19,$AV311)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V311:$BV311*INDIRECT(\"Months_non_UN_operation\"&$B311),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V311:$BV311))-IF($AV$19=CE$19,$AV311)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V311:$BV311*INDIRECT(\"Months_non_UN_operation\"&$B311),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V311:$BV311))-IF($AV$19=CG$19,$AV311)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V311:$BV311*INDIRECT(\"Months_non_UN_operation\"&$B311),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V311:$BV311))-IF($AV$19=CI$19,$AV311)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B311-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O311*(Direct_cost_personnel*$F311-UN_compensation)*$G311/CPI_2001*12/1000000/$E311*$CK311","v":6.9243000804648612E-5},7.080999297174627E-5,{"$f":"P311*(Direct_cost_personnel*$F311-UN_compensation)*$G311/CPI_2001*12/1000000/$E311*$CK311","v":2.1120451982885097E-5},2.1598414844663919E-5,{"$f":"Q311*(Direct_cost_personnel*$F311-UN_compensation)*$G311/CPI_2001*12/1000000/$E311*$CK311","v":2.7902635764197965E-5},2.8534081703510028E-5,{"$f":"R311*(Direct_cost_personnel*$F311-UN_compensation)*$G311/CPI_2001*12/1000000/$E311*$CK311","v":2.0219913057565543E-5},2.0677496423572319E-5,{"$f":"S311*(Direct_cost_personnel*$F311-UN_compensation)*$G311/CPI_2001*12/1000000/$E311*$CK311","v":0},0,{"$f":"T311*(Direct_cost_personnel*$F311-UN_compensation)*$G311/CPI_2001*12/1000000/$E311*$CK311","v":0},0,{"$f":"U311*(Direct_cost_personnel*$F311-UN_compensation)*$G311/CPI_2001*12/1000000/$E311*$CK311","v":0},0,3.3623444997379713E-4,9.9506920881726945E-5,3.2914974384795414E-5,1.354908739408704E-4,0,6.8321680766404388E-5,0,{"$f":"BW311*Direct_cost_personnel*$F311*$G311/CPI_2001*12/1000000/$E311*$CK311","v":9.3771890285729363E-4},8.4229501089090413E-4,{"$f":"BY311*Direct_cost_personnel*$F311*$G311/CPI_2001*12/1000000/$E311*$CK311","v":9.3554024748643478E-4},8.4033805924608454E-4,{"$f":"CA311*Direct_cost_personnel*$F311*$G311/CPI_2001*12/1000000/$E311*$CK311","v":2.1786553708588208E-6},1.9569516448196492E-6,{"$f":"CC311*Direct_cost_personnel*$F311*$G311/CPI_2001*12/1000000/$E311*$CK311","v":0},0,{"$f":"CE311*Direct_cost_personnel*$F311*$G311/CPI_2001*12/1000000/$E311*$CK311","v":0},0,{"$f":"CG311*Direct_cost_personnel*$F311*$G311/CPI_2001*12/1000000/$E311*$CK311","v":0},0,{"$f":"CI311*Direct_cost_personnel*$F311*$G311/CPI_2001*12/1000000/$E311*$CK311","v":0},0]
["Germany",2001,308400,20154,1882511,0.85515870000000005,177.1,311.87978500000003,92.664608000000001,30.448239000000001,125.724954,0,63.041983999999999,0,496,481.875,12.625,0,0,1.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX312","v":0},{"$f":"Include_Afghanistan*DY312","v":0},{"$f":"Include_Afghanistan*DZ312","v":0},null,null,null,5100,null,{"$f":"IF(NOT(ISBLANK(AV312)),Personnel_plane*AV312,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY312)),Personnel_plane*AY312,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA312)),Personnel_plane*BA312,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,2100,null,null,null,null,null,null,{"$f":"DV312*Include_Iraq","v":0},0,7200,7200,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V312:$BV312*INDIRECT(\"Months_non_UN_operation\"&$B312),0))/12","v":7200},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V312:$BV312))-IF($AV$19=BY$19,$AV312)","v":7200},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V312:$BV312*INDIRECT(\"Months_non_UN_operation\"&$B312),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V312:$BV312))-IF($AV$19=CA$19,$AV312)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V312:$BV312*INDIRECT(\"Months_non_UN_operation\"&$B312),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V312:$BV312))-IF($AV$19=CC$19,$AV312)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V312:$BV312*INDIRECT(\"Months_non_UN_operation\"&$B312),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V312:$BV312))-IF($AV$19=CE$19,$AV312)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V312:$BV312*INDIRECT(\"Months_non_UN_operation\"&$B312),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V312:$BV312))-IF($AV$19=CG$19,$AV312)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V312:$BV312*INDIRECT(\"Months_non_UN_operation\"&$B312),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V312:$BV312))-IF($AV$19=CI$19,$AV312)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B312-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O312*(Direct_cost_personnel*$F312-UN_compensation)*$G312/CPI_2001*12/1000000/$E312*$CK312","v":4.1570727672326925E-5},2.9978854567002197E-5,{"$f":"P312*(Direct_cost_personnel*$F312-UN_compensation)*$G312/CPI_2001*12/1000000/$E312*$CK312","v":4.0386883865126091E-5},2.9125122065472144E-5,{"$f":"Q312*(Direct_cost_personnel*$F312-UN_compensation)*$G312/CPI_2001*12/1000000/$E312*$CK312","v":1.0581258807724343E-6},7.6307064296048937E-7,{"$f":"R312*(Direct_cost_personnel*$F312-UN_compensation)*$G312/CPI_2001*12/1000000/$E312*$CK312","v":0},0,{"$f":"S312*(Direct_cost_personnel*$F312-UN_compensation)*$G312/CPI_2001*12/1000000/$E312*$CK312","v":0},0,{"$f":"T312*(Direct_cost_personnel*$F312-UN_compensation)*$G312/CPI_2001*12/1000000/$E312*$CK312","v":1.2571792642840807E-7},9.0661858569563095E-8,{"$f":"U312*(Direct_cost_personnel*$F312-UN_compensation)*$G312/CPI_2001*12/1000000/$E312*$CK312","v":0},0,2.8845209670745522E-4,8.5703856914530154E-5,2.8161037691492926E-5,1.162807861681332E-4,0,5.8306415933298932E-5,0,{"$f":"BW312*Direct_cost_personnel*$F312*$G312/CPI_2001*12/1000000/$E312*$CK312","v":6.8335587863825533E-4},4.3517692113390278E-4,{"$f":"BY312*Direct_cost_personnel*$F312*$G312/CPI_2001*12/1000000/$E312*$CK312","v":6.8335587863825533E-4},4.3517692113390278E-4,{"$f":"CA312*Direct_cost_personnel*$F312*$G312/CPI_2001*12/1000000/$E312*$CK312","v":0},0,{"$f":"CC312*Direct_cost_personnel*$F312*$G312/CPI_2001*12/1000000/$E312*$CK312","v":0},0,{"$f":"CE312*Direct_cost_personnel*$F312*$G312/CPI_2001*12/1000000/$E312*$CK312","v":0},0,{"$f":"CG312*Direct_cost_personnel*$F312*$G312/CPI_2001*12/1000000/$E312*$CK312","v":0},0,{"$f":"CI312*Direct_cost_personnel*$F312*$G312/CPI_2001*12/1000000/$E312*$CK312","v":0},0]
["Greece",2001,159170,3217,131144,0.6004623,177.1,16.761490999999999,5.1099170000000003,1.590695,6.735017,0,3.3258619999999999,0,25.5,19.25,3.375,2.875,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX313","v":0},{"$f":"Include_Afghanistan*DY313","v":0},{"$f":"Include_Afghanistan*DZ313","v":0},null,null,null,1700,null,{"$f":"IF(NOT(ISBLANK(AV313)),Personnel_plane*AV313,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY313)),Personnel_plane*AY313,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA313)),Personnel_plane*BA313,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,250,null,null,null,null,null,null,{"$f":"DV313*Include_Iraq","v":0},0,1950,1950,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V313:$BV313*INDIRECT(\"Months_non_UN_operation\"&$B313),0))/12","v":1950},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V313:$BV313))-IF($AV$19=BY$19,$AV313)","v":1950},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V313:$BV313*INDIRECT(\"Months_non_UN_operation\"&$B313),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V313:$BV313))-IF($AV$19=CA$19,$AV313)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V313:$BV313*INDIRECT(\"Months_non_UN_operation\"&$B313),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V313:$BV313))-IF($AV$19=CC$19,$AV313)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V313:$BV313*INDIRECT(\"Months_non_UN_operation\"&$B313),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V313:$BV313))-IF($AV$19=CE$19,$AV313)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V313:$BV313*INDIRECT(\"Months_non_UN_operation\"&$B313),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V313:$BV313))-IF($AV$19=CG$19,$AV313)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V313:$BV313*INDIRECT(\"Months_non_UN_operation\"&$B313),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V313:$BV313))-IF($AV$19=CI$19,$AV313)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B313-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O313*(Direct_cost_personnel*$F313-UN_compensation)*$G313/CPI_2001*12/1000000/$E313*$CK313","v":2.0331450554365131E-5},6.8423548882124221E-6,{"$f":"P313*(Direct_cost_personnel*$F313-UN_compensation)*$G313/CPI_2001*12/1000000/$E313*$CK313","v":1.5348251889079557E-5},5.1653071214936917E-6,{"$f":"Q313*(Direct_cost_personnel*$F313-UN_compensation)*$G313/CPI_2001*12/1000000/$E313*$CK313","v":2.690927279254208E-6},9.0560579402811473E-7,{"$f":"R313*(Direct_cost_personnel*$F313-UN_compensation)*$G313/CPI_2001*12/1000000/$E313*$CK313","v":2.2922713860313625E-6},7.7144197269061639E-7,{"$f":"S313*(Direct_cost_personnel*$F313-UN_compensation)*$G313/CPI_2001*12/1000000/$E313*$CK313","v":0},0,{"$f":"T313*(Direct_cost_personnel*$F313-UN_compensation)*$G313/CPI_2001*12/1000000/$E313*$CK313","v":0},0,{"$f":"U313*(Direct_cost_personnel*$F313-UN_compensation)*$G313/CPI_2001*12/1000000/$E313*$CK313","v":0},0,2.2252982113909773E-4,6.7840558816971295E-5,2.1118471730042219E-5,8.9415800084776626E-5,0,4.4154990507307608E-5,0,{"$f":"BW313*Direct_cost_personnel*$F313*$G313/CPI_2001*12/1000000/$E313*$CK313","v":1.8654223400189438E-3},5.2323890321624407E-4,{"$f":"BY313*Direct_cost_personnel*$F313*$G313/CPI_2001*12/1000000/$E313*$CK313","v":1.8654223400189438E-3},5.2323890321624407E-4,{"$f":"CA313*Direct_cost_personnel*$F313*$G313/CPI_2001*12/1000000/$E313*$CK313","v":0},0,{"$f":"CC313*Direct_cost_personnel*$F313*$G313/CPI_2001*12/1000000/$E313*$CK313","v":0},0,{"$f":"CE313*Direct_cost_personnel*$F313*$G313/CPI_2001*12/1000000/$E313*$CK313","v":0},0,{"$f":"CG313*Direct_cost_personnel*$F313*$G313/CPI_2001*12/1000000/$E313*$CK313","v":0},0,{"$f":"CI313*Direct_cost_personnel*$F313*$G313/CPI_2001*12/1000000/$E313*$CK313","v":0},0]
["Hungary",2001,33800,867.70566399999996,52720,0.38630720000000002,177.1,1.0453620000000001,0.337642,9.2924999999999994E-2,0.42470200000000002,0,0.19009300000000001,0,157.5,144.75,6,6.75,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX314","v":0},{"$f":"Include_Afghanistan*DY314","v":0},{"$f":"Include_Afghanistan*DZ314","v":0},null,null,null,325,null,{"$f":"IF(NOT(ISBLANK(AV314)),Personnel_plane*AV314,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY314)),Personnel_plane*AY314,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA314)),Personnel_plane*BA314,0)","v":0},null,null,null,null,null,41,null,null,null,null,null,159,null,null,null,null,null,null,{"$f":"DV314*Include_Iraq","v":0},0,525,525,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V314:$BV314*INDIRECT(\"Months_non_UN_operation\"&$B314),0))/12","v":484},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V314:$BV314))-IF($AV$19=BY$19,$AV314)","v":484},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V314:$BV314*INDIRECT(\"Months_non_UN_operation\"&$B314),0))/12","v":41},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V314:$BV314))-IF($AV$19=CA$19,$AV314)","v":41},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V314:$BV314*INDIRECT(\"Months_non_UN_operation\"&$B314),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V314:$BV314))-IF($AV$19=CC$19,$AV314)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V314:$BV314*INDIRECT(\"Months_non_UN_operation\"&$B314),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V314:$BV314))-IF($AV$19=CE$19,$AV314)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V314:$BV314*INDIRECT(\"Months_non_UN_operation\"&$B314),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V314:$BV314))-IF($AV$19=CG$19,$AV314)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V314:$BV314*INDIRECT(\"Months_non_UN_operation\"&$B314),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V314:$BV314))-IF($AV$19=CI$19,$AV314)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B314-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O314*(Direct_cost_personnel*$F314-UN_compensation)*$G314/CPI_2001*12/1000000/$E314*$CK314","v":1.7870745451651791E-4},1.3353185590823005E-4,{"$f":"P314*(Direct_cost_personnel*$F314-UN_compensation)*$G314/CPI_2001*12/1000000/$E314*$CK314","v":1.6424066057946647E-4},1.2272213423946858E-4,{"$f":"Q314*(Direct_cost_personnel*$F314-UN_compensation)*$G314/CPI_2001*12/1000000/$E314*$CK314","v":6.8079030292006828E-6},5.0869278441230486E-6,{"$f":"R314*(Direct_cost_personnel*$F314-UN_compensation)*$G314/CPI_2001*12/1000000/$E314*$CK314","v":7.6588909078507665E-6},5.72279382463843E-6,{"$f":"S314*(Direct_cost_personnel*$F314-UN_compensation)*$G314/CPI_2001*12/1000000/$E314*$CK314","v":0},0,{"$f":"T314*(Direct_cost_personnel*$F314-UN_compensation)*$G314/CPI_2001*12/1000000/$E314*$CK314","v":0},0,{"$f":"U314*(Direct_cost_personnel*$F314-UN_compensation)*$G314/CPI_2001*12/1000000/$E314*$CK314","v":0},0,3.4523538617160965E-5,1.115077516283877E-5,3.0688888882508478E-6,1.4025969853300099E-5,0,6.2779047127712504E-6,0,{"$f":"BW314*Direct_cost_personnel*$F314*$G314/CPI_2001*12/1000000/$E314*$CK314","v":8.0375177866528666E-4},4.4510618636076684E-4,{"$f":"BY314*Direct_cost_personnel*$F314*$G314/CPI_2001*12/1000000/$E314*$CK314","v":7.4098259214094994E-4},4.1034551275925932E-4,{"$f":"CA314*Direct_cost_personnel*$F314*$G314/CPI_2001*12/1000000/$E314*$CK314","v":6.2769186524336675E-5},3.4760673601507498E-5,{"$f":"CC314*Direct_cost_personnel*$F314*$G314/CPI_2001*12/1000000/$E314*$CK314","v":0},0,{"$f":"CE314*Direct_cost_personnel*$F314*$G314/CPI_2001*12/1000000/$E314*$CK314","v":0},0,{"$f":"CG314*Direct_cost_personnel*$F314*$G314/CPI_2001*12/1000000/$E314*$CK314","v":0},0,{"$f":"CI314*Direct_cost_personnel*$F314*$G314/CPI_2001*12/1000000/$E314*$CK314","v":0},0]
["India",2001,1263000,14637.567999999999,487799,0.27874769999999999,177.1,2.3824769999999997,0.76423399999999997,0.20844499999999999,0.97673100000000002,0,0.43306699999999998,0,2570.75,633.25,809.375,1128.125,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX315","v":0},{"$f":"Include_Afghanistan*DY315","v":0},{"$f":"Include_Afghanistan*DZ315","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV315)),Personnel_plane*AV315,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY315)),Personnel_plane*AY315,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA315)),Personnel_plane*BA315,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV315*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V315:$BV315*INDIRECT(\"Months_non_UN_operation\"&$B315),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V315:$BV315))-IF($AV$19=BY$19,$AV315)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V315:$BV315*INDIRECT(\"Months_non_UN_operation\"&$B315),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V315:$BV315))-IF($AV$19=CA$19,$AV315)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V315:$BV315*INDIRECT(\"Months_non_UN_operation\"&$B315),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V315:$BV315))-IF($AV$19=CC$19,$AV315)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V315:$BV315*INDIRECT(\"Months_non_UN_operation\"&$B315),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V315:$BV315))-IF($AV$19=CE$19,$AV315)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V315:$BV315*INDIRECT(\"Months_non_UN_operation\"&$B315),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V315:$BV315))-IF($AV$19=CG$19,$AV315)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V315:$BV315*INDIRECT(\"Months_non_UN_operation\"&$B315),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V315:$BV315))-IF($AV$19=CI$19,$AV315)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B315-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O315*(Direct_cost_personnel*$F315-UN_compensation)*$G315/CPI_2001*12/1000000/$E315*$CK315","v":1.9681792267143352E-4},1.0634290268228086E-4,{"$f":"P315*(Direct_cost_personnel*$F315-UN_compensation)*$G315/CPI_2001*12/1000000/$E315*$CK315","v":4.8481940885611297E-5},2.6195329426647615E-5,{"$f":"Q315*(Direct_cost_personnel*$F315-UN_compensation)*$G315/CPI_2001*12/1000000/$E315*$CK315","v":6.1966160133109581E-5},3.3481002376143566E-5,{"$f":"R315*(Direct_cost_personnel*$F315-UN_compensation)*$G315/CPI_2001*12/1000000/$E315*$CK315","v":8.6369821652712596E-5},4.6666570879489687E-5,{"$f":"S315*(Direct_cost_personnel*$F315-UN_compensation)*$G315/CPI_2001*12/1000000/$E315*$CK315","v":0},0,{"$f":"T315*(Direct_cost_personnel*$F315-UN_compensation)*$G315/CPI_2001*12/1000000/$E315*$CK315","v":0},0,{"$f":"U315*(Direct_cost_personnel*$F315-UN_compensation)*$G315/CPI_2001*12/1000000/$E315*$CK315","v":0},0,8.5037759174990511E-6,2.727780660436164E-6,7.4400280511547007E-7,3.4862462704465842E-6,0,1.5457461815008339E-6,0,{"$f":"BW315*Direct_cost_personnel*$F315*$G315/CPI_2001*12/1000000/$E315*$CK315","v":0},0,{"$f":"BY315*Direct_cost_personnel*$F315*$G315/CPI_2001*12/1000000/$E315*$CK315","v":0},0,{"$f":"CA315*Direct_cost_personnel*$F315*$G315/CPI_2001*12/1000000/$E315*$CK315","v":0},0,{"$f":"CC315*Direct_cost_personnel*$F315*$G315/CPI_2001*12/1000000/$E315*$CK315","v":0},0,{"$f":"CE315*Direct_cost_personnel*$F315*$G315/CPI_2001*12/1000000/$E315*$CK315","v":0},0,{"$f":"CG315*Direct_cost_personnel*$F315*$G315/CPI_2001*12/1000000/$E315*$CK315","v":0},0,{"$f":"CI315*Direct_cost_personnel*$F315*$G315/CPI_2001*12/1000000/$E315*$CK315","v":0},0]
["Indonesia",2001,297000,1108.7992320000001,160447,0.30510199999999998,177.1,1.401654,0.44756099999999999,0.123304,0.57500499999999999,0,0.25578400000000001,0,54.75,31.875,6,16.875,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX316","v":0},{"$f":"Include_Afghanistan*DY316","v":0},{"$f":"Include_Afghanistan*DZ316","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV316)),Personnel_plane*AV316,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY316)),Personnel_plane*AY316,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA316)),Personnel_plane*BA316,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV316*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V316:$BV316*INDIRECT(\"Months_non_UN_operation\"&$B316),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V316:$BV316))-IF($AV$19=BY$19,$AV316)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V316:$BV316*INDIRECT(\"Months_non_UN_operation\"&$B316),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V316:$BV316))-IF($AV$19=CA$19,$AV316)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V316:$BV316*INDIRECT(\"Months_non_UN_operation\"&$B316),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V316:$BV316))-IF($AV$19=CC$19,$AV316)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V316:$BV316*INDIRECT(\"Months_non_UN_operation\"&$B316),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V316:$BV316))-IF($AV$19=CE$19,$AV316)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V316:$BV316*INDIRECT(\"Months_non_UN_operation\"&$B316),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V316:$BV316))-IF($AV$19=CG$19,$AV316)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V316:$BV316*INDIRECT(\"Months_non_UN_operation\"&$B316),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V316:$BV316))-IF($AV$19=CI$19,$AV316)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B316-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O316*(Direct_cost_personnel*$F316-UN_compensation)*$G316/CPI_2001*12/1000000/$E316*$CK316","v":1.4622703035019318E-5},2.2180584478223001E-6,{"$f":"P316*(Direct_cost_personnel*$F316-UN_compensation)*$G316/CPI_2001*12/1000000/$E316*$CK316","v":8.513217520387959E-6},1.2913353977047638E-6,{"$f":"Q316*(Direct_cost_personnel*$F316-UN_compensation)*$G316/CPI_2001*12/1000000/$E316*$CK316","v":1.6024880038377333E-6},2.4307489839148497E-7,{"$f":"R316*(Direct_cost_personnel*$F316-UN_compensation)*$G316/CPI_2001*12/1000000/$E316*$CK316","v":4.5069975107936257E-6},6.8364815172605142E-7,{"$f":"S316*(Direct_cost_personnel*$F316-UN_compensation)*$G316/CPI_2001*12/1000000/$E316*$CK316","v":0},0,{"$f":"T316*(Direct_cost_personnel*$F316-UN_compensation)*$G316/CPI_2001*12/1000000/$E316*$CK316","v":0},0,{"$f":"U316*(Direct_cost_personnel*$F316-UN_compensation)*$G316/CPI_2001*12/1000000/$E316*$CK316","v":0},0,1.5210140161502123E-5,4.8567374978575688E-6,1.3380414299633562E-6,6.2397044089087101E-6,0,2.7756568247724903E-6,0,{"$f":"BW316*Direct_cost_personnel*$F316*$G316/CPI_2001*12/1000000/$E316*$CK316","v":0},0,{"$f":"BY316*Direct_cost_personnel*$F316*$G316/CPI_2001*12/1000000/$E316*$CK316","v":0},0,{"$f":"CA316*Direct_cost_personnel*$F316*$G316/CPI_2001*12/1000000/$E316*$CK316","v":0},0,{"$f":"CC316*Direct_cost_personnel*$F316*$G316/CPI_2001*12/1000000/$E316*$CK316","v":0},0,{"$f":"CE316*Direct_cost_personnel*$F316*$G316/CPI_2001*12/1000000/$E316*$CK316","v":0},0,{"$f":"CG316*Direct_cost_personnel*$F316*$G316/CPI_2001*12/1000000/$E316*$CK316","v":0},0,{"$f":"CI316*Direct_cost_personnel*$F316*$G316/CPI_2001*12/1000000/$E316*$CK316","v":0},0]
["Ireland",2001,10460,763,105793,0.88874929999999996,177.1,9.229572000000001,2.7921149999999999,0.88373500000000005,3.7118929999999999,0,1.8418289999999999,0,583.5,63,436.125,40.5,0,43.875,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX317","v":0},{"$f":"Include_Afghanistan*DY317","v":0},{"$f":"Include_Afghanistan*DZ317","v":0},null,null,null,104,null,{"$f":"IF(NOT(ISBLANK(AV317)),Personnel_plane*AV317,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY317)),Personnel_plane*AY317,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA317)),Personnel_plane*BA317,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,50,null,null,null,null,null,null,{"$f":"DV317*Include_Iraq","v":0},0,154,154,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V317:$BV317*INDIRECT(\"Months_non_UN_operation\"&$B317),0))/12","v":154},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V317:$BV317))-IF($AV$19=BY$19,$AV317)","v":154},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V317:$BV317*INDIRECT(\"Months_non_UN_operation\"&$B317),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V317:$BV317))-IF($AV$19=CA$19,$AV317)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V317:$BV317*INDIRECT(\"Months_non_UN_operation\"&$B317),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V317:$BV317))-IF($AV$19=CC$19,$AV317)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V317:$BV317*INDIRECT(\"Months_non_UN_operation\"&$B317),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V317:$BV317))-IF($AV$19=CE$19,$AV317)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V317:$BV317*INDIRECT(\"Months_non_UN_operation\"&$B317),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V317:$BV317))-IF($AV$19=CG$19,$AV317)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V317:$BV317*INDIRECT(\"Months_non_UN_operation\"&$B317),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V317:$BV317))-IF($AV$19=CI$19,$AV317)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B317-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O317*(Direct_cost_personnel*$F317-UN_compensation)*$G317/CPI_2001*12/1000000/$E317*$CK317","v":9.0892522646976535E-4},7.0048812549133681E-4,{"$f":"P317*(Direct_cost_personnel*$F317-UN_compensation)*$G317/CPI_2001*12/1000000/$E317*$CK317","v":9.8135885634267726E-5},7.5631108664874402E-5,{"$f":"Q317*(Direct_cost_personnel*$F317-UN_compensation)*$G317/CPI_2001*12/1000000/$E317*$CK317","v":6.7935735114674635E-4},5.2356535343600565E-4,{"$f":"R317*(Direct_cost_personnel*$F317-UN_compensation)*$G317/CPI_2001*12/1000000/$E317*$CK317","v":6.3087355050600683E-5},4.8619998427419269E-5,{"$f":"S317*(Direct_cost_personnel*$F317-UN_compensation)*$G317/CPI_2001*12/1000000/$E317*$CK317","v":0},0,{"$f":"T317*(Direct_cost_personnel*$F317-UN_compensation)*$G317/CPI_2001*12/1000000/$E317*$CK317","v":6.8344634638150742E-5},5.2671664963037539E-5,{"$f":"U317*(Direct_cost_personnel*$F317-UN_compensation)*$G317/CPI_2001*12/1000000/$E317*$CK317","v":0},0,1.5189680042313077E-4,4.5951571201072994E-5,1.4544175929494399E-5,6.1088929173857263E-5,0,3.0312124118706097E-5,0,{"$f":"BW317*Direct_cost_personnel*$F317*$G317/CPI_2001*12/1000000/$E317*$CK317","v":2.7030140453885958E-4},1.8487604340302634E-4,{"$f":"BY317*Direct_cost_personnel*$F317*$G317/CPI_2001*12/1000000/$E317*$CK317","v":2.7030140453885958E-4},1.8487604340302634E-4,{"$f":"CA317*Direct_cost_personnel*$F317*$G317/CPI_2001*12/1000000/$E317*$CK317","v":0},0,{"$f":"CC317*Direct_cost_personnel*$F317*$G317/CPI_2001*12/1000000/$E317*$CK317","v":0},0,{"$f":"CE317*Direct_cost_personnel*$F317*$G317/CPI_2001*12/1000000/$E317*$CK317","v":0},0,{"$f":"CG317*Direct_cost_personnel*$F317*$G317/CPI_2001*12/1000000/$E317*$CK317","v":0},0,{"$f":"CI317*Direct_cost_personnel*$F317*$G317/CPI_2001*12/1000000/$E317*$CK317","v":0},0]
["Italy",2001,230350,14861,1124668,0.72290759999999998,177.1,162.45058100000003,48.046035000000003,15.937167000000001,65.524670999999998,0,32.942708000000003,0,311.75,79.25,69,156.125,6.375,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX318","v":0},{"$f":"Include_Afghanistan*DY318","v":0},{"$f":"Include_Afghanistan*DZ318","v":0},null,null,null,5360,null,{"$f":"IF(NOT(ISBLANK(AV318)),Personnel_plane*AV318,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY318)),Personnel_plane*AY318,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA318)),Personnel_plane*BA318,0)","v":0},null,null,null,null,null,77,null,null,null,null,null,1500,null,null,null,null,null,null,{"$f":"DV318*Include_Iraq","v":0},0,6937,6937,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V318:$BV318*INDIRECT(\"Months_non_UN_operation\"&$B318),0))/12","v":6860},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V318:$BV318))-IF($AV$19=BY$19,$AV318)","v":6860},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V318:$BV318*INDIRECT(\"Months_non_UN_operation\"&$B318),0))/12","v":77},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V318:$BV318))-IF($AV$19=CA$19,$AV318)","v":77},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V318:$BV318*INDIRECT(\"Months_non_UN_operation\"&$B318),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V318:$BV318))-IF($AV$19=CC$19,$AV318)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V318:$BV318*INDIRECT(\"Months_non_UN_operation\"&$B318),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V318:$BV318))-IF($AV$19=CE$19,$AV318)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V318:$BV318*INDIRECT(\"Months_non_UN_operation\"&$B318),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V318:$BV318))-IF($AV$19=CG$19,$AV318)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V318:$BV318*INDIRECT(\"Months_non_UN_operation\"&$B318),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V318:$BV318))-IF($AV$19=CI$19,$AV318)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B318-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O318*(Direct_cost_personnel*$F318-UN_compensation)*$G318/CPI_2001*12/1000000/$E318*$CK318","v":3.607538677497422E-5},3.1136223632245976E-5,{"$f":"P318*(Direct_cost_personnel*$F318-UN_compensation)*$G318/CPI_2001*12/1000000/$E318*$CK318","v":9.1707278329325006E-6},7.9151426555108033E-6,{"$f":"Q318*(Direct_cost_personnel*$F318-UN_compensation)*$G318/CPI_2001*12/1000000/$E318*$CK318","v":7.9846084602188347E-6},6.8914175801923735E-6,{"$f":"R318*(Direct_cost_personnel*$F318-UN_compensation)*$G318/CPI_2001*12/1000000/$E318*$CK318","v":1.8066623128285004E-5},1.5593080720399045E-5,{"$f":"S318*(Direct_cost_personnel*$F318-UN_compensation)*$G318/CPI_2001*12/1000000/$E318*$CK318","v":7.3770839034630517E-7},6.3670705903951267E-7,{"$f":"T318*(Direct_cost_personnel*$F318-UN_compensation)*$G318/CPI_2001*12/1000000/$E318*$CK318","v":0},0,{"$f":"U318*(Direct_cost_personnel*$F318-UN_compensation)*$G318/CPI_2001*12/1000000/$E318*$CK318","v":1.157189631915773E-7},9.9875617104237278E-8,2.5149011939049157E-4,7.4380177676248107E-5,2.4672365016510477E-5,1.0143889440944921E-4,0,5.0998682288283727E-5,0,{"$f":"BW318*Direct_cost_personnel*$F318*$G318/CPI_2001*12/1000000/$E318*$CK318","v":9.316126761914537E-4},6.9283715585209411E-4,{"$f":"BY318*Direct_cost_personnel*$F318*$G318/CPI_2001*12/1000000/$E318*$CK318","v":9.2127186949306238E-4},6.8514673333506778E-4,{"$f":"CA318*Direct_cost_personnel*$F318*$G318/CPI_2001*12/1000000/$E318*$CK318","v":1.0340806698391515E-5},7.6904225170262702E-6,{"$f":"CC318*Direct_cost_personnel*$F318*$G318/CPI_2001*12/1000000/$E318*$CK318","v":0},0,{"$f":"CE318*Direct_cost_personnel*$F318*$G318/CPI_2001*12/1000000/$E318*$CK318","v":0},0,{"$f":"CG318*Direct_cost_personnel*$F318*$G318/CPI_2001*12/1000000/$E318*$CK318","v":0},0,{"$f":"CI318*Direct_cost_personnel*$F318*$G318/CPI_2001*12/1000000/$E318*$CK318","v":0},0]
["Japan",2001,239800,40300,4159859,1.2298389999999999,177.1,625.11634500000002,185.13901000000001,61.237606999999997,252.09716399999999,0,126.64256399999999,0,30,0,30,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX319","v":0},{"$f":"Include_Afghanistan*DY319","v":0},{"$f":"Include_Afghanistan*DZ319","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV319)),Personnel_plane*AV319,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY319)),Personnel_plane*AY319,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA319)),Personnel_plane*BA319,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV319*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V319:$BV319*INDIRECT(\"Months_non_UN_operation\"&$B319),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V319:$BV319))-IF($AV$19=BY$19,$AV319)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V319:$BV319*INDIRECT(\"Months_non_UN_operation\"&$B319),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V319:$BV319))-IF($AV$19=CA$19,$AV319)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V319:$BV319*INDIRECT(\"Months_non_UN_operation\"&$B319),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V319:$BV319))-IF($AV$19=CC$19,$AV319)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V319:$BV319*INDIRECT(\"Months_non_UN_operation\"&$B319),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V319:$BV319))-IF($AV$19=CE$19,$AV319)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V319:$BV319*INDIRECT(\"Months_non_UN_operation\"&$B319),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V319:$BV319))-IF($AV$19=CG$19,$AV319)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V319:$BV319*INDIRECT(\"Months_non_UN_operation\"&$B319),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V319:$BV319))-IF($AV$19=CI$19,$AV319)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B319-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O319*(Direct_cost_personnel*$F319-UN_compensation)*$G319/CPI_2001*12/1000000/$E319*$CK319","v":1.7024111251761884E-6},2.1101946048068574E-6,{"$f":"P319*(Direct_cost_personnel*$F319-UN_compensation)*$G319/CPI_2001*12/1000000/$E319*$CK319","v":0},0,{"$f":"Q319*(Direct_cost_personnel*$F319-UN_compensation)*$G319/CPI_2001*12/1000000/$E319*$CK319","v":1.7024111251761884E-6},2.1101946048068574E-6,{"$f":"R319*(Direct_cost_personnel*$F319-UN_compensation)*$G319/CPI_2001*12/1000000/$E319*$CK319","v":0},0,{"$f":"S319*(Direct_cost_personnel*$F319-UN_compensation)*$G319/CPI_2001*12/1000000/$E319*$CK319","v":0},0,{"$f":"T319*(Direct_cost_personnel*$F319-UN_compensation)*$G319/CPI_2001*12/1000000/$E319*$CK319","v":0},0,{"$f":"U319*(Direct_cost_personnel*$F319-UN_compensation)*$G319/CPI_2001*12/1000000/$E319*$CK319","v":0},0,2.616412653723909E-4,7.7489582913068349E-5,2.5630884733716539E-5,1.0551479178768097E-4,0,5.3006005937925038E-5,0,{"$f":"BW319*Direct_cost_personnel*$F319*$G319/CPI_2001*12/1000000/$E319*$CK319","v":0},0,{"$f":"BY319*Direct_cost_personnel*$F319*$G319/CPI_2001*12/1000000/$E319*$CK319","v":0},0,{"$f":"CA319*Direct_cost_personnel*$F319*$G319/CPI_2001*12/1000000/$E319*$CK319","v":0},0,{"$f":"CC319*Direct_cost_personnel*$F319*$G319/CPI_2001*12/1000000/$E319*$CK319","v":0},0,{"$f":"CE319*Direct_cost_personnel*$F319*$G319/CPI_2001*12/1000000/$E319*$CK319","v":0},0,{"$f":"CG319*Direct_cost_personnel*$F319*$G319/CPI_2001*12/1000000/$E319*$CK319","v":0},0,{"$f":"CI319*Direct_cost_personnel*$F319*$G319/CPI_2001*12/1000000/$E319*$CK319","v":0},0]
["Luxembourg",2001,900,164.785248,20216,0.84868030000000005,177.1,2.5107840000000001,0.75399300000000002,0.242228,1.0109159999999999,0,0.50364699999999996,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX320","v":0},{"$f":"Include_Afghanistan*DY320","v":0},{"$f":"Include_Afghanistan*DZ320","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV320)),Personnel_plane*AV320,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY320)),Personnel_plane*AY320,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA320)),Personnel_plane*BA320,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,{"$f":"DV320*Include_Iraq","v":0},0,23,23,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V320:$BV320*INDIRECT(\"Months_non_UN_operation\"&$B320),0))/12","v":23},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V320:$BV320))-IF($AV$19=BY$19,$AV320)","v":23},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V320:$BV320*INDIRECT(\"Months_non_UN_operation\"&$B320),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V320:$BV320))-IF($AV$19=CA$19,$AV320)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V320:$BV320*INDIRECT(\"Months_non_UN_operation\"&$B320),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V320:$BV320))-IF($AV$19=CC$19,$AV320)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V320:$BV320*INDIRECT(\"Months_non_UN_operation\"&$B320),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V320:$BV320))-IF($AV$19=CE$19,$AV320)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V320:$BV320*INDIRECT(\"Months_non_UN_operation\"&$B320),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V320:$BV320))-IF($AV$19=CG$19,$AV320)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V320:$BV320*INDIRECT(\"Months_non_UN_operation\"&$B320),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V320:$BV320))-IF($AV$19=CI$19,$AV320)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B320-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O320*(Direct_cost_personnel*$F320-UN_compensation)*$G320/CPI_2001*12/1000000/$E320*$CK320","v":0},0,{"$f":"P320*(Direct_cost_personnel*$F320-UN_compensation)*$G320/CPI_2001*12/1000000/$E320*$CK320","v":0},0,{"$f":"Q320*(Direct_cost_personnel*$F320-UN_compensation)*$G320/CPI_2001*12/1000000/$E320*$CK320","v":0},0,{"$f":"R320*(Direct_cost_personnel*$F320-UN_compensation)*$G320/CPI_2001*12/1000000/$E320*$CK320","v":0},0,{"$f":"S320*(Direct_cost_personnel*$F320-UN_compensation)*$G320/CPI_2001*12/1000000/$E320*$CK320","v":0},0,{"$f":"T320*(Direct_cost_personnel*$F320-UN_compensation)*$G320/CPI_2001*12/1000000/$E320*$CK320","v":0},0,{"$f":"U320*(Direct_cost_personnel*$F320-UN_compensation)*$G320/CPI_2001*12/1000000/$E320*$CK320","v":0},0,2.1624103932676062E-4,6.493757725280318E-5,2.08618640528387E-5,8.7065046818862746E-5,0,4.3376551202255943E-5,0,{"$f":"BW320*Direct_cost_personnel*$F320*$G320/CPI_2001*12/1000000/$E320*$CK320","v":2.0173533364625779E-4},3.6268736323195113E-4,{"$f":"BY320*Direct_cost_personnel*$F320*$G320/CPI_2001*12/1000000/$E320*$CK320","v":2.0173533364625779E-4},3.6268736323195113E-4,{"$f":"CA320*Direct_cost_personnel*$F320*$G320/CPI_2001*12/1000000/$E320*$CK320","v":0},0,{"$f":"CC320*Direct_cost_personnel*$F320*$G320/CPI_2001*12/1000000/$E320*$CK320","v":0},0,{"$f":"CE320*Direct_cost_personnel*$F320*$G320/CPI_2001*12/1000000/$E320*$CK320","v":0},0,{"$f":"CG320*Direct_cost_personnel*$F320*$G320/CPI_2001*12/1000000/$E320*$CK320","v":0},0,{"$f":"CI320*Direct_cost_personnel*$F320*$G320/CPI_2001*12/1000000/$E320*$CK320","v":0},0]
["Mexico",2001,192800,3303.6216319999999,709935,0.67557929999999999,177.1,7.6106429999999996,2.434761,0.66807099999999997,3.1211730000000002,0,1.386638,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX321","v":0},{"$f":"Include_Afghanistan*DY321","v":0},{"$f":"Include_Afghanistan*DZ321","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV321)),Personnel_plane*AV321,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY321)),Personnel_plane*AY321,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA321)),Personnel_plane*BA321,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1200,null,null,null,null,null,null,{"$f":"DV321*Include_Iraq","v":0},0,1200,1200,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V321:$BV321*INDIRECT(\"Months_non_UN_operation\"&$B321),0))/12","v":1200},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V321:$BV321))-IF($AV$19=BY$19,$AV321)","v":1200},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V321:$BV321*INDIRECT(\"Months_non_UN_operation\"&$B321),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V321:$BV321))-IF($AV$19=CA$19,$AV321)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V321:$BV321*INDIRECT(\"Months_non_UN_operation\"&$B321),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V321:$BV321))-IF($AV$19=CC$19,$AV321)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V321:$BV321*INDIRECT(\"Months_non_UN_operation\"&$B321),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V321:$BV321))-IF($AV$19=CE$19,$AV321)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V321:$BV321*INDIRECT(\"Months_non_UN_operation\"&$B321),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V321:$BV321))-IF($AV$19=CG$19,$AV321)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V321:$BV321*INDIRECT(\"Months_non_UN_operation\"&$B321),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V321:$BV321))-IF($AV$19=CI$19,$AV321)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B321-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O321*(Direct_cost_personnel*$F321-UN_compensation)*$G321/CPI_2001*12/1000000/$E321*$CK321","v":0},0,{"$f":"P321*(Direct_cost_personnel*$F321-UN_compensation)*$G321/CPI_2001*12/1000000/$E321*$CK321","v":0},0,{"$f":"Q321*(Direct_cost_personnel*$F321-UN_compensation)*$G321/CPI_2001*12/1000000/$E321*$CK321","v":0},0,{"$f":"R321*(Direct_cost_personnel*$F321-UN_compensation)*$G321/CPI_2001*12/1000000/$E321*$CK321","v":0},0,{"$f":"S321*(Direct_cost_personnel*$F321-UN_compensation)*$G321/CPI_2001*12/1000000/$E321*$CK321","v":0},0,{"$f":"T321*(Direct_cost_personnel*$F321-UN_compensation)*$G321/CPI_2001*12/1000000/$E321*$CK321","v":0},0,{"$f":"U321*(Direct_cost_personnel*$F321-UN_compensation)*$G321/CPI_2001*12/1000000/$E321*$CK321","v":0},0,1.8664946933721268E-5,5.9712017580241425E-6,1.6384305193343192E-6,7.654613206264388E-6,0,3.4007014500984204E-6,0,{"$f":"BW321*Direct_cost_personnel*$F321*$G321/CPI_2001*12/1000000/$E321*$CK321","v":2.3858560398890878E-4},5.0427788961946532E-5,{"$f":"BY321*Direct_cost_personnel*$F321*$G321/CPI_2001*12/1000000/$E321*$CK321","v":2.3858560398890878E-4},5.0427788961946532E-5,{"$f":"CA321*Direct_cost_personnel*$F321*$G321/CPI_2001*12/1000000/$E321*$CK321","v":0},0,{"$f":"CC321*Direct_cost_personnel*$F321*$G321/CPI_2001*12/1000000/$E321*$CK321","v":0},0,{"$f":"CE321*Direct_cost_personnel*$F321*$G321/CPI_2001*12/1000000/$E321*$CK321","v":0},0,{"$f":"CG321*Direct_cost_personnel*$F321*$G321/CPI_2001*12/1000000/$E321*$CK321","v":0},0,{"$f":"CI321*Direct_cost_personnel*$F321*$G321/CPI_2001*12/1000000/$E321*$CK321","v":0},0]
["Netherlands",2001,50430,5372,400998,0.81114600000000003,177.1,55.206105999999998,16.483765999999999,5.3608549999999999,22.241385000000001,0,11.120100000000001,0,173.125,61.125,11.625,100.375,0,0,0,null,null,null,null,null,80,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX322","v":0},{"$f":"Include_Afghanistan*DY322","v":0},{"$f":"Include_Afghanistan*DZ322","v":0},null,null,null,1450,null,{"$f":"IF(NOT(ISBLANK(AV322)),Personnel_plane*AV322,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY322)),Personnel_plane*AY322,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA322)),Personnel_plane*BA322,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1100,null,null,null,null,null,null,{"$f":"DV322*Include_Iraq","v":0},0,2630,2630,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V322:$BV322*INDIRECT(\"Months_non_UN_operation\"&$B322),0))/12","v":2630},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V322:$BV322))-IF($AV$19=BY$19,$AV322)","v":2630},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V322:$BV322*INDIRECT(\"Months_non_UN_operation\"&$B322),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V322:$BV322))-IF($AV$19=CA$19,$AV322)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V322:$BV322*INDIRECT(\"Months_non_UN_operation\"&$B322),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V322:$BV322))-IF($AV$19=CC$19,$AV322)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V322:$BV322*INDIRECT(\"Months_non_UN_operation\"&$B322),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V322:$BV322))-IF($AV$19=CE$19,$AV322)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V322:$BV322*INDIRECT(\"Months_non_UN_operation\"&$B322),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V322:$BV322))-IF($AV$19=CG$19,$AV322)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V322:$BV322*INDIRECT(\"Months_non_UN_operation\"&$B322),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V322:$BV322))-IF($AV$19=CI$19,$AV322)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B322-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O322*(Direct_cost_personnel*$F322-UN_compensation)*$G322/CPI_2001*12/1000000/$E322*$CK322","v":6.4147774525819044E-5},8.0073463190193737E-5,{"$f":"P322*(Direct_cost_personnel*$F322-UN_compensation)*$G322/CPI_2001*12/1000000/$E322*$CK322","v":2.2648564435469691E-5},2.8271424909750717E-5,{"$f":"Q322*(Direct_cost_personnel*$F322-UN_compensation)*$G322/CPI_2001*12/1000000/$E322*$CK322","v":4.3073956901813522E-6},5.3767740625906268E-6,{"$f":"R322*(Direct_cost_personnel*$F322-UN_compensation)*$G322/CPI_2001*12/1000000/$E322*$CK322","v":3.7191814400168021E-5},4.6425264217852407E-5,{"$f":"S322*(Direct_cost_personnel*$F322-UN_compensation)*$G322/CPI_2001*12/1000000/$E322*$CK322","v":0},0,{"$f":"T322*(Direct_cost_personnel*$F322-UN_compensation)*$G322/CPI_2001*12/1000000/$E322*$CK322","v":0},0,{"$f":"U322*(Direct_cost_personnel*$F322-UN_compensation)*$G322/CPI_2001*12/1000000/$E322*$CK322","v":0},0,2.3970048067913327E-4,7.1571188766734499E-5,2.3276402076812575E-5,9.6570308282016213E-5,0,4.8282581553569999E-5,0,{"$f":"BW322*Direct_cost_personnel*$F322*$G322/CPI_2001*12/1000000/$E322*$CK322","v":1.1115213663767881E-3},1.2164228631925463E-3,{"$f":"BY322*Direct_cost_personnel*$F322*$G322/CPI_2001*12/1000000/$E322*$CK322","v":1.1115213663767881E-3},1.2164228631925463E-3,{"$f":"CA322*Direct_cost_personnel*$F322*$G322/CPI_2001*12/1000000/$E322*$CK322","v":0},0,{"$f":"CC322*Direct_cost_personnel*$F322*$G322/CPI_2001*12/1000000/$E322*$CK322","v":0},0,{"$f":"CE322*Direct_cost_personnel*$F322*$G322/CPI_2001*12/1000000/$E322*$CK322","v":0},0,{"$f":"CG322*Direct_cost_personnel*$F322*$G322/CPI_2001*12/1000000/$E322*$CK322","v":0},0,{"$f":"CI322*Direct_cost_personnel*$F322*$G322/CPI_2001*12/1000000/$E322*$CK322","v":0},0]
["New Zealand",2001,9230,678,52124,0.61555479999999996,177.1,7.633426,2.2835519999999998,0.740035,3.0741740000000002,0,1.5356650000000001,0,685.25,2.5,6.875,2,0,673.875,0,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX323","v":0},{"$f":"Include_Afghanistan*DY323","v":0},{"$f":"Include_Afghanistan*DZ323","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV323)),Personnel_plane*AV323,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY323)),Personnel_plane*AY323,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA323)),Personnel_plane*BA323,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,27,null,null,null,null,null,null,{"$f":"DV323*Include_Iraq","v":0},0,62,62,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V323:$BV323*INDIRECT(\"Months_non_UN_operation\"&$B323),0))/12","v":27},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V323:$BV323))-IF($AV$19=BY$19,$AV323)","v":27},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V323:$BV323*INDIRECT(\"Months_non_UN_operation\"&$B323),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V323:$BV323))-IF($AV$19=CA$19,$AV323)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V323:$BV323*INDIRECT(\"Months_non_UN_operation\"&$B323),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V323:$BV323))-IF($AV$19=CC$19,$AV323)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V323:$BV323*INDIRECT(\"Months_non_UN_operation\"&$B323),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V323:$BV323))-IF($AV$19=CE$19,$AV323)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V323:$BV323*INDIRECT(\"Months_non_UN_operation\"&$B323),0))/12","v":9},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V323:$BV323))-IF($AV$19=CG$19,$AV323)","v":9},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V323:$BV323*INDIRECT(\"Months_non_UN_operation\"&$B323),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V323:$BV323))-IF($AV$19=CI$19,$AV323)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B323-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O323*(Direct_cost_personnel*$F323-UN_compensation)*$G323/CPI_2001*12/1000000/$E323*$CK323","v":1.4160917261552529E-3},1.6813700126205324E-3,{"$f":"P323*(Direct_cost_personnel*$F323-UN_compensation)*$G323/CPI_2001*12/1000000/$E323*$CK323","v":5.1663324558746916E-6},6.1341481671672104E-6,{"$f":"Q323*(Direct_cost_personnel*$F323-UN_compensation)*$G323/CPI_2001*12/1000000/$E323*$CK323","v":1.4207414253655401E-5},1.6868907459709832E-5,{"$f":"R323*(Direct_cost_personnel*$F323-UN_compensation)*$G323/CPI_2001*12/1000000/$E323*$CK323","v":4.1330659646997535E-6},4.9073185337337692E-6,{"$f":"S323*(Direct_cost_personnel*$F323-UN_compensation)*$G323/CPI_2001*12/1000000/$E323*$CK323","v":0},0,{"$f":"T323*(Direct_cost_personnel*$F323-UN_compensation)*$G323/CPI_2001*12/1000000/$E323*$CK323","v":1.3925849134810229E-3},1.653459638459922E-3,{"$f":"U323*(Direct_cost_personnel*$F323-UN_compensation)*$G323/CPI_2001*12/1000000/$E323*$CK323","v":0},0,2.5497979065993711E-4,7.627762565865977E-5,2.4719433892596397E-5,1.0268682017382778E-4,0,5.1295910934853146E-5,0,{"$f":"BW323*Direct_cost_personnel*$F323*$G323/CPI_2001*12/1000000/$E323*$CK323","v":1.5297692193325419E-4},1.5212687454574684E-4,{"$f":"BY323*Direct_cost_personnel*$F323*$G323/CPI_2001*12/1000000/$E323*$CK323","v":6.6618982132223589E-5},6.6248800205405891E-5,{"$f":"CA323*Direct_cost_personnel*$F323*$G323/CPI_2001*12/1000000/$E323*$CK323","v":6.4151612423622709E-5},6.3795140938539005E-5,{"$f":"CC323*Direct_cost_personnel*$F323*$G323/CPI_2001*12/1000000/$E323*$CK323","v":0},0,{"$f":"CE323*Direct_cost_personnel*$F323*$G323/CPI_2001*12/1000000/$E323*$CK323","v":0},0,{"$f":"CG323*Direct_cost_personnel*$F323*$G323/CPI_2001*12/1000000/$E323*$CK323","v":2.2206327377407861E-5},2.2082933401801963E-5,{"$f":"CI323*Direct_cost_personnel*$F323*$G323/CPI_2001*12/1000000/$E323*$CK323","v":0},0]
["Norway",2001,26700,2854,170932,1.0210760000000001,177.1,0,0,0,0,0,0,0,76.75,44.375,11.75,11.5,0,8.125,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX324","v":0},{"$f":"Include_Afghanistan*DY324","v":0},{"$f":"Include_Afghanistan*DZ324","v":0},null,null,null,980,null,{"$f":"IF(NOT(ISBLANK(AV324)),Personnel_plane*AV324,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY324)),Personnel_plane*AY324,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA324)),Personnel_plane*BA324,0)","v":0},null,null,null,null,null,5,null,null,null,null,null,125,null,null,null,null,null,null,{"$f":"DV324*Include_Iraq","v":0},0,1110,1110,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V324:$BV324*INDIRECT(\"Months_non_UN_operation\"&$B324),0))/12","v":1105},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V324:$BV324))-IF($AV$19=BY$19,$AV324)","v":1105},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V324:$BV324*INDIRECT(\"Months_non_UN_operation\"&$B324),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V324:$BV324))-IF($AV$19=CA$19,$AV324)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V324:$BV324*INDIRECT(\"Months_non_UN_operation\"&$B324),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V324:$BV324))-IF($AV$19=CC$19,$AV324)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V324:$BV324*INDIRECT(\"Months_non_UN_operation\"&$B324),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V324:$BV324))-IF($AV$19=CE$19,$AV324)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V324:$BV324*INDIRECT(\"Months_non_UN_operation\"&$B324),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V324:$BV324))-IF($AV$19=CG$19,$AV324)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V324:$BV324*INDIRECT(\"Months_non_UN_operation\"&$B324),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V324:$BV324))-IF($AV$19=CI$19,$AV324)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B324-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O324*(Direct_cost_personnel*$F324-UN_compensation)*$G324/CPI_2001*12/1000000/$E324*$CK324","v":8.64083513231105E-5},8.3564479793536337E-5,{"$f":"P324*(Direct_cost_personnel*$F324-UN_compensation)*$G324/CPI_2001*12/1000000/$E324*$CK324","v":4.9959225927857051E-5},4.831496795880359E-5,{"$f":"Q324*(Direct_cost_personnel*$F324-UN_compensation)*$G324/CPI_2001*12/1000000/$E324*$CK324","v":1.3228640104841024E-5},1.2793259121486022E-5,{"$f":"R324*(Direct_cost_personnel*$F324-UN_compensation)*$G324/CPI_2001*12/1000000/$E324*$CK324","v":1.2947179677078449E-5},1.2521062118901212E-5,{"$f":"S324*(Direct_cost_personnel*$F324-UN_compensation)*$G324/CPI_2001*12/1000000/$E324*$CK324","v":0},0,{"$f":"T324*(Direct_cost_personnel*$F324-UN_compensation)*$G324/CPI_2001*12/1000000/$E324*$CK324","v":9.1474639022836855E-6},8.8464025840062907E-6,{"$f":"U324*(Direct_cost_personnel*$F324-UN_compensation)*$G324/CPI_2001*12/1000000/$E324*$CK324","v":1.1258417110502997E-6},1.0887880103392358E-6,0,0,0,0,0,0,0,{"$f":"BW324*Direct_cost_personnel*$F324*$G324/CPI_2001*12/1000000/$E324*$CK324","v":1.3853608665920724E-3},1.2085546914765517E-3,{"$f":"BY324*Direct_cost_personnel*$F324*$G324/CPI_2001*12/1000000/$E324*$CK324","v":1.3791205023281441E-3},1.2031107514248556E-3,{"$f":"CA324*Direct_cost_personnel*$F324*$G324/CPI_2001*12/1000000/$E324*$CK324","v":6.2403642639282533E-6},5.44394005169618E-6,{"$f":"CC324*Direct_cost_personnel*$F324*$G324/CPI_2001*12/1000000/$E324*$CK324","v":0},0,{"$f":"CE324*Direct_cost_personnel*$F324*$G324/CPI_2001*12/1000000/$E324*$CK324","v":0},0,{"$f":"CG324*Direct_cost_personnel*$F324*$G324/CPI_2001*12/1000000/$E324*$CK324","v":0},0,{"$f":"CI324*Direct_cost_personnel*$F324*$G324/CPI_2001*12/1000000/$E324*$CK324","v":0},0]
["Poland",2001,206000,3305.0951679999998,190421,0.45460980000000001,177.1,2.9469180000000001,0.95831100000000002,0.254523,1.2046380000000001,0,0.52944599999999997,0,1070.75,181.25,874.5,15,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX325","v":0},{"$f":"Include_Afghanistan*DY325","v":0},{"$f":"Include_Afghanistan*DZ325","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV325)),Personnel_plane*AV325,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY325)),Personnel_plane*AY325,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA325)),Personnel_plane*BA325,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,287,null,null,null,null,null,null,{"$f":"DV325*Include_Iraq","v":0},0,287,287,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V325:$BV325*INDIRECT(\"Months_non_UN_operation\"&$B325),0))/12","v":287},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V325:$BV325))-IF($AV$19=BY$19,$AV325)","v":287},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V325:$BV325*INDIRECT(\"Months_non_UN_operation\"&$B325),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V325:$BV325))-IF($AV$19=CA$19,$AV325)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V325:$BV325*INDIRECT(\"Months_non_UN_operation\"&$B325),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V325:$BV325))-IF($AV$19=CC$19,$AV325)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V325:$BV325*INDIRECT(\"Months_non_UN_operation\"&$B325),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V325:$BV325))-IF($AV$19=CE$19,$AV325)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V325:$BV325*INDIRECT(\"Months_non_UN_operation\"&$B325),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V325:$BV325))-IF($AV$19=CG$19,$AV325)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V325:$BV325*INDIRECT(\"Months_non_UN_operation\"&$B325),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V325:$BV325))-IF($AV$19=CI$19,$AV325)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B325-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O325*(Direct_cost_personnel*$F325-UN_compensation)*$G325/CPI_2001*12/1000000/$E325*$CK325","v":4.1660954672982994E-4},1.5707750230352461E-4,{"$f":"P325*(Direct_cost_personnel*$F325-UN_compensation)*$G325/CPI_2001*12/1000000/$E325*$CK325","v":7.0521111692534844E-5},2.6589117247269513E-5,{"$f":"Q325*(Direct_cost_personnel*$F325-UN_compensation)*$G325/CPI_2001*12/1000000/$E325*$CK325","v":3.4025220510411987E-4},1.2828790638751557E-4,{"$f":"R325*(Direct_cost_personnel*$F325-UN_compensation)*$G325/CPI_2001*12/1000000/$E325*$CK325","v":5.8362299331752979E-6},2.2004786687395462E-6,{"$f":"S325*(Direct_cost_personnel*$F325-UN_compensation)*$G325/CPI_2001*12/1000000/$E325*$CK325","v":0},0,{"$f":"T325*(Direct_cost_personnel*$F325-UN_compensation)*$G325/CPI_2001*12/1000000/$E325*$CK325","v":0},0,{"$f":"U325*(Direct_cost_personnel*$F325-UN_compensation)*$G325/CPI_2001*12/1000000/$E325*$CK325","v":0},0,2.6944939107425001E-5,8.7622497609283869E-6,2.3272132907801077E-6,1.1014523497596553E-5,0,4.8409525581199534E-6,0,{"$f":"BW325*Direct_cost_personnel*$F325*$G325/CPI_2001*12/1000000/$E325*$CK325","v":1.4315650641121173E-4},4.2102491861883326E-5,{"$f":"BY325*Direct_cost_personnel*$F325*$G325/CPI_2001*12/1000000/$E325*$CK325","v":1.4315650641121173E-4},4.2102491861883326E-5,{"$f":"CA325*Direct_cost_personnel*$F325*$G325/CPI_2001*12/1000000/$E325*$CK325","v":0},0,{"$f":"CC325*Direct_cost_personnel*$F325*$G325/CPI_2001*12/1000000/$E325*$CK325","v":0},0,{"$f":"CE325*Direct_cost_personnel*$F325*$G325/CPI_2001*12/1000000/$E325*$CK325","v":0},0,{"$f":"CG325*Direct_cost_personnel*$F325*$G325/CPI_2001*12/1000000/$E325*$CK325","v":0},0,{"$f":"CI325*Direct_cost_personnel*$F325*$G325/CPI_2001*12/1000000/$E325*$CK325","v":0},0]
["Portugal",2001,43600,1600,120435,0.63156120000000004,177.1,14.679243,4.3854769999999998,1.4246799999999999,5.9133940000000003,0,2.955692,0,1155.25,58,0,9.5,0,1086.75,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX326","v":0},{"$f":"Include_Afghanistan*DY326","v":0},{"$f":"Include_Afghanistan*DZ326","v":0},null,null,null,313,null,{"$f":"IF(NOT(ISBLANK(AV326)),Personnel_plane*AV326,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY326)),Personnel_plane*AY326,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA326)),Personnel_plane*BA326,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,330,null,null,null,null,null,null,{"$f":"DV326*Include_Iraq","v":0},0,643,643,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V326:$BV326*INDIRECT(\"Months_non_UN_operation\"&$B326),0))/12","v":643},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V326:$BV326))-IF($AV$19=BY$19,$AV326)","v":643},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V326:$BV326*INDIRECT(\"Months_non_UN_operation\"&$B326),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V326:$BV326))-IF($AV$19=CA$19,$AV326)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V326:$BV326*INDIRECT(\"Months_non_UN_operation\"&$B326),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V326:$BV326))-IF($AV$19=CC$19,$AV326)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V326:$BV326*INDIRECT(\"Months_non_UN_operation\"&$B326),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V326:$BV326))-IF($AV$19=CE$19,$AV326)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V326:$BV326*INDIRECT(\"Months_non_UN_operation\"&$B326),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V326:$BV326))-IF($AV$19=CG$19,$AV326)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V326:$BV326*INDIRECT(\"Months_non_UN_operation\"&$B326),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V326:$BV326))-IF($AV$19=CI$19,$AV326)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B326-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O326*(Direct_cost_personnel*$F326-UN_compensation)*$G326/CPI_2001*12/1000000/$E326*$CK326","v":1.0653241591934673E-3},6.1288748058797404E-4,{"$f":"P326*(Direct_cost_personnel*$F326-UN_compensation)*$G326/CPI_2001*12/1000000/$E326*$CK326","v":5.3485220716919358E-5},3.0770373403248207E-5,{"$f":"Q326*(Direct_cost_personnel*$F326-UN_compensation)*$G326/CPI_2001*12/1000000/$E326*$CK326","v":0},0,{"$f":"R326*(Direct_cost_personnel*$F326-UN_compensation)*$G326/CPI_2001*12/1000000/$E326*$CK326","v":8.7605102898402403E-6},5.0399749539803112E-6,{"$f":"S326*(Direct_cost_personnel*$F326-UN_compensation)*$G326/CPI_2001*12/1000000/$E326*$CK326","v":0},0,{"$f":"T326*(Direct_cost_personnel*$F326-UN_compensation)*$G326/CPI_2001*12/1000000/$E326*$CK326","v":1.0021562692088298E-3},5.7654660855137926E-4,{"$f":"U326*(Direct_cost_personnel*$F326-UN_compensation)*$G326/CPI_2001*12/1000000/$E326*$CK326","v":9.221589778779201E-7},5.3052367936634849E-7,2.1221444368183149E-4,6.3399833481499524E-5,2.0596271457910445E-5,8.5488578531023725E-5,0,4.2729760211397817E-5,0,{"$f":"BW326*Direct_cost_personnel*$F326*$G326/CPI_2001*12/1000000/$E326*$CK326","v":7.0449666212275038E-4},3.4112672583256205E-4,{"$f":"BY326*Direct_cost_personnel*$F326*$G326/CPI_2001*12/1000000/$E326*$CK326","v":7.0449666212275038E-4},3.4112672583256205E-4,{"$f":"CA326*Direct_cost_personnel*$F326*$G326/CPI_2001*12/1000000/$E326*$CK326","v":0},0,{"$f":"CC326*Direct_cost_personnel*$F326*$G326/CPI_2001*12/1000000/$E326*$CK326","v":0},0,{"$f":"CE326*Direct_cost_personnel*$F326*$G326/CPI_2001*12/1000000/$E326*$CK326","v":0},0,{"$f":"CG326*Direct_cost_personnel*$F326*$G326/CPI_2001*12/1000000/$E326*$CK326","v":0},0,{"$f":"CI326*Direct_cost_personnel*$F326*$G326/CPI_2001*12/1000000/$E326*$CK326","v":0},0]
["Russia",2001,977100,11150.157824,306583,0.28537879999999999,177.1,47.395025000000004,14.125633000000001,4.6017520000000003,19.087648000000002,0,9.5799920000000007,0,341.25,142.375,14.5,178,0,6.375,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX327","v":0},{"$f":"Include_Afghanistan*DY327","v":0},{"$f":"Include_Afghanistan*DZ327","v":0},null,null,null,600,null,{"$f":"IF(NOT(ISBLANK(AV327)),Personnel_plane*AV327,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY327)),Personnel_plane*AY327,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA327)),Personnel_plane*BA327,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,300,null,null,null,null,null,null,{"$f":"DV327*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V327:BV327,INDIRECT(\"Months_non_UN_operation\"&B327))/12","v":900},{"$f":"SUM(W327:BV327)-AV327","v":900},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V327:$BV327*INDIRECT(\"Months_non_UN_operation\"&$B327),0))/12","v":900},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V327:$BV327))-IF($AV$19=BY$19,$AV327)","v":900},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V327:$BV327*INDIRECT(\"Months_non_UN_operation\"&$B327),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V327:$BV327))-IF($AV$19=CA$19,$AV327)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V327:$BV327*INDIRECT(\"Months_non_UN_operation\"&$B327),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V327:$BV327))-IF($AV$19=CC$19,$AV327)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V327:$BV327*INDIRECT(\"Months_non_UN_operation\"&$B327),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V327:$BV327))-IF($AV$19=CE$19,$AV327)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V327:$BV327*INDIRECT(\"Months_non_UN_operation\"&$B327),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V327:$BV327))-IF($AV$19=CG$19,$AV327)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V327:$BV327*INDIRECT(\"Months_non_UN_operation\"&$B327),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V327:$BV327))-IF($AV$19=CI$19,$AV327)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B327-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O327*(Direct_cost_personnel*$F327-UN_compensation)*$G327/CPI_2001*12/1000000/$E327*$CK327","v":4.311117895220142E-5},2.2115185590284434E-5,{"$f":"P327*(Direct_cost_personnel*$F327-UN_compensation)*$G327/CPI_2001*12/1000000/$E327*$CK327","v":1.7986678691046675E-5},9.2268118634922962E-6,{"$f":"Q327*(Direct_cost_personnel*$F327-UN_compensation)*$G327/CPI_2001*12/1000000/$E327*$CK327","v":1.8318303144525145E-6},9.3969286757252539E-7,{"$f":"R327*(Direct_cost_personnel*$F327-UN_compensation)*$G327/CPI_2001*12/1000000/$E327*$CK327","v":2.2487296273968802E-5},1.1535540029511E-5,{"$f":"S327*(Direct_cost_personnel*$F327-UN_compensation)*$G327/CPI_2001*12/1000000/$E327*$CK327","v":0},0,{"$f":"T327*(Direct_cost_personnel*$F327-UN_compensation)*$G327/CPI_2001*12/1000000/$E327*$CK327","v":8.0537367273343307E-7},4.1314082970861029E-7,{"$f":"U327*(Direct_cost_personnel*$F327-UN_compensation)*$G327/CPI_2001*12/1000000/$E327*$CK327","v":0},0,2.6915886211031855E-4,8.0220219418978363E-5,2.613359381145769E-5,1.0839976592569153E-4,0,5.4405282954190967E-5,0,{"$f":"BW327*Direct_cost_personnel*$F327*$G327/CPI_2001*12/1000000/$E327*$CK327","v":1.7503358575015167E-4},5.8325764194156741E-5,{"$f":"BY327*Direct_cost_personnel*$F327*$G327/CPI_2001*12/1000000/$E327*$CK327","v":1.7503358575015167E-4},5.8325764194156741E-5,{"$f":"CA327*Direct_cost_personnel*$F327*$G327/CPI_2001*12/1000000/$E327*$CK327","v":0},0,{"$f":"CC327*Direct_cost_personnel*$F327*$G327/CPI_2001*12/1000000/$E327*$CK327","v":0},0,{"$f":"CE327*Direct_cost_personnel*$F327*$G327/CPI_2001*12/1000000/$E327*$CK327","v":0},0,{"$f":"CG327*Direct_cost_personnel*$F327*$G327/CPI_2001*12/1000000/$E327*$CK327","v":0},0,{"$f":"CI327*Direct_cost_personnel*$F327*$G327/CPI_2001*12/1000000/$E327*$CK327","v":0},0]
["Saudi Arabia",2001,201200,21769.007104,183257,0.49293379999999998,177.1,4.8184300000000002,1.555852,0.428786,1.9571730000000001,0,0.87661900000000004,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX328","v":0},{"$f":"Include_Afghanistan*DY328","v":0},{"$f":"Include_Afghanistan*DZ328","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV328)),Personnel_plane*AV328,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY328)),Personnel_plane*AY328,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA328)),Personnel_plane*BA328,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV328*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V328:$BV328*INDIRECT(\"Months_non_UN_operation\"&$B328),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V328:$BV328))-IF($AV$19=BY$19,$AV328)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V328:$BV328*INDIRECT(\"Months_non_UN_operation\"&$B328),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V328:$BV328))-IF($AV$19=CA$19,$AV328)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V328:$BV328*INDIRECT(\"Months_non_UN_operation\"&$B328),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V328:$BV328))-IF($AV$19=CC$19,$AV328)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V328:$BV328*INDIRECT(\"Months_non_UN_operation\"&$B328),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V328:$BV328))-IF($AV$19=CE$19,$AV328)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V328:$BV328*INDIRECT(\"Months_non_UN_operation\"&$B328),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V328:$BV328))-IF($AV$19=CG$19,$AV328)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V328:$BV328*INDIRECT(\"Months_non_UN_operation\"&$B328),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V328:$BV328))-IF($AV$19=CI$19,$AV328)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B328-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O328*(Direct_cost_personnel*$F328-UN_compensation)*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,{"$f":"P328*(Direct_cost_personnel*$F328-UN_compensation)*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,{"$f":"Q328*(Direct_cost_personnel*$F328-UN_compensation)*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,{"$f":"R328*(Direct_cost_personnel*$F328-UN_compensation)*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,{"$f":"S328*(Direct_cost_personnel*$F328-UN_compensation)*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,{"$f":"T328*(Direct_cost_personnel*$F328-UN_compensation)*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,{"$f":"U328*(Direct_cost_personnel*$F328-UN_compensation)*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,4.5779282108764676E-5,1.4781949229829165E-5,4.0738404954079996E-6,1.8594848301761628E-5,0,8.3286440817658833E-6,0,{"$f":"BW328*Direct_cost_personnel*$F328*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,{"$f":"BY328*Direct_cost_personnel*$F328*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,{"$f":"CA328*Direct_cost_personnel*$F328*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,{"$f":"CC328*Direct_cost_personnel*$F328*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,{"$f":"CE328*Direct_cost_personnel*$F328*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,{"$f":"CG328*Direct_cost_personnel*$F328*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,{"$f":"CI328*Direct_cost_personnel*$F328*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0]
["Slovakia",2001,33000,554.45817599999998,21117,0.46690880000000001,177.1,0.367977,0.119974,3.2315999999999998E-2,0.149338,0,6.6349000000000005E-2,0,568.375,242.875,95.875,203.25,0,26.375,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX329","v":0},{"$f":"Include_Afghanistan*DY329","v":0},{"$f":"Include_Afghanistan*DZ329","v":0},null,null,null,40,null,{"$f":"IF(NOT(ISBLANK(AV329)),Personnel_plane*AV329,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY329)),Personnel_plane*AY329,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA329)),Personnel_plane*BA329,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV329*Include_Iraq","v":0},0,40,40,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V329:$BV329*INDIRECT(\"Months_non_UN_operation\"&$B329),0))/12","v":40},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V329:$BV329))-IF($AV$19=BY$19,$AV329)","v":40},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V329:$BV329*INDIRECT(\"Months_non_UN_operation\"&$B329),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V329:$BV329))-IF($AV$19=CA$19,$AV329)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V329:$BV329*INDIRECT(\"Months_non_UN_operation\"&$B329),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V329:$BV329))-IF($AV$19=CC$19,$AV329)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V329:$BV329*INDIRECT(\"Months_non_UN_operation\"&$B329),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V329:$BV329))-IF($AV$19=CE$19,$AV329)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V329:$BV329*INDIRECT(\"Months_non_UN_operation\"&$B329),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V329:$BV329))-IF($AV$19=CG$19,$AV329)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V329:$BV329*INDIRECT(\"Months_non_UN_operation\"&$B329),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V329:$BV329))-IF($AV$19=CI$19,$AV329)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B329-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O329*(Direct_cost_personnel*$F329-UN_compensation)*$G329/CPI_2001*12/1000000/$E329*$CK329","v":2.0633177673969774E-3},7.8737495380138995E-4,{"$f":"P329*(Direct_cost_personnel*$F329-UN_compensation)*$G329/CPI_2001*12/1000000/$E329*$CK329","v":8.8168603959804881E-4},3.3645690240512437E-4,{"$f":"Q329*(Direct_cost_personnel*$F329-UN_compensation)*$G329/CPI_2001*12/1000000/$E329*$CK329","v":3.4804590446304862E-4},1.3281649209713351E-4,{"$f":"R329*(Direct_cost_personnel*$F329-UN_compensation)*$G329/CPI_2001*12/1000000/$E329*$CK329","v":7.3783916643665841E-4},2.8156403670135467E-4,{"$f":"S329*(Direct_cost_personnel*$F329-UN_compensation)*$G329/CPI_2001*12/1000000/$E329*$CK329","v":0},0,{"$f":"T329*(Direct_cost_personnel*$F329-UN_compensation)*$G329/CPI_2001*12/1000000/$E329*$CK329","v":9.5746656899221963E-5},3.6537522597777267E-5,{"$f":"U329*(Direct_cost_personnel*$F329-UN_compensation)*$G329/CPI_2001*12/1000000/$E329*$CK329","v":0},0,3.0339781657434094E-5,9.8918817332849561E-6,2.6644610506679499E-6,1.2312949758158506E-5,0,5.470489115322684E-6,0,{"$f":"BW329*Direct_cost_personnel*$F329*$G329/CPI_2001*12/1000000/$E329*$CK329","v":1.8478430179192157E-4},5.5412356546392078E-5,{"$f":"BY329*Direct_cost_personnel*$F329*$G329/CPI_2001*12/1000000/$E329*$CK329","v":1.8478430179192157E-4},5.5412356546392078E-5,{"$f":"CA329*Direct_cost_personnel*$F329*$G329/CPI_2001*12/1000000/$E329*$CK329","v":0},0,{"$f":"CC329*Direct_cost_personnel*$F329*$G329/CPI_2001*12/1000000/$E329*$CK329","v":0},0,{"$f":"CE329*Direct_cost_personnel*$F329*$G329/CPI_2001*12/1000000/$E329*$CK329","v":0},0,{"$f":"CG329*Direct_cost_personnel*$F329*$G329/CPI_2001*12/1000000/$E329*$CK329","v":0},0,{"$f":"CI329*Direct_cost_personnel*$F329*$G329/CPI_2001*12/1000000/$E329*$CK329","v":0},0]
["South Korea",2001,686000,11800,504584,0.58701599999999998,177.1,17.394197999999999,6.3079850000000004,1.496764,6.657222,0,2.9322270000000001,0,472.625,3.75,0,20,9.25,439.625,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX330","v":0},{"$f":"Include_Afghanistan*DY330","v":0},{"$f":"Include_Afghanistan*DZ330","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV330)),Personnel_plane*AV330,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY330)),Personnel_plane*AY330,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA330)),Personnel_plane*BA330,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV330*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V330:$BV330*INDIRECT(\"Months_non_UN_operation\"&$B330),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V330:$BV330))-IF($AV$19=BY$19,$AV330)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V330:$BV330*INDIRECT(\"Months_non_UN_operation\"&$B330),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V330:$BV330))-IF($AV$19=CA$19,$AV330)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V330:$BV330*INDIRECT(\"Months_non_UN_operation\"&$B330),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V330:$BV330))-IF($AV$19=CC$19,$AV330)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V330:$BV330*INDIRECT(\"Months_non_UN_operation\"&$B330),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V330:$BV330))-IF($AV$19=CE$19,$AV330)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V330:$BV330*INDIRECT(\"Months_non_UN_operation\"&$B330),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V330:$BV330))-IF($AV$19=CG$19,$AV330)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V330:$BV330*INDIRECT(\"Months_non_UN_operation\"&$B330),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V330:$BV330))-IF($AV$19=CI$19,$AV330)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B330-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O330*(Direct_cost_personnel*$F330-UN_compensation)*$G330/CPI_2001*12/1000000/$E330*$CK330","v":9.5308511540229517E-5},2.8052082228718374E-5,{"$f":"P330*(Direct_cost_personnel*$F330-UN_compensation)*$G330/CPI_2001*12/1000000/$E330*$CK330","v":7.56216700927502E-7},2.2257669052143648E-7,{"$f":"Q330*(Direct_cost_personnel*$F330-UN_compensation)*$G330/CPI_2001*12/1000000/$E330*$CK330","v":0},0,{"$f":"R330*(Direct_cost_personnel*$F330-UN_compensation)*$G330/CPI_2001*12/1000000/$E330*$CK330","v":4.0331557382800104E-6},1.1870756827809948E-6,{"$f":"S330*(Direct_cost_personnel*$F330-UN_compensation)*$G330/CPI_2001*12/1000000/$E330*$CK330","v":1.865334528954505E-6},5.4902250328620995E-7,{"$f":"T330*(Direct_cost_personnel*$F330-UN_compensation)*$G330/CPI_2001*12/1000000/$E330*$CK330","v":8.8653804572067491E-5},2.6093407352129735E-5,{"$f":"U330*(Direct_cost_personnel*$F330-UN_compensation)*$G330/CPI_2001*12/1000000/$E330*$CK330","v":0},0,6.0019853451493968E-5,2.1766127721106902E-5,5.1646851399226292E-6,2.2971193545920407E-5,0,1.0117847044544038E-5,0,{"$f":"BW330*Direct_cost_personnel*$F330*$G330/CPI_2001*12/1000000/$E330*$CK330","v":0},0,{"$f":"BY330*Direct_cost_personnel*$F330*$G330/CPI_2001*12/1000000/$E330*$CK330","v":0},0,{"$f":"CA330*Direct_cost_personnel*$F330*$G330/CPI_2001*12/1000000/$E330*$CK330","v":0},0,{"$f":"CC330*Direct_cost_personnel*$F330*$G330/CPI_2001*12/1000000/$E330*$CK330","v":0},0,{"$f":"CE330*Direct_cost_personnel*$F330*$G330/CPI_2001*12/1000000/$E330*$CK330","v":0},0,{"$f":"CG330*Direct_cost_personnel*$F330*$G330/CPI_2001*12/1000000/$E330*$CK330","v":0},0,{"$f":"CI330*Direct_cost_personnel*$F330*$G330/CPI_2001*12/1000000/$E330*$CK330","v":0},0,null,null,null,null,null,90]
["Spain",2001,143450,6621,609631,0.66210760000000002,177.1,80.549575000000004,23.899470000000001,7.8754749999999998,32.476861,0,16.297768999999999,0,189.875,165.125,0,5.375,0,16.375,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX331","v":0},{"$f":"Include_Afghanistan*DY331","v":0},{"$f":"Include_Afghanistan*DZ331","v":0},null,null,null,1300,null,{"$f":"IF(NOT(ISBLANK(AV331)),Personnel_plane*AV331,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY331)),Personnel_plane*AY331,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA331)),Personnel_plane*BA331,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1200,null,null,null,null,null,null,{"$f":"DV331*Include_Iraq","v":0},0,2500,2500,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V331:$BV331*INDIRECT(\"Months_non_UN_operation\"&$B331),0))/12","v":2500},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V331:$BV331))-IF($AV$19=BY$19,$AV331)","v":2500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V331:$BV331*INDIRECT(\"Months_non_UN_operation\"&$B331),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V331:$BV331))-IF($AV$19=CA$19,$AV331)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V331:$BV331*INDIRECT(\"Months_non_UN_operation\"&$B331),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V331:$BV331))-IF($AV$19=CC$19,$AV331)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V331:$BV331*INDIRECT(\"Months_non_UN_operation\"&$B331),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V331:$BV331))-IF($AV$19=CE$19,$AV331)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V331:$BV331*INDIRECT(\"Months_non_UN_operation\"&$B331),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V331:$BV331))-IF($AV$19=CG$19,$AV331)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V331:$BV331*INDIRECT(\"Months_non_UN_operation\"&$B331),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V331:$BV331))-IF($AV$19=CI$19,$AV331)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B331-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O331*(Direct_cost_personnel*$F331-UN_compensation)*$G331/CPI_2001*12/1000000/$E331*$CK331","v":3.6578462236401839E-5},2.5029246516227079E-5,{"$f":"P331*(Direct_cost_personnel*$F331-UN_compensation)*$G331/CPI_2001*12/1000000/$E331*$CK331","v":3.1810499416910349E-5},2.1766711420629344E-5,{"$f":"Q331*(Direct_cost_personnel*$F331-UN_compensation)*$G331/CPI_2001*12/1000000/$E331*$CK331","v":0},0,{"$f":"R331*(Direct_cost_personnel*$F331-UN_compensation)*$G331/CPI_2001*12/1000000/$E331*$CK331","v":1.0354666729198677E-6},7.0853034904395291E-7,{"$f":"S331*(Direct_cost_personnel*$F331-UN_compensation)*$G331/CPI_2001*12/1000000/$E331*$CK331","v":0},0,{"$f":"T331*(Direct_cost_personnel*$F331-UN_compensation)*$G331/CPI_2001*12/1000000/$E331*$CK331","v":3.1545612593605273E-6},2.158545947087391E-6,{"$f":"U331*(Direct_cost_personnel*$F331-UN_compensation)*$G331/CPI_2001*12/1000000/$E331*$CK331","v":5.779348872110889E-7},3.9545879946639228E-7,2.3004892431491647E-4,6.8256689935317663E-5,2.2492291886319901E-5,9.2753648149913404E-5,0,4.6546294343365448E-5,0,{"$f":"BW331*Direct_cost_personnel*$F331*$G331/CPI_2001*12/1000000/$E331*$CK331","v":5.6729215949580475E-4},3.2954899955532695E-4,{"$f":"BY331*Direct_cost_personnel*$F331*$G331/CPI_2001*12/1000000/$E331*$CK331","v":5.6729215949580475E-4},3.2954899955532695E-4,{"$f":"CA331*Direct_cost_personnel*$F331*$G331/CPI_2001*12/1000000/$E331*$CK331","v":0},0,{"$f":"CC331*Direct_cost_personnel*$F331*$G331/CPI_2001*12/1000000/$E331*$CK331","v":0},0,{"$f":"CE331*Direct_cost_personnel*$F331*$G331/CPI_2001*12/1000000/$E331*$CK331","v":0},0,{"$f":"CG331*Direct_cost_personnel*$F331*$G331/CPI_2001*12/1000000/$E331*$CK331","v":0},0,{"$f":"CI331*Direct_cost_personnel*$F331*$G331/CPI_2001*12/1000000/$E331*$CK331","v":0},0]
["Sweden",2001,33900,3997,227359,0.90528640000000005,177.1,32.888717,9.7428620000000006,3.2209819999999998,13.263062,0,6.6618110000000001,0,135,82,16.25,14.125,7.875,12.75,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX332","v":0},{"$f":"Include_Afghanistan*DY332","v":0},{"$f":"Include_Afghanistan*DZ332","v":0},null,null,null,751,null,{"$f":"IF(NOT(ISBLANK(AV332)),Personnel_plane*AV332,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY332)),Personnel_plane*AY332,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA332)),Personnel_plane*BA332,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,42,null,null,null,null,null,null,{"$f":"DV332*Include_Iraq","v":0},0,793,793,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V332:$BV332*INDIRECT(\"Months_non_UN_operation\"&$B332),0))/12","v":793},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V332:$BV332))-IF($AV$19=BY$19,$AV332)","v":793},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V332:$BV332*INDIRECT(\"Months_non_UN_operation\"&$B332),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V332:$BV332))-IF($AV$19=CA$19,$AV332)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V332:$BV332*INDIRECT(\"Months_non_UN_operation\"&$B332),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V332:$BV332))-IF($AV$19=CC$19,$AV332)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V332:$BV332*INDIRECT(\"Months_non_UN_operation\"&$B332),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V332:$BV332))-IF($AV$19=CE$19,$AV332)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V332:$BV332*INDIRECT(\"Months_non_UN_operation\"&$B332),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V332:$BV332))-IF($AV$19=CG$19,$AV332)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V332:$BV332*INDIRECT(\"Months_non_UN_operation\"&$B332),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V332:$BV332))-IF($AV$19=CI$19,$AV332)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B332-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O332*(Direct_cost_personnel*$F332-UN_compensation)*$G332/CPI_2001*12/1000000/$E332*$CK332","v":9.9902699888566271E-5},1.2189336451704747E-4,{"$f":"P332*(Direct_cost_personnel*$F332-UN_compensation)*$G332/CPI_2001*12/1000000/$E332*$CK332","v":6.068163993231433E-5},7.4038932521465874E-5,{"$f":"Q332*(Direct_cost_personnel*$F332-UN_compensation)*$G332/CPI_2001*12/1000000/$E332*$CK332","v":1.2025324986586681E-5},1.4672349432607567E-5,{"$f":"R332*(Direct_cost_personnel*$F332-UN_compensation)*$G332/CPI_2001*12/1000000/$E332*$CK332","v":1.045278248834073E-5},1.2753657583728114E-5,{"$f":"S332*(Direct_cost_personnel*$F332-UN_compensation)*$G332/CPI_2001*12/1000000/$E332*$CK332","v":5.8276574934996986E-6},7.1104462634944364E-6,{"$f":"T332*(Direct_cost_personnel*$F332-UN_compensation)*$G332/CPI_2001*12/1000000/$E332*$CK332","v":9.4352549894757015E-6},1.1512151093276705E-5,{"$f":"U332*(Direct_cost_personnel*$F332-UN_compensation)*$G332/CPI_2001*12/1000000/$E332*$CK332","v":1.4800399983491297E-6},1.8058276224747776E-6,2.5185975580853907E-4,7.4610233174991135E-5,2.4666080467161418E-5,1.0156770653575553E-4,0,5.1015735630631001E-5,0,{"$f":"BW332*Direct_cost_personnel*$F332*$G332/CPI_2001*12/1000000/$E332*$CK332","v":6.5970879738901675E-4},7.1601065231124918E-4,{"$f":"BY332*Direct_cost_personnel*$F332*$G332/CPI_2001*12/1000000/$E332*$CK332","v":6.5970879738901675E-4},7.1601065231124918E-4,{"$f":"CA332*Direct_cost_personnel*$F332*$G332/CPI_2001*12/1000000/$E332*$CK332","v":0},0,{"$f":"CC332*Direct_cost_personnel*$F332*$G332/CPI_2001*12/1000000/$E332*$CK332","v":0},0,{"$f":"CE332*Direct_cost_personnel*$F332*$G332/CPI_2001*12/1000000/$E332*$CK332","v":0},0,{"$f":"CG332*Direct_cost_personnel*$F332*$G332/CPI_2001*12/1000000/$E332*$CK332","v":0},0,{"$f":"CI332*Direct_cost_personnel*$F332*$G332/CPI_2001*12/1000000/$E332*$CK332","v":0},0]
["Switzerland",2001,15600,2602,254987,1.090255,177.1,0,0,0,0,0,0,0,36.75,22.25,9.375,5.125,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX333","v":0},{"$f":"Include_Afghanistan*DY333","v":0},{"$f":"Include_Afghanistan*DZ333","v":0},null,null,null,160,null,{"$f":"IF(NOT(ISBLANK(AV333)),Personnel_plane*AV333,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY333)),Personnel_plane*AY333,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA333)),Personnel_plane*BA333,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV333*Include_Iraq","v":0},0,160,160,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V333:$BV333*INDIRECT(\"Months_non_UN_operation\"&$B333),0))/12","v":160},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V333:$BV333))-IF($AV$19=BY$19,$AV333)","v":160},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V333:$BV333*INDIRECT(\"Months_non_UN_operation\"&$B333),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V333:$BV333))-IF($AV$19=CA$19,$AV333)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V333:$BV333*INDIRECT(\"Months_non_UN_operation\"&$B333),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V333:$BV333))-IF($AV$19=CC$19,$AV333)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V333:$BV333*INDIRECT(\"Months_non_UN_operation\"&$B333),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V333:$BV333))-IF($AV$19=CE$19,$AV333)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V333:$BV333*INDIRECT(\"Months_non_UN_operation\"&$B333),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V333:$BV333))-IF($AV$19=CG$19,$AV333)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V333:$BV333*INDIRECT(\"Months_non_UN_operation\"&$B333),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V333:$BV333))-IF($AV$19=CI$19,$AV333)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B333-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O333*(Direct_cost_personnel*$F333-UN_compensation)*$G333/CPI_2001*12/1000000/$E333*$CK333","v":2.9818898076611777E-5},4.185486972002842E-5,{"$f":"P333*(Direct_cost_personnel*$F333-UN_compensation)*$G333/CPI_2001*12/1000000/$E333*$CK333","v":1.8053618563390804E-5},2.534070343593558E-5,{"$f":"Q333*(Direct_cost_personnel*$F333-UN_compensation)*$G333/CPI_2001*12/1000000/$E333*$CK333","v":7.6068617542376985E-6},1.0677262683680722E-5,{"$f":"R333*(Direct_cost_personnel*$F333-UN_compensation)*$G333/CPI_2001*12/1000000/$E333*$CK333","v":4.1584177589832741E-6},5.8369036004121276E-6,{"$f":"S333*(Direct_cost_personnel*$F333-UN_compensation)*$G333/CPI_2001*12/1000000/$E333*$CK333","v":0},0,{"$f":"T333*(Direct_cost_personnel*$F333-UN_compensation)*$G333/CPI_2001*12/1000000/$E333*$CK333","v":0},0,{"$f":"U333*(Direct_cost_personnel*$F333-UN_compensation)*$G333/CPI_2001*12/1000000/$E333*$CK333","v":0},0,0,0,0,0,0,0,0,{"$f":"BW333*Direct_cost_personnel*$F333*$G333/CPI_2001*12/1000000/$E333*$CK333","v":1.4293390960495387E-4},1.8222528313481765E-4,{"$f":"BY333*Direct_cost_personnel*$F333*$G333/CPI_2001*12/1000000/$E333*$CK333","v":1.4293390960495387E-4},1.8222528313481765E-4,{"$f":"CA333*Direct_cost_personnel*$F333*$G333/CPI_2001*12/1000000/$E333*$CK333","v":0},0,{"$f":"CC333*Direct_cost_personnel*$F333*$G333/CPI_2001*12/1000000/$E333*$CK333","v":0},0,{"$f":"CE333*Direct_cost_personnel*$F333*$G333/CPI_2001*12/1000000/$E333*$CK333","v":0},0,{"$f":"CG333*Direct_cost_personnel*$F333*$G333/CPI_2001*12/1000000/$E333*$CK333","v":0},0,{"$f":"CI333*Direct_cost_personnel*$F333*$G333/CPI_2001*12/1000000/$E333*$CK333","v":0},0]
["Turkey",2001,515100,9254.7092479999992,195545,0.34937210000000002,177.1,3.9675040000000004,1.352069,0.35056999999999999,1.5651040000000001,0,0.69976099999999997,0,180.875,153.625,6,0,0,21.25,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX334","v":0},{"$f":"Include_Afghanistan*DY334","v":0},{"$f":"Include_Afghanistan*DZ334","v":0},null,null,null,940,null,{"$f":"IF(NOT(ISBLANK(AV334)),Personnel_plane*AV334,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY334)),Personnel_plane*AY334,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA334)),Personnel_plane*BA334,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV334*Include_Iraq","v":0},0,940,940,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V334:$BV334*INDIRECT(\"Months_non_UN_operation\"&$B334),0))/12","v":940},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V334:$BV334))-IF($AV$19=BY$19,$AV334)","v":940},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V334:$BV334*INDIRECT(\"Months_non_UN_operation\"&$B334),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V334:$BV334))-IF($AV$19=CA$19,$AV334)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V334:$BV334*INDIRECT(\"Months_non_UN_operation\"&$B334),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V334:$BV334))-IF($AV$19=CC$19,$AV334)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V334:$BV334*INDIRECT(\"Months_non_UN_operation\"&$B334),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V334:$BV334))-IF($AV$19=CE$19,$AV334)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V334:$BV334*INDIRECT(\"Months_non_UN_operation\"&$B334),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V334:$BV334))-IF($AV$19=CG$19,$AV334)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V334:$BV334*INDIRECT(\"Months_non_UN_operation\"&$B334),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V334:$BV334))-IF($AV$19=CI$19,$AV334)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B334-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O334*(Direct_cost_personnel*$F334-UN_compensation)*$G334/CPI_2001*12/1000000/$E334*$CK334","v":4.8193107829199912E-5},2.8935237692821531E-5,{"$f":"P334*(Direct_cost_personnel*$F334-UN_compensation)*$G334/CPI_2001*12/1000000/$E334*$CK334","v":4.0932501397433792E-5},2.4575955165499423E-5,{"$f":"Q334*(Direct_cost_personnel*$F334-UN_compensation)*$G334/CPI_2001*12/1000000/$E334*$CK334","v":1.5986656363521744E-6},9.5984202436450145E-7,{"$f":"R334*(Direct_cost_personnel*$F334-UN_compensation)*$G334/CPI_2001*12/1000000/$E334*$CK334","v":0},0,{"$f":"S334*(Direct_cost_personnel*$F334-UN_compensation)*$G334/CPI_2001*12/1000000/$E334*$CK334","v":0},0,{"$f":"T334*(Direct_cost_personnel*$F334-UN_compensation)*$G334/CPI_2001*12/1000000/$E334*$CK334","v":5.6619407954139499E-6},3.3994405029576086E-6,{"$f":"U334*(Direct_cost_personnel*$F334-UN_compensation)*$G334/CPI_2001*12/1000000/$E334*$CK334","v":0},0,3.532601541414638E-5,1.2038604204303127E-5,3.1214187115469305E-6,1.3935433468685133E-5,0,6.2305590296111805E-6,0,{"$f":"BW334*Direct_cost_personnel*$F334*$G334/CPI_2001*12/1000000/$E334*$CK334","v":3.5089291620566467E-4},1.5037525048377189E-4,{"$f":"BY334*Direct_cost_personnel*$F334*$G334/CPI_2001*12/1000000/$E334*$CK334","v":3.5089291620566467E-4},1.5037525048377189E-4,{"$f":"CA334*Direct_cost_personnel*$F334*$G334/CPI_2001*12/1000000/$E334*$CK334","v":0},0,{"$f":"CC334*Direct_cost_personnel*$F334*$G334/CPI_2001*12/1000000/$E334*$CK334","v":0},0,{"$f":"CE334*Direct_cost_personnel*$F334*$G334/CPI_2001*12/1000000/$E334*$CK334","v":0},0,{"$f":"CG334*Direct_cost_personnel*$F334*$G334/CPI_2001*12/1000000/$E334*$CK334","v":0},0,{"$f":"CI334*Direct_cost_personnel*$F334*$G334/CPI_2001*12/1000000/$E334*$CK334","v":0},0]
["United Kingdom",2001,211430,32608,1471103,0.90225699999999998,177.1,220.18750399999999,65.579410999999993,21.408215999999999,88.657225999999994,0,44.542650999999999,0,687.75,634,11,26,0,16.75,0,null,null,null,null,null,350,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX335","v":0},{"$f":"Include_Afghanistan*DY335","v":0},{"$f":"Include_Afghanistan*DZ335","v":0},null,null,null,3900,null,{"$f":"IF(NOT(ISBLANK(AV335)),Personnel_plane*AV335,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY335)),Personnel_plane*AY335,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA335)),Personnel_plane*BA335,0)","v":0},null,null,null,null,null,null,null,null,185,null,null,2600,null,null,null,null,null,null,{"$f":"DV335*Include_Iraq","v":0},0,7035,7035,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V335:$BV335*INDIRECT(\"Months_non_UN_operation\"&$B335),0))/12","v":6850},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V335:$BV335))-IF($AV$19=BY$19,$AV335)","v":6850},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V335:$BV335*INDIRECT(\"Months_non_UN_operation\"&$B335),0))/12","v":185},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V335:$BV335))-IF($AV$19=CA$19,$AV335)","v":185},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V335:$BV335*INDIRECT(\"Months_non_UN_operation\"&$B335),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V335:$BV335))-IF($AV$19=CC$19,$AV335)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V335:$BV335*INDIRECT(\"Months_non_UN_operation\"&$B335),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V335:$BV335))-IF($AV$19=CE$19,$AV335)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V335:$BV335*INDIRECT(\"Months_non_UN_operation\"&$B335),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V335:$BV335))-IF($AV$19=CG$19,$AV335)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V335:$BV335*INDIRECT(\"Months_non_UN_operation\"&$B335),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V335:$BV335))-IF($AV$19=CI$19,$AV335)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B335-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O335*(Direct_cost_personnel*$F335-UN_compensation)*$G335/CPI_2001*12/1000000/$E335*$CK335","v":7.8362137834406018E-5},1.2553622562188252E-4,{"$f":"P335*(Direct_cost_personnel*$F335-UN_compensation)*$G335/CPI_2001*12/1000000/$E335*$CK335","v":7.2237870428227427E-5},1.1572514292151731E-4,{"$f":"Q335*(Direct_cost_personnel*$F335-UN_compensation)*$G335/CPI_2001*12/1000000/$E335*$CK335","v":1.2533384459156174E-6},2.0078494828654421E-6,{"$f":"R335*(Direct_cost_personnel*$F335-UN_compensation)*$G335/CPI_2001*12/1000000/$E335*$CK335","v":2.9624363267096417E-6},4.7458260504092277E-6,{"$f":"S335*(Direct_cost_personnel*$F335-UN_compensation)*$G335/CPI_2001*12/1000000/$E335*$CK335","v":0},0,{"$f":"T335*(Direct_cost_personnel*$F335-UN_compensation)*$G335/CPI_2001*12/1000000/$E335*$CK335","v":1.9084926335533271E-6},3.0574071670905593E-6,{"$f":"U335*(Direct_cost_personnel*$F335-UN_compensation)*$G335/CPI_2001*12/1000000/$E335*$CK335","v":0},0,2.6059950341745966E-4,7.7615494206290171E-5,2.5337361827098578E-5,1.049288840204551E-4,0,5.2717763363615832E-5,0,{"$f":"BW335*Direct_cost_personnel*$F335*$G335/CPI_2001*12/1000000/$E335*$CK335","v":9.0148088703521207E-4},1.2841110101780352E-3,{"$f":"BY335*Direct_cost_personnel*$F335*$G335/CPI_2001*12/1000000/$E335*$CK335","v":8.7777456662277225E-4},1.2503426325116617E-3,{"$f":"CA335*Direct_cost_personnel*$F335*$G335/CPI_2001*12/1000000/$E335*$CK335","v":2.3706320412439836E-5},3.3768377666373346E-5,{"$f":"CC335*Direct_cost_personnel*$F335*$G335/CPI_2001*12/1000000/$E335*$CK335","v":0},0,{"$f":"CE335*Direct_cost_personnel*$F335*$G335/CPI_2001*12/1000000/$E335*$CK335","v":0},0,{"$f":"CG335*Direct_cost_personnel*$F335*$G335/CPI_2001*12/1000000/$E335*$CK335","v":0},0,{"$f":"CI335*Direct_cost_personnel*$F335*$G335/CPI_2001*12/1000000/$E335*$CK335","v":0},0]
["United States",2001,1367700,284448,10286180,1,177.1,921.01197200000001,278.63178499999998,90.113939999999999,365.30566599999997,0,186.96058099999999,0,781.5,671,13.75,21.875,0,74.875,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX336","v":0},{"$f":"Include_Afghanistan*DY336","v":0},{"$f":"Include_Afghanistan*DZ336","v":0},null,null,null,5740,null,{"$f":"IF(NOT(ISBLANK(AV336)),Personnel_plane*AV336,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY336)),Personnel_plane*AY336,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA336)),Personnel_plane*BA336,0)","v":0},null,null,null,null,null,860,null,null,1400,null,null,7180,null,null,null,null,null,null,{"$f":"DV336*Include_Iraq","v":0},0,15180,15180,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V336:$BV336*INDIRECT(\"Months_non_UN_operation\"&$B336),0))/12","v":12920},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V336:$BV336))-IF($AV$19=BY$19,$AV336)","v":12920},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V336:$BV336*INDIRECT(\"Months_non_UN_operation\"&$B336),0))/12","v":2260},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V336:$BV336))-IF($AV$19=CA$19,$AV336)","v":2260},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V336:$BV336*INDIRECT(\"Months_non_UN_operation\"&$B336),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V336:$BV336))-IF($AV$19=CC$19,$AV336)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V336:$BV336*INDIRECT(\"Months_non_UN_operation\"&$B336),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V336:$BV336))-IF($AV$19=CE$19,$AV336)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V336:$BV336*INDIRECT(\"Months_non_UN_operation\"&$B336),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V336:$BV336))-IF($AV$19=CG$19,$AV336)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V336:$BV336*INDIRECT(\"Months_non_UN_operation\"&$B336),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V336:$BV336))-IF($AV$19=CI$19,$AV336)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B336-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O336*(Direct_cost_personnel*$F336-UN_compensation)*$G336/CPI_2001*12/1000000/$E336*$CK336","v":1.4286393713374543E-5},2.7511286310499395E-5,{"$f":"P336*(Direct_cost_personnel*$F336-UN_compensation)*$G336/CPI_2001*12/1000000/$E336*$CK336","v":1.2266372593313268E-5},2.3621334759238765E-5,{"$f":"Q336*(Direct_cost_personnel*$F336-UN_compensation)*$G336/CPI_2001*12/1000000/$E336*$CK336","v":2.5136009412527185E-7},4.8404374506636801E-7,{"$f":"R336*(Direct_cost_personnel*$F336-UN_compensation)*$G336/CPI_2001*12/1000000/$E336*$CK336","v":3.9989105883565977E-7},7.7006959442376727E-7,{"$f":"S336*(Direct_cost_personnel*$F336-UN_compensation)*$G336/CPI_2001*12/1000000/$E336*$CK336","v":0},0,{"$f":"T336*(Direct_cost_personnel*$F336-UN_compensation)*$G336/CPI_2001*12/1000000/$E336*$CK336","v":1.3687699671003439E-6},2.6358382117704951E-6,{"$f":"U336*(Direct_cost_personnel*$F336-UN_compensation)*$G336/CPI_2001*12/1000000/$E336*$CK336","v":0},0,1.5589606462789379E-4,4.7162903504304725E-5,1.5253231272996028E-5,6.1833849555727351E-5,0,3.1646080294865661E-5,0,{"$f":"BW336*Direct_cost_personnel*$F336*$G336/CPI_2001*12/1000000/$E336*$CK336","v":3.0833504879366683E-4},5.3438429455327039E-4,{"$f":"BY336*Direct_cost_personnel*$F336*$G336/CPI_2001*12/1000000/$E336*$CK336","v":2.6243009423018281E-4},4.5482510445508912E-4,{"$f":"CA336*Direct_cost_personnel*$F336*$G336/CPI_2001*12/1000000/$E336*$CK336","v":4.5904954563483995E-5},7.955919009818123E-5,{"$f":"CC336*Direct_cost_personnel*$F336*$G336/CPI_2001*12/1000000/$E336*$CK336","v":0},0,{"$f":"CE336*Direct_cost_personnel*$F336*$G336/CPI_2001*12/1000000/$E336*$CK336","v":0},0,{"$f":"CG336*Direct_cost_personnel*$F336*$G336/CPI_2001*12/1000000/$E336*$CK336","v":0},0,{"$f":"CI336*Direct_cost_personnel*$F336*$G336/CPI_2001*12/1000000/$E336*$CK336","v":0},0]
["Australia",2002,50920,7600,423560,0.69929359999999996,179.9,38.226344000000005,5.8459659999999998,2.0225590000000002,25.114515000000001,0,5.2433040000000002,0,1268.5833333333301,15,12.25,2.25,0,1239.0833333333301,0,null,null,null,null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX337","v":0},{"$f":"Include_Afghanistan*DY337","v":0},{"$f":"Include_Afghanistan*DZ337","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV337)),Personnel_plane*AV337,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY337)),Personnel_plane*AY337,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA337)),Personnel_plane*BA337,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV337*Include_Iraq","v":0},0,60,60,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V337:$BV337*INDIRECT(\"Months_non_UN_operation\"&$B337),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V337:$BV337))-IF($AV$19=BY$19,$AV337)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V337:$BV337*INDIRECT(\"Months_non_UN_operation\"&$B337),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V337:$BV337))-IF($AV$19=CA$19,$AV337)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V337:$BV337*INDIRECT(\"Months_non_UN_operation\"&$B337),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V337:$BV337))-IF($AV$19=CC$19,$AV337)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V337:$BV337*INDIRECT(\"Months_non_UN_operation\"&$B337),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V337:$BV337))-IF($AV$19=CE$19,$AV337)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V337:$BV337*INDIRECT(\"Months_non_UN_operation\"&$B337),0))/12","v":35},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V337:$BV337))-IF($AV$19=CG$19,$AV337)","v":35},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V337:$BV337*INDIRECT(\"Months_non_UN_operation\"&$B337),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V337:$BV337))-IF($AV$19=CI$19,$AV337)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B337-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O337*(Direct_cost_personnel*$F337-UN_compensation)*$G337/CPI_2001*12/1000000/$E337*$CK337","v":4.0828605399080922E-4},8.3417324265940007E-4,{"$f":"P337*(Direct_cost_personnel*$F337-UN_compensation)*$G337/CPI_2001*12/1000000/$E337*$CK337","v":4.8276614148555375E-6},9.8634424015432186E-6,{"$f":"Q337*(Direct_cost_personnel*$F337-UN_compensation)*$G337/CPI_2001*12/1000000/$E337*$CK337","v":3.9425901554653566E-6},8.0551446279269611E-6,{"$f":"R337*(Direct_cost_personnel*$F337-UN_compensation)*$G337/CPI_2001*12/1000000/$E337*$CK337","v":7.2414921222833063E-7},1.4795163602314825E-6,{"$f":"S337*(Direct_cost_personnel*$F337-UN_compensation)*$G337/CPI_2001*12/1000000/$E337*$CK337","v":0},0,{"$f":"T337*(Direct_cost_personnel*$F337-UN_compensation)*$G337/CPI_2001*12/1000000/$E337*$CK337","v":3.9879165320825995E-4},8.1477513926969832E-4,{"$f":"U337*(Direct_cost_personnel*$F337-UN_compensation)*$G337/CPI_2001*12/1000000/$E337*$CK337","v":0},0,1.6841269287862448E-4,2.5755402518663064E-5,8.9107294094328723E-6,1.106462888915196E-4,0,2.3100272059008919E-5,0,{"$f":"BW337*Direct_cost_personnel*$F337*$G337/CPI_2001*12/1000000/$E337*$CK337","v":2.2532880246846771E-5},3.9453769606172874E-5,{"$f":"BY337*Direct_cost_personnel*$F337*$G337/CPI_2001*12/1000000/$E337*$CK337","v":0},0,{"$f":"CA337*Direct_cost_personnel*$F337*$G337/CPI_2001*12/1000000/$E337*$CK337","v":9.3887001028528226E-6},1.6439070669238693E-5,{"$f":"CC337*Direct_cost_personnel*$F337*$G337/CPI_2001*12/1000000/$E337*$CK337","v":0},0,{"$f":"CE337*Direct_cost_personnel*$F337*$G337/CPI_2001*12/1000000/$E337*$CK337","v":0},0,{"$f":"CG337*Direct_cost_personnel*$F337*$G337/CPI_2001*12/1000000/$E337*$CK337","v":1.3144180143993947E-5},2.3014698936934171E-5,{"$f":"CI337*Direct_cost_personnel*$F337*$G337/CPI_2001*12/1000000/$E337*$CK337","v":0},0]
["Austria",2002,34600,1700,208272,0.84293289999999998,179.9,22.236955999999999,3.400706,1.1765380000000001,14.609643999999999,0,3.050068,0,451.5,67.6666666666667,377.5,3.6666666666666701,0.58333333333333304,2.0833333333333299,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX338","v":0},{"$f":"Include_Afghanistan*DY338","v":0},{"$f":"Include_Afghanistan*DZ338","v":0},null,null,null,498,null,{"$f":"IF(NOT(ISBLANK(AV338)),Personnel_plane*AV338,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY338)),Personnel_plane*AY338,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA338)),Personnel_plane*BA338,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,{"$f":"DV338*Include_Iraq","v":0},0,500,500,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V338:$BV338*INDIRECT(\"Months_non_UN_operation\"&$B338),0))/12","v":500},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V338:$BV338))-IF($AV$19=BY$19,$AV338)","v":500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V338:$BV338*INDIRECT(\"Months_non_UN_operation\"&$B338),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V338:$BV338))-IF($AV$19=CA$19,$AV338)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V338:$BV338*INDIRECT(\"Months_non_UN_operation\"&$B338),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V338:$BV338))-IF($AV$19=CC$19,$AV338)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V338:$BV338*INDIRECT(\"Months_non_UN_operation\"&$B338),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V338:$BV338))-IF($AV$19=CE$19,$AV338)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V338:$BV338*INDIRECT(\"Months_non_UN_operation\"&$B338),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V338:$BV338))-IF($AV$19=CG$19,$AV338)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V338:$BV338*INDIRECT(\"Months_non_UN_operation\"&$B338),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V338:$BV338))-IF($AV$19=CI$19,$AV338)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B338-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O338*(Direct_cost_personnel*$F338-UN_compensation)*$G338/CPI_2001*12/1000000/$E338*$CK338","v":3.6635093349112998E-4},1.987589463528564E-4,{"$f":"P338*(Direct_cost_personnel*$F338-UN_compensation)*$G338/CPI_2001*12/1000000/$E338*$CK338","v":5.490530786171977E-5},2.9788162502495289E-5,{"$f":"Q338*(Direct_cost_personnel*$F338-UN_compensation)*$G338/CPI_2001*12/1000000/$E338*$CK338","v":3.0630670518915078E-4},1.6618272923190098E-4,{"$f":"R338*(Direct_cost_personnel*$F338-UN_compensation)*$G338/CPI_2001*12/1000000/$E338*$CK338","v":2.9751644654133886E-6},1.6141368843716669E-6,{"$f":"S338*(Direct_cost_personnel*$F338-UN_compensation)*$G338/CPI_2001*12/1000000/$E338*$CK338","v":4.7332161949758379E-7},2.5679450433185569E-7,{"$f":"T338*(Direct_cost_personnel*$F338-UN_compensation)*$G338/CPI_2001*12/1000000/$E338*$CK338","v":1.6904343553485117E-6},9.1712322975662654E-7,{"$f":"U338*(Direct_cost_personnel*$F338-UN_compensation)*$G338/CPI_2001*12/1000000/$E338*$CK338","v":0},0,1.9923766593063261E-4,3.0469490786252305E-5,1.0541491605177195E-5,1.3089882314096729E-4,0,2.7327860398235837E-5,0,{"$f":"BW338*Direct_cost_personnel*$F338*$G338/CPI_2001*12/1000000/$E338*$CK338","v":4.6031270928942965E-4},2.2010957514159073E-4,{"$f":"BY338*Direct_cost_personnel*$F338*$G338/CPI_2001*12/1000000/$E338*$CK338","v":4.6031270928942965E-4},2.2010957514159073E-4,{"$f":"CA338*Direct_cost_personnel*$F338*$G338/CPI_2001*12/1000000/$E338*$CK338","v":0},0,{"$f":"CC338*Direct_cost_personnel*$F338*$G338/CPI_2001*12/1000000/$E338*$CK338","v":0},0,{"$f":"CE338*Direct_cost_personnel*$F338*$G338/CPI_2001*12/1000000/$E338*$CK338","v":0},0,{"$f":"CG338*Direct_cost_personnel*$F338*$G338/CPI_2001*12/1000000/$E338*$CK338","v":0},0,{"$f":"CI338*Direct_cost_personnel*$F338*$G338/CPI_2001*12/1000000/$E338*$CK338","v":0},0,null,null,null,60]
["Belgium",2002,39260,2700,253690,0.81425219999999998,179.9,26.526243999999998,4.0565949999999997,1.4034580000000001,17.427848999999998,0,3.6383420000000002,0,17.25,3.3333333333333299,6.3333333333333304,5.5833333333333304,2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX339","v":0},{"$f":"Include_Afghanistan*DY339","v":0},{"$f":"Include_Afghanistan*DZ339","v":0},null,null,null,1010,null,{"$f":"IF(NOT(ISBLANK(AV339)),Personnel_plane*AV339,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY339)),Personnel_plane*AY339,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA339)),Personnel_plane*BA339,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,450,null,null,null,null,null,null,{"$f":"DV339*Include_Iraq","v":0},0,1460,1460,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V339:$BV339*INDIRECT(\"Months_non_UN_operation\"&$B339),0))/12","v":1460},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V339:$BV339))-IF($AV$19=BY$19,$AV339)","v":1460},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V339:$BV339*INDIRECT(\"Months_non_UN_operation\"&$B339),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V339:$BV339))-IF($AV$19=CA$19,$AV339)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V339:$BV339*INDIRECT(\"Months_non_UN_operation\"&$B339),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V339:$BV339))-IF($AV$19=CC$19,$AV339)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V339:$BV339*INDIRECT(\"Months_non_UN_operation\"&$B339),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V339:$BV339))-IF($AV$19=CE$19,$AV339)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V339:$BV339*INDIRECT(\"Months_non_UN_operation\"&$B339),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V339:$BV339))-IF($AV$19=CG$19,$AV339)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V339:$BV339*INDIRECT(\"Months_non_UN_operation\"&$B339),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V339:$BV339))-IF($AV$19=CI$19,$AV339)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B339-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O339*(Direct_cost_personnel*$F339-UN_compensation)*$G339/CPI_2001*12/1000000/$E339*$CK339","v":1.1047351743453726E-5},8.7262211652748783E-6,{"$f":"P339*(Direct_cost_personnel*$F339-UN_compensation)*$G339/CPI_2001*12/1000000/$E339*$CK339","v":2.1347539600876744E-6},1.6862263121304098E-6,{"$f":"Q339*(Direct_cost_personnel*$F339-UN_compensation)*$G339/CPI_2001*12/1000000/$E339*$CK339","v":4.056032524166583E-6},3.2038299930477803E-6,{"$f":"R339*(Direct_cost_personnel*$F339-UN_compensation)*$G339/CPI_2001*12/1000000/$E339*$CK339","v":3.5757128831468566E-6},2.8244290728184376E-6,{"$f":"S339*(Direct_cost_personnel*$F339-UN_compensation)*$G339/CPI_2001*12/1000000/$E339*$CK339","v":1.280852376052606E-6},1.011735787278247E-6,{"$f":"T339*(Direct_cost_personnel*$F339-UN_compensation)*$G339/CPI_2001*12/1000000/$E339*$CK339","v":0},0,{"$f":"U339*(Direct_cost_personnel*$F339-UN_compensation)*$G339/CPI_2001*12/1000000/$E339*$CK339","v":0},0,1.9511893092794583E-4,2.9839071057615636E-5,1.0323407436132798E-5,1.2819392241335297E-4,0,2.6762530020844426E-5,0,{"$f":"BW339*Direct_cost_personnel*$F339*$G339/CPI_2001*12/1000000/$E339*$CK339","v":1.0659314896132276E-3},7.3856712471312023E-4,{"$f":"BY339*Direct_cost_personnel*$F339*$G339/CPI_2001*12/1000000/$E339*$CK339","v":1.0659314896132276E-3},7.3856712471312023E-4,{"$f":"CA339*Direct_cost_personnel*$F339*$G339/CPI_2001*12/1000000/$E339*$CK339","v":0},0,{"$f":"CC339*Direct_cost_personnel*$F339*$G339/CPI_2001*12/1000000/$E339*$CK339","v":0},0,{"$f":"CE339*Direct_cost_personnel*$F339*$G339/CPI_2001*12/1000000/$E339*$CK339","v":0},0,{"$f":"CG339*Direct_cost_personnel*$F339*$G339/CPI_2001*12/1000000/$E339*$CK339","v":0},0,{"$f":"CI339*Direct_cost_personnel*$F339*$G339/CPI_2001*12/1000000/$E339*$CK339","v":0},0]
["Brazil",2002,287600,12805.702655999999,505712,0.38148929999999998,179.9,11.407864,2.3884430000000001,0.51624400000000004,7.1648550000000002,0,1.338322,0,102.416666666667,1.8333333333333299,0,1.25,0,98.5833333333333,0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX340","v":0},{"$f":"Include_Afghanistan*DY340","v":0},{"$f":"Include_Afghanistan*DZ340","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV340)),Personnel_plane*AV340,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY340)),Personnel_plane*AY340,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA340)),Personnel_plane*BA340,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV340*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V340:$BV340*INDIRECT(\"Months_non_UN_operation\"&$B340),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V340:$BV340))-IF($AV$19=BY$19,$AV340)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V340:$BV340*INDIRECT(\"Months_non_UN_operation\"&$B340),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V340:$BV340))-IF($AV$19=CA$19,$AV340)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V340:$BV340*INDIRECT(\"Months_non_UN_operation\"&$B340),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V340:$BV340))-IF($AV$19=CC$19,$AV340)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V340:$BV340*INDIRECT(\"Months_non_UN_operation\"&$B340),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V340:$BV340))-IF($AV$19=CE$19,$AV340)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V340:$BV340*INDIRECT(\"Months_non_UN_operation\"&$B340),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V340:$BV340))-IF($AV$19=CG$19,$AV340)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V340:$BV340*INDIRECT(\"Months_non_UN_operation\"&$B340),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V340:$BV340))-IF($AV$19=CI$19,$AV340)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B340-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O340*(Direct_cost_personnel*$F340-UN_compensation)*$G340/CPI_2001*12/1000000/$E340*$CK340","v":1.2967316561979461E-5},1.6827085660512327E-5,{"$f":"P340*(Direct_cost_personnel*$F340-UN_compensation)*$G340/CPI_2001*12/1000000/$E340*$CK340","v":2.3212446246016825E-7},3.012171558431808E-7,{"$f":"Q340*(Direct_cost_personnel*$F340-UN_compensation)*$G340/CPI_2001*12/1000000/$E340*$CK340","v":0},0,{"$f":"R340*(Direct_cost_personnel*$F340-UN_compensation)*$G340/CPI_2001*12/1000000/$E340*$CK340","v":1.5826667895011497E-7},2.0537533352944185E-7,{"$f":"S340*(Direct_cost_personnel*$F340-UN_compensation)*$G340/CPI_2001*12/1000000/$E340*$CK340","v":0},0,{"$f":"T340*(Direct_cost_personnel*$F340-UN_compensation)*$G340/CPI_2001*12/1000000/$E340*$CK340","v":1.2481965413199066E-5},1.6197267971021974E-5,{"$f":"U340*(Direct_cost_personnel*$F340-UN_compensation)*$G340/CPI_2001*12/1000000/$E340*$CK340","v":9.4960007370068983E-8},1.2322520011766511E-7,4.2094763323650816E-5,8.8133013153935313E-6,1.9049288278028905E-6,2.6438154896769121E-5,0,4.9383782836852718E-6,0,{"$f":"BW340*Direct_cost_personnel*$F340*$G340/CPI_2001*12/1000000/$E340*$CK340","v":0},0,{"$f":"BY340*Direct_cost_personnel*$F340*$G340/CPI_2001*12/1000000/$E340*$CK340","v":0},0,{"$f":"CA340*Direct_cost_personnel*$F340*$G340/CPI_2001*12/1000000/$E340*$CK340","v":0},0,{"$f":"CC340*Direct_cost_personnel*$F340*$G340/CPI_2001*12/1000000/$E340*$CK340","v":0},0,{"$f":"CE340*Direct_cost_personnel*$F340*$G340/CPI_2001*12/1000000/$E340*$CK340","v":0},0,{"$f":"CG340*Direct_cost_personnel*$F340*$G340/CPI_2001*12/1000000/$E340*$CK340","v":0},0,{"$f":"CI340*Direct_cost_personnel*$F340*$G340/CPI_2001*12/1000000/$E340*$CK340","v":0},0]
["Canada",2002,52300,7600,734653,0.78336419999999996,179.9,60.113894999999999,9.1934649999999998,3.1806000000000001,39.494413000000002,0,8.2454169999999998,0,273.66666666666703,35.8333333333333,196.916666666667,20.4166666666667,8.3333333333333301E-2,20.4166666666667,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX341","v":0},{"$f":"Include_Afghanistan*DY341","v":0},{"$f":"Include_Afghanistan*DZ341","v":0},null,null,null,800,null,{"$f":"IF(NOT(ISBLANK(AV341)),Personnel_plane*AV341,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY341)),Personnel_plane*AY341,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA341)),Personnel_plane*BA341,0)","v":0},null,null,null,null,null,29,null,null,null,null,null,1600,null,null,null,null,null,null,{"$f":"DV341*Include_Iraq","v":0},0,2429,2429,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V341:$BV341*INDIRECT(\"Months_non_UN_operation\"&$B341),0))/12","v":2400},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V341:$BV341))-IF($AV$19=BY$19,$AV341)","v":2400},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V341:$BV341*INDIRECT(\"Months_non_UN_operation\"&$B341),0))/12","v":29},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V341:$BV341))-IF($AV$19=CA$19,$AV341)","v":29},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V341:$BV341*INDIRECT(\"Months_non_UN_operation\"&$B341),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V341:$BV341))-IF($AV$19=CC$19,$AV341)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V341:$BV341*INDIRECT(\"Months_non_UN_operation\"&$B341),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V341:$BV341))-IF($AV$19=CE$19,$AV341)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V341:$BV341*INDIRECT(\"Months_non_UN_operation\"&$B341),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V341:$BV341))-IF($AV$19=CG$19,$AV341)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V341:$BV341*INDIRECT(\"Months_non_UN_operation\"&$B341),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V341:$BV341))-IF($AV$19=CI$19,$AV341)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B341-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O341*(Direct_cost_personnel*$F341-UN_compensation)*$G341/CPI_2001*12/1000000/$E341*$CK341","v":5.7904553027505504E-5},1.0101329679392638E-4,{"$f":"P341*(Direct_cost_personnel*$F341-UN_compensation)*$G341/CPI_2001*12/1000000/$E341*$CK341","v":7.5818994524443691E-6},1.3226466997986676E-5,{"$f":"Q341*(Direct_cost_personnel*$F341-UN_compensation)*$G341/CPI_2001*12/1000000/$E341*$CK341","v":4.166518233982812E-5},7.2684050037773483E-5,{"$f":"R341*(Direct_cost_personnel*$F341-UN_compensation)*$G341/CPI_2001*12/1000000/$E341*$CK341","v":4.3199194554625002E-6},7.5360102662947532E-6,{"$f":"S341*(Direct_cost_personnel*$F341-UN_compensation)*$G341/CPI_2001*12/1000000/$E341*$CK341","v":1.7632324308010167E-8},3.0759225576713215E-8,{"$f":"T341*(Direct_cost_personnel*$F341-UN_compensation)*$G341/CPI_2001*12/1000000/$E341*$CK341","v":4.3199194554625002E-6},7.5360102662947532E-6,{"$f":"U341*(Direct_cost_personnel*$F341-UN_compensation)*$G341/CPI_2001*12/1000000/$E341*$CK341","v":0},0,1.5269316884237736E-4,2.3351993802622285E-5,8.0789290532590761E-6,1.0031835522452145E-4,0,2.0943890761974556E-5,0,{"$f":"BW341*Direct_cost_personnel*$F341*$G341/CPI_2001*12/1000000/$E341*$CK341","v":5.8915534619089611E-4},8.965699071100371E-4,{"$f":"BY341*Direct_cost_personnel*$F341*$G341/CPI_2001*12/1000000/$E341*$CK341","v":5.8212137952167592E-4},8.8586569660934107E-4,{"$f":"CA341*Direct_cost_personnel*$F341*$G341/CPI_2001*12/1000000/$E341*$CK341","v":7.0339666692202506E-6},1.0704210500696202E-5,{"$f":"CC341*Direct_cost_personnel*$F341*$G341/CPI_2001*12/1000000/$E341*$CK341","v":0},0,{"$f":"CE341*Direct_cost_personnel*$F341*$G341/CPI_2001*12/1000000/$E341*$CK341","v":0},0,{"$f":"CG341*Direct_cost_personnel*$F341*$G341/CPI_2001*12/1000000/$E341*$CK341","v":0},0,{"$f":"CI341*Direct_cost_personnel*$F341*$G341/CPI_2001*12/1000000/$E341*$CK341","v":0},0]
["China",2002,2270000,30837.827583999999,1453833,0.39657500000000001,179.9,44.307872000000003,6.6206379999999996,2.3606729999999998,29.200510000000001,0,6.1260510000000004,0,129.083333333333,13.75,15.5,36.8333333333333,0,63,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX342","v":0},{"$f":"Include_Afghanistan*DY342","v":0},{"$f":"Include_Afghanistan*DZ342","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV342)),Personnel_plane*AV342,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY342)),Personnel_plane*AY342,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA342)),Personnel_plane*BA342,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV342*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V342:$BV342*INDIRECT(\"Months_non_UN_operation\"&$B342),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V342:$BV342))-IF($AV$19=BY$19,$AV342)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V342:$BV342*INDIRECT(\"Months_non_UN_operation\"&$B342),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V342:$BV342))-IF($AV$19=CA$19,$AV342)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V342:$BV342*INDIRECT(\"Months_non_UN_operation\"&$B342),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V342:$BV342))-IF($AV$19=CC$19,$AV342)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V342:$BV342*INDIRECT(\"Months_non_UN_operation\"&$B342),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V342:$BV342))-IF($AV$19=CE$19,$AV342)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V342:$BV342*INDIRECT(\"Months_non_UN_operation\"&$B342),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V342:$BV342))-IF($AV$19=CG$19,$AV342)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V342:$BV342*INDIRECT(\"Months_non_UN_operation\"&$B342),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V342:$BV342))-IF($AV$19=CI$19,$AV342)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B342-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O342*(Direct_cost_personnel*$F342-UN_compensation)*$G342/CPI_2001*12/1000000/$E342*$CK342","v":5.9897822230970727E-6},{"$f":"O342/$C342*$D342/$E342*$CK342","v":2.2508189559702787E-6},{"$f":"P342*(Direct_cost_personnel*$F342-UN_compensation)*$G342/CPI_2001*12/1000000/$E342*$CK342","v":6.3803361317690106E-7},{"$f":"P342/$C342*$D342/$E342*$CK342","v":2.3975799079089535E-7},{"$f":"Q342*(Direct_cost_personnel*$F342-UN_compensation)*$G342/CPI_2001*12/1000000/$E342*$CK342","v":7.1923789121759763E-7},{"$f":"Q342/$C342*$D342/$E342*$CK342","v":2.7027264416428205E-7},{"$f":"R342*(Direct_cost_personnel*$F342-UN_compensation)*$G342/CPI_2001*12/1000000/$E342*$CK342","v":1.7091567092375151E-6},{"$f":"R342/$C342*$D342/$E342*$CK342","v":6.4226079957318568E-7},{"$f":"S342*(Direct_cost_personnel*$F342-UN_compensation)*$G342/CPI_2001*12/1000000/$E342*$CK342","v":0},{"$f":"S342/$C342*$D342/$E342*$CK342","v":0},{"$f":"T342*(Direct_cost_personnel*$F342-UN_compensation)*$G342/CPI_2001*12/1000000/$E342*$CK342","v":2.9233540094650738E-6},{"$f":"T342/$C342*$D342/$E342*$CK342","v":1.0985275214419203E-6},{"$f":"U342*(Direct_cost_personnel*$F342-UN_compensation)*$G342/CPI_2001*12/1000000/$E342*$CK342","v":0},{"$f":"U342/$C342*$D342/$E342*$CK342","v":0},5.687132753320354E-5,8.4979136930063714E-6,3.0300396142200233E-6,3.7480287212768543E-5,0,7.8630870132086034E-6,0,{"$f":"BW342*Direct_cost_personnel*$F342*$G342/CPI_2001*12/1000000/$E342*$CK342","v":0},{"$f":"BX342/$C342*$D342/$E342*$CK342","v":0},{"$f":"BY342*Direct_cost_personnel*$F342*$G342/CPI_2001*12/1000000/$E342*$CK342","v":0},{"$f":"BZ342/$C342*$D342/$E342*$CK342","v":0},{"$f":"CA342*Direct_cost_personnel*$F342*$G342/CPI_2001*12/1000000/$E342*$CK342","v":0},{"$f":"CB342/$C342*$D342/$E342*$CK342","v":0},{"$f":"CC342*Direct_cost_personnel*$F342*$G342/CPI_2001*12/1000000/$E342*$CK342","v":0},0,{"$f":"CE342*Direct_cost_personnel*$F342*$G342/CPI_2001*12/1000000/$E342*$CK342","v":0},{"$f":"CF342/$C342*$D342/$E342*$CK342","v":0},{"$f":"CG342*Direct_cost_personnel*$F342*$G342/CPI_2001*12/1000000/$E342*$CK342","v":0},{"$f":"CH342/$C342*$D342/$E342*$CK342","v":0},{"$f":"CI342*Direct_cost_personnel*$F342*$G342/CPI_2001*12/1000000/$E342*$CK342","v":0},{"$f":"CJ342/$C342*$D342/$E342*$CK342","v":0}]
["Czech Republic",2002,49400,1175.5669760000001,78425,0.43737019999999999,179.9,0,0,0,0,0,0,0,42.25,30.25,0,12,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX343","v":0},{"$f":"Include_Afghanistan*DY343","v":0},{"$f":"Include_Afghanistan*DZ343","v":0},null,null,null,409,null,{"$f":"IF(NOT(ISBLANK(AV343)),Personnel_plane*AV343,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY343)),Personnel_plane*AY343,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA343)),Personnel_plane*BA343,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,15,null,null,null,null,null,null,{"$f":"DV343*Include_Iraq","v":0},0,424,424,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V343:$BV343*INDIRECT(\"Months_non_UN_operation\"&$B343),0))/12","v":424},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V343:$BV343))-IF($AV$19=BY$19,$AV343)","v":424},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V343:$BV343*INDIRECT(\"Months_non_UN_operation\"&$B343),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V343:$BV343))-IF($AV$19=CA$19,$AV343)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V343:$BV343*INDIRECT(\"Months_non_UN_operation\"&$B343),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V343:$BV343))-IF($AV$19=CC$19,$AV343)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V343:$BV343*INDIRECT(\"Months_non_UN_operation\"&$B343),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V343:$BV343))-IF($AV$19=CE$19,$AV343)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V343:$BV343*INDIRECT(\"Months_non_UN_operation\"&$B343),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V343:$BV343))-IF($AV$19=CG$19,$AV343)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V343:$BV343*INDIRECT(\"Months_non_UN_operation\"&$B343),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V343:$BV343))-IF($AV$19=CI$19,$AV343)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B343-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O343*(Direct_cost_personnel*$F343-UN_compensation)*$G343/CPI_2001*12/1000000/$E343*$CK343","v":4.1342786893184562E-5},2.3923218698386086E-5,{"$f":"P343*(Direct_cost_personnel*$F343-UN_compensation)*$G343/CPI_2001*12/1000000/$E343*$CK343","v":2.9600456888019722E-5},1.7128458358016075E-5,{"$f":"Q343*(Direct_cost_personnel*$F343-UN_compensation)*$G343/CPI_2001*12/1000000/$E343*$CK343","v":0},0,{"$f":"R343*(Direct_cost_personnel*$F343-UN_compensation)*$G343/CPI_2001*12/1000000/$E343*$CK343","v":1.1742330005164844E-5},6.7947603403700122E-6,{"$f":"S343*(Direct_cost_personnel*$F343-UN_compensation)*$G343/CPI_2001*12/1000000/$E343*$CK343","v":0},0,{"$f":"T343*(Direct_cost_personnel*$F343-UN_compensation)*$G343/CPI_2001*12/1000000/$E343*$CK343","v":0},0,{"$f":"U343*(Direct_cost_personnel*$F343-UN_compensation)*$G343/CPI_2001*12/1000000/$E343*$CK343","v":0},0,0,0,0,0,0,0,0,{"$f":"BW343*Direct_cost_personnel*$F343*$G343/CPI_2001*12/1000000/$E343*$CK343","v":5.3787500458887067E-4},2.4008153202640712E-4,{"$f":"BY343*Direct_cost_personnel*$F343*$G343/CPI_2001*12/1000000/$E343*$CK343","v":5.3787500458887067E-4},2.4008153202640712E-4,{"$f":"CA343*Direct_cost_personnel*$F343*$G343/CPI_2001*12/1000000/$E343*$CK343","v":0},0,{"$f":"CC343*Direct_cost_personnel*$F343*$G343/CPI_2001*12/1000000/$E343*$CK343","v":0},0,{"$f":"CE343*Direct_cost_personnel*$F343*$G343/CPI_2001*12/1000000/$E343*$CK343","v":0},0,{"$f":"CG343*Direct_cost_personnel*$F343*$G343/CPI_2001*12/1000000/$E343*$CK343","v":0},0,{"$f":"CI343*Direct_cost_personnel*$F343*$G343/CPI_2001*12/1000000/$E343*$CK343","v":0},0]
["Denmark",2002,22700,2400,173881,1.0516179999999999,179.9,17.597940000000001,2.6912910000000001,0.93111699999999997,11.561693999999999,0,2.4138380000000002,0,93.1666666666667,59.6666666666667,15.5833333333333,7.9166666666666696,6,4,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX344","v":0},{"$f":"Include_Afghanistan*DY344","v":0},{"$f":"Include_Afghanistan*DZ344","v":0},null,null,null,540,null,{"$f":"IF(NOT(ISBLANK(AV344)),Personnel_plane*AV344,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY344)),Personnel_plane*AY344,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA344)),Personnel_plane*BA344,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,365,null,null,null,null,null,null,{"$f":"DV344*Include_Iraq","v":0},0,905,905,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V344:$BV344*INDIRECT(\"Months_non_UN_operation\"&$B344),0))/12","v":905},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V344:$BV344))-IF($AV$19=BY$19,$AV344)","v":905},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V344:$BV344*INDIRECT(\"Months_non_UN_operation\"&$B344),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V344:$BV344))-IF($AV$19=CA$19,$AV344)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V344:$BV344*INDIRECT(\"Months_non_UN_operation\"&$B344),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V344:$BV344))-IF($AV$19=CC$19,$AV344)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V344:$BV344*INDIRECT(\"Months_non_UN_operation\"&$B344),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V344:$BV344))-IF($AV$19=CE$19,$AV344)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V344:$BV344*INDIRECT(\"Months_non_UN_operation\"&$B344),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V344:$BV344))-IF($AV$19=CG$19,$AV344)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V344:$BV344*INDIRECT(\"Months_non_UN_operation\"&$B344),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V344:$BV344))-IF($AV$19=CI$19,$AV344)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B344-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O344*(Direct_cost_personnel*$F344-UN_compensation)*$G344/CPI_2001*12/1000000/$E344*$CK344","v":1.1598235447753228E-4},1.0571115280579642E-4,{"$f":"P344*(Direct_cost_personnel*$F344-UN_compensation)*$G344/CPI_2001*12/1000000/$E344*$CK344","v":7.427850250976131E-5},6.7700523621601311E-5,{"$f":"Q344*(Direct_cost_personnel*$F344-UN_compensation)*$G344/CPI_2001*12/1000000/$E344*$CK344","v":1.9399553029783977E-5},1.7681561336926549E-5,{"$f":"R344*(Direct_cost_personnel*$F344-UN_compensation)*$G344/CPI_2001*12/1000000/$E344*$CK344","v":9.8553879028314544E-6},8.9826113743744726E-6,{"$f":"S344*(Direct_cost_personnel*$F344-UN_compensation)*$G344/CPI_2001*12/1000000/$E344*$CK344","v":7.4693466210933102E-6},6.80787388373644E-6,{"$f":"T344*(Direct_cost_personnel*$F344-UN_compensation)*$G344/CPI_2001*12/1000000/$E344*$CK344","v":4.9795644140622065E-6},4.5385825891576264E-6,{"$f":"U344*(Direct_cost_personnel*$F344-UN_compensation)*$G344/CPI_2001*12/1000000/$E344*$CK344","v":0},0,1.8885857112721052E-4,2.8882549477241172E-5,9.9926142589561542E-6,1.2407844376387478E-4,0,2.5904963627138382E-5,0,{"$f":"BW344*Direct_cost_personnel*$F344*$G344/CPI_2001*12/1000000/$E344*$CK344","v":1.2450170685186911E-3},1.0268543107969132E-3,{"$f":"BY344*Direct_cost_personnel*$F344*$G344/CPI_2001*12/1000000/$E344*$CK344","v":1.2450170685186911E-3},1.0268543107969132E-3,{"$f":"CA344*Direct_cost_personnel*$F344*$G344/CPI_2001*12/1000000/$E344*$CK344","v":0},0,{"$f":"CC344*Direct_cost_personnel*$F344*$G344/CPI_2001*12/1000000/$E344*$CK344","v":0},0,{"$f":"CE344*Direct_cost_personnel*$F344*$G344/CPI_2001*12/1000000/$E344*$CK344","v":0},0,{"$f":"CG344*Direct_cost_personnel*$F344*$G344/CPI_2001*12/1000000/$E344*$CK344","v":0},0,{"$f":"CI344*Direct_cost_personnel*$F344*$G344/CPI_2001*12/1000000/$E344*$CK344","v":0},0,null,null,null,50]
["Finland",2002,31850,1700,135662,0.9441541,179.9,12.260747000000002,1.875038,0.64869600000000005,8.0553190000000008,0,1.681694,0,75.75,39,22.25,9.4166666666666696,5.0833333333333304,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX345","v":0},{"$f":"Include_Afghanistan*DY345","v":0},{"$f":"Include_Afghanistan*DZ345","v":0},null,null,null,800,null,{"$f":"IF(NOT(ISBLANK(AV345)),Personnel_plane*AV345,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY345)),Personnel_plane*AY345,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA345)),Personnel_plane*BA345,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,{"$f":"DV345*Include_Iraq","v":0},0,820,820,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V345:$BV345*INDIRECT(\"Months_non_UN_operation\"&$B345),0))/12","v":820},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V345:$BV345))-IF($AV$19=BY$19,$AV345)","v":820},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V345:$BV345*INDIRECT(\"Months_non_UN_operation\"&$B345),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V345:$BV345))-IF($AV$19=CA$19,$AV345)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V345:$BV345*INDIRECT(\"Months_non_UN_operation\"&$B345),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V345:$BV345))-IF($AV$19=CC$19,$AV345)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V345:$BV345*INDIRECT(\"Months_non_UN_operation\"&$B345),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V345:$BV345))-IF($AV$19=CE$19,$AV345)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V345:$BV345*INDIRECT(\"Months_non_UN_operation\"&$B345),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V345:$BV345))-IF($AV$19=CG$19,$AV345)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V345:$BV345*INDIRECT(\"Months_non_UN_operation\"&$B345),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V345:$BV345))-IF($AV$19=CI$19,$AV345)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B345-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O345*(Direct_cost_personnel*$F345-UN_compensation)*$G345/CPI_2001*12/1000000/$E345*$CK345","v":1.0721782679928258E-4},5.5614866953902378E-5,{"$f":"P345*(Direct_cost_personnel*$F345-UN_compensation)*$G345/CPI_2001*12/1000000/$E345*$CK345","v":5.5201257362006871E-5},2.8633396847553708E-5,{"$f":"Q345*(Direct_cost_personnel*$F345-UN_compensation)*$G345/CPI_2001*12/1000000/$E345*$CK345","v":3.1493025033452631E-5},1.6335719996360765E-5,{"$f":"R345*(Direct_cost_personnel*$F345-UN_compensation)*$G345/CPI_2001*12/1000000/$E345*$CK345","v":1.332850872202303E-5},6.9136193243024996E-6,{"$f":"S345*(Direct_cost_personnel*$F345-UN_compensation)*$G345/CPI_2001*12/1000000/$E345*$CK345","v":7.1950356818000369E-6},3.7321307856854174E-6,{"$f":"T345*(Direct_cost_personnel*$F345-UN_compensation)*$G345/CPI_2001*12/1000000/$E345*$CK345","v":0},0,{"$f":"U345*(Direct_cost_personnel*$F345-UN_compensation)*$G345/CPI_2001*12/1000000/$E345*$CK345","v":0},0,1.6864975382768849E-4,2.5791633830920848E-5,8.9229816673491585E-6,1.1080300134677779E-4,0,2.3132136982640676E-5,0,{"$f":"BW345*Direct_cost_personnel*$F345*$G345/CPI_2001*12/1000000/$E345*$CK345","v":1.2981335213092522E-3},6.0203552346138557E-4,{"$f":"BY345*Direct_cost_personnel*$F345*$G345/CPI_2001*12/1000000/$E345*$CK345","v":1.2981335213092522E-3},6.0203552346138557E-4,{"$f":"CA345*Direct_cost_personnel*$F345*$G345/CPI_2001*12/1000000/$E345*$CK345","v":0},0,{"$f":"CC345*Direct_cost_personnel*$F345*$G345/CPI_2001*12/1000000/$E345*$CK345","v":0},{"$f":"CD345/$C345*$D345/$E345*$CK345","v":0},{"$f":"CE345*Direct_cost_personnel*$F345*$G345/CPI_2001*12/1000000/$E345*$CK345","v":0},0,{"$f":"CG345*Direct_cost_personnel*$F345*$G345/CPI_2001*12/1000000/$E345*$CK345","v":0},0,{"$f":"CI345*Direct_cost_personnel*$F345*$G345/CPI_2001*12/1000000/$E345*$CK345","v":0},0,null,null,null,50]
["France",2002,260400,29500,1458199,0.85165670000000004,179.9,186.874887,27.924668,9.9560829999999996,123.157661,0,25.836475,0,452,180.666666666667,237.5,33.8333333333333,0,0,0,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX346","v":0},{"$f":"Include_Afghanistan*DY346","v":0},{"$f":"Include_Afghanistan*DZ346","v":0},null,null,null,5200,null,{"$f":"IF(NOT(ISBLANK(AV346)),Personnel_plane*AV346,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY346)),Personnel_plane*AY346,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA346)),Personnel_plane*BA346,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,2200,null,null,null,null,null,null,{"$f":"DV346*Include_Iraq","v":0},0,7650,8400,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V346:$BV346*INDIRECT(\"Months_non_UN_operation\"&$B346),0))/12","v":7400},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V346:$BV346))-IF($AV$19=BY$19,$AV346)","v":7400},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V346:$BV346*INDIRECT(\"Months_non_UN_operation\"&$B346),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V346:$BV346))-IF($AV$19=CA$19,$AV346)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V346:$BV346*INDIRECT(\"Months_non_UN_operation\"&$B346),0))/12","v":250},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V346:$BV346))-IF($AV$19=CC$19,$AV346)","v":1000},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V346:$BV346*INDIRECT(\"Months_non_UN_operation\"&$B346),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V346:$BV346))-IF($AV$19=CE$19,$AV346)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V346:$BV346*INDIRECT(\"Months_non_UN_operation\"&$B346),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V346:$BV346))-IF($AV$19=CG$19,$AV346)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V346:$BV346*INDIRECT(\"Months_non_UN_operation\"&$B346),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V346:$BV346))-IF($AV$19=CI$19,$AV346)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B346-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O346*(Direct_cost_personnel*$F346-UN_compensation)*$G346/CPI_2001*12/1000000/$E346*$CK346","v":5.2998309375397198E-5},6.5528416138279028E-5,{"$f":"P346*(Direct_cost_personnel*$F346-UN_compensation)*$G346/CPI_2001*12/1000000/$E346*$CK346","v":2.1183690030579154E-5},2.6192036539046683E-5,{"$f":"Q346*(Direct_cost_personnel*$F346-UN_compensation)*$G346/CPI_2001*12/1000000/$E346*$CK346","v":2.7847563001453169E-5},3.4431413346993958E-5,{"$f":"R346*(Direct_cost_personnel*$F346-UN_compensation)*$G346/CPI_2001*12/1000000/$E346*$CK346","v":3.9670563433649037E-6},4.9049662522384326E-6,{"$f":"S346*(Direct_cost_personnel*$F346-UN_compensation)*$G346/CPI_2001*12/1000000/$E346*$CK346","v":0},0,{"$f":"T346*(Direct_cost_personnel*$F346-UN_compensation)*$G346/CPI_2001*12/1000000/$E346*$CK346","v":0},0,{"$f":"U346*(Direct_cost_personnel*$F346-UN_compensation)*$G346/CPI_2001*12/1000000/$E346*$CK346","v":0},0,2.3914491075732849E-4,3.5735364681654777E-5,1.2740858971208664E-5,1.5760559549623339E-4,0,3.3063091608231714E-5,0,{"$f":"BW346*Direct_cost_personnel*$F346*$G346/CPI_2001*12/1000000/$E346*$CK346","v":1.0163190140436058E-3},1.2177847246936813E-3,{"$f":"BY346*Direct_cost_personnel*$F346*$G346/CPI_2001*12/1000000/$E346*$CK346","v":9.8310597436897804E-4},1.0728103527063383E-3,{"$f":"CA346*Direct_cost_personnel*$F346*$G346/CPI_2001*12/1000000/$E346*$CK346","v":0},0,{"$f":"CC346*Direct_cost_personnel*$F346*$G346/CPI_2001*12/1000000/$E346*$CK346","v":3.3213039674627633E-5},1.44974371987343E-4,{"$f":"CE346*Direct_cost_personnel*$F346*$G346/CPI_2001*12/1000000/$E346*$CK346","v":0},0,{"$f":"CG346*Direct_cost_personnel*$F346*$G346/CPI_2001*12/1000000/$E346*$CK346","v":0},0,{"$f":"CI346*Direct_cost_personnel*$F346*$G346/CPI_2001*12/1000000/$E346*$CK346","v":0},0,null,null,null,400]
["Germany",2002,296000,24900,2013691,0.8863856,179.9,229.47962699999999,35.094357000000002,12.141520999999999,150.767933,0,31.475815999999998,0,518,499,14,5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX347","v":0},{"$f":"Include_Afghanistan*DY347","v":0},{"$f":"Include_Afghanistan*DZ347","v":0},null,null,null,4600,null,{"$f":"IF(NOT(ISBLANK(AV347)),Personnel_plane*AV347,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY347)),Personnel_plane*AY347,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA347)),Personnel_plane*BA347,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1900,null,null,null,null,null,null,{"$f":"DV347*Include_Iraq","v":0},0,6500,6500,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V347:$BV347*INDIRECT(\"Months_non_UN_operation\"&$B347),0))/12","v":6500},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V347:$BV347))-IF($AV$19=BY$19,$AV347)","v":6500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V347:$BV347*INDIRECT(\"Months_non_UN_operation\"&$B347),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V347:$BV347))-IF($AV$19=CA$19,$AV347)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V347:$BV347*INDIRECT(\"Months_non_UN_operation\"&$B347),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V347:$BV347))-IF($AV$19=CC$19,$AV347)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V347:$BV347*INDIRECT(\"Months_non_UN_operation\"&$B347),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V347:$BV347))-IF($AV$19=CE$19,$AV347)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V347:$BV347*INDIRECT(\"Months_non_UN_operation\"&$B347),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V347:$BV347))-IF($AV$19=CG$19,$AV347)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V347:$BV347*INDIRECT(\"Months_non_UN_operation\"&$B347),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V347:$BV347))-IF($AV$19=CI$19,$AV347)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B347-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O347*(Direct_cost_personnel*$F347-UN_compensation)*$G347/CPI_2001*12/1000000/$E347*$CK347","v":4.60143537847821E-5},4.0380487975778196E-5,{"$f":"P347*(Direct_cost_personnel*$F347-UN_compensation)*$G347/CPI_2001*12/1000000/$E347*$CK347","v":4.432656860734801E-5},3.8899350385933051E-5,{"$f":"Q347*(Direct_cost_personnel*$F347-UN_compensation)*$G347/CPI_2001*12/1000000/$E347*$CK347","v":1.2436311833724891E-6},1.091364539885897E-6,{"$f":"R347*(Direct_cost_personnel*$F347-UN_compensation)*$G347/CPI_2001*12/1000000/$E347*$CK347","v":4.4415399406160328E-7},3.8977304995924896E-7,{"$f":"S347*(Direct_cost_personnel*$F347-UN_compensation)*$G347/CPI_2001*12/1000000/$E347*$CK347","v":0},0,{"$f":"T347*(Direct_cost_personnel*$F347-UN_compensation)*$G347/CPI_2001*12/1000000/$E347*$CK347","v":0},0,{"$f":"U347*(Direct_cost_personnel*$F347-UN_compensation)*$G347/CPI_2001*12/1000000/$E347*$CK347","v":0},0,2.1265632401054653E-4,3.2521566514197758E-5,1.1251418077984128E-5,1.3971503627399731E-4,0,2.9168303144367342E-5,0,{"$f":"BW347*Direct_cost_personnel*$F347*$G347/CPI_2001*12/1000000/$E347*$CK347","v":6.5082475553252482E-4},5.0670496494702362E-4,{"$f":"BY347*Direct_cost_personnel*$F347*$G347/CPI_2001*12/1000000/$E347*$CK347","v":6.5082475553252482E-4},5.0670496494702362E-4,{"$f":"CA347*Direct_cost_personnel*$F347*$G347/CPI_2001*12/1000000/$E347*$CK347","v":0},0,{"$f":"CC347*Direct_cost_personnel*$F347*$G347/CPI_2001*12/1000000/$E347*$CK347","v":0},0,{"$f":"CE347*Direct_cost_personnel*$F347*$G347/CPI_2001*12/1000000/$E347*$CK347","v":0},0,{"$f":"CG347*Direct_cost_personnel*$F347*$G347/CPI_2001*12/1000000/$E347*$CK347","v":0},0,{"$f":"CI347*Direct_cost_personnel*$F347*$G347/CPI_2001*12/1000000/$E347*$CK347","v":0},0,null,null,null,1120]
["Greece",2002,177600,3500,147910,0.62109170000000002,179.9,12.656881,1.9354709999999999,0.66966499999999995,8.3156990000000004,0,1.736046,0,36.6666666666667,30.1666666666667,3.6666666666666701,2.8333333333333299,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX348","v":0},{"$f":"Include_Afghanistan*DY348","v":0},{"$f":"Include_Afghanistan*DZ348","v":0},null,null,null,1700,null,{"$f":"IF(NOT(ISBLANK(AV348)),Personnel_plane*AV348,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY348)),Personnel_plane*AY348,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA348)),Personnel_plane*BA348,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,250,null,null,null,null,null,null,{"$f":"DV348*Include_Iraq","v":0},0,1950,1950,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V348:$BV348*INDIRECT(\"Months_non_UN_operation\"&$B348),0))/12","v":1950},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V348:$BV348))-IF($AV$19=BY$19,$AV348)","v":1950},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V348:$BV348*INDIRECT(\"Months_non_UN_operation\"&$B348),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V348:$BV348))-IF($AV$19=CA$19,$AV348)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V348:$BV348*INDIRECT(\"Months_non_UN_operation\"&$B348),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V348:$BV348))-IF($AV$19=CC$19,$AV348)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V348:$BV348*INDIRECT(\"Months_non_UN_operation\"&$B348),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V348:$BV348))-IF($AV$19=CE$19,$AV348)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V348:$BV348*INDIRECT(\"Months_non_UN_operation\"&$B348),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V348:$BV348))-IF($AV$19=CG$19,$AV348)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V348:$BV348*INDIRECT(\"Months_non_UN_operation\"&$B348),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V348:$BV348))-IF($AV$19=CI$19,$AV348)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B348-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O348*(Direct_cost_personnel*$F348-UN_compensation)*$G348/CPI_2001*12/1000000/$E348*$CK348","v":2.9383863198363814E-5},9.1164545759420895E-6,{"$f":"P348*(Direct_cost_personnel*$F348-UN_compensation)*$G348/CPI_2001*12/1000000/$E348*$CK348","v":2.4174905631381146E-5},7.5003558102069045E-6,{"$f":"Q348*(Direct_cost_personnel*$F348-UN_compensation)*$G348/CPI_2001*12/1000000/$E348*$CK348","v":2.9383863198363821E-6},9.1164545759420899E-7,{"$f":"R348*(Direct_cost_personnel*$F348-UN_compensation)*$G348/CPI_2001*12/1000000/$E348*$CK348","v":2.2705712471462901E-6},7.0445330814097817E-7,{"$f":"S348*(Direct_cost_personnel*$F348-UN_compensation)*$G348/CPI_2001*12/1000000/$E348*$CK348","v":0},0,{"$f":"T348*(Direct_cost_personnel*$F348-UN_compensation)*$G348/CPI_2001*12/1000000/$E348*$CK348","v":0},0,{"$f":"U348*(Direct_cost_personnel*$F348-UN_compensation)*$G348/CPI_2001*12/1000000/$E348*$CK348","v":0},0,1.5968207075864213E-4,2.441833949243102E-5,8.4486449635250626E-6,1.0491273767412126E-4,0,2.190234862856478E-5,0,{"$f":"BW348*Direct_cost_personnel*$F348*$G348/CPI_2001*12/1000000/$E348*$CK348","v":1.8625744627126849E-3},4.8482962972055623E-4,{"$f":"BY348*Direct_cost_personnel*$F348*$G348/CPI_2001*12/1000000/$E348*$CK348","v":1.8625744627126849E-3},4.8482962972055623E-4,{"$f":"CA348*Direct_cost_personnel*$F348*$G348/CPI_2001*12/1000000/$E348*$CK348","v":0},0,{"$f":"CC348*Direct_cost_personnel*$F348*$G348/CPI_2001*12/1000000/$E348*$CK348","v":0},0,{"$f":"CE348*Direct_cost_personnel*$F348*$G348/CPI_2001*12/1000000/$E348*$CK348","v":0},0,{"$f":"CG348*Direct_cost_personnel*$F348*$G348/CPI_2001*12/1000000/$E348*$CK348","v":0},0,{"$f":"CI348*Direct_cost_personnel*$F348*$G348/CPI_2001*12/1000000/$E348*$CK348","v":0},0,null,null,null,30]
["Hungary",2002,33400,821.02188799999999,66391,0.44550610000000002,179.9,1.0725960000000001,0.20504700000000001,5.4664999999999998E-2,0.678975,0,0.133909,0,154.833333333333,143.083333333333,5.75,6,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX349","v":0},{"$f":"Include_Afghanistan*DY349","v":0},{"$f":"Include_Afghanistan*DZ349","v":0},null,null,null,325,null,{"$f":"IF(NOT(ISBLANK(AV349)),Personnel_plane*AV349,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY349)),Personnel_plane*AY349,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA349)),Personnel_plane*BA349,0)","v":0},null,null,null,null,null,41,null,null,null,null,null,159,null,null,null,null,null,null,{"$f":"DV349*Include_Iraq","v":0},0,525,525,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V349:$BV349*INDIRECT(\"Months_non_UN_operation\"&$B349),0))/12","v":484},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V349:$BV349))-IF($AV$19=BY$19,$AV349)","v":484},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V349:$BV349*INDIRECT(\"Months_non_UN_operation\"&$B349),0))/12","v":41},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V349:$BV349))-IF($AV$19=CA$19,$AV349)","v":41},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V349:$BV349*INDIRECT(\"Months_non_UN_operation\"&$B349),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V349:$BV349))-IF($AV$19=CC$19,$AV349)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V349:$BV349*INDIRECT(\"Months_non_UN_operation\"&$B349),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V349:$BV349))-IF($AV$19=CE$19,$AV349)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V349:$BV349*INDIRECT(\"Months_non_UN_operation\"&$B349),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V349:$BV349))-IF($AV$19=CG$19,$AV349)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V349:$BV349*INDIRECT(\"Months_non_UN_operation\"&$B349),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V349:$BV349))-IF($AV$19=CI$19,$AV349)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B349-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O349*(Direct_cost_personnel*$F349-UN_compensation)*$G349/CPI_2001*12/1000000/$E349*$CK349","v":1.8328706510521061E-4},1.0697702547791249E-4,{"$f":"P349*(Direct_cost_personnel*$F349-UN_compensation)*$G349/CPI_2001*12/1000000/$E349*$CK349","v":1.6937776683834582E-4},9.8858747441106412E-5,{"$f":"Q349*(Direct_cost_personnel*$F349-UN_compensation)*$G349/CPI_2001*12/1000000/$E349*$CK349","v":6.8066778752742531E-6},3.9727743584370172E-6,{"$f":"R349*(Direct_cost_personnel*$F349-UN_compensation)*$G349/CPI_2001*12/1000000/$E349*$CK349","v":7.1026203915905229E-6},4.1455036783690611E-6,{"$f":"S349*(Direct_cost_personnel*$F349-UN_compensation)*$G349/CPI_2001*12/1000000/$E349*$CK349","v":0},0,{"$f":"T349*(Direct_cost_personnel*$F349-UN_compensation)*$G349/CPI_2001*12/1000000/$E349*$CK349","v":0},0,{"$f":"U349*(Direct_cost_personnel*$F349-UN_compensation)*$G349/CPI_2001*12/1000000/$E349*$CK349","v":0},0,3.0147684312343954E-5,5.7632997188066985E-6,1.536480802589495E-6,1.9084094995668201E-5,0,3.7638087952795515E-6,0,{"$f":"BW349*Direct_cost_personnel*$F349*$G349/CPI_2001*12/1000000/$E349*$CK349","v":8.0135433835559506E-4},3.6273157185729284E-4,{"$f":"BY349*Direct_cost_personnel*$F349*$G349/CPI_2001*12/1000000/$E349*$CK349","v":7.3877238050306293E-4},3.3440396338843759E-4,{"$f":"CA349*Direct_cost_personnel*$F349*$G349/CPI_2001*12/1000000/$E349*$CK349","v":6.2581957852532211E-5},2.8327608468855252E-5,{"$f":"CC349*Direct_cost_personnel*$F349*$G349/CPI_2001*12/1000000/$E349*$CK349","v":0},0,{"$f":"CE349*Direct_cost_personnel*$F349*$G349/CPI_2001*12/1000000/$E349*$CK349","v":0},0,{"$f":"CG349*Direct_cost_personnel*$F349*$G349/CPI_2001*12/1000000/$E349*$CK349","v":0},0,{"$f":"CI349*Direct_cost_personnel*$F349*$G349/CPI_2001*12/1000000/$E349*$CK349","v":0},0]
["India",2002,1298000,14676.096,510285,0.28056540000000002,179.9,1.8698760000000001,0.39252500000000001,8.4847000000000006E-2,1.1725410000000001,0,0.21996299999999999,0,2928.6666666666702,574.91666666666697,809.66666666666697,1544.0833333333301,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX350","v":0},{"$f":"Include_Afghanistan*DY350","v":0},{"$f":"Include_Afghanistan*DZ350","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV350)),Personnel_plane*AV350,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY350)),Personnel_plane*AY350,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA350)),Personnel_plane*BA350,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV350*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V350:$BV350*INDIRECT(\"Months_non_UN_operation\"&$B350),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V350:$BV350))-IF($AV$19=BY$19,$AV350)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V350:$BV350*INDIRECT(\"Months_non_UN_operation\"&$B350),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V350:$BV350))-IF($AV$19=CA$19,$AV350)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V350:$BV350*INDIRECT(\"Months_non_UN_operation\"&$B350),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V350:$BV350))-IF($AV$19=CC$19,$AV350)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V350:$BV350*INDIRECT(\"Months_non_UN_operation\"&$B350),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V350:$BV350))-IF($AV$19=CE$19,$AV350)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V350:$BV350*INDIRECT(\"Months_non_UN_operation\"&$B350),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V350:$BV350))-IF($AV$19=CG$19,$AV350)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V350:$BV350*INDIRECT(\"Months_non_UN_operation\"&$B350),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V350:$BV350))-IF($AV$19=CI$19,$AV350)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B350-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O350*(Direct_cost_personnel*$F350-UN_compensation)*$G350/CPI_2001*12/1000000/$E350*$CK350","v":2.3572873222612881E-4},1.2109326510544133E-4,{"$f":"P350*(Direct_cost_personnel*$F350-UN_compensation)*$G350/CPI_2001*12/1000000/$E350*$CK350","v":4.6275111644322252E-5},2.3771410083156133E-5,{"$f":"Q350*(Direct_cost_personnel*$F350-UN_compensation)*$G350/CPI_2001*12/1000000/$E350*$CK350","v":6.517016737733511E-5},3.3477753350912446E-5,{"$f":"R350*(Direct_cost_personnel*$F350-UN_compensation)*$G350/CPI_2001*12/1000000/$E350*$CK350","v":1.2428345320447088E-4},6.3844101671372487E-5,{"$f":"S350*(Direct_cost_personnel*$F350-UN_compensation)*$G350/CPI_2001*12/1000000/$E350*$CK350","v":0},0,{"$f":"T350*(Direct_cost_personnel*$F350-UN_compensation)*$G350/CPI_2001*12/1000000/$E350*$CK350","v":0},0,{"$f":"U350*(Direct_cost_personnel*$F350-UN_compensation)*$G350/CPI_2001*12/1000000/$E350*$CK350","v":0},0,6.8379670109169555E-6,1.4354283390771247E-6,3.1027778685606477E-7,4.2878761356087664E-6,0,8.043847493749993E-7,0,{"$f":"BW350*Direct_cost_personnel*$F350*$G350/CPI_2001*12/1000000/$E350*$CK350","v":0},0,{"$f":"BY350*Direct_cost_personnel*$F350*$G350/CPI_2001*12/1000000/$E350*$CK350","v":0},0,{"$f":"CA350*Direct_cost_personnel*$F350*$G350/CPI_2001*12/1000000/$E350*$CK350","v":0},0,{"$f":"CC350*Direct_cost_personnel*$F350*$G350/CPI_2001*12/1000000/$E350*$CK350","v":0},0,{"$f":"CE350*Direct_cost_personnel*$F350*$G350/CPI_2001*12/1000000/$E350*$CK350","v":0},0,{"$f":"CG350*Direct_cost_personnel*$F350*$G350/CPI_2001*12/1000000/$E350*$CK350","v":0},0,{"$f":"CI350*Direct_cost_personnel*$F350*$G350/CPI_2001*12/1000000/$E350*$CK350","v":0},0]
["Indonesia",2002,297000,1904.9536000000001,195661,0.35035159999999999,179.9,1.0927069999999999,0.22935800000000001,4.9578999999999998E-2,0.68524399999999996,0,0.128526,0,51.4166666666667,24.5833333333333,5.9166666666666696,20.6666666666667,0.25,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX351","v":0},{"$f":"Include_Afghanistan*DY351","v":0},{"$f":"Include_Afghanistan*DZ351","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV351)),Personnel_plane*AV351,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY351)),Personnel_plane*AY351,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA351)),Personnel_plane*BA351,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV351*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V351:$BV351*INDIRECT(\"Months_non_UN_operation\"&$B351),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V351:$BV351))-IF($AV$19=BY$19,$AV351)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V351:$BV351*INDIRECT(\"Months_non_UN_operation\"&$B351),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V351:$BV351))-IF($AV$19=CA$19,$AV351)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V351:$BV351*INDIRECT(\"Months_non_UN_operation\"&$B351),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V351:$BV351))-IF($AV$19=CC$19,$AV351)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V351:$BV351*INDIRECT(\"Months_non_UN_operation\"&$B351),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V351:$BV351))-IF($AV$19=CE$19,$AV351)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V351:$BV351*INDIRECT(\"Months_non_UN_operation\"&$B351),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V351:$BV351))-IF($AV$19=CG$19,$AV351)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V351:$BV351*INDIRECT(\"Months_non_UN_operation\"&$B351),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V351:$BV351))-IF($AV$19=CI$19,$AV351)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B351-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O351*(Direct_cost_personnel*$F351-UN_compensation)*$G351/CPI_2001*12/1000000/$E351*$CK351","v":1.4964798200871376E-5},3.1452458481325385E-6,{"$f":"P351*(Direct_cost_personnel*$F351-UN_compensation)*$G351/CPI_2001*12/1000000/$E351*$CK351","v":7.1549683456354076E-6},1.503804741003399E-6,{"$f":"Q351*(Direct_cost_personnel*$F351-UN_compensation)*$G351/CPI_2001*12/1000000/$E351*$CK351","v":1.7220432289495418E-6},3.6193266647878479E-7,{"$f":"R351*(Direct_cost_personnel*$F351-UN_compensation)*$G351/CPI_2001*12/1000000/$E351*$CK351","v":6.0150242363308005E-6},1.2642155110808272E-6,{"$f":"S351*(Direct_cost_personnel*$F351-UN_compensation)*$G351/CPI_2001*12/1000000/$E351*$CK351","v":7.27623899556144E-8},1.5292929569526111E-8,{"$f":"T351*(Direct_cost_personnel*$F351-UN_compensation)*$G351/CPI_2001*12/1000000/$E351*$CK351","v":0},0,{"$f":"U351*(Direct_cost_personnel*$F351-UN_compensation)*$G351/CPI_2001*12/1000000/$E351*$CK351","v":0},0,1.0421409285276168E-5,2.1874423709671225E-6,4.7284683904716192E-7,6.5353367227260215E-6,0,1.2257833525358626E-6,0,{"$f":"BW351*Direct_cost_personnel*$F351*$G351/CPI_2001*12/1000000/$E351*$CK351","v":0},0,{"$f":"BY351*Direct_cost_personnel*$F351*$G351/CPI_2001*12/1000000/$E351*$CK351","v":0},0,{"$f":"CA351*Direct_cost_personnel*$F351*$G351/CPI_2001*12/1000000/$E351*$CK351","v":0},0,{"$f":"CC351*Direct_cost_personnel*$F351*$G351/CPI_2001*12/1000000/$E351*$CK351","v":0},0,{"$f":"CE351*Direct_cost_personnel*$F351*$G351/CPI_2001*12/1000000/$E351*$CK351","v":0},0,{"$f":"CG351*Direct_cost_personnel*$F351*$G351/CPI_2001*12/1000000/$E351*$CK351","v":0},0,{"$f":"CI351*Direct_cost_personnel*$F351*$G351/CPI_2001*12/1000000/$E351*$CK351","v":0},0]
["Ireland",2002,10460,724,124036,0.94475640000000005,179.9,6.9223660000000011,1.058654,0.36628100000000002,4.5478820000000004,0,0.94954899999999998,0,336.91666666666703,59.9166666666667,26.5833333333333,216.666666666667,0,33.75,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX352","v":0},{"$f":"Include_Afghanistan*DY352","v":0},{"$f":"Include_Afghanistan*DZ352","v":0},null,null,null,104,null,{"$f":"IF(NOT(ISBLANK(AV352)),Personnel_plane*AV352,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY352)),Personnel_plane*AY352,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA352)),Personnel_plane*BA352,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,50,null,null,null,null,null,null,{"$f":"DV352*Include_Iraq","v":0},0,154,154,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V352:$BV352*INDIRECT(\"Months_non_UN_operation\"&$B352),0))/12","v":154},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V352:$BV352))-IF($AV$19=BY$19,$AV352)","v":154},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V352:$BV352*INDIRECT(\"Months_non_UN_operation\"&$B352),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V352:$BV352))-IF($AV$19=CA$19,$AV352)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V352:$BV352*INDIRECT(\"Months_non_UN_operation\"&$B352),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V352:$BV352))-IF($AV$19=CC$19,$AV352)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V352:$BV352*INDIRECT(\"Months_non_UN_operation\"&$B352),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V352:$BV352))-IF($AV$19=CE$19,$AV352)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V352:$BV352*INDIRECT(\"Months_non_UN_operation\"&$B352),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V352:$BV352))-IF($AV$19=CG$19,$AV352)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V352:$BV352*INDIRECT(\"Months_non_UN_operation\"&$B352),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V352:$BV352))-IF($AV$19=CI$19,$AV352)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B352-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O352*(Direct_cost_personnel*$F352-UN_compensation)*$G352/CPI_2001*12/1000000/$E352*$CK352","v":5.2194780791453837E-4},3.50839610908918E-4,{"$f":"P352*(Direct_cost_personnel*$F352-UN_compensation)*$G352/CPI_2001*12/1000000/$E352*$CK352","v":9.2822278973671272E-5},6.2392698551449888E-5,{"$f":"Q352*(Direct_cost_personnel*$F352-UN_compensation)*$G352/CPI_2001*12/1000000/$E352*$CK352","v":4.1182624468151708E-5},2.7681878773174517E-5,{"$f":"R352*(Direct_cost_personnel*$F352-UN_compensation)*$G352/CPI_2001*12/1000000/$E352*$CK352","v":3.3565775428587692E-4},2.2562032855878982E-4,{"$f":"S352*(Direct_cost_personnel*$F352-UN_compensation)*$G352/CPI_2001*12/1000000/$E352*$CK352","v":0},0,{"$f":"T352*(Direct_cost_personnel*$F352-UN_compensation)*$G352/CPI_2001*12/1000000/$E352*$CK352","v":5.2285150186838441E-5},3.5144705025503745E-5,{"$f":"U352*(Direct_cost_personnel*$F352-UN_compensation)*$G352/CPI_2001*12/1000000/$E352*$CK352","v":0},0,1.0414389141044026E-4,1.5926974565810044E-5,5.5105333479488759E-6,6.8420844716314609E-5,0,1.4285538780366733E-5,0,{"$f":"BW352*Direct_cost_personnel*$F352*$G352/CPI_2001*12/1000000/$E352*$CK352","v":2.6681709743305634E-4},1.6036398737563189E-4,{"$f":"BY352*Direct_cost_personnel*$F352*$G352/CPI_2001*12/1000000/$E352*$CK352","v":2.6681709743305634E-4},1.6036398737563189E-4,{"$f":"CA352*Direct_cost_personnel*$F352*$G352/CPI_2001*12/1000000/$E352*$CK352","v":0},0,{"$f":"CC352*Direct_cost_personnel*$F352*$G352/CPI_2001*12/1000000/$E352*$CK352","v":0},0,{"$f":"CE352*Direct_cost_personnel*$F352*$G352/CPI_2001*12/1000000/$E352*$CK352","v":0},0,{"$f":"CG352*Direct_cost_personnel*$F352*$G352/CPI_2001*12/1000000/$E352*$CK352","v":0},0,{"$f":"CI352*Direct_cost_personnel*$F352*$G352/CPI_2001*12/1000000/$E352*$CK352","v":0},0,null,null,null,50]
["Italy",2002,216800,19400,1229514,0.79561700000000002,179.9,118.97110099999999,18.194434999999999,6.2945979999999997,78.163878999999994,0,16.318189,0,317.58333333333297,87.3333333333333,63.75,158.666666666667,7.5,0,0.33333333333333298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX353","v":0},{"$f":"Include_Afghanistan*DY353","v":0},{"$f":"Include_Afghanistan*DZ353","v":0},null,null,null,5360,null,{"$f":"IF(NOT(ISBLANK(AV353)),Personnel_plane*AV353,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY353)),Personnel_plane*AY353,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA353)),Personnel_plane*BA353,0)","v":0},null,null,null,null,null,75,null,null,null,null,null,1600,null,null,null,null,null,null,{"$f":"DV353*Include_Iraq","v":0},0,7035,7035,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V353:$BV353*INDIRECT(\"Months_non_UN_operation\"&$B353),0))/12","v":6960},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V353:$BV353))-IF($AV$19=BY$19,$AV353)","v":6960},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V353:$BV353*INDIRECT(\"Months_non_UN_operation\"&$B353),0))/12","v":75},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V353:$BV353))-IF($AV$19=CA$19,$AV353)","v":75},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V353:$BV353*INDIRECT(\"Months_non_UN_operation\"&$B353),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V353:$BV353))-IF($AV$19=CC$19,$AV353)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V353:$BV353*INDIRECT(\"Months_non_UN_operation\"&$B353),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V353:$BV353))-IF($AV$19=CE$19,$AV353)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V353:$BV353*INDIRECT(\"Months_non_UN_operation\"&$B353),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V353:$BV353))-IF($AV$19=CG$19,$AV353)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V353:$BV353*INDIRECT(\"Months_non_UN_operation\"&$B353),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V353:$BV353))-IF($AV$19=CI$19,$AV353)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B353-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O353*(Direct_cost_personnel*$F353-UN_compensation)*$G353/CPI_2001*12/1000000/$E353*$CK353","v":4.0870999249453113E-5},4.3131411671538124E-5,{"$f":"P353*(Direct_cost_personnel*$F353-UN_compensation)*$G353/CPI_2001*12/1000000/$E353*$CK353","v":1.1239256681560455E-5},1.1860855269423246E-5,{"$f":"Q353*(Direct_cost_personnel*$F353-UN_compensation)*$G353/CPI_2001*12/1000000/$E353*$CK353","v":8.2042283982764792E-6},8.6579716422793762E-6,{"$f":"R353*(Direct_cost_personnel*$F353-UN_compensation)*$G353/CPI_2001*12/1000000/$E353*$CK353","v":2.0419412902377059E-5},2.1548729420784272E-5,{"$f":"S353*(Direct_cost_personnel*$F353-UN_compensation)*$G353/CPI_2001*12/1000000/$E353*$CK353","v":9.6520334097370369E-7},1.0185848990916911E-6,{"$f":"T353*(Direct_cost_personnel*$F353-UN_compensation)*$G353/CPI_2001*12/1000000/$E353*$CK353","v":0},0,{"$f":"U353*(Direct_cost_personnel*$F353-UN_compensation)*$G353/CPI_2001*12/1000000/$E353*$CK353","v":4.2897926265497899E-8},4.5270439959630677E-8,{"$f":"H353/$E353*$CK353","v":1.8056559302693202E-4},2.7614176198680114E-5,9.5534782075870696E-6,1.1863139070151462E-4,0,2.4766547919150209E-5,0,{"$f":"BW353*Direct_cost_personnel*$F353*$G353/CPI_2001*12/1000000/$E353*$CK353","v":1.035512920141796E-3},9.5543263534800639E-4,{"$f":"BY353*Direct_cost_personnel*$F353*$G353/CPI_2001*12/1000000/$E353*$CK353","v":1.0244733367714143E-3},9.4524678635708964E-4,{"$f":"CA353*Direct_cost_personnel*$F353*$G353/CPI_2001*12/1000000/$E353*$CK353","v":1.1039583370381621E-5},1.0185848990916914E-5,{"$f":"CC353*Direct_cost_personnel*$F353*$G353/CPI_2001*12/1000000/$E353*$CK353","v":0},0,{"$f":"CE353*Direct_cost_personnel*$F353*$G353/CPI_2001*12/1000000/$E353*$CK353","v":0},0,{"$f":"CG353*Direct_cost_personnel*$F353*$G353/CPI_2001*12/1000000/$E353*$CK353","v":0},0,{"$f":"CI353*Direct_cost_personnel*$F353*$G353/CPI_2001*12/1000000/$E353*$CK353","v":0},0,null,null,null,350]
["Japan",2002,239900,42600,3980819,1.1466339999999999,179.9,458.47000800000001,70.114149999999995,24.257145000000001,301.21422200000001,0,62.884490999999997,0,560.75,0,30.0833333333333,0,0,530.66666666666697,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX354","v":0},{"$f":"Include_Afghanistan*DY354","v":0},{"$f":"Include_Afghanistan*DZ354","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV354)),Personnel_plane*AV354,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY354)),Personnel_plane*AY354,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA354)),Personnel_plane*BA354,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV354*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V354:$BV354*INDIRECT(\"Months_non_UN_operation\"&$B354),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V354:$BV354))-IF($AV$19=BY$19,$AV354)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V354:$BV354*INDIRECT(\"Months_non_UN_operation\"&$B354),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V354:$BV354))-IF($AV$19=CA$19,$AV354)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V354:$BV354*INDIRECT(\"Months_non_UN_operation\"&$B354),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V354:$BV354))-IF($AV$19=CC$19,$AV354)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V354:$BV354*INDIRECT(\"Months_non_UN_operation\"&$B354),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V354:$BV354))-IF($AV$19=CE$19,$AV354)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V354:$BV354*INDIRECT(\"Months_non_UN_operation\"&$B354),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V354:$BV354))-IF($AV$19=CG$19,$AV354)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V354:$BV354*INDIRECT(\"Months_non_UN_operation\"&$B354),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V354:$BV354))-IF($AV$19=CI$19,$AV354)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B354-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O354*(Direct_cost_personnel*$F354-UN_compensation)*$G354/CPI_2001*12/1000000/$E354*$CK354","v":3.3536098284970324E-5},4.6677028207468676E-5,{"$f":"P354*(Direct_cost_personnel*$F354-UN_compensation)*$G354/CPI_2001*12/1000000/$E354*$CK354","v":0},0,{"$f":"Q354*(Direct_cost_personnel*$F354-UN_compensation)*$G354/CPI_2001*12/1000000/$E354*$CK354","v":1.799157598584378E-6},2.5041473001777638E-6,{"$f":"R354*(Direct_cost_personnel*$F354-UN_compensation)*$G354/CPI_2001*12/1000000/$E354*$CK354","v":0},0,{"$f":"S354*(Direct_cost_personnel*$F354-UN_compensation)*$G354/CPI_2001*12/1000000/$E354*$CK354","v":0},0,{"$f":"T354*(Direct_cost_personnel*$F354-UN_compensation)*$G354/CPI_2001*12/1000000/$E354*$CK354","v":3.1736940686385966E-5},4.4172880907290936E-5,{"$f":"U354*(Direct_cost_personnel*$F354-UN_compensation)*$G354/CPI_2001*12/1000000/$E354*$CK354","v":0},0,2.1491438977463886E-4,3.2867013106378581E-5,1.137088451672488E-5,1.411984853599684E-4,0,2.9478006791566978E-5,0,{"$f":"BW354*Direct_cost_personnel*$F354*$G354/CPI_2001*12/1000000/$E354*$CK354","v":0},0,{"$f":"BY354*Direct_cost_personnel*$F354*$G354/CPI_2001*12/1000000/$E354*$CK354","v":0},0,{"$f":"CA354*Direct_cost_personnel*$F354*$G354/CPI_2001*12/1000000/$E354*$CK354","v":0},0,{"$f":"CC354*Direct_cost_personnel*$F354*$G354/CPI_2001*12/1000000/$E354*$CK354","v":0},0,{"$f":"CE354*Direct_cost_personnel*$F354*$G354/CPI_2001*12/1000000/$E354*$CK354","v":0},0,{"$f":"CG354*Direct_cost_personnel*$F354*$G354/CPI_2001*12/1000000/$E354*$CK354","v":0},0,{"$f":"CI354*Direct_cost_personnel*$F354*$G354/CPI_2001*12/1000000/$E354*$CK354","v":0},0]
["Luxembourg",2002,900,146.96974399999999,22659,0.87933640000000002,179.9,1.8649089999999999,0.28516900000000001,9.8660999999999999E-2,1.2253069999999999,0,0.255772,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX355","v":0},{"$f":"Include_Afghanistan*DY355","v":0},{"$f":"Include_Afghanistan*DZ355","v":0},null,null,null,26,null,{"$f":"IF(NOT(ISBLANK(AV355)),Personnel_plane*AV355,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY355)),Personnel_plane*AY355,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA355)),Personnel_plane*BA355,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,{"$f":"DV355*Include_Iraq","v":0},0,49,49,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V355:$BV355*INDIRECT(\"Months_non_UN_operation\"&$B355),0))/12","v":49},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V355:$BV355))-IF($AV$19=BY$19,$AV355)","v":49},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V355:$BV355*INDIRECT(\"Months_non_UN_operation\"&$B355),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V355:$BV355))-IF($AV$19=CA$19,$AV355)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V355:$BV355*INDIRECT(\"Months_non_UN_operation\"&$B355),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V355:$BV355))-IF($AV$19=CC$19,$AV355)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V355:$BV355*INDIRECT(\"Months_non_UN_operation\"&$B355),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V355:$BV355))-IF($AV$19=CE$19,$AV355)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V355:$BV355*INDIRECT(\"Months_non_UN_operation\"&$B355),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V355:$BV355))-IF($AV$19=CG$19,$AV355)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V355:$BV355*INDIRECT(\"Months_non_UN_operation\"&$B355),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V355:$BV355))-IF($AV$19=CI$19,$AV355)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B355-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O355*(Direct_cost_personnel*$F355-UN_compensation)*$G355/CPI_2001*12/1000000/$E355*$CK355","v":0},0,{"$f":"P355*(Direct_cost_personnel*$F355-UN_compensation)*$G355/CPI_2001*12/1000000/$E355*$CK355","v":0},0,{"$f":"Q355*(Direct_cost_personnel*$F355-UN_compensation)*$G355/CPI_2001*12/1000000/$E355*$CK355","v":0},0,{"$f":"R355*(Direct_cost_personnel*$F355-UN_compensation)*$G355/CPI_2001*12/1000000/$E355*$CK355","v":0},0,{"$f":"S355*(Direct_cost_personnel*$F355-UN_compensation)*$G355/CPI_2001*12/1000000/$E355*$CK355","v":0},0,{"$f":"T355*(Direct_cost_personnel*$F355-UN_compensation)*$G355/CPI_2001*12/1000000/$E355*$CK355","v":0},0,{"$f":"U355*(Direct_cost_personnel*$F355-UN_compensation)*$G355/CPI_2001*12/1000000/$E355*$CK355","v":0},0,1.5358326697682297E-4,2.3484892110292584E-5,8.1251571541562259E-6,1.0090929482863239E-4,0,2.1063922883741763E-5,0,{"$f":"BW355*Direct_cost_personnel*$F355*$G355/CPI_2001*12/1000000/$E355*$CK355","v":4.3254494008131166E-4},6.5897321893936857E-4,{"$f":"BY355*Direct_cost_personnel*$F355*$G355/CPI_2001*12/1000000/$E355*$CK355","v":4.3254494008131166E-4},6.5897321893936857E-4,{"$f":"CA355*Direct_cost_personnel*$F355*$G355/CPI_2001*12/1000000/$E355*$CK355","v":0},0,{"$f":"CC355*Direct_cost_personnel*$F355*$G355/CPI_2001*12/1000000/$E355*$CK355","v":0},0,{"$f":"CE355*Direct_cost_personnel*$F355*$G355/CPI_2001*12/1000000/$E355*$CK355","v":0},0,{"$f":"CG355*Direct_cost_personnel*$F355*$G355/CPI_2001*12/1000000/$E355*$CK355","v":0},0,{"$f":"CI355*Direct_cost_personnel*$F355*$G355/CPI_2001*12/1000000/$E355*$CK355","v":0},0]
["Mexico",2002,192800,3135.8136319999999,705512,0.67871760000000003,179.9,5.9523409999999997,1.2494730000000001,0.27008199999999999,3.732612,0,0.70017399999999996,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX356","v":0},{"$f":"Include_Afghanistan*DY356","v":0},{"$f":"Include_Afghanistan*DZ356","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV356)),Personnel_plane*AV356,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY356)),Personnel_plane*AY356,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA356)),Personnel_plane*BA356,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV356*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V356:$BV356*INDIRECT(\"Months_non_UN_operation\"&$B356),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V356:$BV356))-IF($AV$19=BY$19,$AV356)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V356:$BV356*INDIRECT(\"Months_non_UN_operation\"&$B356),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V356:$BV356))-IF($AV$19=CA$19,$AV356)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V356:$BV356*INDIRECT(\"Months_non_UN_operation\"&$B356),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V356:$BV356))-IF($AV$19=CC$19,$AV356)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V356:$BV356*INDIRECT(\"Months_non_UN_operation\"&$B356),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V356:$BV356))-IF($AV$19=CE$19,$AV356)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V356:$BV356*INDIRECT(\"Months_non_UN_operation\"&$B356),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V356:$BV356))-IF($AV$19=CG$19,$AV356)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V356:$BV356*INDIRECT(\"Months_non_UN_operation\"&$B356),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V356:$BV356))-IF($AV$19=CI$19,$AV356)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B356-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O356*(Direct_cost_personnel*$F356-UN_compensation)*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,{"$f":"P356*(Direct_cost_personnel*$F356-UN_compensation)*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,{"$f":"Q356*(Direct_cost_personnel*$F356-UN_compensation)*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,{"$f":"R356*(Direct_cost_personnel*$F356-UN_compensation)*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,{"$f":"S356*(Direct_cost_personnel*$F356-UN_compensation)*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,{"$f":"T356*(Direct_cost_personnel*$F356-UN_compensation)*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,{"$f":"U356*(Direct_cost_personnel*$F356-UN_compensation)*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,1.5743830097509869E-5,3.3048326067720163E-6,7.143618150229734E-7,9.8726886023375531E-6,0,1.8519470733773273E-6,0,{"$f":"BW356*Direct_cost_personnel*$F356*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,{"$f":"BY356*Direct_cost_personnel*$F356*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,{"$f":"CA356*Direct_cost_personnel*$F356*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,{"$f":"CC356*Direct_cost_personnel*$F356*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,{"$f":"CE356*Direct_cost_personnel*$F356*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,{"$f":"CG356*Direct_cost_personnel*$F356*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,{"$f":"CI356*Direct_cost_personnel*$F356*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0]
["Netherlands",2002,49580,6600,439357,0.84880639999999996,179.9,40.815015000000002,6.2416840000000002,2.1594519999999999,26.815691999999999,0,5.5981870000000002,0,63.8333333333333,49.4166666666667,11.8333333333333,2.5833333333333299,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX357","v":0},{"$f":"Include_Afghanistan*DY357","v":0},{"$f":"Include_Afghanistan*DZ357","v":0},null,null,null,1450,null,{"$f":"IF(NOT(ISBLANK(AV357)),Personnel_plane*AV357,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY357)),Personnel_plane*AY357,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA357)),Personnel_plane*BA357,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,{"$f":"DV357*Include_Iraq","v":0},0,2450,2450,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V357:$BV357*INDIRECT(\"Months_non_UN_operation\"&$B357),0))/12","v":2450},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V357:$BV357))-IF($AV$19=BY$19,$AV357)","v":2450},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V357:$BV357*INDIRECT(\"Months_non_UN_operation\"&$B357),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V357:$BV357))-IF($AV$19=CA$19,$AV357)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V357:$BV357*INDIRECT(\"Months_non_UN_operation\"&$B357),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V357:$BV357))-IF($AV$19=CC$19,$AV357)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V357:$BV357*INDIRECT(\"Months_non_UN_operation\"&$B357),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V357:$BV357))-IF($AV$19=CE$19,$AV357)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V357:$BV357*INDIRECT(\"Months_non_UN_operation\"&$B357),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V357:$BV357))-IF($AV$19=CG$19,$AV357)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V357:$BV357*INDIRECT(\"Months_non_UN_operation\"&$B357),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V357:$BV357))-IF($AV$19=CI$19,$AV357)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B357-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O357*(Direct_cost_personnel*$F357-UN_compensation)*$G357/CPI_2001*12/1000000/$E357*$CK357","v":2.4746875042075596E-5},3.6090623307350587E-5,{"$f":"P357*(Direct_cost_personnel*$F357-UN_compensation)*$G357/CPI_2001*12/1000000/$E357*$CK357","v":1.9157828851110762E-5},2.7939607860651335E-5,{"$f":"Q357*(Direct_cost_personnel*$F357-UN_compensation)*$G357/CPI_2001*12/1000000/$E357*$CK357","v":4.5875408041445529E-6},6.6904288637647146E-6,{"$f":"R357*(Direct_cost_personnel*$F357-UN_compensation)*$G357/CPI_2001*12/1000000/$E357*$CK357","v":1.0015053868202908E-6},1.4605865829345525E-6,{"$f":"S357*(Direct_cost_personnel*$F357-UN_compensation)*$G357/CPI_2001*12/1000000/$E357*$CK357","v":0},0,{"$f":"T357*(Direct_cost_personnel*$F357-UN_compensation)*$G357/CPI_2001*12/1000000/$E357*$CK357","v":0},0,{"$f":"U357*(Direct_cost_personnel*$F357-UN_compensation)*$G357/CPI_2001*12/1000000/$E357*$CK357","v":0},0,1.7335221947104368E-4,2.6510091314113245E-5,9.1717667393037627E-6,1.1389337293767772E-4,0,2.3776988479948949E-5,0,{"$f":"BW357*Direct_cost_personnel*$F357*$G357/CPI_2001*12/1000000/$E357*$CK357","v":1.0766586254469248E-3},1.3852014689766418E-3,{"$f":"BY357*Direct_cost_personnel*$F357*$G357/CPI_2001*12/1000000/$E357*$CK357","v":1.0766586254469248E-3},1.3852014689766418E-3,{"$f":"CA357*Direct_cost_personnel*$F357*$G357/CPI_2001*12/1000000/$E357*$CK357","v":0},0,{"$f":"CC357*Direct_cost_personnel*$F357*$G357/CPI_2001*12/1000000/$E357*$CK357","v":0},0,{"$f":"CE357*Direct_cost_personnel*$F357*$G357/CPI_2001*12/1000000/$E357*$CK357","v":0},0,{"$f":"CG357*Direct_cost_personnel*$F357*$G357/CPI_2001*12/1000000/$E357*$CK357","v":0},0,{"$f":"CI357*Direct_cost_personnel*$F357*$G357/CPI_2001*12/1000000/$E357*$CK357","v":0},0,null,null,null,150]
["New Zealand",2002,8710,697,60932,0.72401879999999996,179.9,5.6635910000000003,0.86619999999999997,0.29968699999999998,3.720799,0,0.77690499999999996,0,564.66666666666697,1.9166666666666701,6.8333333333333304,2,0,553.91666666666697,0,null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX358","v":0},{"$f":"Include_Afghanistan*DY358","v":0},{"$f":"Include_Afghanistan*DZ358","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV358)),Personnel_plane*AV358,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY358)),Personnel_plane*AY358,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA358)),Personnel_plane*BA358,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,26,null,null,null,null,null,null,{"$f":"DV358*Include_Iraq","v":0},0,67,67,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V358:$BV358*INDIRECT(\"Months_non_UN_operation\"&$B358),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V358:$BV358))-IF($AV$19=BY$19,$AV358)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V358:$BV358*INDIRECT(\"Months_non_UN_operation\"&$B358),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V358:$BV358))-IF($AV$19=CA$19,$AV358)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V358:$BV358*INDIRECT(\"Months_non_UN_operation\"&$B358),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V358:$BV358))-IF($AV$19=CC$19,$AV358)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V358:$BV358*INDIRECT(\"Months_non_UN_operation\"&$B358),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V358:$BV358))-IF($AV$19=CE$19,$AV358)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V358:$BV358*INDIRECT(\"Months_non_UN_operation\"&$B358),0))/12","v":15},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V358:$BV358))-IF($AV$19=CG$19,$AV358)","v":15},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V358:$BV358*INDIRECT(\"Months_non_UN_operation\"&$B358),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V358:$BV358))-IF($AV$19=CI$19,$AV358)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B358-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O358*(Direct_cost_personnel*$F358-UN_compensation)*$G358/CPI_2001*12/1000000/$E358*$CK358","v":1.3154224093379888E-3},1.3838478299428891E-3,{"$f":"P358*(Direct_cost_personnel*$F358-UN_compensation)*$G358/CPI_2001*12/1000000/$E358*$CK358","v":4.4649816137505565E-6},4.6972402728285855E-6,{"$f":"Q358*(Direct_cost_personnel*$F358-UN_compensation)*$G358/CPI_2001*12/1000000/$E358*$CK358","v":1.5918630101197607E-5},1.6746682711823613E-5,{"$f":"R358*(Direct_cost_personnel*$F358-UN_compensation)*$G358/CPI_2001*12/1000000/$E358*$CK358","v":4.6591112491310068E-6},4.901468110777645E-6,{"$f":"S358*(Direct_cost_personnel*$F358-UN_compensation)*$G358/CPI_2001*12/1000000/$E358*$CK358","v":0},0,{"$f":"T358*(Direct_cost_personnel*$F358-UN_compensation)*$G358/CPI_2001*12/1000000/$E358*$CK358","v":1.2903796863739092E-3},1.3575024388474593E-3,{"$f":"U358*(Direct_cost_personnel*$F358-UN_compensation)*$G358/CPI_2001*12/1000000/$E358*$CK358","v":0},0,1.7344965711189322E-4,2.6527708831785679E-5,9.1780298737836015E-6,1.1395090336365659E-4,0,2.3793015042667345E-5,0,{"$f":"BW358*Direct_cost_personnel*$F358*$G358/CPI_2001*12/1000000/$E358*$CK358","v":1.8109233014243828E-4},1.6419918171105109E-4,{"$f":"BY358*Direct_cost_personnel*$F358*$G358/CPI_2001*12/1000000/$E358*$CK358","v":7.0274635577662601E-5},6.3719085440109378E-5,{"$f":"CA358*Direct_cost_personnel*$F358*$G358/CPI_2001*12/1000000/$E358*$CK358","v":7.0274635577662601E-5},6.3719085440109378E-5,{"$f":"CC358*Direct_cost_personnel*$F358*$G358/CPI_2001*12/1000000/$E358*$CK358","v":0},0,{"$f":"CE358*Direct_cost_personnel*$F358*$G358/CPI_2001*12/1000000/$E358*$CK358","v":0},0,{"$f":"CG358*Direct_cost_personnel*$F358*$G358/CPI_2001*12/1000000/$E358*$CK358","v":4.054305898711304E-5},3.6761010830832334E-5,{"$f":"CI358*Direct_cost_personnel*$F358*$G358/CPI_2001*12/1000000/$E358*$CK358","v":0},0,null,null,null,12]
["Norway",2002,26600,3800,191924,1.141208,179.9,0,0,0,0,0,0,0,74.1666666666667,39.9166666666667,11.4166666666667,15.4166666666667,0,7.0833333333333304,0.33333333333333298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX359","v":0},{"$f":"Include_Afghanistan*DY359","v":0},{"$f":"Include_Afghanistan*DZ359","v":0},null,null,null,980,null,{"$f":"IF(NOT(ISBLANK(AV359)),Personnel_plane*AV359,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY359)),Personnel_plane*AY359,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA359)),Personnel_plane*BA359,0)","v":0},null,null,null,null,null,4,null,null,null,null,null,125,null,null,null,null,null,null,{"$f":"DV359*Include_Iraq","v":0},0,1109,1109,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V359:$BV359*INDIRECT(\"Months_non_UN_operation\"&$B359),0))/12","v":1105},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V359:$BV359))-IF($AV$19=BY$19,$AV359)","v":1105},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V359:$BV359*INDIRECT(\"Months_non_UN_operation\"&$B359),0))/12","v":4},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V359:$BV359))-IF($AV$19=CA$19,$AV359)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V359:$BV359*INDIRECT(\"Months_non_UN_operation\"&$B359),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V359:$BV359))-IF($AV$19=CC$19,$AV359)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V359:$BV359*INDIRECT(\"Months_non_UN_operation\"&$B359),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V359:$BV359))-IF($AV$19=CE$19,$AV359)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V359:$BV359*INDIRECT(\"Months_non_UN_operation\"&$B359),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V359:$BV359))-IF($AV$19=CG$19,$AV359)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V359:$BV359*INDIRECT(\"Months_non_UN_operation\"&$B359),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V359:$BV359))-IF($AV$19=CI$19,$AV359)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B359-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O359*(Direct_cost_personnel*$F359-UN_compensation)*$G359/CPI_2001*12/1000000/$E359*$CK359","v":9.1524594783548178E-5},1.0301688893566986E-4,{"$f":"P359*(Direct_cost_personnel*$F359-UN_compensation)*$G359/CPI_2001*12/1000000/$E359*$CK359","v":4.9258742585752351E-5},5.5443921123804352E-5,{"$f":"Q359*(Direct_cost_personnel*$F359-UN_compensation)*$G359/CPI_2001*12/1000000/$E359*$CK359","v":1.4088617399265318E-5},1.5857655937288546E-5,{"$f":"R359*(Direct_cost_personnel*$F359-UN_compensation)*$G359/CPI_2001*12/1000000/$E359*$CK359","v":1.9024775320175774E-5},2.1413622981010064E-5,{"$f":"S359*(Direct_cost_personnel*$F359-UN_compensation)*$G359/CPI_2001*12/1000000/$E359*$CK359","v":0},0,{"$f":"T359*(Direct_cost_personnel*$F359-UN_compensation)*$G359/CPI_2001*12/1000000/$E359*$CK359","v":8.7411129849456061E-6},9.8386916399235151E-6,{"$f":"U359*(Direct_cost_personnel*$F359-UN_compensation)*$G359/CPI_2001*12/1000000/$E359*$CK359","v":4.1134649340920455E-7},4.6299725364345926E-7,0,0,0,0,0,0,0,{"$f":"BW359*Direct_cost_personnel*$F359*$G359/CPI_2001*12/1000000/$E359*$CK359","v":1.4999884378636358E-3},1.5403918628717908E-3,{"$f":"BY359*Direct_cost_personnel*$F359*$G359/CPI_2001*12/1000000/$E359*$CK359","v":1.4945782000354536E-3},1.5348358958280691E-3,{"$f":"CA359*Direct_cost_personnel*$F359*$G359/CPI_2001*12/1000000/$E359*$CK359","v":5.4102378281826346E-6},5.5559670437215169E-6,{"$f":"CC359*Direct_cost_personnel*$F359*$G359/CPI_2001*12/1000000/$E359*$CK359","v":0},0,{"$f":"CE359*Direct_cost_personnel*$F359*$G359/CPI_2001*12/1000000/$E359*$CK359","v":0},0,{"$f":"CG359*Direct_cost_personnel*$F359*$G359/CPI_2001*12/1000000/$E359*$CK359","v":0},0,{"$f":"CI359*Direct_cost_personnel*$F359*$G359/CPI_2001*12/1000000/$E359*$CK359","v":0},0,null,null,null,28]
["Poland",2002,163000,3350.5838079999999,198205,0.4483066,179.9,2.4578899999999999,0.46069300000000002,0.118022,1.57321,0,0.30596499999999999,0,950.75,164,774.58333333333303,12.1666666666667,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX360","v":0},{"$f":"Include_Afghanistan*DY360","v":0},{"$f":"Include_Afghanistan*DZ360","v":0},null,null,null,574,null,{"$f":"IF(NOT(ISBLANK(AV360)),Personnel_plane*AV360,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY360)),Personnel_plane*AY360,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA360)),Personnel_plane*BA360,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,287,null,null,null,null,null,null,{"$f":"DV360*Include_Iraq","v":0},0,861,861,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V360:$BV360*INDIRECT(\"Months_non_UN_operation\"&$B360),0))/12","v":861},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V360:$BV360))-IF($AV$19=BY$19,$AV360)","v":861},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V360:$BV360*INDIRECT(\"Months_non_UN_operation\"&$B360),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V360:$BV360))-IF($AV$19=CA$19,$AV360)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V360:$BV360*INDIRECT(\"Months_non_UN_operation\"&$B360),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V360:$BV360))-IF($AV$19=CC$19,$AV360)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V360:$BV360*INDIRECT(\"Months_non_UN_operation\"&$B360),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V360:$BV360))-IF($AV$19=CE$19,$AV360)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V360:$BV360*INDIRECT(\"Months_non_UN_operation\"&$B360),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V360:$BV360))-IF($AV$19=CG$19,$AV360)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V360:$BV360*INDIRECT(\"Months_non_UN_operation\"&$B360),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V360:$BV360))-IF($AV$19=CI$19,$AV360)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B360-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O360*(Direct_cost_personnel*$F360-UN_compensation)*$G360/CPI_2001*12/1000000/$E360*$CK360","v":3.8004434642621688E-4},1.839973656827515E-4,{"$f":"P360*(Direct_cost_personnel*$F360-UN_compensation)*$G360/CPI_2001*12/1000000/$E360*$CK360","v":6.5555900934945643E-5},3.1738698892423094E-5,{"$f":"Q360*(Direct_cost_personnel*$F360-UN_compensation)*$G360/CPI_2001*12/1000000/$E360*$CK360","v":3.0962505040158504E-4},1.4990406819363441E-4,{"$f":"R360*(Direct_cost_personnel*$F360-UN_compensation)*$G360/CPI_2001*12/1000000/$E360*$CK360","v":4.8633950896860215E-6},2.354598596693996E-6,{"$f":"S360*(Direct_cost_personnel*$F360-UN_compensation)*$G360/CPI_2001*12/1000000/$E360*$CK360","v":0},0,{"$f":"T360*(Direct_cost_personnel*$F360-UN_compensation)*$G360/CPI_2001*12/1000000/$E360*$CK360","v":0},0,{"$f":"U360*(Direct_cost_personnel*$F360-UN_compensation)*$G360/CPI_2001*12/1000000/$E360*$CK360","v":0},0,2.3140611584656327E-5,4.3373453542551034E-6,1.1111568298191982E-6,1.4811501552590708E-5,0,2.8806078479913146E-6,0,{"$f":"BW360*Direct_cost_personnel*$F360*$G360/CPI_2001*12/1000000/$E360*$CK360","v":4.4298041166871967E-4},1.6662816918522122E-4,{"$f":"BY360*Direct_cost_personnel*$F360*$G360/CPI_2001*12/1000000/$E360*$CK360","v":4.4298041166871967E-4},1.6662816918522122E-4,{"$f":"CA360*Direct_cost_personnel*$F360*$G360/CPI_2001*12/1000000/$E360*$CK360","v":0},0,{"$f":"CC360*Direct_cost_personnel*$F360*$G360/CPI_2001*12/1000000/$E360*$CK360","v":0},0,{"$f":"CE360*Direct_cost_personnel*$F360*$G360/CPI_2001*12/1000000/$E360*$CK360","v":0},0,{"$f":"CG360*Direct_cost_personnel*$F360*$G360/CPI_2001*12/1000000/$E360*$CK360","v":0},0,{"$f":"CI360*Direct_cost_personnel*$F360*$G360/CPI_2001*12/1000000/$E360*$CK360","v":0},0]
["Portugal",2002,43600,1300,132754,0.666381,179.9,10.862019,1.661106,0.57470200000000005,7.1363450000000004,0,1.4898659999999999,0,865.16666666666697,46.9166666666667,0,7.5833333333333304,0,809.91666666666697,0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX361","v":0},{"$f":"Include_Afghanistan*DY361","v":0},{"$f":"Include_Afghanistan*DZ361","v":0},null,null,null,313,null,{"$f":"IF(NOT(ISBLANK(AV361)),Personnel_plane*AV361,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY361)),Personnel_plane*AY361,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA361)),Personnel_plane*BA361,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,330,null,null,null,null,null,null,{"$f":"DV361*Include_Iraq","v":0},0,643,643,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V361:$BV361*INDIRECT(\"Months_non_UN_operation\"&$B361),0))/12","v":643},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V361:$BV361))-IF($AV$19=BY$19,$AV361)","v":643},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V361:$BV361*INDIRECT(\"Months_non_UN_operation\"&$B361),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V361:$BV361))-IF($AV$19=CA$19,$AV361)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V361:$BV361*INDIRECT(\"Months_non_UN_operation\"&$B361),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V361:$BV361))-IF($AV$19=CC$19,$AV361)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V361:$BV361*INDIRECT(\"Months_non_UN_operation\"&$B361),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V361:$BV361))-IF($AV$19=CE$19,$AV361)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V361:$BV361*INDIRECT(\"Months_non_UN_operation\"&$B361),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V361:$BV361))-IF($AV$19=CG$19,$AV361)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V361:$BV361*INDIRECT(\"Months_non_UN_operation\"&$B361),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V361:$BV361))-IF($AV$19=CI$19,$AV361)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B361-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O361*(Direct_cost_personnel*$F361-UN_compensation)*$G361/CPI_2001*12/1000000/$E361*$CK361","v":8.3961788891684385E-4},3.6260686494676245E-4,{"$f":"P361*(Direct_cost_personnel*$F361-UN_compensation)*$G361/CPI_2001*12/1000000/$E361*$CK361","v":4.5531195478730826E-5},1.9663616351861619E-5,{"$f":"Q361*(Direct_cost_personnel*$F361-UN_compensation)*$G361/CPI_2001*12/1000000/$E361*$CK361","v":0},0,{"$f":"R361*(Direct_cost_personnel*$F361-UN_compensation)*$G361/CPI_2001*12/1000000/$E361*$CK361","v":7.3593939406118998E-6},3.1783109911534733E-6,{"$f":"S361*(Direct_cost_personnel*$F361-UN_compensation)*$G361/CPI_2001*12/1000000/$E361*$CK361","v":0},0,{"$f":"T361*(Direct_cost_personnel*$F361-UN_compensation)*$G361/CPI_2001*12/1000000/$E361*$CK361","v":7.8599944734952874E-4},3.3945059915407286E-4,{"$f":"U361*(Direct_cost_personnel*$F361-UN_compensation)*$G361/CPI_2001*12/1000000/$E361*$CK361","v":7.2785214797260569E-7},3.1433844967451947E-7,1.526827377208919E-4,2.3349453883720867E-5,8.078339278698741E-6,1.0031253783673168E-4,0,2.0942406721740617E-5,0,{"$f":"BW361*Direct_cost_personnel*$F361*$G361/CPI_2001*12/1000000/$E361*$CK361","v":7.3418719800807713E-4},2.6949283085428807E-4,{"$f":"BY361*Direct_cost_personnel*$F361*$G361/CPI_2001*12/1000000/$E361*$CK361","v":7.3418719800807713E-4},2.6949283085428807E-4,{"$f":"CA361*Direct_cost_personnel*$F361*$G361/CPI_2001*12/1000000/$E361*$CK361","v":0},0,{"$f":"CC361*Direct_cost_personnel*$F361*$G361/CPI_2001*12/1000000/$E361*$CK361","v":0},0,{"$f":"CE361*Direct_cost_personnel*$F361*$G361/CPI_2001*12/1000000/$E361*$CK361","v":0},0,{"$f":"CG361*Direct_cost_personnel*$F361*$G361/CPI_2001*12/1000000/$E361*$CK361","v":0},0,{"$f":"CI361*Direct_cost_personnel*$F361*$G361/CPI_2001*12/1000000/$E361*$CK361","v":0},0,null,null,null,20]
["Russia",2002,988100,12420.4288,345126,0.2958055,179.9,34.418762999999998,5.1429470000000004,1.8335319999999999,22.684183999999998,0,4.7580999999999998,0,362.33333333333297,155.666666666667,15.0833333333333,185.5,0,6.0833333333333304,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX362","v":0},{"$f":"Include_Afghanistan*DY362","v":0},{"$f":"Include_Afghanistan*DZ362","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV362)),Personnel_plane*AV362,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY362)),Personnel_plane*AY362,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA362)),Personnel_plane*BA362,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV362*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V362:$BV362*INDIRECT(\"Months_non_UN_operation\"&$B362),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V362:$BV362))-IF($AV$19=BY$19,$AV362)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V362:$BV362*INDIRECT(\"Months_non_UN_operation\"&$B362),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V362:$BV362))-IF($AV$19=CA$19,$AV362)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V362:$BV362*INDIRECT(\"Months_non_UN_operation\"&$B362),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V362:$BV362))-IF($AV$19=CC$19,$AV362)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V362:$BV362*INDIRECT(\"Months_non_UN_operation\"&$B362),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V362:$BV362))-IF($AV$19=CE$19,$AV362)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V362:$BV362*INDIRECT(\"Months_non_UN_operation\"&$B362),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V362:$BV362))-IF($AV$19=CG$19,$AV362)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V362:$BV362*INDIRECT(\"Months_non_UN_operation\"&$B362),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V362:$BV362))-IF($AV$19=CI$19,$AV362)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B362-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O362*(Direct_cost_personnel*$F362-UN_compensation)*$G362/CPI_2001*12/1000000/$E362*$CK362","v":4.6760198083415514E-5},2.4625967259500277E-5,{"$f":"P362*(Direct_cost_personnel*$F362-UN_compensation)*$G362/CPI_2001*12/1000000/$E362*$CK362","v":2.0089247934641317E-5},1.05798773782766E-5,{"$f":"Q362*(Direct_cost_personnel*$F362-UN_compensation)*$G362/CPI_2001*12/1000000/$E362*$CK362","v":1.9465491842452152E-6},1.0251380114925355E-6,{"$f":"R362*(Direct_cost_personnel*$F362-UN_compensation)*$G362/CPI_2001*12/1000000/$E362*$CK362","v":2.3939328641601436E-5},1.2607498417582261E-5,{"$f":"S362*(Direct_cost_personnel*$F362-UN_compensation)*$G362/CPI_2001*12/1000000/$E362*$CK362","v":0},0,{"$f":"T362*(Direct_cost_personnel*$F362-UN_compensation)*$G362/CPI_2001*12/1000000/$E362*$CK362","v":7.8507232292762991E-7},4.1345345214892387E-7,{"$f":"U362*(Direct_cost_personnel*$F362-UN_compensation)*$G362/CPI_2001*12/1000000/$E362*$CK362","v":0},0,1.8609922988639731E-4,2.780746292499116E-5,9.9137465565530578E-6,1.2265139142279271E-4,0,2.5726628982060365E-5,0,{"$f":"BW362*Direct_cost_personnel*$F362*$G362/CPI_2001*12/1000000/$E362*$CK362","v":0},0,{"$f":"BY362*Direct_cost_personnel*$F362*$G362/CPI_2001*12/1000000/$E362*$CK362","v":0},0,{"$f":"CA362*Direct_cost_personnel*$F362*$G362/CPI_2001*12/1000000/$E362*$CK362","v":0},0,{"$f":"CC362*Direct_cost_personnel*$F362*$G362/CPI_2001*12/1000000/$E362*$CK362","v":0},0,{"$f":"CE362*Direct_cost_personnel*$F362*$G362/CPI_2001*12/1000000/$E362*$CK362","v":0},0,{"$f":"CG362*Direct_cost_personnel*$F362*$G362/CPI_2001*12/1000000/$E362*$CK362","v":0},0,{"$f":"CI362*Direct_cost_personnel*$F362*$G362/CPI_2001*12/1000000/$E362*$CK362","v":0},0]
["Saudi Arabia",2002,199500,18616.172544000001,188803,0.49909500000000001,179.9,4.2872490000000001,0.80716900000000003,0.20682,2.737101,0,0.53615900000000005,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX363","v":0},{"$f":"Include_Afghanistan*DY363","v":0},{"$f":"Include_Afghanistan*DZ363","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV363)),Personnel_plane*AV363,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY363)),Personnel_plane*AY363,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA363)),Personnel_plane*BA363,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV363*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V363:$BV363*INDIRECT(\"Months_non_UN_operation\"&$B363),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V363:$BV363))-IF($AV$19=BY$19,$AV363)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V363:$BV363*INDIRECT(\"Months_non_UN_operation\"&$B363),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V363:$BV363))-IF($AV$19=CA$19,$AV363)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V363:$BV363*INDIRECT(\"Months_non_UN_operation\"&$B363),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V363:$BV363))-IF($AV$19=CC$19,$AV363)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V363:$BV363*INDIRECT(\"Months_non_UN_operation\"&$B363),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V363:$BV363))-IF($AV$19=CE$19,$AV363)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V363:$BV363*INDIRECT(\"Months_non_UN_operation\"&$B363),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V363:$BV363))-IF($AV$19=CG$19,$AV363)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V363:$BV363*INDIRECT(\"Months_non_UN_operation\"&$B363),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V363:$BV363))-IF($AV$19=CI$19,$AV363)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B363-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O363*(Direct_cost_personnel*$F363-UN_compensation)*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,{"$f":"P363*(Direct_cost_personnel*$F363-UN_compensation)*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,{"$f":"Q363*(Direct_cost_personnel*$F363-UN_compensation)*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,{"$f":"R363*(Direct_cost_personnel*$F363-UN_compensation)*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,{"$f":"S363*(Direct_cost_personnel*$F363-UN_compensation)*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,{"$f":"T363*(Direct_cost_personnel*$F363-UN_compensation)*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,{"$f":"U363*(Direct_cost_personnel*$F363-UN_compensation)*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,4.2373741518229966E-5,7.9777896192939025E-6,2.0441400116485706E-6,2.7052594865212808E-5,0,5.299217022074683E-6,0,{"$f":"BW363*Direct_cost_personnel*$F363*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,{"$f":"BY363*Direct_cost_personnel*$F363*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,{"$f":"CA363*Direct_cost_personnel*$F363*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,{"$f":"CC363*Direct_cost_personnel*$F363*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,{"$f":"CE363*Direct_cost_personnel*$F363*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,{"$f":"CG363*Direct_cost_personnel*$F363*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,{"$f":"CI363*Direct_cost_personnel*$F363*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0]
["Slovakia",2002,26200,559.11673599999995,24538,0.49668519999999999,179.9,0.329841,6.2091E-2,1.5911000000000002E-2,0.21059700000000001,0,4.1242000000000001E-2,0,595.5,272.66666666666703,87.5,200.583333333333,0,34.75,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX364","v":0},{"$f":"Include_Afghanistan*DY364","v":0},{"$f":"Include_Afghanistan*DZ364","v":0},null,null,null,2,null,{"$f":"IF(NOT(ISBLANK(AV364)),Personnel_plane*AV364,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY364)),Personnel_plane*AY364,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA364)),Personnel_plane*BA364,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,80,null,null,null,null,null,null,{"$f":"DV364*Include_Iraq","v":0},0,82,82,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V364:$BV364*INDIRECT(\"Months_non_UN_operation\"&$B364),0))/12","v":82},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V364:$BV364))-IF($AV$19=BY$19,$AV364)","v":82},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V364:$BV364*INDIRECT(\"Months_non_UN_operation\"&$B364),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V364:$BV364))-IF($AV$19=CA$19,$AV364)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V364:$BV364*INDIRECT(\"Months_non_UN_operation\"&$B364),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V364:$BV364))-IF($AV$19=CC$19,$AV364)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V364:$BV364*INDIRECT(\"Months_non_UN_operation\"&$B364),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V364:$BV364))-IF($AV$19=CE$19,$AV364)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V364:$BV364*INDIRECT(\"Months_non_UN_operation\"&$B364),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V364:$BV364))-IF($AV$19=CG$19,$AV364)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V364:$BV364*INDIRECT(\"Months_non_UN_operation\"&$B364),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V364:$BV364))-IF($AV$19=CI$19,$AV364)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B364-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O364*(Direct_cost_personnel*$F364-UN_compensation)*$G364/CPI_2001*12/1000000/$E364*$CK364","v":2.1898251817360236E-3},9.6643088508114705E-4,{"$f":"P364*(Direct_cost_personnel*$F364-UN_compensation)*$G364/CPI_2001*12/1000000/$E364*$CK364","v":1.0026739427148447E-3},4.4250795633718406E-4,{"$f":"Q364*(Direct_cost_personnel*$F364-UN_compensation)*$G364/CPI_2001*12/1000000/$E364*$CK364","v":3.2176272611570452E-4},1.4200285884903504E-4,{"$f":"R364*(Direct_cost_personnel*$F364-UN_compensation)*$G364/CPI_2001*12/1000000/$E364*$CK364","v":7.3760274453380924E-4},3.2552464880916839E-4,{"$f":"S364*(Direct_cost_personnel*$F364-UN_compensation)*$G364/CPI_2001*12/1000000/$E364*$CK364","v":0},0,{"$f":"T364*(Direct_cost_personnel*$F364-UN_compensation)*$G364/CPI_2001*12/1000000/$E364*$CK364","v":1.2778576837166555E-4},5.6395421085759629E-5,{"$f":"U364*(Direct_cost_personnel*$F364-UN_compensation)*$G364/CPI_2001*12/1000000/$E364*$CK364","v":0},0,2.5083750506275335E-5,4.721896770520165E-6,1.2099998311469674E-6,1.6015482021246805E-5,0,3.1363718833613997E-6,0,{"$f":"BW364*Direct_cost_personnel*$F364*$G364/CPI_2001*12/1000000/$E364*$CK364","v":3.7755198143623529E-4},1.3307696486423854E-4,{"$f":"BY364*Direct_cost_personnel*$F364*$G364/CPI_2001*12/1000000/$E364*$CK364","v":3.7755198143623529E-4},1.3307696486423854E-4,{"$f":"CA364*Direct_cost_personnel*$F364*$G364/CPI_2001*12/1000000/$E364*$CK364","v":0},0,{"$f":"CC364*Direct_cost_personnel*$F364*$G364/CPI_2001*12/1000000/$E364*$CK364","v":0},0,{"$f":"CE364*Direct_cost_personnel*$F364*$G364/CPI_2001*12/1000000/$E364*$CK364","v":0},0,{"$f":"CG364*Direct_cost_personnel*$F364*$G364/CPI_2001*12/1000000/$E364*$CK364","v":0},0,{"$f":"CI364*Direct_cost_personnel*$F364*$G364/CPI_2001*12/1000000/$E364*$CK364","v":0},0]
["South Korea",2002,686000,null,575930,0.61528090000000002,179.9,23.110789,3.9346830000000002,1.1966639999999999,14.877196,0,3.1022460000000001,0,472.08333333333297,6.0833333333333304,0,20,8.8333333333333304,437.16666666666703,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX365","v":0},{"$f":"Include_Afghanistan*DY365","v":0},{"$f":"Include_Afghanistan*DZ365","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV365)),Personnel_plane*AV365,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY365)),Personnel_plane*AY365,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA365)),Personnel_plane*BA365,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV365*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V365:$BV365*INDIRECT(\"Months_non_UN_operation\"&$B365),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V365:$BV365))-IF($AV$19=BY$19,$AV365)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V365:$BV365*INDIRECT(\"Months_non_UN_operation\"&$B365),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V365:$BV365))-IF($AV$19=CA$19,$AV365)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V365:$BV365*INDIRECT(\"Months_non_UN_operation\"&$B365),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V365:$BV365))-IF($AV$19=CC$19,$AV365)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V365:$BV365*INDIRECT(\"Months_non_UN_operation\"&$B365),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V365:$BV365))-IF($AV$19=CE$19,$AV365)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V365:$BV365*INDIRECT(\"Months_non_UN_operation\"&$B365),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V365:$BV365))-IF($AV$19=CG$19,$AV365)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V365:$BV365*INDIRECT(\"Months_non_UN_operation\"&$B365),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V365:$BV365))-IF($AV$19=CI$19,$AV365)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B365-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O365*(Direct_cost_personnel*$F365-UN_compensation)*$G365/CPI_2001*12/1000000/$E365*$CK365","v":9.6075766011146946E-5},0,{"$f":"P365*(Direct_cost_personnel*$F365-UN_compensation)*$G365/CPI_2001*12/1000000/$E365*$CK365","v":1.2380460580430236E-6},0,{"$f":"Q365*(Direct_cost_personnel*$F365-UN_compensation)*$G365/CPI_2001*12/1000000/$E365*$CK365","v":0},0,{"$f":"R365*(Direct_cost_personnel*$F365-UN_compensation)*$G365/CPI_2001*12/1000000/$E365*$CK365","v":4.0702884100044629E-6},0,{"$f":"S365*(Direct_cost_personnel*$F365-UN_compensation)*$G365/CPI_2001*12/1000000/$E365*$CK365","v":1.7977107144186376E-6},0,{"$f":"T365*(Direct_cost_personnel*$F365-UN_compensation)*$G365/CPI_2001*12/1000000/$E365*$CK365","v":8.8969720828680946E-5},0,{"$f":"U365*(Direct_cost_personnel*$F365-UN_compensation)*$G365/CPI_2001*12/1000000/$E365*$CK365","v":0},0,7.4881074427260067E-5,1.2748733527473895E-5,3.8773010323629677E-6,4.8203478511483773E-5,0,1.005156135593942E-5,0,{"$f":"BW365*Direct_cost_personnel*$F365*$G365/CPI_2001*12/1000000/$E365*$CK365","v":0},0,{"$f":"BY365*Direct_cost_personnel*$F365*$G365/CPI_2001*12/1000000/$E365*$CK365","v":0},0,{"$f":"CA365*Direct_cost_personnel*$F365*$G365/CPI_2001*12/1000000/$E365*$CK365","v":0},0,{"$f":"CC365*Direct_cost_personnel*$F365*$G365/CPI_2001*12/1000000/$E365*$CK365","v":0},0,{"$f":"CE365*Direct_cost_personnel*$F365*$G365/CPI_2001*12/1000000/$E365*$CK365","v":0},0,{"$f":"CG365*Direct_cost_personnel*$F365*$G365/CPI_2001*12/1000000/$E365*$CK365","v":0},0,{"$f":"CI365*Direct_cost_personnel*$F365*$G365/CPI_2001*12/1000000/$E365*$CK365","v":0},0,null,null,null,null,null,90]
["Spain",2002,177950,8400,688725,0.69019249999999999,179.9,59.182417000000001,9.0507910000000003,3.1312679999999999,38.882826999999999,0,8.1175309999999996,0,181.333333333333,165.416666666667,0,6.1666666666666696,0,7.5,2.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX366","v":0},{"$f":"Include_Afghanistan*DY366","v":0},{"$f":"Include_Afghanistan*DZ366","v":0},null,null,null,1340,null,{"$f":"IF(NOT(ISBLANK(AV366)),Personnel_plane*AV366,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY366)),Personnel_plane*AY366,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA366)),Personnel_plane*BA366,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1200,null,null,null,null,null,null,{"$f":"DV366*Include_Iraq","v":0},0,2540,2540,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V366:$BV366*INDIRECT(\"Months_non_UN_operation\"&$B366),0))/12","v":2540},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V366:$BV366))-IF($AV$19=BY$19,$AV366)","v":2540},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V366:$BV366*INDIRECT(\"Months_non_UN_operation\"&$B366),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V366:$BV366))-IF($AV$19=CA$19,$AV366)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V366:$BV366*INDIRECT(\"Months_non_UN_operation\"&$B366),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V366:$BV366))-IF($AV$19=CC$19,$AV366)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V366:$BV366*INDIRECT(\"Months_non_UN_operation\"&$B366),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V366:$BV366))-IF($AV$19=CE$19,$AV366)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V366:$BV366*INDIRECT(\"Months_non_UN_operation\"&$B366),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V366:$BV366))-IF($AV$19=CG$19,$AV366)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V366:$BV366*INDIRECT(\"Months_non_UN_operation\"&$B366),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V366:$BV366))-IF($AV$19=CI$19,$AV366)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B366-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O366*(Direct_cost_personnel*$F366-UN_compensation)*$G366/CPI_2001*12/1000000/$E366*$CK366","v":3.5346492783067034E-5},2.3192100648394652E-5,{"$f":"P366*(Direct_cost_personnel*$F366-UN_compensation)*$G366/CPI_2001*12/1000000/$E366*$CK366","v":3.2243928388965222E-5},2.1156396960966711E-5,{"$f":"Q366*(Direct_cost_personnel*$F366-UN_compensation)*$G366/CPI_2001*12/1000000/$E366*$CK366","v":0},0,{"$f":"R366*(Direct_cost_personnel*$F366-UN_compensation)*$G366/CPI_2001*12/1000000/$E366*$CK366","v":1.2020406553065104E-6},7.8870195219724639E-7,{"$f":"S366*(Direct_cost_personnel*$F366-UN_compensation)*$G366/CPI_2001*12/1000000/$E366*$CK366","v":0},0,{"$f":"T366*(Direct_cost_personnel*$F366-UN_compensation)*$G366/CPI_2001*12/1000000/$E366*$CK366","v":1.4619413375349441E-6},9.5923210402367759E-7,{"$f":"U366*(Direct_cost_personnel*$F366-UN_compensation)*$G366/CPI_2001*12/1000000/$E366*$CK366","v":4.3858240126048336E-7},2.8776963120710329E-7,1.6035180247526607E-4,2.452266609315594E-5,8.4840142272851304E-6,1.0535107741179178E-4,0,2.1994044743033202E-5,0,{"$f":"BW366*Direct_cost_personnel*$F366*$G366/CPI_2001*12/1000000/$E366*$CK366","v":5.790005135343087E-4},3.2485993922935216E-4,{"$f":"BY366*Direct_cost_personnel*$F366*$G366/CPI_2001*12/1000000/$E366*$CK366","v":5.790005135343087E-4},3.2485993922935216E-4,{"$f":"CA366*Direct_cost_personnel*$F366*$G366/CPI_2001*12/1000000/$E366*$CK366","v":0},0,{"$f":"CC366*Direct_cost_personnel*$F366*$G366/CPI_2001*12/1000000/$E366*$CK366","v":0},0,{"$f":"CE366*Direct_cost_personnel*$F366*$G366/CPI_2001*12/1000000/$E366*$CK366","v":0},0,{"$f":"CG366*Direct_cost_personnel*$F366*$G366/CPI_2001*12/1000000/$E366*$CK366","v":0},0,{"$f":"CI366*Direct_cost_personnel*$F366*$G366/CPI_2001*12/1000000/$E366*$CK366","v":0},0,null,null,null,350]
["Sweden",2002,33900,4500,250960,0.96041639999999995,179.9,24.125229999999998,3.689495,1.2764310000000001,15.850268,0,3.3090359999999999,0,119.416666666667,74.1666666666667,11.0833333333333,14.75,6.75,11.1666666666667,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX367","v":0},{"$f":"Include_Afghanistan*DY367","v":0},{"$f":"Include_Afghanistan*DZ367","v":0},null,null,null,751,null,{"$f":"IF(NOT(ISBLANK(AV367)),Personnel_plane*AV367,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY367)),Personnel_plane*AY367,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA367)),Personnel_plane*BA367,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,42,null,null,null,null,null,null,{"$f":"DV367*Include_Iraq","v":0},0,793,793,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V367:$BV367*INDIRECT(\"Months_non_UN_operation\"&$B367),0))/12","v":793},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V367:$BV367))-IF($AV$19=BY$19,$AV367)","v":793},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V367:$BV367*INDIRECT(\"Months_non_UN_operation\"&$B367),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V367:$BV367))-IF($AV$19=CA$19,$AV367)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V367:$BV367*INDIRECT(\"Months_non_UN_operation\"&$B367),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V367:$BV367))-IF($AV$19=CC$19,$AV367)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V367:$BV367*INDIRECT(\"Months_non_UN_operation\"&$B367),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V367:$BV367))-IF($AV$19=CE$19,$AV367)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V367:$BV367*INDIRECT(\"Months_non_UN_operation\"&$B367),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V367:$BV367))-IF($AV$19=CG$19,$AV367)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V367:$BV367*INDIRECT(\"Months_non_UN_operation\"&$B367),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V367:$BV367))-IF($AV$19=CI$19,$AV367)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B367-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O367*(Direct_cost_personnel*$F367-UN_compensation)*$G367/CPI_2001*12/1000000/$E367*$CK367","v":9.3130077131189088E-5},1.1786917677465864E-4,{"$f":"P367*(Direct_cost_personnel*$F367-UN_compensation)*$G367/CPI_2001*12/1000000/$E367*$CK367","v":5.7840731784199645E-5},7.3205559894937855E-5,{"$f":"Q367*(Direct_cost_personnel*$F367-UN_compensation)*$G367/CPI_2001*12/1000000/$E367*$CK367","v":8.643614974492725E-6},1.093970726519854E-5,{"$f":"R367*(Direct_cost_personnel*$F367-UN_compensation)*$G367/CPI_2001*12/1000000/$E367*$CK367","v":1.1503156770565542E-5},1.4558858540903367E-5,{"$f":"S367*(Direct_cost_personnel*$F367-UN_compensation)*$G367/CPI_2001*12/1000000/$E367*$CK367","v":5.2641564882249085E-6},6.6625284848201851E-6,{"$f":"T367*(Direct_cost_personnel*$F367-UN_compensation)*$G367/CPI_2001*12/1000000/$E367*$CK367","v":8.7086045607671607E-6},1.1021960703282807E-5,{"$f":"U367*(Direct_cost_personnel*$F367-UN_compensation)*$G367/CPI_2001*12/1000000/$E367*$CK367","v":1.1698125529388685E-6},1.4805618855155966E-6,1.7938823333131599E-4,2.7434017828419613E-5,9.4911717757436937E-6,1.1785800899506001E-4,0,2.4605034732092693E-5,0,{"$f":"BW367*Direct_cost_personnel*$F367*$G367/CPI_2001*12/1000000/$E367*$CK367","v":6.9031783408537832E-4},7.8272371680924535E-4,{"$f":"BY367*Direct_cost_personnel*$F367*$G367/CPI_2001*12/1000000/$E367*$CK367","v":6.9031783408537832E-4},7.8272371680924535E-4,{"$f":"CA367*Direct_cost_personnel*$F367*$G367/CPI_2001*12/1000000/$E367*$CK367","v":0},0,{"$f":"CC367*Direct_cost_personnel*$F367*$G367/CPI_2001*12/1000000/$E367*$CK367","v":0},0,{"$f":"CE367*Direct_cost_personnel*$F367*$G367/CPI_2001*12/1000000/$E367*$CK367","v":0},0,{"$f":"CG367*Direct_cost_personnel*$F367*$G367/CPI_2001*12/1000000/$E367*$CK367","v":0},0,{"$f":"CI367*Direct_cost_personnel*$F367*$G367/CPI_2001*12/1000000/$E367*$CK367","v":0},0,null,null,null,45]
["Switzerland",2002,15500,3300,278619,1.136352,179.9,0,0,0,0,0,0,0,36.3333333333333,21,10,5.3333333333333304,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX368","v":0},{"$f":"Include_Afghanistan*DY368","v":0},{"$f":"Include_Afghanistan*DZ368","v":0},null,null,null,160,null,{"$f":"IF(NOT(ISBLANK(AV368)),Personnel_plane*AV368,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY368)),Personnel_plane*AY368,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA368)),Personnel_plane*BA368,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV368*Include_Iraq","v":0},0,160,160,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V368:$BV368*INDIRECT(\"Months_non_UN_operation\"&$B368),0))/12","v":160},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V368:$BV368))-IF($AV$19=BY$19,$AV368)","v":160},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V368:$BV368*INDIRECT(\"Months_non_UN_operation\"&$B368),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V368:$BV368))-IF($AV$19=CA$19,$AV368)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V368:$BV368*INDIRECT(\"Months_non_UN_operation\"&$B368),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V368:$BV368))-IF($AV$19=CC$19,$AV368)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V368:$BV368*INDIRECT(\"Months_non_UN_operation\"&$B368),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V368:$BV368))-IF($AV$19=CE$19,$AV368)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V368:$BV368*INDIRECT(\"Months_non_UN_operation\"&$B368),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V368:$BV368))-IF($AV$19=CG$19,$AV368)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V368:$BV368*INDIRECT(\"Months_non_UN_operation\"&$B368),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V368:$BV368))-IF($AV$19=CI$19,$AV368)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B368-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O368*(Direct_cost_personnel*$F368-UN_compensation)*$G368/CPI_2001*12/1000000/$E368*$CK368","v":3.0741329663458006E-5},5.1808826082311323E-5,{"$f":"P368*(Direct_cost_personnel*$F368-UN_compensation)*$G368/CPI_2001*12/1000000/$E368*$CK368","v":1.7767924484384006E-5},2.9944550854913909E-5,{"$f":"Q368*(Direct_cost_personnel*$F368-UN_compensation)*$G368/CPI_2001*12/1000000/$E368*$CK368","v":8.4609164211352414E-6},1.4259309930911387E-5,{"$f":"R368*(Direct_cost_personnel*$F368-UN_compensation)*$G368/CPI_2001*12/1000000/$E368*$CK368","v":4.5124887579387914E-6},7.6049652964860677E-6,{"$f":"S368*(Direct_cost_personnel*$F368-UN_compensation)*$G368/CPI_2001*12/1000000/$E368*$CK368","v":0},0,{"$f":"T368*(Direct_cost_personnel*$F368-UN_compensation)*$G368/CPI_2001*12/1000000/$E368*$CK368","v":0},0,{"$f":"U368*(Direct_cost_personnel*$F368-UN_compensation)*$G368/CPI_2001*12/1000000/$E368*$CK368","v":0},0,0,0,0,0,0,0,0,{"$f":"BW368*Direct_cost_personnel*$F368*$G368/CPI_2001*12/1000000/$E368*$CK368","v":1.4843727686330319E-4},2.2814895889458218E-4,{"$f":"BY368*Direct_cost_personnel*$F368*$G368/CPI_2001*12/1000000/$E368*$CK368","v":1.4843727686330319E-4},2.2814895889458218E-4,{"$f":"CA368*Direct_cost_personnel*$F368*$G368/CPI_2001*12/1000000/$E368*$CK368","v":0},0,{"$f":"CC368*Direct_cost_personnel*$F368*$G368/CPI_2001*12/1000000/$E368*$CK368","v":0},0,{"$f":"CE368*Direct_cost_personnel*$F368*$G368/CPI_2001*12/1000000/$E368*$CK368","v":0},0,{"$f":"CG368*Direct_cost_personnel*$F368*$G368/CPI_2001*12/1000000/$E368*$CK368","v":0},0,{"$f":"CI368*Direct_cost_personnel*$F368*$G368/CPI_2001*12/1000000/$E368*$CK368","v":0},0]
["Turkey",2002,514800,10387.116032,232280,0.4064624,179.9,4.3496940000000004,0.77521200000000001,0.219031,2.7876400000000001,0,0.56781099999999995,0,184.75,160.25,6.1666666666666696,1.5,0,16.8333333333333,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX369","v":0},{"$f":"Include_Afghanistan*DY369","v":0},{"$f":"Include_Afghanistan*DZ369","v":0},null,null,null,940,null,{"$f":"IF(NOT(ISBLANK(AV369)),Personnel_plane*AV369,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY369)),Personnel_plane*AY369,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA369)),Personnel_plane*BA369,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1200,null,null,null,null,null,null,{"$f":"DV369*Include_Iraq","v":0},0,2140,2140,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V369:$BV369*INDIRECT(\"Months_non_UN_operation\"&$B369),0))/12","v":2140},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V369:$BV369))-IF($AV$19=BY$19,$AV369)","v":2140},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V369:$BV369*INDIRECT(\"Months_non_UN_operation\"&$B369),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V369:$BV369))-IF($AV$19=CA$19,$AV369)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V369:$BV369*INDIRECT(\"Months_non_UN_operation\"&$B369),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V369:$BV369))-IF($AV$19=CC$19,$AV369)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V369:$BV369*INDIRECT(\"Months_non_UN_operation\"&$B369),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V369:$BV369))-IF($AV$19=CE$19,$AV369)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V369:$BV369*INDIRECT(\"Months_non_UN_operation\"&$B369),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V369:$BV369))-IF($AV$19=CG$19,$AV369)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V369:$BV369*INDIRECT(\"Months_non_UN_operation\"&$B369),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V369:$BV369))-IF($AV$19=CI$19,$AV369)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B369-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O369*(Direct_cost_personnel*$F369-UN_compensation)*$G369/CPI_2001*12/1000000/$E369*$CK369","v":5.544605767196752E-5},2.9947189492010001E-5,{"$f":"P369*(Direct_cost_personnel*$F369-UN_compensation)*$G369/CPI_2001*12/1000000/$E369*$CK369","v":4.8093265179609169E-5},2.5975843659510702E-5,{"$f":"Q369*(Direct_cost_personnel*$F369-UN_compensation)*$G369/CPI_2001*12/1000000/$E369*$CK369","v":1.8507028722262511E-6},9.9959044763587769E-7,{"$f":"R369*(Direct_cost_personnel*$F369-UN_compensation)*$G369/CPI_2001*12/1000000/$E369*$CK369","v":4.5017096891989867E-7},2.4314362239791612E-7,{"$f":"S369*(Direct_cost_personnel*$F369-UN_compensation)*$G369/CPI_2001*12/1000000/$E369*$CK369","v":0},0,{"$f":"T369*(Direct_cost_personnel*$F369-UN_compensation)*$G369/CPI_2001*12/1000000/$E369*$CK369","v":5.051918651212185E-6},2.7286117624654977E-6,{"$f":"U369*(Direct_cost_personnel*$F369-UN_compensation)*$G369/CPI_2001*12/1000000/$E369*$CK369","v":0},0,3.4944101989751181E-5,6.2278144604376749E-6,1.759627597462532E-6,2.2395041230649782E-5,0,4.5616187012011894E-6,0,{"$f":"BW369*Direct_cost_personnel*$F369*$G369/CPI_2001*12/1000000/$E369*$CK369","v":8.5181086927524309E-4},3.4688490128769361E-4,{"$f":"BY369*Direct_cost_personnel*$F369*$G369/CPI_2001*12/1000000/$E369*$CK369","v":8.5181086927524309E-4},3.4688490128769361E-4,{"$f":"CA369*Direct_cost_personnel*$F369*$G369/CPI_2001*12/1000000/$E369*$CK369","v":0},0,{"$f":"CC369*Direct_cost_personnel*$F369*$G369/CPI_2001*12/1000000/$E369*$CK369","v":0},0,{"$f":"CE369*Direct_cost_personnel*$F369*$G369/CPI_2001*12/1000000/$E369*$CK369","v":0},0,{"$f":"CG369*Direct_cost_personnel*$F369*$G369/CPI_2001*12/1000000/$E369*$CK369","v":0},0,{"$f":"CI369*Direct_cost_personnel*$F369*$G369/CPI_2001*12/1000000/$E369*$CK369","v":0},0]
["United Kingdom",2002,210450,38400,1614405,0.94068859999999999,179.9,160.00200800000002,23.908632000000001,8.5244009999999992,105.447782,0,22.121193000000002,0,697,645.41666666666697,11.3333333333333,27.5833333333333,8.3333333333333301E-2,12.5833333333333,0,null,null,null,null,null,350,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX370","v":0},{"$f":"Include_Afghanistan*DY370","v":0},{"$f":"Include_Afghanistan*DZ370","v":0},null,null,null,2200,null,{"$f":"IF(NOT(ISBLANK(AV370)),Personnel_plane*AV370,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY370)),Personnel_plane*AY370,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA370)),Personnel_plane*BA370,0)","v":0},null,null,null,null,null,null,null,null,190,null,null,1700,null,null,null,null,null,null,{"$f":"DV370*Include_Iraq","v":0},0,4440,4440,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V370:$BV370*INDIRECT(\"Months_non_UN_operation\"&$B370),0))/12","v":4250},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V370:$BV370))-IF($AV$19=BY$19,$AV370)","v":4250},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V370:$BV370*INDIRECT(\"Months_non_UN_operation\"&$B370),0))/12","v":190},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V370:$BV370))-IF($AV$19=CA$19,$AV370)","v":190},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V370:$BV370*INDIRECT(\"Months_non_UN_operation\"&$B370),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V370:$BV370))-IF($AV$19=CC$19,$AV370)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V370:$BV370*INDIRECT(\"Months_non_UN_operation\"&$B370),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V370:$BV370))-IF($AV$19=CE$19,$AV370)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V370:$BV370*INDIRECT(\"Months_non_UN_operation\"&$B370),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V370:$BV370))-IF($AV$19=CG$19,$AV370)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V370:$BV370*INDIRECT(\"Months_non_UN_operation\"&$B370),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V370:$BV370))-IF($AV$19=CI$19,$AV370)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B370-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O370*(Direct_cost_personnel*$F370-UN_compensation)*$G370/CPI_2001*12/1000000/$E370*$CK370","v":8.2561255144391886E-5},1.4700414297769127E-4,{"$f":"P370*(Direct_cost_personnel*$F370-UN_compensation)*$G370/CPI_2001*12/1000000/$E370*$CK370","v":7.6451090518091263E-5},1.3612471154498079E-4,{"$f":"Q370*(Direct_cost_personnel*$F370-UN_compensation)*$G370/CPI_2001*12/1000000/$E370*$CK370","v":1.3424594332421404E-6},2.3903112679299322E-6,{"$f":"R370*(Direct_cost_personnel*$F370-UN_compensation)*$G370/CPI_2001*12/1000000/$E370*$CK370","v":3.2673093559055085E-6},5.8175958065059483E-6,{"$f":"S370*(Direct_cost_personnel*$F370-UN_compensation)*$G370/CPI_2001*12/1000000/$E370*$CK370","v":9.8710252444275308E-9},1.7575818146543668E-8,{"$f":"T370*(Direct_cost_personnel*$F370-UN_compensation)*$G370/CPI_2001*12/1000000/$E370*$CK370","v":1.4905248119085534E-6},2.6539485401280875E-6,{"$f":"U370*(Direct_cost_personnel*$F370-UN_compensation)*$G370/CPI_2001*12/1000000/$E370*$CK370","v":0},0,1.849438674634137E-4,2.7635621096952307E-5,9.8532243967150143E-6,1.2188547420304214E-4,0,2.5569547766704247E-5,0,{"$f":"BW370*Direct_cost_personnel*$F370*$G370/CPI_2001*12/1000000/$E370*$CK370","v":5.8848744433725379E-4},9.3643959084784673E-4,{"$f":"BY370*Direct_cost_personnel*$F370*$G370/CPI_2001*12/1000000/$E370*$CK370","v":5.633044230705695E-4},8.9636672547372721E-4,{"$f":"CA370*Direct_cost_personnel*$F370*$G370/CPI_2001*12/1000000/$E370*$CK370","v":2.5183021266684285E-5},4.007286537411957E-5,{"$f":"CC370*Direct_cost_personnel*$F370*$G370/CPI_2001*12/1000000/$E370*$CK370","v":0},0,{"$f":"CE370*Direct_cost_personnel*$F370*$G370/CPI_2001*12/1000000/$E370*$CK370","v":0},0,{"$f":"CG370*Direct_cost_personnel*$F370*$G370/CPI_2001*12/1000000/$E370*$CK370","v":0},0,{"$f":"CI370*Direct_cost_personnel*$F370*$G370/CPI_2001*12/1000000/$E370*$CK370","v":0},0,null,null,null,400]
["United States",2002,1414000,347900,10642300,1,179.9,653.013688,102.86490999999999,35.230941000000001,425.25693000000001,0,89.660906999999995,0,697,601.25,14.1666666666667,13.4166666666667,0,68.1666666666667,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX371","v":0},{"$f":"Include_Afghanistan*DY371","v":0},{"$f":"Include_Afghanistan*DZ371","v":0},null,null,null,5360,null,{"$f":"IF(NOT(ISBLANK(AV371)),Personnel_plane*AV371,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY371)),Personnel_plane*AY371,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA371)),Personnel_plane*BA371,0)","v":0},null,null,null,null,null,null,null,null,1400,null,null,2350,null,null,null,null,null,null,{"$f":"DV371*Include_Iraq","v":0},0,9110,9110,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V371:$BV371*INDIRECT(\"Months_non_UN_operation\"&$B371),0))/12","v":7710},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V371:$BV371))-IF($AV$19=BY$19,$AV371)","v":7710},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V371:$BV371*INDIRECT(\"Months_non_UN_operation\"&$B371),0))/12","v":1400},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V371:$BV371))-IF($AV$19=CA$19,$AV371)","v":1400},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V371:$BV371*INDIRECT(\"Months_non_UN_operation\"&$B371),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V371:$BV371))-IF($AV$19=CC$19,$AV371)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V371:$BV371*INDIRECT(\"Months_non_UN_operation\"&$B371),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V371:$BV371))-IF($AV$19=CE$19,$AV371)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V371:$BV371*INDIRECT(\"Months_non_UN_operation\"&$B371),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V371:$BV371))-IF($AV$19=CG$19,$AV371)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V371:$BV371*INDIRECT(\"Months_non_UN_operation\"&$B371),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V371:$BV371))-IF($AV$19=CI$19,$AV371)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B371-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O371*(Direct_cost_personnel*$F371-UN_compensation)*$G371/CPI_2001*12/1000000/$E371*$CK371","v":1.3407896059815337E-5},3.0069713915343607E-5,{"$f":"P371*(Direct_cost_personnel*$F371-UN_compensation)*$G371/CPI_2001*12/1000000/$E371*$CK371","v":1.1565993552315595E-5},2.5938903144333352E-5,{"$f":"Q371*(Direct_cost_personnel*$F371-UN_compensation)*$G371/CPI_2001*12/1000000/$E371*$CK371","v":2.7251821259787332E-7},6.1117304705983094E-7,{"$f":"R371*(Direct_cost_personnel*$F371-UN_compensation)*$G371/CPI_2001*12/1000000/$E371*$CK371","v":2.5809077781328013E-7},5.7881682692136942E-7,{"$f":"S371*(Direct_cost_personnel*$F371-UN_compensation)*$G371/CPI_2001*12/1000000/$E371*$CK371","v":0},0,{"$f":"T371*(Direct_cost_personnel*$F371-UN_compensation)*$G371/CPI_2001*12/1000000/$E371*$CK371","v":1.3112935170885877E-6},2.9408208970290631E-6,{"$f":"U371*(Direct_cost_personnel*$F371-UN_compensation)*$G371/CPI_2001*12/1000000/$E371*$CK371","v":0},0,1.1450218746495088E-4,1.8036769251282985E-5,6.1775425003780691E-6,7.4566352305358569E-5,0,1.5721523407931269E-5,0,{"$f":"BW371*Direct_cost_personnel*$F371*$G371/CPI_2001*12/1000000/$E371*$CK371","v":1.9471693464836231E-4},3.9302022061517983E-4,{"$f":"BY371*Direct_cost_personnel*$F371*$G371/CPI_2001*12/1000000/$E371*$CK371","v":1.64793366206243E-4},3.3262194302338482E-4,{"$f":"CA371*Direct_cost_personnel*$F371*$G371/CPI_2001*12/1000000/$E371*$CK371","v":2.9923568442119352E-5},6.0398277591794908E-5,{"$f":"CC371*Direct_cost_personnel*$F371*$G371/CPI_2001*12/1000000/$E371*$CK371","v":0},0,{"$f":"CE371*Direct_cost_personnel*$F371*$G371/CPI_2001*12/1000000/$E371*$CK371","v":0},0,{"$f":"CG371*Direct_cost_personnel*$F371*$G371/CPI_2001*12/1000000/$E371*$CK371","v":0},0,{"$f":"CI371*Direct_cost_personnel*$F371*$G371/CPI_2001*12/1000000/$E371*$CK371","v":0},0]
["Australia",2003,53650,11758,539114,0.78480170000000005,184,35.940208000000005,6.5151430000000001,2.4078110000000001,23.147514000000001,0,3.8697400000000002,0,800.08333333333303,15,11.0833333333333,1.8333333333333299,0.75,771.41666666666697,0,null,null,null,null,75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX372","v":0},{"$f":"Include_Afghanistan*DY372","v":0},{"$f":"Include_Afghanistan*DZ372","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV372)),Personnel_plane*AV372,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY372)),Personnel_plane*AY372,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA372)),Personnel_plane*BA372,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,1655,null,null,null,null,{"$f":"DV372*Include_Iraq","v":0},0,482.5,1755,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V372:$BV372*INDIRECT(\"Months_non_UN_operation\"&$B372),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V372:$BV372))-IF($AV$19=BY$19,$AV372)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V372:$BV372*INDIRECT(\"Months_non_UN_operation\"&$B372),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V372:$BV372))-IF($AV$19=CA$19,$AV372)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V372:$BV372*INDIRECT(\"Months_non_UN_operation\"&$B372),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V372:$BV372))-IF($AV$19=CC$19,$AV372)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V372:$BV372*INDIRECT(\"Months_non_UN_operation\"&$B372),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V372:$BV372))-IF($AV$19=CE$19,$AV372)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V372:$BV372*INDIRECT(\"Months_non_UN_operation\"&$B372),0))/12","v":457.5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V372:$BV372))-IF($AV$19=CG$19,$AV372)","v":1730},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V372:$BV372*INDIRECT(\"Months_non_UN_operation\"&$B372),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V372:$BV372))-IF($AV$19=CI$19,$AV372)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B372-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O372*(Direct_cost_personnel*$F372-UN_compensation)*$G372/CPI_2001*12/1000000/$E372*$CK372","v":2.5341361660587023E-4},6.5050155474508163E-4,{"$f":"P372*(Direct_cost_personnel*$F372-UN_compensation)*$G372/CPI_2001*12/1000000/$E372*$CK372","v":4.7510104144418969E-6},1.2195633772952266E-5,{"$f":"Q372*(Direct_cost_personnel*$F372-UN_compensation)*$G372/CPI_2001*12/1000000/$E372*$CK372","v":3.5104688062265024E-6},9.01121828779248E-6,{"$f":"R372*(Direct_cost_personnel*$F372-UN_compensation)*$G372/CPI_2001*12/1000000/$E372*$CK372","v":5.8067905065400867E-7},1.4905774611386077E-6,{"$f":"S372*(Direct_cost_personnel*$F372-UN_compensation)*$G372/CPI_2001*12/1000000/$E372*$CK372","v":2.3755052072209489E-7},6.0978168864761337E-7,{"$f":"T372*(Direct_cost_personnel*$F372-UN_compensation)*$G372/CPI_2001*12/1000000/$E372*$CK372","v":2.4433390781382591E-4},6.2719434353455104E-4,{"$f":"U372*(Direct_cost_personnel*$F372-UN_compensation)*$G372/CPI_2001*12/1000000/$E372*$CK372","v":0},0,1.3333064249861814E-4,2.4169815660509653E-5,8.9324743931710187E-6,8.5872427724006435E-5,0,1.435592472093101E-5,0,{"$f":"BW372*Direct_cost_personnel*$F372*$G372/CPI_2001*12/1000000/$E372*$CK372","v":1.7514072629700418E-4},1.4268891514354152E-3,{"$f":"BY372*Direct_cost_personnel*$F372*$G372/CPI_2001*12/1000000/$E372*$CK372","v":0},0,{"$f":"CA372*Direct_cost_personnel*$F372*$G372/CPI_2001*12/1000000/$E372*$CK372","v":9.0746490309328608E-6},2.0326056288253777E-5,{"$f":"CC372*Direct_cost_personnel*$F372*$G372/CPI_2001*12/1000000/$E372*$CK372","v":0},0,{"$f":"CE372*Direct_cost_personnel*$F372*$G372/CPI_2001*12/1000000/$E372*$CK372","v":0},0,{"$f":"CG372*Direct_cost_personnel*$F372*$G372/CPI_2001*12/1000000/$E372*$CK372","v":1.6606607726607137E-4},1.4065630951471616E-3,{"$f":"CI372*Direct_cost_personnel*$F372*$G372/CPI_2001*12/1000000/$E372*$CK372","v":0},0,null,1000]
["Austria",2003,34600,2488,254432,0.99886730000000001,184,20.918840000000003,3.792151,1.4014740000000001,13.472822000000001,0,2.2523930000000001,0,441.91666666666703,51.4166666666667,385.41666666666703,5.0833333333333304,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX373","v":0},{"$f":"Include_Afghanistan*DY373","v":0},{"$f":"Include_Afghanistan*DZ373","v":0},null,null,null,535,null,{"$f":"IF(NOT(ISBLANK(AV373)),Personnel_plane*AV373,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY373)),Personnel_plane*AY373,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA373)),Personnel_plane*BA373,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,{"$f":"DV373*Include_Iraq","v":0},0,537,537,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V373:$BV373*INDIRECT(\"Months_non_UN_operation\"&$B373),0))/12","v":537},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V373:$BV373))-IF($AV$19=BY$19,$AV373)","v":537},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V373:$BV373*INDIRECT(\"Months_non_UN_operation\"&$B373),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V373:$BV373))-IF($AV$19=CA$19,$AV373)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V373:$BV373*INDIRECT(\"Months_non_UN_operation\"&$B373),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V373:$BV373))-IF($AV$19=CC$19,$AV373)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V373:$BV373*INDIRECT(\"Months_non_UN_operation\"&$B373),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V373:$BV373))-IF($AV$19=CE$19,$AV373)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V373:$BV373*INDIRECT(\"Months_non_UN_operation\"&$B373),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V373:$BV373))-IF($AV$19=CG$19,$AV373)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V373:$BV373*INDIRECT(\"Months_non_UN_operation\"&$B373),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V373:$BV373))-IF($AV$19=CI$19,$AV373)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B373-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O373*(Direct_cost_personnel*$F373-UN_compensation)*$G373/CPI_2001*12/1000000/$E373*$CK373","v":3.892913324551191E-4},2.4978877731112717E-4,{"$f":"P373*(Direct_cost_personnel*$F373-UN_compensation)*$G373/CPI_2001*12/1000000/$E373*$CK373","v":4.5293749222102302E-5},2.9062733471801898E-5,{"$f":"Q373*(Direct_cost_personnel*$F373-UN_compensation)*$G373/CPI_2001*12/1000000/$E373*$CK373","v":3.3951959506032934E-4},2.1785274279916342E-4,{"$f":"R373*(Direct_cost_personnel*$F373-UN_compensation)*$G373/CPI_2001*12/1000000/$E373*$CK373","v":4.4779881726875799E-6},2.8733010401619341E-6,{"$f":"S373*(Direct_cost_personnel*$F373-UN_compensation)*$G373/CPI_2001*12/1000000/$E373*$CK373","v":0},0,{"$f":"T373*(Direct_cost_personnel*$F373-UN_compensation)*$G373/CPI_2001*12/1000000/$E373*$CK373","v":0},0,{"$f":"U373*(Direct_cost_personnel*$F373-UN_compensation)*$G373/CPI_2001*12/1000000/$E373*$CK373","v":0},0,1.6443560558420327E-4,2.9808758332285249E-5,1.1016491636272169E-5,1.0590509055464722E-4,0,1.7705265060998616E-5,0,{"$f":"BW373*Direct_cost_personnel*$F373*$G373/CPI_2001*12/1000000/$E373*$CK373","v":5.2567927265540404E-4},3.0353363775087726E-4,{"$f":"BY373*Direct_cost_personnel*$F373*$G373/CPI_2001*12/1000000/$E373*$CK373","v":5.2567927265540404E-4},3.0353363775087726E-4,{"$f":"CA373*Direct_cost_personnel*$F373*$G373/CPI_2001*12/1000000/$E373*$CK373","v":0},0,{"$f":"CC373*Direct_cost_personnel*$F373*$G373/CPI_2001*12/1000000/$E373*$CK373","v":0},0,{"$f":"CE373*Direct_cost_personnel*$F373*$G373/CPI_2001*12/1000000/$E373*$CK373","v":0},0,{"$f":"CG373*Direct_cost_personnel*$F373*$G373/CPI_2001*12/1000000/$E373*$CK373","v":0},0,{"$f":"CI373*Direct_cost_personnel*$F373*$G373/CPI_2001*12/1000000/$E373*$CK373","v":0},0,null,0,null,5]
["Belgium",2003,40800,3923,312285,0.99201289999999998,184,24.939444999999999,4.520956,1.6708149999999999,16.062403,0,2.6852710000000002,0,15,2,6.0833333333333304,4.9166666666666696,2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX374","v":0},{"$f":"Include_Afghanistan*DY374","v":0},{"$f":"Include_Afghanistan*DZ374","v":0},null,null,null,500,null,{"$f":"IF(NOT(ISBLANK(AV374)),Personnel_plane*AV374,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY374)),Personnel_plane*AY374,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA374)),Personnel_plane*BA374,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,{"$f":"DV374*Include_Iraq","v":0},0,504,504,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V374:$BV374*INDIRECT(\"Months_non_UN_operation\"&$B374),0))/12","v":504},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V374:$BV374))-IF($AV$19=BY$19,$AV374)","v":504},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V374:$BV374*INDIRECT(\"Months_non_UN_operation\"&$B374),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V374:$BV374))-IF($AV$19=CA$19,$AV374)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V374:$BV374*INDIRECT(\"Months_non_UN_operation\"&$B374),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V374:$BV374))-IF($AV$19=CC$19,$AV374)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V374:$BV374*INDIRECT(\"Months_non_UN_operation\"&$B374),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V374:$BV374))-IF($AV$19=CE$19,$AV374)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V374:$BV374*INDIRECT(\"Months_non_UN_operation\"&$B374),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V374:$BV374))-IF($AV$19=CG$19,$AV374)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V374:$BV374*INDIRECT(\"Months_non_UN_operation\"&$B374),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V374:$BV374))-IF($AV$19=CI$19,$AV374)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B374-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O374*(Direct_cost_personnel*$F374-UN_compensation)*$G374/CPI_2001*12/1000000/$E374*$CK374","v":1.0683702187624565E-5},9.2369432522516656E-6,{"$f":"P374*(Direct_cost_personnel*$F374-UN_compensation)*$G374/CPI_2001*12/1000000/$E374*$CK374","v":1.4244936250166088E-6},1.2315924336335554E-6,{"$f":"Q374*(Direct_cost_personnel*$F374-UN_compensation)*$G374/CPI_2001*12/1000000/$E374*$CK374","v":4.3328347760921828E-6},3.7460936523020632E-6,{"$f":"R374*(Direct_cost_personnel*$F374-UN_compensation)*$G374/CPI_2001*12/1000000/$E374*$CK374","v":3.5018801614991652E-6},3.0276647326824928E-6,{"$f":"S374*(Direct_cost_personnel*$F374-UN_compensation)*$G374/CPI_2001*12/1000000/$E374*$CK374","v":1.4244936250166088E-6},1.2315924336335554E-6,{"$f":"T374*(Direct_cost_personnel*$F374-UN_compensation)*$G374/CPI_2001*12/1000000/$E374*$CK374","v":0},0,{"$f":"U374*(Direct_cost_personnel*$F374-UN_compensation)*$G374/CPI_2001*12/1000000/$E374*$CK374","v":0},0,1.5972233696783387E-4,2.8954038778679731E-5,1.0700577997662391E-5,1.0287015386585971E-4,0,1.7197566325632035E-5,0,{"$f":"BW374*Direct_cost_personnel*$F374*$G374/CPI_2001*12/1000000/$E374*$CK374","v":3.9921535338785806E-4},3.1036129327565598E-4,{"$f":"BY374*Direct_cost_personnel*$F374*$G374/CPI_2001*12/1000000/$E374*$CK374","v":3.9921535338785806E-4},3.1036129327565598E-4,{"$f":"CA374*Direct_cost_personnel*$F374*$G374/CPI_2001*12/1000000/$E374*$CK374","v":0},0,{"$f":"CC374*Direct_cost_personnel*$F374*$G374/CPI_2001*12/1000000/$E374*$CK374","v":0},0,{"$f":"CE374*Direct_cost_personnel*$F374*$G374/CPI_2001*12/1000000/$E374*$CK374","v":0},0,{"$f":"CG374*Direct_cost_personnel*$F374*$G374/CPI_2001*12/1000000/$E374*$CK374","v":0},0,{"$f":"CI374*Direct_cost_personnel*$F374*$G374/CPI_2001*12/1000000/$E374*$CK374","v":0},0,null,0,null,165]
["Brazil",2003,287600,10304.836608,552239,0.40452549999999998,184,10.530015000000001,1.913502,0.70739700000000005,6.7722170000000004,0,1.1368990000000001,0,80.3333333333333,0.5,0,1.25,0,78.5833333333333,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX375","v":0},{"$f":"Include_Afghanistan*DY375","v":0},{"$f":"Include_Afghanistan*DZ375","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV375)),Personnel_plane*AV375,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY375)),Personnel_plane*AY375,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA375)),Personnel_plane*BA375,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV375*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V375:$BV375*INDIRECT(\"Months_non_UN_operation\"&$B375),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V375:$BV375))-IF($AV$19=BY$19,$AV375)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V375:$BV375*INDIRECT(\"Months_non_UN_operation\"&$B375),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V375:$BV375))-IF($AV$19=CA$19,$AV375)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V375:$BV375*INDIRECT(\"Months_non_UN_operation\"&$B375),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V375:$BV375))-IF($AV$19=CC$19,$AV375)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V375:$BV375*INDIRECT(\"Months_non_UN_operation\"&$B375),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V375:$BV375))-IF($AV$19=CE$19,$AV375)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V375:$BV375*INDIRECT(\"Months_non_UN_operation\"&$B375),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V375:$BV375))-IF($AV$19=CG$19,$AV375)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V375:$BV375*INDIRECT(\"Months_non_UN_operation\"&$B375),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V375:$BV375))-IF($AV$19=CI$19,$AV375)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B375-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O375*(Direct_cost_personnel*$F375-UN_compensation)*$G375/CPI_2001*12/1000000/$E375*$CK375","v":1.1045945150371671E-5},1.042439688802474E-5,{"$f":"P375*(Direct_cost_personnel*$F375-UN_compensation)*$G375/CPI_2001*12/1000000/$E375*$CK375","v":6.8750695956670189E-8},6.4882138307207954E-8,{"$f":"Q375*(Direct_cost_personnel*$F375-UN_compensation)*$G375/CPI_2001*12/1000000/$E375*$CK375","v":0},0,{"$f":"R375*(Direct_cost_personnel*$F375-UN_compensation)*$G375/CPI_2001*12/1000000/$E375*$CK375","v":1.7187673989167543E-7},1.6220534576801991E-7,{"$f":"S375*(Direct_cost_personnel*$F375-UN_compensation)*$G375/CPI_2001*12/1000000/$E375*$CK375","v":0},0,{"$f":"T375*(Direct_cost_personnel*$F375-UN_compensation)*$G375/CPI_2001*12/1000000/$E375*$CK375","v":1.0805317714523324E-5},1.0197309403949512E-5,{"$f":"U375*(Direct_cost_personnel*$F375-UN_compensation)*$G375/CPI_2001*12/1000000/$E375*$CK375","v":0},0,3.813571660096444E-5,6.9299777813591584E-6,2.5619233701350321E-6,2.4526398896130118E-5,0,4.1174165533401303E-6,0,{"$f":"BW375*Direct_cost_personnel*$F375*$G375/CPI_2001*12/1000000/$E375*$CK375","v":0},0,{"$f":"BY375*Direct_cost_personnel*$F375*$G375/CPI_2001*12/1000000/$E375*$CK375","v":0},0,{"$f":"CA375*Direct_cost_personnel*$F375*$G375/CPI_2001*12/1000000/$E375*$CK375","v":0},0,{"$f":"CC375*Direct_cost_personnel*$F375*$G375/CPI_2001*12/1000000/$E375*$CK375","v":0},0,{"$f":"CE375*Direct_cost_personnel*$F375*$G375/CPI_2001*12/1000000/$E375*$CK375","v":0},0,{"$f":"CG375*Direct_cost_personnel*$F375*$G375/CPI_2001*12/1000000/$E375*$CK375","v":0},0,{"$f":"CI375*Direct_cost_personnel*$F375*$G375/CPI_2001*12/1000000/$E375*$CK375","v":0},0]
["Canada",2003,52300,10118,865903,0.87521470000000001,184,56.506120000000003,10.243237000000001,3.7856040000000002,36.393202000000002,0,6.0840769999999997,0,250.666666666667,15.4166666666667,197,22.9166666666667,1.5,13.8333333333333,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX376","v":0},{"$f":"Include_Afghanistan*DY376","v":0},{"$f":"Include_Afghanistan*DZ376","v":0},null,null,null,800,null,{"$f":"IF(NOT(ISBLANK(AV376)),Personnel_plane*AV376,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY376)),Personnel_plane*AY376,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA376)),Personnel_plane*BA376,0)","v":0},null,null,null,null,null,29,null,null,null,null,null,1600,null,null,null,null,null,null,{"$f":"DV376*Include_Iraq","v":0},0,2429,2429,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V376:$BV376*INDIRECT(\"Months_non_UN_operation\"&$B376),0))/12","v":2400},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V376:$BV376))-IF($AV$19=BY$19,$AV376)","v":2400},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V376:$BV376*INDIRECT(\"Months_non_UN_operation\"&$B376),0))/12","v":29},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V376:$BV376))-IF($AV$19=CA$19,$AV376)","v":29},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V376:$BV376*INDIRECT(\"Months_non_UN_operation\"&$B376),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V376:$BV376))-IF($AV$19=CC$19,$AV376)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V376:$BV376*INDIRECT(\"Months_non_UN_operation\"&$B376),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V376:$BV376))-IF($AV$19=CE$19,$AV376)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V376:$BV376*INDIRECT(\"Months_non_UN_operation\"&$B376),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V376:$BV376))-IF($AV$19=CG$19,$AV376)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V376:$BV376*INDIRECT(\"Months_non_UN_operation\"&$B376),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V376:$BV376))-IF($AV$19=CI$19,$AV376)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B376-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O376*(Direct_cost_personnel*$F376-UN_compensation)*$G376/CPI_2001*12/1000000/$E376*$CK376","v":5.5957698572487982E-5},1.1200833034075318E-4,{"$f":"P376*(Direct_cost_personnel*$F376-UN_compensation)*$G376/CPI_2001*12/1000000/$E376*$CK376","v":3.4415472858744293E-6},6.8888102104519145E-6,{"$f":"Q376*(Direct_cost_personnel*$F376-UN_compensation)*$G376/CPI_2001*12/1000000/$E376*$CK376","v":4.3977393425984515E-5},8.8027823445990759E-5,{"$f":"R376*(Direct_cost_personnel*$F376-UN_compensation)*$G376/CPI_2001*12/1000000/$E376*$CK376","v":5.115813533056581E-6},1.024012328580689E-5,{"$f":"S376*(Direct_cost_personnel*$F376-UN_compensation)*$G376/CPI_2001*12/1000000/$E376*$CK376","v":3.3485324943643028E-7},6.7026261507099553E-7,{"$f":"T376*(Direct_cost_personnel*$F376-UN_compensation)*$G376/CPI_2001*12/1000000/$E376*$CK376","v":3.0880910781359612E-6},6.1813107834325004E-6,{"$f":"U376*(Direct_cost_personnel*$F376-UN_compensation)*$G376/CPI_2001*12/1000000/$E376*$CK376","v":0},0,1.3051374114652565E-4,2.3659086525857979E-5,8.7437137878030228E-6,8.4058380673123897E-5,0,1.4052560159740755E-5,0,{"$f":"BW376*Direct_cost_personnel*$F376*$G376/CPI_2001*12/1000000/$E376*$CK376","v":6.1218597729558832E-4},1.0853785946716324E-3,{"$f":"BY376*Direct_cost_personnel*$F376*$G376/CPI_2001*12/1000000/$E376*$CK376","v":6.0487704631923098E-4},1.0724201841135928E-3,{"$f":"CA376*Direct_cost_personnel*$F376*$G376/CPI_2001*12/1000000/$E376*$CK376","v":7.3089309763573761E-6},1.2958410558039248E-5,{"$f":"CC376*Direct_cost_personnel*$F376*$G376/CPI_2001*12/1000000/$E376*$CK376","v":0},0,{"$f":"CE376*Direct_cost_personnel*$F376*$G376/CPI_2001*12/1000000/$E376*$CK376","v":0},0,{"$f":"CG376*Direct_cost_personnel*$F376*$G376/CPI_2001*12/1000000/$E376*$CK376","v":0},0,{"$f":"CI376*Direct_cost_personnel*$F376*$G376/CPI_2001*12/1000000/$E376*$CK376","v":0},0,null,0]
["China",2003,2250000,33006.559232,1640961,0.39834209999999998,184,41.774551000000002,7.5728429999999998,2.7988179999999998,26.903611000000001,0,4.4992789999999996,0,261.33333333333297,0,6.6666666666666696,210.25,0,44.4166666666667,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX377","v":0},{"$f":"Include_Afghanistan*DY377","v":0},{"$f":"Include_Afghanistan*DZ377","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV377)),Personnel_plane*AV377,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY377)),Personnel_plane*AY377,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA377)),Personnel_plane*BA377,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV377*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V377:$BV377*INDIRECT(\"Months_non_UN_operation\"&$B377),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V377:$BV377))-IF($AV$19=BY$19,$AV377)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V377:$BV377*INDIRECT(\"Months_non_UN_operation\"&$B377),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V377:$BV377))-IF($AV$19=CA$19,$AV377)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V377:$BV377*INDIRECT(\"Months_non_UN_operation\"&$B377),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V377:$BV377))-IF($AV$19=CC$19,$AV377)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V377:$BV377*INDIRECT(\"Months_non_UN_operation\"&$B377),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V377:$BV377))-IF($AV$19=CE$19,$AV377)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V377:$BV377*INDIRECT(\"Months_non_UN_operation\"&$B377),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V377:$BV377))-IF($AV$19=CG$19,$AV377)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V377:$BV377*INDIRECT(\"Months_non_UN_operation\"&$B377),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V377:$BV377))-IF($AV$19=CI$19,$AV377)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B377-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O377*(Direct_cost_personnel*$F377-UN_compensation)*$G377/CPI_2001*12/1000000/$E377*$CK377","v":1.1847360245833757E-5},4.6724458796265821E-6,{"$f":"P377*(Direct_cost_personnel*$F377-UN_compensation)*$G377/CPI_2001*12/1000000/$E377*$CK377","v":0},0,{"$f":"Q377*(Direct_cost_personnel*$F377-UN_compensation)*$G377/CPI_2001*12/1000000/$E377*$CK377","v":3.0222857769984133E-7},1.1919504794965791E-7,{"$f":"R377*(Direct_cost_personnel*$F377-UN_compensation)*$G377/CPI_2001*12/1000000/$E377*$CK377","v":9.5315337692087395E-6},3.7591138247123347E-6,{"$f":"S377*(Direct_cost_personnel*$F377-UN_compensation)*$G377/CPI_2001*12/1000000/$E377*$CK377","v":0},0,{"$f":"T377*(Direct_cost_personnel*$F377-UN_compensation)*$G377/CPI_2001*12/1000000/$E377*$CK377","v":2.0135978989251932E-6},7.9413700696459618E-7,{"$f":"U377*(Direct_cost_personnel*$F377-UN_compensation)*$G377/CPI_2001*12/1000000/$E377*$CK377","v":0},0,5.0914739594664348E-5,9.2297659725002601E-6,3.4111938065560363E-6,3.2790067527503699E-5,0,5.4837122881043479E-6,0,{"$f":"BW377*Direct_cost_personnel*$F377*$G377/CPI_2001*12/1000000/$E377*$CK377","v":0},0,{"$f":"BY377*Direct_cost_personnel*$F377*$G377/CPI_2001*12/1000000/$E377*$CK377","v":0},0,{"$f":"CA377*Direct_cost_personnel*$F377*$G377/CPI_2001*12/1000000/$E377*$CK377","v":0},0,{"$f":"CC377*Direct_cost_personnel*$F377*$G377/CPI_2001*12/1000000/$E377*$CK377","v":0},0,{"$f":"CE377*Direct_cost_personnel*$F377*$G377/CPI_2001*12/1000000/$E377*$CK377","v":0},0,{"$f":"CG377*Direct_cost_personnel*$F377*$G377/CPI_2001*12/1000000/$E377*$CK377","v":0},0,{"$f":"CI377*Direct_cost_personnel*$F377*$G377/CPI_2001*12/1000000/$E377*$CK377","v":0},0]
["Czech Republic",2003,57000,1266.3137280000001,95293,0.4977336,184,0,0,0,0,0,0,0,33.1666666666667,20.8333333333333,0,12.3333333333333,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX378","v":0},{"$f":"Include_Afghanistan*DY378","v":0},{"$f":"Include_Afghanistan*DZ378","v":0},null,null,null,408,null,{"$f":"IF(NOT(ISBLANK(AV378)),Personnel_plane*AV378,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY378)),Personnel_plane*AY378,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA378)),Personnel_plane*BA378,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,{"$f":"DV378*Include_Iraq","v":0},0,422,422,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V378:$BV378*INDIRECT(\"Months_non_UN_operation\"&$B378),0))/12","v":422},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V378:$BV378))-IF($AV$19=BY$19,$AV378)","v":422},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V378:$BV378*INDIRECT(\"Months_non_UN_operation\"&$B378),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V378:$BV378))-IF($AV$19=CA$19,$AV378)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V378:$BV378*INDIRECT(\"Months_non_UN_operation\"&$B378),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V378:$BV378))-IF($AV$19=CC$19,$AV378)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V378:$BV378*INDIRECT(\"Months_non_UN_operation\"&$B378),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V378:$BV378))-IF($AV$19=CE$19,$AV378)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V378:$BV378*INDIRECT(\"Months_non_UN_operation\"&$B378),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V378:$BV378))-IF($AV$19=CG$19,$AV378)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V378:$BV378*INDIRECT(\"Months_non_UN_operation\"&$B378),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V378:$BV378))-IF($AV$19=CI$19,$AV378)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B378-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O378*(Direct_cost_personnel*$F378-UN_compensation)*$G378/CPI_2001*12/1000000/$E378*$CK378","v":3.4517839985248541E-5},1.5464549801986541E-5,{"$f":"P378*(Direct_cost_personnel*$F378-UN_compensation)*$G378/CPI_2001*12/1000000/$E378*$CK378","v":2.1682060292241492E-5},9.7139131922025763E-6,{"$f":"Q378*(Direct_cost_personnel*$F378-UN_compensation)*$G378/CPI_2001*12/1000000/$E378*$CK378","v":0},0,{"$f":"R378*(Direct_cost_personnel*$F378-UN_compensation)*$G378/CPI_2001*12/1000000/$E378*$CK378","v":1.2835779693006947E-5},5.7506366097839186E-6,{"$f":"S378*(Direct_cost_personnel*$F378-UN_compensation)*$G378/CPI_2001*12/1000000/$E378*$CK378","v":0},0,{"$f":"T378*(Direct_cost_personnel*$F378-UN_compensation)*$G378/CPI_2001*12/1000000/$E378*$CK378","v":0},0,{"$f":"U378*(Direct_cost_personnel*$F378-UN_compensation)*$G378/CPI_2001*12/1000000/$E378*$CK378","v":0},0,0,0,0,0,0,0,0,{"$f":"BW378*Direct_cost_personnel*$F378*$G378/CPI_2001*12/1000000/$E378*$CK378","v":5.4961542679372605E-4},1.9676502562125566E-4,{"$f":"BY378*Direct_cost_personnel*$F378*$G378/CPI_2001*12/1000000/$E378*$CK378","v":5.4961542679372605E-4},1.9676502562125566E-4,{"$f":"CA378*Direct_cost_personnel*$F378*$G378/CPI_2001*12/1000000/$E378*$CK378","v":0},0,{"$f":"CC378*Direct_cost_personnel*$F378*$G378/CPI_2001*12/1000000/$E378*$CK378","v":0},0,{"$f":"CE378*Direct_cost_personnel*$F378*$G378/CPI_2001*12/1000000/$E378*$CK378","v":0},0,{"$f":"CG378*Direct_cost_personnel*$F378*$G378/CPI_2001*12/1000000/$E378*$CK378","v":0},0,{"$f":"CI378*Direct_cost_personnel*$F378*$G378/CPI_2001*12/1000000/$E378*$CK378","v":0},0]
["Denmark",2003,22800,3334,212623,1.296441,184,16.545318000000002,2.9992920000000001,1.108452,10.656114000000001,0,1.78146,0,63.25,34.0833333333333,11.5833333333333,8.3333333333333304,6.75,2.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX379","v":0},{"$f":"Include_Afghanistan*DY379","v":0},{"$f":"Include_Afghanistan*DZ379","v":0},null,null,null,540,null,{"$f":"IF(NOT(ISBLANK(AV379)),Personnel_plane*AV379,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY379)),Personnel_plane*AY379,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA379)),Personnel_plane*BA379,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,365,null,null,null,null,null,null,{"$f":"DV379*Include_Iraq","v":0},0,905,905,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V379:$BV379*INDIRECT(\"Months_non_UN_operation\"&$B379),0))/12","v":905},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V379:$BV379))-IF($AV$19=BY$19,$AV379)","v":905},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V379:$BV379*INDIRECT(\"Months_non_UN_operation\"&$B379),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V379:$BV379))-IF($AV$19=CA$19,$AV379)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V379:$BV379*INDIRECT(\"Months_non_UN_operation\"&$B379),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V379:$BV379))-IF($AV$19=CC$19,$AV379)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V379:$BV379*INDIRECT(\"Months_non_UN_operation\"&$B379),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V379:$BV379))-IF($AV$19=CE$19,$AV379)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V379:$BV379*INDIRECT(\"Months_non_UN_operation\"&$B379),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V379:$BV379))-IF($AV$19=CG$19,$AV379)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V379:$BV379*INDIRECT(\"Months_non_UN_operation\"&$B379),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V379:$BV379))-IF($AV$19=CI$19,$AV379)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B379-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O379*(Direct_cost_personnel*$F379-UN_compensation)*$G379/CPI_2001*12/1000000/$E379*$CK379","v":8.8746672615044344E-5},8.6998353316400303E-5,{"$f":"P379*(Direct_cost_personnel*$F379-UN_compensation)*$G379/CPI_2001*12/1000000/$E379*$CK379","v":4.7822647034984325E-5},4.6880535581564814E-5,{"$f":"Q379*(Direct_cost_personnel*$F379-UN_compensation)*$G379/CPI_2001*12/1000000/$E379*$CK379","v":1.6252684444652338E-5},1.5932504757548891E-5,{"$f":"R379*(Direct_cost_personnel*$F379-UN_compensation)*$G379/CPI_2001*12/1000000/$E379*$CK379","v":1.1692578737159989E-5},1.146223363852441E-5,{"$f":"S379*(Direct_cost_personnel*$F379-UN_compensation)*$G379/CPI_2001*12/1000000/$E379*$CK379","v":9.4709887770995949E-6},9.2844092472047768E-6,{"$f":"T379*(Direct_cost_personnel*$F379-UN_compensation)*$G379/CPI_2001*12/1000000/$E379*$CK379","v":3.5077736211479979E-6},3.4386700915573242E-6,{"$f":"U379*(Direct_cost_personnel*$F379-UN_compensation)*$G379/CPI_2001*12/1000000/$E379*$CK379","v":0},0,1.5563055737149791E-4,2.8212300644803242E-5,1.0426454334667463E-5,1.0023481937513816E-4,0,1.6756983016889047E-5,0,{"$f":"BW379*Direct_cost_personnel*$F379*$G379/CPI_2001*12/1000000/$E379*$CK379","v":1.3759466600569961E-3},1.2447985731437513E-3,{"$f":"BY379*Direct_cost_personnel*$F379*$G379/CPI_2001*12/1000000/$E379*$CK379","v":1.3759466600569961E-3},1.2447985731437513E-3,{"$f":"CA379*Direct_cost_personnel*$F379*$G379/CPI_2001*12/1000000/$E379*$CK379","v":0},0,{"$f":"CC379*Direct_cost_personnel*$F379*$G379/CPI_2001*12/1000000/$E379*$CK379","v":0},0,{"$f":"CE379*Direct_cost_personnel*$F379*$G379/CPI_2001*12/1000000/$E379*$CK379","v":0},0,{"$f":"CG379*Direct_cost_personnel*$F379*$G379/CPI_2001*12/1000000/$E379*$CK379","v":0},0,{"$f":"CI379*Direct_cost_personnel*$F379*$G379/CPI_2001*12/1000000/$E379*$CK379","v":0},0,null,409,null,50]
["Finland",2003,27000,2300,164570,1.141049,184,11.530825,2.0902889999999998,0.77251099999999995,7.4264729999999997,0,1.241552,0,173.083333333333,27.4166666666667,15.5,123.25,6.9166666666666696,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX380","v":0},{"$f":"Include_Afghanistan*DY380","v":0},{"$f":"Include_Afghanistan*DZ380","v":0},null,null,null,820,null,{"$f":"IF(NOT(ISBLANK(AV380)),Personnel_plane*AV380,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY380)),Personnel_plane*AY380,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA380)),Personnel_plane*BA380,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV380*Include_Iraq","v":0},0,820,820,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V380:$BV380*INDIRECT(\"Months_non_UN_operation\"&$B380),0))/12","v":820},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V380:$BV380))-IF($AV$19=BY$19,$AV380)","v":820},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V380:$BV380*INDIRECT(\"Months_non_UN_operation\"&$B380),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V380:$BV380))-IF($AV$19=CA$19,$AV380)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V380:$BV380*INDIRECT(\"Months_non_UN_operation\"&$B380),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V380:$BV380))-IF($AV$19=CC$19,$AV380)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V380:$BV380*INDIRECT(\"Months_non_UN_operation\"&$B380),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V380:$BV380))-IF($AV$19=CE$19,$AV380)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V380:$BV380*INDIRECT(\"Months_non_UN_operation\"&$B380),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V380:$BV380))-IF($AV$19=CG$19,$AV380)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V380:$BV380*INDIRECT(\"Months_non_UN_operation\"&$B380),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V380:$BV380))-IF($AV$19=CI$19,$AV380)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B380-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O380*(Direct_cost_personnel*$F380-UN_compensation)*$G380/CPI_2001*12/1000000/$E380*$CK380","v":2.7301484125888035E-4},1.7918376134737931E-4,{"$f":"P380*(Direct_cost_personnel*$F380-UN_compensation)*$G380/CPI_2001*12/1000000/$E380*$CK380","v":4.3245971484916672E-5},2.8382983862921513E-5,{"$f":"Q380*(Direct_cost_personnel*$F380-UN_compensation)*$G380/CPI_2001*12/1000000/$E380*$CK380","v":2.4449090261989329E-5},1.6046306986332508E-5,{"$f":"R380*(Direct_cost_personnel*$F380-UN_compensation)*$G380/CPI_2001*12/1000000/$E380*$CK380","v":1.9440970159936683E-4},1.2759402168164397E-4,{"$f":"S380*(Direct_cost_personnel*$F380-UN_compensation)*$G380/CPI_2001*12/1000000/$E380*$CK380","v":1.0910077912608147E-5},7.1604488164817137E-6,{"$f":"T380*(Direct_cost_personnel*$F380-UN_compensation)*$G380/CPI_2001*12/1000000/$E380*$CK380","v":0},0,{"$f":"U380*(Direct_cost_personnel*$F380-UN_compensation)*$G380/CPI_2001*12/1000000/$E380*$CK380","v":0},0,1.4013277024974176E-4,2.5403038220817886E-5,9.3882360089931329E-6,9.0253059488363608E-5,0,1.5088436531567115E-5,0,{"$f":"BW380*Direct_cost_personnel*$F380*$G380/CPI_2001*12/1000000/$E380*$CK380","v":1.4176792456373913E-3},8.4890140185759071E-4,{"$f":"BY380*Direct_cost_personnel*$F380*$G380/CPI_2001*12/1000000/$E380*$CK380","v":1.4176792456373913E-3},8.4890140185759071E-4,{"$f":"CA380*Direct_cost_personnel*$F380*$G380/CPI_2001*12/1000000/$E380*$CK380","v":0},0,{"$f":"CC380*Direct_cost_personnel*$F380*$G380/CPI_2001*12/1000000/$E380*$CK380","v":0},0,{"$f":"CE380*Direct_cost_personnel*$F380*$G380/CPI_2001*12/1000000/$E380*$CK380","v":0},0,{"$f":"CG380*Direct_cost_personnel*$F380*$G380/CPI_2001*12/1000000/$E380*$CK380","v":0},0,{"$f":"CI380*Direct_cost_personnel*$F380*$G380/CPI_2001*12/1000000/$E380*$CK380","v":0},0,null,0,null,50]
["France",2003,259050,45695,1796684,1.0589489999999999,184,176.31200799999999,31.962084000000001,11.812766,113.54738399999999,0,18.989774000000001,0,326.16666666666703,85,207.666666666667,33.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX381","v":0},{"$f":"Include_Afghanistan*DY381","v":0},{"$f":"Include_Afghanistan*DZ381","v":0},null,null,null,3800,null,{"$f":"IF(NOT(ISBLANK(AV381)),Personnel_plane*AV381,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY381)),Personnel_plane*AY381,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA381)),Personnel_plane*BA381,0)","v":0},null,null,null,null,null,15,null,null,null,null,null,1500,null,null,null,null,null,null,{"$f":"DV381*Include_Iraq","v":0},0,5315,5315,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V381:$BV381*INDIRECT(\"Months_non_UN_operation\"&$B381),0))/12","v":5300},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V381:$BV381))-IF($AV$19=BY$19,$AV381)","v":5300},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V381:$BV381*INDIRECT(\"Months_non_UN_operation\"&$B381),0))/12","v":15},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V381:$BV381))-IF($AV$19=CA$19,$AV381)","v":15},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V381:$BV381*INDIRECT(\"Months_non_UN_operation\"&$B381),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V381:$BV381))-IF($AV$19=CC$19,$AV381)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V381:$BV381*INDIRECT(\"Months_non_UN_operation\"&$B381),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V381:$BV381))-IF($AV$19=CE$19,$AV381)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V381:$BV381*INDIRECT(\"Months_non_UN_operation\"&$B381),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V381:$BV381))-IF($AV$19=CG$19,$AV381)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V381:$BV381*INDIRECT(\"Months_non_UN_operation\"&$B381),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V381:$BV381))-IF($AV$19=CI$19,$AV381)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B381-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O381*(Direct_cost_personnel*$F381-UN_compensation)*$G381/CPI_2001*12/1000000/$E381*$CK381","v":4.3408411067927868E-5},6.4044664610445832E-5,{"$f":"P381*(Direct_cost_personnel*$F381-UN_compensation)*$G381/CPI_2001*12/1000000/$E381*$CK381","v":1.1312360574677153E-5},1.6690229407934257E-5,{"$f":"Q381*(Direct_cost_personnel*$F381-UN_compensation)*$G381/CPI_2001*12/1000000/$E381*$CK381","v":2.7637649560877952E-5},4.0776521259384537E-5,{"$f":"R381*(Direct_cost_personnel*$F381-UN_compensation)*$G381/CPI_2001*12/1000000/$E381*$CK381","v":4.4584009323727614E-6},6.57791394312703E-6,{"$f":"S381*(Direct_cost_personnel*$F381-UN_compensation)*$G381/CPI_2001*12/1000000/$E381*$CK381","v":0},0,{"$f":"T381*(Direct_cost_personnel*$F381-UN_compensation)*$G381/CPI_2001*12/1000000/$E381*$CK381","v":0},0,{"$f":"U381*(Direct_cost_personnel*$F381-UN_compensation)*$G381/CPI_2001*12/1000000/$E381*$CK381","v":0},0,1.9626379263131411E-4,3.5578971037756223E-5,1.3149519893314572E-5,1.2639661064494368E-4,0,2.1138691055299654E-5,0,{"$f":"BW381*Direct_cost_personnel*$F381*$G381/CPI_2001*12/1000000/$E381*$CK381","v":7.81118846965609E-4},1.0436302270961243E-3,{"$f":"BY381*Direct_cost_personnel*$F381*$G381/CPI_2001*12/1000000/$E381*$CK381","v":7.7891437232694783E-4},1.040684892494724E-3,{"$f":"CA381*Direct_cost_personnel*$F381*$G381/CPI_2001*12/1000000/$E381*$CK381","v":2.2044746386611731E-6},2.945334601400163E-6,{"$f":"CC381*Direct_cost_personnel*$F381*$G381/CPI_2001*12/1000000/$E381*$CK381","v":0},0,{"$f":"CE381*Direct_cost_personnel*$F381*$G381/CPI_2001*12/1000000/$E381*$CK381","v":0},0,{"$f":"CG381*Direct_cost_personnel*$F381*$G381/CPI_2001*12/1000000/$E381*$CK381","v":0},0,{"$f":"CI381*Direct_cost_personnel*$F381*$G381/CPI_2001*12/1000000/$E381*$CK381","v":0},0,null,0,null,500]
["Germany",2003,284500,35145,2428452,1.036003,184,215.79491900000002,39.118867999999999,14.457224999999999,138.98374000000001,0,23.235085999999999,0,382.91666666666703,363.83333333333297,2.3333333333333299,16.75,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX382","v":0},{"$f":"Include_Afghanistan*DY382","v":0},{"$f":"Include_Afghanistan*DZ382","v":0},null,null,null,3100,null,{"$f":"IF(NOT(ISBLANK(AV382)),Personnel_plane*AV382,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY382)),Personnel_plane*AY382,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA382)),Personnel_plane*BA382,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,{"$f":"DV382*Include_Iraq","v":0},0,4100,4100,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V382:$BV382*INDIRECT(\"Months_non_UN_operation\"&$B382),0))/12","v":4100},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V382:$BV382))-IF($AV$19=BY$19,$AV382)","v":4100},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V382:$BV382*INDIRECT(\"Months_non_UN_operation\"&$B382),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V382:$BV382))-IF($AV$19=CA$19,$AV382)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V382:$BV382*INDIRECT(\"Months_non_UN_operation\"&$B382),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V382:$BV382))-IF($AV$19=CC$19,$AV382)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V382:$BV382*INDIRECT(\"Months_non_UN_operation\"&$B382),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V382:$BV382))-IF($AV$19=CE$19,$AV382)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V382:$BV382*INDIRECT(\"Months_non_UN_operation\"&$B382),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V382:$BV382))-IF($AV$19=CG$19,$AV382)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V382:$BV382*INDIRECT(\"Months_non_UN_operation\"&$B382),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V382:$BV382))-IF($AV$19=CI$19,$AV382)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B382-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O382*(Direct_cost_personnel*$F382-UN_compensation)*$G382/CPI_2001*12/1000000/$E382*$CK382","v":3.6801243209799809E-5},3.8957046029513473E-5,{"$f":"P382*(Direct_cost_personnel*$F382-UN_compensation)*$G382/CPI_2001*12/1000000/$E382*$CK382","v":3.4967187781063261E-5},3.7015552331851043E-5,{"$f":"Q382*(Direct_cost_personnel*$F382-UN_compensation)*$G382/CPI_2001*12/1000000/$E382*$CK382","v":2.242513187974739E-7},2.3738787569670829E-7,{"$f":"R382*(Direct_cost_personnel*$F382-UN_compensation)*$G382/CPI_2001*12/1000000/$E382*$CK382","v":1.609804109939011E-6},1.7041058219656588E-6,{"$f":"S382*(Direct_cost_personnel*$F382-UN_compensation)*$G382/CPI_2001*12/1000000/$E382*$CK382","v":0},0,{"$f":"T382*(Direct_cost_personnel*$F382-UN_compensation)*$G382/CPI_2001*12/1000000/$E382*$CK382","v":0},0,{"$f":"U382*(Direct_cost_personnel*$F382-UN_compensation)*$G382/CPI_2001*12/1000000/$E382*$CK382","v":0},0,1.7772220245654434E-4,3.2217122677326956E-5,1.1906535521393874E-5,1.1446282652488087E-4,0,1.9135717732942631E-5,0,{"$f":"BW382*Direct_cost_personnel*$F382*$G382/CPI_2001*12/1000000/$E382*$CK382","v":4.3613992996147555E-4},4.1712441015278803E-4,{"$f":"BY382*Direct_cost_personnel*$F382*$G382/CPI_2001*12/1000000/$E382*$CK382","v":4.3613992996147555E-4},4.1712441015278803E-4,{"$f":"CA382*Direct_cost_personnel*$F382*$G382/CPI_2001*12/1000000/$E382*$CK382","v":0},0,{"$f":"CC382*Direct_cost_personnel*$F382*$G382/CPI_2001*12/1000000/$E382*$CK382","v":0},0,{"$f":"CE382*Direct_cost_personnel*$F382*$G382/CPI_2001*12/1000000/$E382*$CK382","v":0},0,{"$f":"CG382*Direct_cost_personnel*$F382*$G382/CPI_2001*12/1000000/$E382*$CK382","v":0},0,{"$f":"CI382*Direct_cost_personnel*$F382*$G382/CPI_2001*12/1000000/$E382*$CK382","v":0},0,null,0,null,2463]
["Greece",2003,177600,7169,194990,0.77768079999999995,184,11.906298000000001,2.1583649999999999,0.79767100000000002,7.6682769999999998,0,1.2819849999999999,0,26.5,22.0833333333333,0.58333333333333304,3.8333333333333299,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX383","v":0},{"$f":"Include_Afghanistan*DY383","v":0},{"$f":"Include_Afghanistan*DZ383","v":0},null,null,null,1700,null,{"$f":"IF(NOT(ISBLANK(AV383)),Personnel_plane*AV383,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY383)),Personnel_plane*AY383,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA383)),Personnel_plane*BA383,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,250,null,null,null,null,null,null,{"$f":"DV383*Include_Iraq","v":0},0,1950,1950,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V383:$BV383*INDIRECT(\"Months_non_UN_operation\"&$B383),0))/12","v":1950},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V383:$BV383))-IF($AV$19=BY$19,$AV383)","v":1950},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V383:$BV383*INDIRECT(\"Months_non_UN_operation\"&$B383),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V383:$BV383))-IF($AV$19=CA$19,$AV383)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V383:$BV383*INDIRECT(\"Months_non_UN_operation\"&$B383),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V383:$BV383))-IF($AV$19=CC$19,$AV383)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V383:$BV383*INDIRECT(\"Months_non_UN_operation\"&$B383),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V383:$BV383))-IF($AV$19=CE$19,$AV383)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V383:$BV383*INDIRECT(\"Months_non_UN_operation\"&$B383),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V383:$BV383))-IF($AV$19=CG$19,$AV383)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V383:$BV383*INDIRECT(\"Months_non_UN_operation\"&$B383),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V383:$BV383))-IF($AV$19=CI$19,$AV383)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B383-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O383*(Direct_cost_personnel*$F383-UN_compensation)*$G383/CPI_2001*12/1000000/$E383*$CK383","v":2.2965146467051593E-5},1.0971832004320849E-5,{"$f":"P383*(Direct_cost_personnel*$F383-UN_compensation)*$G383/CPI_2001*12/1000000/$E383*$CK383","v":1.9137622055876292E-5},9.1431933369340278E-6,{"$f":"Q383*(Direct_cost_personnel*$F383-UN_compensation)*$G383/CPI_2001*12/1000000/$E383*$CK383","v":5.0552209204201575E-7},2.4151831456052176E-7,{"$f":"R383*(Direct_cost_personnel*$F383-UN_compensation)*$G383/CPI_2001*12/1000000/$E383*$CK383","v":3.3220023191332457E-6},1.587120352826285E-6,{"$f":"S383*(Direct_cost_personnel*$F383-UN_compensation)*$G383/CPI_2001*12/1000000/$E383*$CK383","v":0},0,{"$f":"T383*(Direct_cost_personnel*$F383-UN_compensation)*$G383/CPI_2001*12/1000000/$E383*$CK383","v":0},0,{"$f":"U383*(Direct_cost_personnel*$F383-UN_compensation)*$G383/CPI_2001*12/1000000/$E383*$CK383","v":0},0,1.2212213959690243E-4,2.2138212216011074E-5,8.1816605979793844E-6,7.8653028360428732E-5,0,1.3149238422483204E-5,0,{"$f":"BW383*Direct_cost_personnel*$F383*$G383/CPI_2001*12/1000000/$E383*$CK383","v":1.9392515734739644E-3},8.0736122295945877E-4,{"$f":"BY383*Direct_cost_personnel*$F383*$G383/CPI_2001*12/1000000/$E383*$CK383","v":1.9392515734739644E-3},8.0736122295945877E-4,{"$f":"CA383*Direct_cost_personnel*$F383*$G383/CPI_2001*12/1000000/$E383*$CK383","v":0},0,{"$f":"CC383*Direct_cost_personnel*$F383*$G383/CPI_2001*12/1000000/$E383*$CK383","v":0},0,{"$f":"CE383*Direct_cost_personnel*$F383*$G383/CPI_2001*12/1000000/$E383*$CK383","v":0},0,{"$f":"CG383*Direct_cost_personnel*$F383*$G383/CPI_2001*12/1000000/$E383*$CK383","v":0},0,{"$f":"CI383*Direct_cost_personnel*$F383*$G383/CPI_2001*12/1000000/$E383*$CK383","v":0},0,null,0,null,30]
["Hungary",2003,33400,875.97081600000001,83537,0.53752679999999997,184,1.2959320000000001,0.234712,8.6467000000000002E-2,0.83853500000000003,0,0.13621800000000001,0,139.416666666667,130.666666666667,1.5833333333333299,7.1666666666666696,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX384","v":0},{"$f":"Include_Afghanistan*DY384","v":0},{"$f":"Include_Afghanistan*DZ384","v":0},null,null,null,294,null,{"$f":"IF(NOT(ISBLANK(AV384)),Personnel_plane*AV384,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY384)),Personnel_plane*AY384,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA384)),Personnel_plane*BA384,0)","v":0},null,null,null,null,null,41,null,null,null,null,null,4,null,null,null,null,null,null,{"$f":"DV384*Include_Iraq","v":0},0,339,339,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V384:$BV384*INDIRECT(\"Months_non_UN_operation\"&$B384),0))/12","v":298},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V384:$BV384))-IF($AV$19=BY$19,$AV384)","v":298},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V384:$BV384*INDIRECT(\"Months_non_UN_operation\"&$B384),0))/12","v":41},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V384:$BV384))-IF($AV$19=CA$19,$AV384)","v":41},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V384:$BV384*INDIRECT(\"Months_non_UN_operation\"&$B384),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V384:$BV384))-IF($AV$19=CC$19,$AV384)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V384:$BV384*INDIRECT(\"Months_non_UN_operation\"&$B384),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V384:$BV384))-IF($AV$19=CE$19,$AV384)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V384:$BV384*INDIRECT(\"Months_non_UN_operation\"&$B384),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V384:$BV384))-IF($AV$19=CG$19,$AV384)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V384:$BV384*INDIRECT(\"Months_non_UN_operation\"&$B384),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V384:$BV384))-IF($AV$19=CI$19,$AV384)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B384-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O384*(Direct_cost_personnel*$F384-UN_compensation)*$G384/CPI_2001*12/1000000/$E384*$CK384","v":1.820752789128828E-4},8.7540492662758779E-5,{"$f":"P384*(Direct_cost_personnel*$F384-UN_compensation)*$G384/CPI_2001*12/1000000/$E384*$CK384","v":1.7064796015266008E-4},8.2046319483087738E-5,{"$f":"Q384*(Direct_cost_personnel*$F384-UN_compensation)*$G384/CPI_2001*12/1000000/$E384*$CK384","v":2.0678005375641113E-6},9.9418371822618592E-7,{"$f":"R384*(Direct_cost_personnel*$F384-UN_compensation)*$G384/CPI_2001*12/1000000/$E384*$CK384","v":9.3595182226586327E-6},4.499989461444854E-6,{"$f":"S384*(Direct_cost_personnel*$F384-UN_compensation)*$G384/CPI_2001*12/1000000/$E384*$CK384","v":0},0,{"$f":"T384*(Direct_cost_personnel*$F384-UN_compensation)*$G384/CPI_2001*12/1000000/$E384*$CK384","v":0},0,{"$f":"U384*(Direct_cost_personnel*$F384-UN_compensation)*$G384/CPI_2001*12/1000000/$E384*$CK384","v":0},0,3.1026539138345883E-5,5.6193542980954546E-6,2.0701485569268707E-6,2.0075774806373225E-5,0,3.2612614769503337E-6,0,{"$f":"BW384*Direct_cost_personnel*$F384*$G384/CPI_2001*12/1000000/$E384*$CK384","v":5.4391551761883566E-4},2.1285996661811232E-4,{"$f":"BY384*Direct_cost_personnel*$F384*$G384/CPI_2001*12/1000000/$E384*$CK384","v":4.7813222492747197E-4},1.8711584086193939E-4,{"$f":"CA384*Direct_cost_personnel*$F384*$G384/CPI_2001*12/1000000/$E384*$CK384","v":6.5783292691363608E-5},2.5744125756172873E-5,{"$f":"CC384*Direct_cost_personnel*$F384*$G384/CPI_2001*12/1000000/$E384*$CK384","v":0},0,{"$f":"CE384*Direct_cost_personnel*$F384*$G384/CPI_2001*12/1000000/$E384*$CK384","v":0},0,{"$f":"CG384*Direct_cost_personnel*$F384*$G384/CPI_2001*12/1000000/$E384*$CK384","v":0},0,{"$f":"CI384*Direct_cost_personnel*$F384*$G384/CPI_2001*12/1000000/$E384*$CK384","v":0},0]
["India",2003,1325000,15039.968256,590968,0.2995372,184,1.5065560000000002,0.27310099999999998,0.10093000000000001,0.97031400000000001,0,0.16221099999999999,0,2827.4166666666702,425.33333333333297,655.83333333333303,1746.25,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX385","v":0},{"$f":"Include_Afghanistan*DY385","v":0},{"$f":"Include_Afghanistan*DZ385","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV385)),Personnel_plane*AV385,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY385)),Personnel_plane*AY385,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA385)),Personnel_plane*BA385,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV385*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V385:$BV385*INDIRECT(\"Months_non_UN_operation\"&$B385),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V385:$BV385))-IF($AV$19=BY$19,$AV385)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V385:$BV385*INDIRECT(\"Months_non_UN_operation\"&$B385),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V385:$BV385))-IF($AV$19=CA$19,$AV385)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V385:$BV385*INDIRECT(\"Months_non_UN_operation\"&$B385),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V385:$BV385))-IF($AV$19=CC$19,$AV385)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V385:$BV385*INDIRECT(\"Months_non_UN_operation\"&$B385),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V385:$BV385))-IF($AV$19=CE$19,$AV385)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V385:$BV385*INDIRECT(\"Months_non_UN_operation\"&$B385),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V385:$BV385))-IF($AV$19=CG$19,$AV385)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V385:$BV385*INDIRECT(\"Months_non_UN_operation\"&$B385),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V385:$BV385))-IF($AV$19=CI$19,$AV385)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B385-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O385*(Direct_cost_personnel*$F385-UN_compensation)*$G385/CPI_2001*12/1000000/$E385*$CK385","v":2.3804563690265978E-4},1.0861426947780223E-4,{"$f":"P385*(Direct_cost_personnel*$F385-UN_compensation)*$G385/CPI_2001*12/1000000/$E385*$CK385","v":3.5809629837341897E-5},1.6339038327528109E-5,{"$f":"Q385*(Direct_cost_personnel*$F385-UN_compensation)*$G385/CPI_2001*12/1000000/$E385*$CK385","v":5.5215867323644361E-5},2.5193619051262987E-5,{"$f":"R385*(Direct_cost_personnel*$F385-UN_compensation)*$G385/CPI_2001*12/1000000/$E385*$CK385","v":1.4702013974167319E-4},6.7081612099010953E-5,{"$f":"S385*(Direct_cost_personnel*$F385-UN_compensation)*$G385/CPI_2001*12/1000000/$E385*$CK385","v":0},0,{"$f":"T385*(Direct_cost_personnel*$F385-UN_compensation)*$G385/CPI_2001*12/1000000/$E385*$CK385","v":0},0,{"$f":"U385*(Direct_cost_personnel*$F385-UN_compensation)*$G385/CPI_2001*12/1000000/$E385*$CK385","v":0},0,5.0986043237535708E-6,9.2424970556781412E-7,3.4157517835145054E-7,3.2838123214793354E-6,0,5.4896711835497012E-7,0,{"$f":"BW385*Direct_cost_personnel*$F385*$G385/CPI_2001*12/1000000/$E385*$CK385","v":0},0,{"$f":"BY385*Direct_cost_personnel*$F385*$G385/CPI_2001*12/1000000/$E385*$CK385","v":0},0,{"$f":"CA385*Direct_cost_personnel*$F385*$G385/CPI_2001*12/1000000/$E385*$CK385","v":0},0,{"$f":"CC385*Direct_cost_personnel*$F385*$G385/CPI_2001*12/1000000/$E385*$CK385","v":0},0,{"$f":"CE385*Direct_cost_personnel*$F385*$G385/CPI_2001*12/1000000/$E385*$CK385","v":0},0,{"$f":"CG385*Direct_cost_personnel*$F385*$G385/CPI_2001*12/1000000/$E385*$CK385","v":0},0,{"$f":"CI385*Direct_cost_personnel*$F385*$G385/CPI_2001*12/1000000/$E385*$CK385","v":0},0]
["Indonesia",2003,302000,2508.6456320000002,234861,0.39274140000000002,184,0.883544,0.16017500000000001,5.9197E-2,0.56903199999999998,0,9.5140000000000002E-2,0,87.25,4,1,82.0833333333333,0.16666666666666699,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX386","v":0},{"$f":"Include_Afghanistan*DY386","v":0},{"$f":"Include_Afghanistan*DZ386","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV386)),Personnel_plane*AV386,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY386)),Personnel_plane*AY386,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA386)),Personnel_plane*BA386,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV386*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V386:$BV386*INDIRECT(\"Months_non_UN_operation\"&$B386),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V386:$BV386))-IF($AV$19=BY$19,$AV386)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V386:$BV386*INDIRECT(\"Months_non_UN_operation\"&$B386),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V386:$BV386))-IF($AV$19=CA$19,$AV386)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V386:$BV386*INDIRECT(\"Months_non_UN_operation\"&$B386),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V386:$BV386))-IF($AV$19=CC$19,$AV386)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V386:$BV386*INDIRECT(\"Months_non_UN_operation\"&$B386),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V386:$BV386))-IF($AV$19=CE$19,$AV386)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V386:$BV386*INDIRECT(\"Months_non_UN_operation\"&$B386),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V386:$BV386))-IF($AV$19=CG$19,$AV386)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V386:$BV386*INDIRECT(\"Months_non_UN_operation\"&$B386),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V386:$BV386))-IF($AV$19=CI$19,$AV386)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B386-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O386*(Direct_cost_personnel*$F386-UN_compensation)*$G386/CPI_2001*12/1000000/$E386*$CK386","v":2.7117470658660379E-5},6.1718718560063609E-6,{"$f":"P386*(Direct_cost_personnel*$F386-UN_compensation)*$G386/CPI_2001*12/1000000/$E386*$CK386","v":1.2432078238927398E-6},2.8295114526103666E-7,{"$f":"Q386*(Direct_cost_personnel*$F386-UN_compensation)*$G386/CPI_2001*12/1000000/$E386*$CK386","v":3.1080195597318495E-7},7.0737786315259164E-8,{"$f":"R386*(Direct_cost_personnel*$F386-UN_compensation)*$G386/CPI_2001*12/1000000/$E386*$CK386","v":2.5511660552798918E-5},5.8063932933775202E-6,{"$f":"S386*(Direct_cost_personnel*$F386-UN_compensation)*$G386/CPI_2001*12/1000000/$E386*$CK386","v":5.1800325995530927E-8},1.1789631052543217E-8,{"$f":"T386*(Direct_cost_personnel*$F386-UN_compensation)*$G386/CPI_2001*12/1000000/$E386*$CK386","v":0},0,{"$f":"U386*(Direct_cost_personnel*$F386-UN_compensation)*$G386/CPI_2001*12/1000000/$E386*$CK386","v":0},0,7.5239737546889433E-6,1.3639982798336039E-6,5.0410242654165659E-7,4.8456917070096779E-6,0,8.1018134130400538E-7,0,{"$f":"BW386*Direct_cost_personnel*$F386*$G386/CPI_2001*12/1000000/$E386*$CK386","v":0},0,{"$f":"BY386*Direct_cost_personnel*$F386*$G386/CPI_2001*12/1000000/$E386*$CK386","v":0},0,{"$f":"CA386*Direct_cost_personnel*$F386*$G386/CPI_2001*12/1000000/$E386*$CK386","v":0},0,{"$f":"CC386*Direct_cost_personnel*$F386*$G386/CPI_2001*12/1000000/$E386*$CK386","v":0},0,{"$f":"CE386*Direct_cost_personnel*$F386*$G386/CPI_2001*12/1000000/$E386*$CK386","v":0},0,{"$f":"CG386*Direct_cost_personnel*$F386*$G386/CPI_2001*12/1000000/$E386*$CK386","v":0},0,{"$f":"CI386*Direct_cost_personnel*$F386*$G386/CPI_2001*12/1000000/$E386*$CK386","v":0},0]
["Ireland",2003,10460,803,159425,1.145113,184,6.4947120000000007,1.1772959999999999,0.43509199999999998,4.1830610000000004,0,0.69926299999999997,0,200.083333333333,29.0833333333333,22.3333333333333,145.5,0,3.1666666666666701,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX387","v":0},{"$f":"Include_Afghanistan*DY387","v":0},{"$f":"Include_Afghanistan*DZ387","v":0},null,null,null,104,null,{"$f":"IF(NOT(ISBLANK(AV387)),Personnel_plane*AV387,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY387)),Personnel_plane*AY387,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA387)),Personnel_plane*BA387,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,50,null,null,null,null,null,null,{"$f":"DV387*Include_Iraq","v":0},0,154,154,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V387:$BV387*INDIRECT(\"Months_non_UN_operation\"&$B387),0))/12","v":154},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V387:$BV387))-IF($AV$19=BY$19,$AV387)","v":154},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V387:$BV387*INDIRECT(\"Months_non_UN_operation\"&$B387),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V387:$BV387))-IF($AV$19=CA$19,$AV387)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V387:$BV387*INDIRECT(\"Months_non_UN_operation\"&$B387),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V387:$BV387))-IF($AV$19=CC$19,$AV387)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V387:$BV387*INDIRECT(\"Months_non_UN_operation\"&$B387),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V387:$BV387))-IF($AV$19=CE$19,$AV387)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V387:$BV387*INDIRECT(\"Months_non_UN_operation\"&$B387),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V387:$BV387))-IF($AV$19=CG$19,$AV387)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V387:$BV387*INDIRECT(\"Months_non_UN_operation\"&$B387),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V387:$BV387))-IF($AV$19=CI$19,$AV387)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B387-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O387*(Direct_cost_personnel*$F387-UN_compensation)*$G387/CPI_2001*12/1000000/$E387*$CK387","v":3.2706060952000755E-4},1.9269406776044334E-4,{"$f":"P387*(Direct_cost_personnel*$F387-UN_compensation)*$G387/CPI_2001*12/1000000/$E387*$CK387","v":4.7540255194703316E-5},2.8009258495791238E-5,{"$f":"Q387*(Direct_cost_personnel*$F387-UN_compensation)*$G387/CPI_2001*12/1000000/$E387*$CK387","v":3.6506556997651824E-5},2.1508542340607592E-5,{"$f":"R387*(Direct_cost_personnel*$F387-UN_compensation)*$G387/CPI_2001*12/1000000/$E387*$CK387","v":2.3783749446977672E-4},1.4012654823395863E-4,{"$f":"S387*(Direct_cost_personnel*$F387-UN_compensation)*$G387/CPI_2001*12/1000000/$E387*$CK387","v":0},0,{"$f":"T387*(Direct_cost_personnel*$F387-UN_compensation)*$G387/CPI_2001*12/1000000/$E387*$CK387","v":5.176302857876018E-6},3.049718690086159E-6,{"$f":"U387*(Direct_cost_personnel*$F387-UN_compensation)*$G387/CPI_2001*12/1000000/$E387*$CK387","v":0},0,8.1476706915477507E-5,1.4769277089540535E-5,5.4582656421514812E-6,5.2476851183942296E-5,0,8.7723129998431867E-6,0,{"$f":"BW387*Direct_cost_personnel*$F387*$G387/CPI_2001*12/1000000/$E387*$CK387","v":2.7581834216716325E-4},1.4831263524418988E-4,{"$f":"BY387*Direct_cost_personnel*$F387*$G387/CPI_2001*12/1000000/$E387*$CK387","v":2.7581834216716325E-4},1.4831263524418988E-4,{"$f":"CA387*Direct_cost_personnel*$F387*$G387/CPI_2001*12/1000000/$E387*$CK387","v":0},0,{"$f":"CC387*Direct_cost_personnel*$F387*$G387/CPI_2001*12/1000000/$E387*$CK387","v":0},0,{"$f":"CE387*Direct_cost_personnel*$F387*$G387/CPI_2001*12/1000000/$E387*$CK387","v":0},0,{"$f":"CG387*Direct_cost_personnel*$F387*$G387/CPI_2001*12/1000000/$E387*$CK387","v":0},0,{"$f":"CI387*Direct_cost_personnel*$F387*$G387/CPI_2001*12/1000000/$E387*$CK387","v":0},0,null,0]
["Italy",2003,200000,27751,1517401,0.96412699999999996,184,111.87907100000001,20.281220999999999,7.495368,72.056223000000003,0,12.046258999999999,0,176.083333333333,54.1666666666667,60.75,54.5,6.6666666666666696,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX388","v":0},{"$f":"Include_Afghanistan*DY388","v":0},{"$f":"Include_Afghanistan*DZ388","v":0},null,null,null,4880,null,{"$f":"IF(NOT(ISBLANK(AV388)),Personnel_plane*AV388,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY388)),Personnel_plane*AY388,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA388)),Personnel_plane*BA388,0)","v":0},null,null,null,null,null,75,null,null,null,null,null,1500,null,null,null,null,null,null,{"$f":"DV388*Include_Iraq","v":0},0,6455,6455,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V388:$BV388*INDIRECT(\"Months_non_UN_operation\"&$B388),0))/12","v":6380},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V388:$BV388))-IF($AV$19=BY$19,$AV388)","v":6380},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V388:$BV388*INDIRECT(\"Months_non_UN_operation\"&$B388),0))/12","v":75},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V388:$BV388))-IF($AV$19=CA$19,$AV388)","v":75},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V388:$BV388*INDIRECT(\"Months_non_UN_operation\"&$B388),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V388:$BV388))-IF($AV$19=CC$19,$AV388)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V388:$BV388*INDIRECT(\"Months_non_UN_operation\"&$B388),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V388:$BV388))-IF($AV$19=CE$19,$AV388)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V388:$BV388*INDIRECT(\"Months_non_UN_operation\"&$B388),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V388:$BV388))-IF($AV$19=CG$19,$AV388)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V388:$BV388*INDIRECT(\"Months_non_UN_operation\"&$B388),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V388:$BV388))-IF($AV$19=CI$19,$AV388)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B388-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O388*(Direct_cost_personnel*$F388-UN_compensation)*$G388/CPI_2001*12/1000000/$E388*$CK388","v":2.5003796962230582E-5},3.2203014123052008E-5,{"$f":"P388*(Direct_cost_personnel*$F388-UN_compensation)*$G388/CPI_2001*12/1000000/$E388*$CK388","v":7.6916554782063025E-6},9.9062750496847405E-6,{"$f":"Q388*(Direct_cost_personnel*$F388-UN_compensation)*$G388/CPI_2001*12/1000000/$E388*$CK388","v":8.6264874517113737E-6},1.1110268478800263E-5,{"$f":"R388*(Direct_cost_personnel*$F388-UN_compensation)*$G388/CPI_2001*12/1000000/$E388*$CK388","v":7.7389887426875671E-6},9.967236742298179E-6,{"$f":"S388*(Direct_cost_personnel*$F388-UN_compensation)*$G388/CPI_2001*12/1000000/$E388*$CK388","v":9.4666528962539106E-7},1.2192338522688909E-6,{"$f":"T388*(Direct_cost_personnel*$F388-UN_compensation)*$G388/CPI_2001*12/1000000/$E388*$CK388","v":0},0,{"$f":"U388*(Direct_cost_personnel*$F388-UN_compensation)*$G388/CPI_2001*12/1000000/$E388*$CK388","v":0},0,1.4746144361312536E-4,2.6731524494843484E-5,9.8792184794922371E-6,9.4973211431915501E-5,0,1.5877489206874121E-5,0,{"$f":"BW388*Direct_cost_personnel*$F388*$G388/CPI_2001*12/1000000/$E388*$CK388","v":1.0226820409268318E-3},1.1805231774593531E-3,{"$f":"BY388*Direct_cost_personnel*$F388*$G388/CPI_2001*12/1000000/$E388*$CK388","v":1.0107996004822908E-3},1.1668067966213282E-3,{"$f":"CA388*Direct_cost_personnel*$F388*$G388/CPI_2001*12/1000000/$E388*$CK388","v":1.1882440444541039E-5},1.3716380838025018E-5,{"$f":"CC388*Direct_cost_personnel*$F388*$G388/CPI_2001*12/1000000/$E388*$CK388","v":0},0,{"$f":"CE388*Direct_cost_personnel*$F388*$G388/CPI_2001*12/1000000/$E388*$CK388","v":0},0,{"$f":"CG388*Direct_cost_personnel*$F388*$G388/CPI_2001*12/1000000/$E388*$CK388","v":0},0,{"$f":"CI388*Direct_cost_personnel*$F388*$G388/CPI_2001*12/1000000/$E388*$CK388","v":0},0,null,2754,null,650]
["Japan",2003,239900,42835,4302940,1.2048890000000001,184,431.09898999999996,78.148649000000006,28.881523999999999,277.651568,0,46.417248999999998,0,524.41666666666697,0,30,0,0,494.41666666666703,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX389","v":0},{"$f":"Include_Afghanistan*DY389","v":0},{"$f":"Include_Afghanistan*DZ389","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV389)),Personnel_plane*AV389,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY389)),Personnel_plane*AY389,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA389)),Personnel_plane*BA389,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV389*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V389:$BV389*INDIRECT(\"Months_non_UN_operation\"&$B389),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V389:$BV389))-IF($AV$19=BY$19,$AV389)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V389:$BV389*INDIRECT(\"Months_non_UN_operation\"&$B389),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V389:$BV389))-IF($AV$19=CA$19,$AV389)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V389:$BV389*INDIRECT(\"Months_non_UN_operation\"&$B389),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V389:$BV389))-IF($AV$19=CC$19,$AV389)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V389:$BV389*INDIRECT(\"Months_non_UN_operation\"&$B389),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V389:$BV389))-IF($AV$19=CE$19,$AV389)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V389:$BV389*INDIRECT(\"Months_non_UN_operation\"&$B389),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V389:$BV389))-IF($AV$19=CG$19,$AV389)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V389:$BV389*INDIRECT(\"Months_non_UN_operation\"&$B389),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V389:$BV389))-IF($AV$19=CI$19,$AV389)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B389-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O389*(Direct_cost_personnel*$F389-UN_compensation)*$G389/CPI_2001*12/1000000/$E389*$CK389","v":3.3576880788061631E-5},4.3522087152720636E-5,{"$f":"P389*(Direct_cost_personnel*$F389-UN_compensation)*$G389/CPI_2001*12/1000000/$E389*$CK389","v":0},0,{"$f":"Q389*(Direct_cost_personnel*$F389-UN_compensation)*$G389/CPI_2001*12/1000000/$E389*$CK389","v":1.920813138996056E-6},2.4897427896042299E-6,{"$f":"R389*(Direct_cost_personnel*$F389-UN_compensation)*$G389/CPI_2001*12/1000000/$E389*$CK389","v":0},0,{"$f":"S389*(Direct_cost_personnel*$F389-UN_compensation)*$G389/CPI_2001*12/1000000/$E389*$CK389","v":0},0,{"$f":"T389*(Direct_cost_personnel*$F389-UN_compensation)*$G389/CPI_2001*12/1000000/$E389*$CK389","v":3.1656067649065579E-5},4.1032344363116408E-5,{"$f":"U389*(Direct_cost_personnel*$F389-UN_compensation)*$G389/CPI_2001*12/1000000/$E389*$CK389","v":0},0,2.0037415813374109E-4,3.6323373786294957E-5,1.3424088646367367E-5,{"$f":"K389/$E389*$CK389","v":1.2905202861299484E-4},0,2.1574667088083961E-5,0,{"$f":"BW389*Direct_cost_personnel*$F389*$G389/CPI_2001*12/1000000/$E389*$CK389","v":0},0,{"$f":"BY389*Direct_cost_personnel*$F389*$G389/CPI_2001*12/1000000/$E389*$CK389","v":0},0,{"$f":"CA389*Direct_cost_personnel*$F389*$G389/CPI_2001*12/1000000/$E389*$CK389","v":0},0,{"$f":"CC389*Direct_cost_personnel*$F389*$G389/CPI_2001*12/1000000/$E389*$CK389","v":0},0,{"$f":"CE389*Direct_cost_personnel*$F389*$G389/CPI_2001*12/1000000/$E389*$CK389","v":0},0,{"$f":"CG389*Direct_cost_personnel*$F389*$G389/CPI_2001*12/1000000/$E389*$CK389","v":0},0,{"$f":"CI389*Direct_cost_personnel*$F389*$G389/CPI_2001*12/1000000/$E389*$CK389","v":0},0,null,0]
["Luxembourg",2003,900,149.65783999999999,29214,1.063518,184,1.7668919999999999,0.32034299999999999,0.118394,1.13788,0,0.190275,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX390","v":0},{"$f":"Include_Afghanistan*DY390","v":0},{"$f":"Include_Afghanistan*DZ390","v":0},null,null,null,26,null,{"$f":"IF(NOT(ISBLANK(AV390)),Personnel_plane*AV390,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY390)),Personnel_plane*AY390,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA390)),Personnel_plane*BA390,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,{"$f":"DV390*Include_Iraq","v":0},0,49,49,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V390:$BV390*INDIRECT(\"Months_non_UN_operation\"&$B390),0))/12","v":49},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V390:$BV390))-IF($AV$19=BY$19,$AV390)","v":49},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V390:$BV390*INDIRECT(\"Months_non_UN_operation\"&$B390),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V390:$BV390))-IF($AV$19=CA$19,$AV390)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V390:$BV390*INDIRECT(\"Months_non_UN_operation\"&$B390),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V390:$BV390))-IF($AV$19=CC$19,$AV390)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V390:$BV390*INDIRECT(\"Months_non_UN_operation\"&$B390),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V390:$BV390))-IF($AV$19=CE$19,$AV390)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V390:$BV390*INDIRECT(\"Months_non_UN_operation\"&$B390),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V390:$BV390))-IF($AV$19=CG$19,$AV390)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V390:$BV390*INDIRECT(\"Months_non_UN_operation\"&$B390),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V390:$BV390))-IF($AV$19=CI$19,$AV390)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B390-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O390*(Direct_cost_personnel*$F390-UN_compensation)*$G390/CPI_2001*12/1000000/$E390*$CK390","v":0},0,{"$f":"P390*(Direct_cost_personnel*$F390-UN_compensation)*$G390/CPI_2001*12/1000000/$E390*$CK390","v":0},0,{"$f":"Q390*(Direct_cost_personnel*$F390-UN_compensation)*$G390/CPI_2001*12/1000000/$E390*$CK390","v":0},0,{"$f":"R390*(Direct_cost_personnel*$F390-UN_compensation)*$G390/CPI_2001*12/1000000/$E390*$CK390","v":0},0,{"$f":"S390*(Direct_cost_personnel*$F390-UN_compensation)*$G390/CPI_2001*12/1000000/$E390*$CK390","v":0},0,{"$f":"T390*(Direct_cost_personnel*$F390-UN_compensation)*$G390/CPI_2001*12/1000000/$E390*$CK390","v":0},0,{"$f":"U390*(Direct_cost_personnel*$F390-UN_compensation)*$G390/CPI_2001*12/1000000/$E390*$CK390","v":0},0,{"$f":"H390/$E390*$CK390","v":1.209620045183816E-4},2.1930786609159992E-5,8.1052919832956801E-6,7.7899637160265623E-5,0,1.3026288765660299E-5,0,{"$f":"BW390*Direct_cost_personnel*$F390*$G390/CPI_2001*12/1000000/$E390*$CK390","v":4.447955189603988E-4},5.5781734480424142E-4,{"$f":"BY390*Direct_cost_personnel*$F390*$G390/CPI_2001*12/1000000/$E390*$CK390","v":4.447955189603988E-4},5.5781734480424142E-4,{"$f":"CA390*Direct_cost_personnel*$F390*$G390/CPI_2001*12/1000000/$E390*$CK390","v":0},0,{"$f":"CC390*Direct_cost_personnel*$F390*$G390/CPI_2001*12/1000000/$E390*$CK390","v":0},0,{"$f":"CE390*Direct_cost_personnel*$F390*$G390/CPI_2001*12/1000000/$E390*$CK390","v":0},0,{"$f":"CG390*Direct_cost_personnel*$F390*$G390/CPI_2001*12/1000000/$E390*$CK390","v":0},0,{"$f":"CI390*Direct_cost_personnel*$F390*$G390/CPI_2001*12/1000000/$E390*$CK390","v":0},0]
["Mexico",2003,192800,2749.0291200000001,700241,0.63164240000000005,184,4.797949,0.86975400000000003,0.321438,3.0901580000000002,0,0.51659900000000003,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX391","v":0},{"$f":"Include_Afghanistan*DY391","v":0},{"$f":"Include_Afghanistan*DZ391","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV391)),Personnel_plane*AV391,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY391)),Personnel_plane*AY391,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA391)),Personnel_plane*BA391,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV391*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V391:BV391,INDIRECT(\"Months_non_UN_operation\"&B391))/12","v":0},{"$f":"SUM(W391:BV391)-AV391","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V391:$BV391*INDIRECT(\"Months_non_UN_operation\"&$B391),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V391:$BV391))-IF($AV$19=BY$19,$AV391)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V391:$BV391*INDIRECT(\"Months_non_UN_operation\"&$B391),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V391:$BV391))-IF($AV$19=CA$19,$AV391)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V391:$BV391*INDIRECT(\"Months_non_UN_operation\"&$B391),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V391:$BV391))-IF($AV$19=CC$19,$AV391)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V391:$BV391*INDIRECT(\"Months_non_UN_operation\"&$B391),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V391:$BV391))-IF($AV$19=CE$19,$AV391)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V391:$BV391*INDIRECT(\"Months_non_UN_operation\"&$B391),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V391:$BV391))-IF($AV$19=CG$19,$AV391)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V391:$BV391*INDIRECT(\"Months_non_UN_operation\"&$B391),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V391:$BV391))-IF($AV$19=CI$19,$AV391)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B391-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O391*(Direct_cost_personnel*$F391-UN_compensation)*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,{"$f":"P391*(Direct_cost_personnel*$F391-UN_compensation)*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,{"$f":"Q391*(Direct_cost_personnel*$F391-UN_compensation)*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,{"$f":"R391*(Direct_cost_personnel*$F391-UN_compensation)*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,{"$f":"S391*(Direct_cost_personnel*$F391-UN_compensation)*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,{"$f":"T391*(Direct_cost_personnel*$F391-UN_compensation)*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,{"$f":"U391*(Direct_cost_personnel*$F391-UN_compensation)*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,1.3703707723483773E-5,2.484156169090356E-6,9.1807820450387795E-7,8.8259841968693638E-6,0,1.4754891530201747E-6,0,{"$f":"BW391*Direct_cost_personnel*$F391*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,{"$f":"BY391*Direct_cost_personnel*$F391*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,{"$f":"CA391*Direct_cost_personnel*$F391*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,{"$f":"CC391*Direct_cost_personnel*$F391*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,{"$f":"CE391*Direct_cost_personnel*$F391*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,{"$f":"CG391*Direct_cost_personnel*$F391*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,{"$f":"CI391*Direct_cost_personnel*$F391*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0]
["Netherlands",2003,53130,8256,539343,1.0466679999999999,184,38.391770000000001,6.9596220000000004,2.5720800000000001,24.726320000000001,0,4.1337479999999998,0,91.8333333333333,34.9166666666667,12.1666666666667,44.75,0,0,0,null,null,null,null,null,80,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX392","v":0},{"$f":"Include_Afghanistan*DY392","v":0},{"$f":"Include_Afghanistan*DZ392","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV392)),Personnel_plane*AV392,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY392)),Personnel_plane*AY392,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA392)),Personnel_plane*BA392,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1070,null,null,null,null,null,null,{"$f":"DV392*Include_Iraq","v":0},0,1150,1150,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V392:$BV392*INDIRECT(\"Months_non_UN_operation\"&$B392),0))/12","v":1150},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V392:$BV392))-IF($AV$19=BY$19,$AV392)","v":1150},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V392:$BV392*INDIRECT(\"Months_non_UN_operation\"&$B392),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V392:$BV392))-IF($AV$19=CA$19,$AV392)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V392:$BV392*INDIRECT(\"Months_non_UN_operation\"&$B392),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V392:$BV392))-IF($AV$19=CC$19,$AV392)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V392:$BV392*INDIRECT(\"Months_non_UN_operation\"&$B392),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V392:$BV392))-IF($AV$19=CE$19,$AV392)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V392:$BV392*INDIRECT(\"Months_non_UN_operation\"&$B392),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V392:$BV392))-IF($AV$19=CG$19,$AV392)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V392:$BV392*INDIRECT(\"Months_non_UN_operation\"&$B392),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V392:$BV392))-IF($AV$19=CI$19,$AV392)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B392-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O392*(Direct_cost_personnel*$F392-UN_compensation)*$G392/CPI_2001*12/1000000/$E392*$CK392","v":4.0192359520822466E-5},5.29169940359351E-5,{"$f":"P392*(Direct_cost_personnel*$F392-UN_compensation)*$G392/CPI_2001*12/1000000/$E392*$CK392","v":1.5281849944849942E-5},2.0119982305859201E-5,{"$f":"Q392*(Direct_cost_personnel*$F392-UN_compensation)*$G392/CPI_2001*12/1000000/$E392*$CK392","v":5.3249405535754061E-6},7.0107814239986831E-6,{"$f":"R392*(Direct_cost_personnel*$F392-UN_compensation)*$G392/CPI_2001*12/1000000/$E392*$CK392","v":1.958556902239716E-5},2.5786230306077279E-5,{"$f":"S392*(Direct_cost_personnel*$F392-UN_compensation)*$G392/CPI_2001*12/1000000/$E392*$CK392","v":0},0,{"$f":"T392*(Direct_cost_personnel*$F392-UN_compensation)*$G392/CPI_2001*12/1000000/$E392*$CK392","v":0},0,{"$f":"U392*(Direct_cost_personnel*$F392-UN_compensation)*$G392/CPI_2001*12/1000000/$E392*$CK392","v":0},0,1.4236495143164925E-4,2.580777724008655E-5,9.5378265778919906E-6,9.1690519762006748E-5,0,1.532882785166397E-5,0,{"$f":"BW392*Direct_cost_personnel*$F392*$G392/CPI_2001*12/1000000/$E392*$CK392","v":5.5648343868878851E-4},6.626629017204217E-4,{"$f":"BY392*Direct_cost_personnel*$F392*$G392/CPI_2001*12/1000000/$E392*$CK392","v":5.5648343868878851E-4},6.626629017204217E-4,{"$f":"CA392*Direct_cost_personnel*$F392*$G392/CPI_2001*12/1000000/$E392*$CK392","v":0},0,{"$f":"CC392*Direct_cost_personnel*$F392*$G392/CPI_2001*12/1000000/$E392*$CK392","v":0},0,{"$f":"CE392*Direct_cost_personnel*$F392*$G392/CPI_2001*12/1000000/$E392*$CK392","v":0},0,{"$f":"CG392*Direct_cost_personnel*$F392*$G392/CPI_2001*12/1000000/$E392*$CK392","v":0},0,{"$f":"CI392*Direct_cost_personnel*$F392*$G392/CPI_2001*12/1000000/$E392*$CK392","v":0},0,null,1198,null,610]
["New Zealand",2003,8610,1171,80997,0.91488049999999999,184,5.3236920000000003,0.965059,0.356657,3.4287700000000001,0,0.57320599999999999,0,18.75,1.0833333333333299,7.3333333333333304,2,0,8.3333333333333304,0,null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX393","v":0},{"$f":"Include_Afghanistan*DY393","v":0},{"$f":"Include_Afghanistan*DZ393","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV393)),Personnel_plane*AV393,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY393)),Personnel_plane*AY393,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA393)),Personnel_plane*BA393,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,26,null,140,null,null,null,null,{"$f":"DV393*Include_Iraq","v":0},0,95.75,207,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V393:$BV393*INDIRECT(\"Months_non_UN_operation\"&$B393),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V393:$BV393))-IF($AV$19=BY$19,$AV393)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V393:$BV393*INDIRECT(\"Months_non_UN_operation\"&$B393),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V393:$BV393))-IF($AV$19=CA$19,$AV393)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V393:$BV393*INDIRECT(\"Months_non_UN_operation\"&$B393),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V393:$BV393))-IF($AV$19=CC$19,$AV393)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V393:$BV393*INDIRECT(\"Months_non_UN_operation\"&$B393),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V393:$BV393))-IF($AV$19=CE$19,$AV393)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V393:$BV393*INDIRECT(\"Months_non_UN_operation\"&$B393),0))/12","v":43.75},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V393:$BV393))-IF($AV$19=CG$19,$AV393)","v":155},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V393:$BV393*INDIRECT(\"Months_non_UN_operation\"&$B393),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V393:$BV393))-IF($AV$19=CI$19,$AV393)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B393-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O393*(Direct_cost_personnel*$F393-UN_compensation)*$G393/CPI_2001*12/1000000/$E393*$CK393","v":4.7036691594638188E-5},6.2967445905748044E-5,{"$f":"P393*(Direct_cost_personnel*$F393-UN_compensation)*$G393/CPI_2001*12/1000000/$E393*$CK393","v":2.7176755143568645E-6},3.6381190967765422E-6,{"$f":"Q393*(Direct_cost_personnel*$F393-UN_compensation)*$G393/CPI_2001*12/1000000/$E393*$CK393","v":1.8396572712569594E-5},2.4627267732025894E-5,{"$f":"R393*(Direct_cost_personnel*$F393-UN_compensation)*$G393/CPI_2001*12/1000000/$E393*$CK393","v":5.0172471034280747E-6},6.7165275632797912E-6,{"$f":"S393*(Direct_cost_personnel*$F393-UN_compensation)*$G393/CPI_2001*12/1000000/$E393*$CK393","v":0},0,{"$f":"T393*(Direct_cost_personnel*$F393-UN_compensation)*$G393/CPI_2001*12/1000000/$E393*$CK393","v":2.0905196264283631E-5},2.798553151366579E-5,{"$f":"U393*(Direct_cost_personnel*$F393-UN_compensation)*$G393/CPI_2001*12/1000000/$E393*$CK393","v":0},0,1.3145405385384644E-4,2.3829499858019432E-5,8.8066718520439033E-6,8.4664123362593674E-5,0,1.4153758781189427E-5,0,{"$f":"BW393*Direct_cost_personnel*$F393*$G393/CPI_2001*12/1000000/$E393*$CK393","v":2.6967750628570662E-4},6.9516060279945847E-4,{"$f":"BY393*Direct_cost_personnel*$F393*$G393/CPI_2001*12/1000000/$E393*$CK393","v":7.322835679820754E-5},8.7314858322637287E-5,{"$f":"CA393*Direct_cost_personnel*$F393*$G393/CPI_2001*12/1000000/$E393*$CK393","v":7.322835679820754E-5},8.7314858322637287E-5,{"$f":"CC393*Direct_cost_personnel*$F393*$G393/CPI_2001*12/1000000/$E393*$CK393","v":0},0,{"$f":"CE393*Direct_cost_personnel*$F393*$G393/CPI_2001*12/1000000/$E393*$CK393","v":0},0,{"$f":"CG393*Direct_cost_personnel*$F393*$G393/CPI_2001*12/1000000/$E393*$CK393","v":1.2322079268929154E-4},5.2053088615418395E-4,{"$f":"CI393*Direct_cost_personnel*$F393*$G393/CPI_2001*12/1000000/$E393*$CK393","v":0},0,null,9,null,111]
["Norway",2003,26600,4387,224887,1.2875639999999999,184,0,0,0,0,0,0,0,52.0833333333333,24.1666666666667,11.3333333333333,14.3333333333333,0,2.25,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX394","v":0},{"$f":"Include_Afghanistan*DY394","v":0},{"$f":"Include_Afghanistan*DZ394","v":0},null,null,null,980,null,{"$f":"IF(NOT(ISBLANK(AV394)),Personnel_plane*AV394,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY394)),Personnel_plane*AY394,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA394)),Personnel_plane*BA394,0)","v":0},null,null,null,null,null,4,null,null,null,null,null,125,null,null,null,null,null,null,{"$f":"DV394*Include_Iraq","v":0},0,1109,1109,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V394:$BV394*INDIRECT(\"Months_non_UN_operation\"&$B394),0))/12","v":1105},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V394:$BV394))-IF($AV$19=BY$19,$AV394)","v":1105},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V394:$BV394*INDIRECT(\"Months_non_UN_operation\"&$B394),0))/12","v":4},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V394:$BV394))-IF($AV$19=CA$19,$AV394)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V394:$BV394*INDIRECT(\"Months_non_UN_operation\"&$B394),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V394:$BV394))-IF($AV$19=CC$19,$AV394)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V394:$BV394*INDIRECT(\"Months_non_UN_operation\"&$B394),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V394:$BV394))-IF($AV$19=CE$19,$AV394)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V394:$BV394*INDIRECT(\"Months_non_UN_operation\"&$B394),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V394:$BV394))-IF($AV$19=CG$19,$AV394)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V394:$BV394*INDIRECT(\"Months_non_UN_operation\"&$B394),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V394:$BV394))-IF($AV$19=CI$19,$AV394)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B394-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O394*(Direct_cost_personnel*$F394-UN_compensation)*$G394/CPI_2001*12/1000000/$E394*$CK394","v":6.8580705380520362E-5},7.6392445627357223E-5,{"$f":"P394*(Direct_cost_personnel*$F394-UN_compensation)*$G394/CPI_2001*12/1000000/$E394*$CK394","v":3.182144729656151E-5},3.5446094771093831E-5,{"$f":"Q394*(Direct_cost_personnel*$F394-UN_compensation)*$G394/CPI_2001*12/1000000/$E394*$CK394","v":1.4923161490801193E-5},1.6622996168512898E-5,{"$f":"R394*(Direct_cost_personnel*$F394-UN_compensation)*$G394/CPI_2001*12/1000000/$E394*$CK394","v":1.8873410120719168E-5},2.1023201036648678E-5,{"$f":"S394*(Direct_cost_personnel*$F394-UN_compensation)*$G394/CPI_2001*12/1000000/$E394*$CK394","v":0},0,{"$f":"T394*(Direct_cost_personnel*$F394-UN_compensation)*$G394/CPI_2001*12/1000000/$E394*$CK394","v":2.9626864724384815E-6},3.3001536511018348E-6,{"$f":"U394*(Direct_cost_personnel*$F394-UN_compensation)*$G394/CPI_2001*12/1000000/$E394*$CK394","v":0},0,0,0,0,0,0,0,0,{"$f":"BW394*Direct_cost_personnel*$F394*$G394/CPI_2001*12/1000000/$E394*$CK394","v":1.583239163241522E-3},1.6266090662541935E-3,{"$f":"BY394*Direct_cost_personnel*$F394*$G394/CPI_2001*12/1000000/$E394*$CK394","v":1.5775286522830309E-3},1.6207421264300124E-3,{"$f":"CA394*Direct_cost_personnel*$F394*$G394/CPI_2001*12/1000000/$E394*$CK394","v":5.7105109584906107E-6},5.866939824181039E-6,{"$f":"CC394*Direct_cost_personnel*$F394*$G394/CPI_2001*12/1000000/$E394*$CK394","v":0},0,{"$f":"CE394*Direct_cost_personnel*$F394*$G394/CPI_2001*12/1000000/$E394*$CK394","v":0},0,{"$f":"CG394*Direct_cost_personnel*$F394*$G394/CPI_2001*12/1000000/$E394*$CK394","v":0},0,{"$f":"CI394*Direct_cost_personnel*$F394*$G394/CPI_2001*12/1000000/$E394*$CK394","v":0},0,null,150,null,30]
["Poland",2003,163000,3496.4318720000001,216811,0.4736051,184,2.4964740000000001,0.45392199999999999,0.167822,1.6050120000000001,0,0.26971800000000001,0,736,128.75,596.08333333333303,10.9166666666667,0.25,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX395","v":0},{"$f":"Include_Afghanistan*DY395","v":0},{"$f":"Include_Afghanistan*DZ395","v":0},null,null,null,574,null,{"$f":"IF(NOT(ISBLANK(AV395)),Personnel_plane*AV395,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY395)),Personnel_plane*AY395,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA395)),Personnel_plane*BA395,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,287,null,null,null,null,null,null,{"$f":"DV395*Include_Iraq","v":0},0,861,861,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V395:$BV395*INDIRECT(\"Months_non_UN_operation\"&$B395),0))/12","v":861},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V395:$BV395))-IF($AV$19=BY$19,$AV395)","v":861},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V395:$BV395*INDIRECT(\"Months_non_UN_operation\"&$B395),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V395:$BV395))-IF($AV$19=CA$19,$AV395)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V395:$BV395*INDIRECT(\"Months_non_UN_operation\"&$B395),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V395:$BV395))-IF($AV$19=CC$19,$AV395)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V395:$BV395*INDIRECT(\"Months_non_UN_operation\"&$B395),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V395:$BV395))-IF($AV$19=CE$19,$AV395)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V395:$BV395*INDIRECT(\"Months_non_UN_operation\"&$B395),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V395:$BV395))-IF($AV$19=CG$19,$AV395)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V395:$BV395*INDIRECT(\"Months_non_UN_operation\"&$B395),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V395:$BV395))-IF($AV$19=CI$19,$AV395)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B395-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O395*(Direct_cost_personnel*$F395-UN_compensation)*$G395/CPI_2001*12/1000000/$E395*$CK395","v":3.1624218454914978E-4},1.4563439751401471E-4,{"$f":"P395*(Direct_cost_personnel*$F395-UN_compensation)*$G395/CPI_2001*12/1000000/$E395*$CK395","v":5.532089845204218E-5},2.5476125923817111E-5,{"$f":"Q395*(Direct_cost_personnel*$F395-UN_compensation)*$G395/CPI_2001*12/1000000/$E395*$CK395","v":2.5612322759058735E-4},1.1794869173661081E-4,{"$f":"R395*(Direct_cost_personnel*$F395-UN_compensation)*$G395/CPI_2001*12/1000000/$E395*$CK395","v":4.6906392862249483E-6},2.1601116479094185E-6,{"$f":"S395*(Direct_cost_personnel*$F395-UN_compensation)*$G395/CPI_2001*12/1000000/$E395*$CK395","v":1.0741922029522753E-7},4.9468205677314781E-8,{"$f":"T395*(Direct_cost_personnel*$F395-UN_compensation)*$G395/CPI_2001*12/1000000/$E395*$CK395","v":0},0,{"$f":"U395*(Direct_cost_personnel*$F395-UN_compensation)*$G395/CPI_2001*12/1000000/$E395*$CK395","v":0},0,2.3029034504706864E-5,4.1872598715009848E-6,1.5480948844846434E-6,1.4805632555543769E-5,0,2.4880471931774679E-6,0,{"$f":"BW395*Direct_cost_personnel*$F395*$G395/CPI_2001*12/1000000/$E395*$CK395","v":4.6897394260019513E-4},1.7036850035267209E-4,{"$f":"BY395*Direct_cost_personnel*$F395*$G395/CPI_2001*12/1000000/$E395*$CK395","v":4.6897394260019513E-4},1.7036850035267209E-4,{"$f":"CA395*Direct_cost_personnel*$F395*$G395/CPI_2001*12/1000000/$E395*$CK395","v":0},0,{"$f":"CC395*Direct_cost_personnel*$F395*$G395/CPI_2001*12/1000000/$E395*$CK395","v":0},0,{"$f":"CE395*Direct_cost_personnel*$F395*$G395/CPI_2001*12/1000000/$E395*$CK395","v":0},0,{"$f":"CG395*Direct_cost_personnel*$F395*$G395/CPI_2001*12/1000000/$E395*$CK395","v":0},0,{"$f":"CI395*Direct_cost_personnel*$F395*$G395/CPI_2001*12/1000000/$E395*$CK395","v":0},0]
["Portugal",2003,44900,3173,162242,0.79720809999999998,184,10.20566,1.850034,0.68371800000000005,6.5730649999999997,0,1.098843,0,695.25,17.75,0,7.9166666666666696,0,669.58333333333303,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX396","v":0},{"$f":"Include_Afghanistan*DY396","v":0},{"$f":"Include_Afghanistan*DZ396","v":0},null,null,null,313,null,{"$f":"IF(NOT(ISBLANK(AV396)),Personnel_plane*AV396,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY396)),Personnel_plane*AY396,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA396)),Personnel_plane*BA396,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,330,null,null,null,null,null,null,{"$f":"DV396*Include_Iraq","v":0},0,643,643,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V396:$BV396*INDIRECT(\"Months_non_UN_operation\"&$B396),0))/12","v":643},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V396:$BV396))-IF($AV$19=BY$19,$AV396)","v":643},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V396:$BV396*INDIRECT(\"Months_non_UN_operation\"&$B396),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V396:$BV396))-IF($AV$19=CA$19,$AV396)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V396:$BV396*INDIRECT(\"Months_non_UN_operation\"&$B396),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V396:$BV396))-IF($AV$19=CC$19,$AV396)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V396:$BV396*INDIRECT(\"Months_non_UN_operation\"&$B396),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V396:$BV396))-IF($AV$19=CE$19,$AV396)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V396:$BV396*INDIRECT(\"Months_non_UN_operation\"&$B396),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V396:$BV396))-IF($AV$19=CG$19,$AV396)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V396:$BV396*INDIRECT(\"Months_non_UN_operation\"&$B396),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V396:$BV396))-IF($AV$19=CI$19,$AV396)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B396-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O396*(Direct_cost_personnel*$F396-UN_compensation)*$G396/CPI_2001*12/1000000/$E396*$CK396","v":7.4499032672213086E-4},6.0566354327469627E-4,{"$f":"P396*(Direct_cost_personnel*$F396-UN_compensation)*$G396/CPI_2001*12/1000000/$E396*$CK396","v":1.9019889678990037E-5},1.546282329108358E-5,{"$f":"Q396*(Direct_cost_personnel*$F396-UN_compensation)*$G396/CPI_2001*12/1000000/$E396*$CK396","v":0},0,{"$f":"R396*(Direct_cost_personnel*$F396-UN_compensation)*$G396/CPI_2001*12/1000000/$E396*$CK396","v":8.4830493873429768E-6},6.896564378652303E-6,{"$f":"S396*(Direct_cost_personnel*$F396-UN_compensation)*$G396/CPI_2001*12/1000000/$E396*$CK396","v":0},0,{"$f":"T396*(Direct_cost_personnel*$F396-UN_compensation)*$G396/CPI_2001*12/1000000/$E396*$CK396","v":7.174873876557976E-4},5.8330415560496011E-4,{"$f":"U396*(Direct_cost_personnel*$F396-UN_compensation)*$G396/CPI_2001*12/1000000/$E396*$CK396","v":0},0,1.2580786726001898E-4,2.2805857915952712E-5,8.4283724313063211E-6,8.1027908926172007E-5,0,1.3545727986587936E-5,0,{"$f":"BW396*Direct_cost_personnel*$F396*$G396/CPI_2001*12/1000000/$E396*$CK396","v":7.8782523520340073E-4},5.6014621837559113E-4,{"$f":"BY396*Direct_cost_personnel*$F396*$G396/CPI_2001*12/1000000/$E396*$CK396","v":7.8782523520340073E-4},5.6014621837559113E-4,{"$f":"CA396*Direct_cost_personnel*$F396*$G396/CPI_2001*12/1000000/$E396*$CK396","v":0},0,{"$f":"CC396*Direct_cost_personnel*$F396*$G396/CPI_2001*12/1000000/$E396*$CK396","v":0},0,{"$f":"CE396*Direct_cost_personnel*$F396*$G396/CPI_2001*12/1000000/$E396*$CK396","v":0},0,{"$f":"CG396*Direct_cost_personnel*$F396*$G396/CPI_2001*12/1000000/$E396*$CK396","v":0},0,{"$f":"CI396*Direct_cost_personnel*$F396*$G396/CPI_2001*12/1000000/$E396*$CK396","v":0},0,null,0,null,20]
["Russia",2003,960600,13201.636352,430289,0.32218429999999998,184,32.715812,5.9316089999999999,2.192288,21.067677,0,3.524238,0,328.25,123.25,7.0833333333333304,193.75,0,4.1666666666666696,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX397","v":0},{"$f":"Include_Afghanistan*DY397","v":0},{"$f":"Include_Afghanistan*DZ397","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV397)),Personnel_plane*AV397,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY397)),Personnel_plane*AY397,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA397)),Personnel_plane*BA397,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV397*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V397:$BV397*INDIRECT(\"Months_non_UN_operation\"&$B397),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V397:$BV397))-IF($AV$19=BY$19,$AV397)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V397:$BV397*INDIRECT(\"Months_non_UN_operation\"&$B397),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V397:$BV397))-IF($AV$19=CA$19,$AV397)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V397:$BV397*INDIRECT(\"Months_non_UN_operation\"&$B397),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V397:$BV397))-IF($AV$19=CC$19,$AV397)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V397:$BV397*INDIRECT(\"Months_non_UN_operation\"&$B397),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V397:$BV397))-IF($AV$19=CE$19,$AV397)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V397:$BV397*INDIRECT(\"Months_non_UN_operation\"&$B397),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V397:$BV397))-IF($AV$19=CG$19,$AV397)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V397:$BV397*INDIRECT(\"Months_non_UN_operation\"&$B397),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V397:$BV397))-IF($AV$19=CI$19,$AV397)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B397-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O397*(Direct_cost_personnel*$F397-UN_compensation)*$G397/CPI_2001*12/1000000/$E397*$CK397","v":4.2263782433388986E-5},2.0968128523444576E-5,{"$f":"P397*(Direct_cost_personnel*$F397-UN_compensation)*$G397/CPI_2001*12/1000000/$E397*$CK397","v":1.5869036359223744E-5},7.873029217104475E-6,{"$f":"Q397*(Direct_cost_personnel*$F397-UN_compensation)*$G397/CPI_2001*12/1000000/$E397*$CK397","v":9.1201358386343325E-7},4.5247294351175127E-7,{"$f":"R397*(Direct_cost_personnel*$F397-UN_compensation)*$G397/CPI_2001*12/1000000/$E397*$CK397","v":2.494625391155863E-5},1.2376465807821436E-5,{"$f":"S397*(Direct_cost_personnel*$F397-UN_compensation)*$G397/CPI_2001*12/1000000/$E397*$CK397","v":0},0,{"$f":"T397*(Direct_cost_personnel*$F397-UN_compensation)*$G397/CPI_2001*12/1000000/$E397*$CK397","v":5.3647857874319663E-7},2.6616055500691284E-7,{"$f":"U397*(Direct_cost_personnel*$F397-UN_compensation)*$G397/CPI_2001*12/1000000/$E397*$CK397","v":0},0,1.5206436604235757E-4,2.7570349230400961E-5,1.018983985182052E-5,9.7923381727164761E-5,0,1.6380795232971327E-5,0,{"$f":"BW397*Direct_cost_personnel*$F397*$G397/CPI_2001*12/1000000/$E397*$CK397","v":0},0,{"$f":"BY397*Direct_cost_personnel*$F397*$G397/CPI_2001*12/1000000/$E397*$CK397","v":0},0,{"$f":"CA397*Direct_cost_personnel*$F397*$G397/CPI_2001*12/1000000/$E397*$CK397","v":0},0,{"$f":"CC397*Direct_cost_personnel*$F397*$G397/CPI_2001*12/1000000/$E397*$CK397","v":0},0,{"$f":"CE397*Direct_cost_personnel*$F397*$G397/CPI_2001*12/1000000/$E397*$CK397","v":0},0,{"$f":"CG397*Direct_cost_personnel*$F397*$G397/CPI_2001*12/1000000/$E397*$CK397","v":0},0,{"$f":"CI397*Direct_cost_personnel*$F397*$G397/CPI_2001*12/1000000/$E397*$CK397","v":0},0]
["Saudi Arabia",2003,199500,17845.254143999999,214859,0.51643620000000001,184,3.6714140000000004,0.66552999999999995,0.24595900000000001,2.3646250000000002,0,0.39529999999999998,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX398","v":0},{"$f":"Include_Afghanistan*DY398","v":0},{"$f":"Include_Afghanistan*DZ398","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV398)),Personnel_plane*AV398,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY398)),Personnel_plane*AY398,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA398)),Personnel_plane*BA398,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV398*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V398:$BV398*INDIRECT(\"Months_non_UN_operation\"&$B398),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V398:$BV398))-IF($AV$19=BY$19,$AV398)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V398:$BV398*INDIRECT(\"Months_non_UN_operation\"&$B398),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V398:$BV398))-IF($AV$19=CA$19,$AV398)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V398:$BV398*INDIRECT(\"Months_non_UN_operation\"&$B398),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V398:$BV398))-IF($AV$19=CC$19,$AV398)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V398:$BV398*INDIRECT(\"Months_non_UN_operation\"&$B398),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V398:$BV398))-IF($AV$19=CE$19,$AV398)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V398:$BV398*INDIRECT(\"Months_non_UN_operation\"&$B398),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V398:$BV398))-IF($AV$19=CG$19,$AV398)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V398:$BV398*INDIRECT(\"Months_non_UN_operation\"&$B398),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V398:$BV398))-IF($AV$19=CI$19,$AV398)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B398-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O398*(Direct_cost_personnel*$F398-UN_compensation)*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,{"$f":"P398*(Direct_cost_personnel*$F398-UN_compensation)*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,{"$f":"Q398*(Direct_cost_personnel*$F398-UN_compensation)*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,{"$f":"R398*(Direct_cost_personnel*$F398-UN_compensation)*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,{"$f":"S398*(Direct_cost_personnel*$F398-UN_compensation)*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,{"$f":"T398*(Direct_cost_personnel*$F398-UN_compensation)*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,{"$f":"U398*(Direct_cost_personnel*$F398-UN_compensation)*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,3.4175100880112075E-5,6.1950395375571882E-6,2.2894921785915416E-6,2.2010946713891439E-5,0,3.6796224500719074E-6,0,{"$f":"BW398*Direct_cost_personnel*$F398*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,{"$f":"BY398*Direct_cost_personnel*$F398*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,{"$f":"CA398*Direct_cost_personnel*$F398*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,{"$f":"CC398*Direct_cost_personnel*$F398*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,{"$f":"CE398*Direct_cost_personnel*$F398*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,{"$f":"CG398*Direct_cost_personnel*$F398*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,{"$f":"CI398*Direct_cost_personnel*$F398*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0]
["Slovakia",2003,22000,611.12473599999998,33342,0.6266256,184,0.28491,5.1655E-2,1.9088999999999998E-2,0.18348400000000001,0,3.0682000000000001E-2,0,590.66666666666697,276.75,85,195.166666666667,0,33.75,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX399","v":0},{"$f":"Include_Afghanistan*DY399","v":0},{"$f":"Include_Afghanistan*DZ399","v":0},null,null,null,100,null,{"$f":"IF(NOT(ISBLANK(AV399)),Personnel_plane*AV399,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY399)),Personnel_plane*AY399,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA399)),Personnel_plane*BA399,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,{"$f":"DV399*Include_Iraq","v":0},0,129,129,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V399:$BV399*INDIRECT(\"Months_non_UN_operation\"&$B399),0))/12","v":129},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V399:$BV399))-IF($AV$19=BY$19,$AV399)","v":129},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V399:$BV399*INDIRECT(\"Months_non_UN_operation\"&$B399),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V399:$BV399))-IF($AV$19=CA$19,$AV399)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V399:$BV399*INDIRECT(\"Months_non_UN_operation\"&$B399),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V399:$BV399))-IF($AV$19=CC$19,$AV399)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V399:$BV399*INDIRECT(\"Months_non_UN_operation\"&$B399),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V399:$BV399))-IF($AV$19=CE$19,$AV399)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V399:$BV399*INDIRECT(\"Months_non_UN_operation\"&$B399),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V399:$BV399))-IF($AV$19=CG$19,$AV399)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V399:$BV399*INDIRECT(\"Months_non_UN_operation\"&$B399),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V399:$BV399))-IF($AV$19=CI$19,$AV399)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B399-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O399*(Direct_cost_personnel*$F399-UN_compensation)*$G399/CPI_2001*12/1000000/$E399*$CK399","v":2.3262869593438191E-3},9.842104981722939E-4,{"$f":"P399*(Direct_cost_personnel*$F399-UN_compensation)*$G399/CPI_2001*12/1000000/$E399*$CK399","v":1.0899547110582418E-3},4.6114038719387502E-4,{"$f":"Q399*(Direct_cost_personnel*$F399-UN_compensation)*$G399/CPI_2001*12/1000000/$E399*$CK399","v":3.3476477123740037E-4},1.4163300058348465E-4,{"$f":"R399*(Direct_cost_personnel*$F399-UN_compensation)*$G399/CPI_2001*12/1000000/$E399*$CK399","v":7.6864617082156176E-4},3.2520047781031528E-4,{"$f":"S399*(Direct_cost_personnel*$F399-UN_compensation)*$G399/CPI_2001*12/1000000/$E399*$CK399","v":0},0,{"$f":"T399*(Direct_cost_personnel*$F399-UN_compensation)*$G399/CPI_2001*12/1000000/$E399*$CK399","v":1.3292130622661485E-4},5.6236632584618898E-5,{"$f":"U399*(Direct_cost_personnel*$F399-UN_compensation)*$G399/CPI_2001*12/1000000/$E399*$CK399","v":0},0,1.7090156559294582E-5,3.0984943914582208E-6,1.1450422890048586E-6,1.100617839361766E-5,0,1.8404414852138445E-6,0,{"$f":"BW399*Direct_cost_personnel*$F399*$G399/CPI_2001*12/1000000/$E399*$CK399","v":6.0452838862415262E-4},2.149489067678767E-4,{"$f":"BY399*Direct_cost_personnel*$F399*$G399/CPI_2001*12/1000000/$E399*$CK399","v":6.0452838862415262E-4},2.149489067678767E-4,{"$f":"CA399*Direct_cost_personnel*$F399*$G399/CPI_2001*12/1000000/$E399*$CK399","v":0},0,{"$f":"CC399*Direct_cost_personnel*$F399*$G399/CPI_2001*12/1000000/$E399*$CK399","v":0},0,{"$f":"CE399*Direct_cost_personnel*$F399*$G399/CPI_2001*12/1000000/$E399*$CK399","v":0},0,{"$f":"CG399*Direct_cost_personnel*$F399*$G399/CPI_2001*12/1000000/$E399*$CK399","v":0},0,{"$f":"CI399*Direct_cost_personnel*$F399*$G399/CPI_2001*12/1000000/$E399*$CK399","v":0},0]
["South Korea",2003,687700,14600,643760,0.66652730000000004,184,27.667448,5.0374299999999996,1.8627309999999999,17.773579999999999,0,2.9937070000000001,0,273.66666666666703,8,0,18.5833333333333,9.5,237.583333333333,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX400","v":0},{"$f":"Include_Afghanistan*DY400","v":0},{"$f":"Include_Afghanistan*DZ400","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV400)),Personnel_plane*AV400,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY400)),Personnel_plane*AY400,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA400)),Personnel_plane*BA400,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV400*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V400:$BV400*INDIRECT(\"Months_non_UN_operation\"&$B400),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V400:$BV400))-IF($AV$19=BY$19,$AV400)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V400:$BV400*INDIRECT(\"Months_non_UN_operation\"&$B400),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V400:$BV400))-IF($AV$19=CA$19,$AV400)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V400:$BV400*INDIRECT(\"Months_non_UN_operation\"&$B400),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V400:$BV400))-IF($AV$19=CC$19,$AV400)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V400:$BV400*INDIRECT(\"Months_non_UN_operation\"&$B400),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V400:$BV400))-IF($AV$19=CE$19,$AV400)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V400:$BV400*INDIRECT(\"Months_non_UN_operation\"&$B400),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V400:$BV400))-IF($AV$19=CG$19,$AV400)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V400:$BV400*INDIRECT(\"Months_non_UN_operation\"&$B400),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V400:$BV400))-IF($AV$19=CI$19,$AV400)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B400-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O400*(Direct_cost_personnel*$F400-UN_compensation)*$G400/CPI_2001*12/1000000/$E400*$CK400","v":6.005224672581062E-5},1.8050188480855406E-5,{"$f":"P400*(Direct_cost_personnel*$F400-UN_compensation)*$G400/CPI_2001*12/1000000/$E400*$CK400","v":1.7554858969786274E-6},5.2765471807616214E-7,{"$f":"Q400*(Direct_cost_personnel*$F400-UN_compensation)*$G400/CPI_2001*12/1000000/$E400*$CK400","v":0},0,{"$f":"R400*(Direct_cost_personnel*$F400-UN_compensation)*$G400/CPI_2001*12/1000000/$E400*$CK400","v":4.0778474481899288E-6},1.2256979388644163E-6,{"$f":"S400*(Direct_cost_personnel*$F400-UN_compensation)*$G400/CPI_2001*12/1000000/$E400*$CK400","v":2.08463950266212E-6},6.265899777154427E-7,{"$f":"T400*(Direct_cost_personnel*$F400-UN_compensation)*$G400/CPI_2001*12/1000000/$E400*$CK400","v":5.213427387797979E-5},1.5670245846199336E-5,{"$f":"U400*(Direct_cost_personnel*$F400-UN_compensation)*$G400/CPI_2001*12/1000000/$E400*$CK400","v":0},0,8.5955784764508517E-5,1.5650024853982849E-5,5.7870355411954765E-6,5.5218031564558217E-5,0,9.300692804771965E-6,0,{"$f":"BW400*Direct_cost_personnel*$F400*$G400/CPI_2001*12/1000000/$E400*$CK400","v":0},0,{"$f":"BY400*Direct_cost_personnel*$F400*$G400/CPI_2001*12/1000000/$E400*$CK400","v":0},0,{"$f":"CA400*Direct_cost_personnel*$F400*$G400/CPI_2001*12/1000000/$E400*$CK400","v":0},0,{"$f":"CC400*Direct_cost_personnel*$F400*$G400/CPI_2001*12/1000000/$E400*$CK400","v":0},0,{"$f":"CE400*Direct_cost_personnel*$F400*$G400/CPI_2001*12/1000000/$E400*$CK400","v":0},0,{"$f":"CG400*Direct_cost_personnel*$F400*$G400/CPI_2001*12/1000000/$E400*$CK400","v":0},0,{"$f":"CI400*Direct_cost_personnel*$F400*$G400/CPI_2001*12/1000000/$E400*$CK400","v":0},0,null,null,null,null,null,205]
["Spain",2003,150700,9944,885531,0.85005439999999999,184,55.638896999999993,10.08606,3.727519,35.834595999999998,0,5.9907219999999999,0,66.25,53.75,0,7.9166666666666696,0,4.5833333333333304,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX401","v":0},{"$f":"Include_Afghanistan*DY401","v":0},{"$f":"Include_Afghanistan*DZ401","v":0},null,null,null,1300,null,{"$f":"IF(NOT(ISBLANK(AV401)),Personnel_plane*AV401,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY401)),Personnel_plane*AY401,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA401)),Personnel_plane*BA401,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1200,null,null,null,null,null,null,{"$f":"DV401*Include_Iraq","v":0},0,2500,2500,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V401:$BV401*INDIRECT(\"Months_non_UN_operation\"&$B401),0))/12","v":2500},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V401:$BV401))-IF($AV$19=BY$19,$AV401)","v":2500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V401:$BV401*INDIRECT(\"Months_non_UN_operation\"&$B401),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V401:$BV401))-IF($AV$19=CA$19,$AV401)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V401:$BV401*INDIRECT(\"Months_non_UN_operation\"&$B401),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V401:$BV401))-IF($AV$19=CC$19,$AV401)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V401:$BV401*INDIRECT(\"Months_non_UN_operation\"&$B401),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V401:$BV401))-IF($AV$19=CE$19,$AV401)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V401:$BV401*INDIRECT(\"Months_non_UN_operation\"&$B401),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V401:$BV401))-IF($AV$19=CG$19,$AV401)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V401:$BV401*INDIRECT(\"Months_non_UN_operation\"&$B401),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V401:$BV401))-IF($AV$19=CI$19,$AV401)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B401-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O401*(Direct_cost_personnel*$F401-UN_compensation)*$G401/CPI_2001*12/1000000/$E401*$CK401","v":1.399217988907294E-5},9.8732463272665289E-6,{"$f":"P401*(Direct_cost_personnel*$F401-UN_compensation)*$G401/CPI_2001*12/1000000/$E401*$CK401","v":1.1352145947738423E-5},8.0103696617445432E-6,{"$f":"Q401*(Direct_cost_personnel*$F401-UN_compensation)*$G401/CPI_2001*12/1000000/$E401*$CK401","v":0},0,{"$f":"R401*(Direct_cost_personnel*$F401-UN_compensation)*$G401/CPI_2001*12/1000000/$E401*$CK401","v":1.6720214961785277E-6},1.1798218881639253E-6,{"$f":"S401*(Direct_cost_personnel*$F401-UN_compensation)*$G401/CPI_2001*12/1000000/$E401*$CK401","v":0},0,{"$f":"T401*(Direct_cost_personnel*$F401-UN_compensation)*$G401/CPI_2001*12/1000000/$E401*$CK401","v":9.6801244515598877E-7},6.830547773580614E-7,{"$f":"U401*(Direct_cost_personnel*$F401-UN_compensation)*$G401/CPI_2001*12/1000000/$E401*$CK401","v":0},0,1.2566222300517993E-4,2.2779688119331789E-5,8.4187205191009697E-6,8.0933577706483446E-5,0,1.3530236660263729E-5,0,{"$f":"BW401*Direct_cost_personnel*$F401*$G401/CPI_2001*12/1000000/$E401*$CK401","v":5.9840258732719864E-4},3.725753331043973E-4,{"$f":"BY401*Direct_cost_personnel*$F401*$G401/CPI_2001*12/1000000/$E401*$CK401","v":5.9840258732719864E-4},3.725753331043973E-4,{"$f":"CA401*Direct_cost_personnel*$F401*$G401/CPI_2001*12/1000000/$E401*$CK401","v":0},0,{"$f":"CC401*Direct_cost_personnel*$F401*$G401/CPI_2001*12/1000000/$E401*$CK401","v":0},0,{"$f":"CE401*Direct_cost_personnel*$F401*$G401/CPI_2001*12/1000000/$E401*$CK401","v":0},0,{"$f":"CG401*Direct_cost_personnel*$F401*$G401/CPI_2001*12/1000000/$E401*$CK401","v":0},0,{"$f":"CI401*Direct_cost_personnel*$F401*$G401/CPI_2001*12/1000000/$E401*$CK401","v":0},0,null,1300,null,350]
["Sweden",2003,27600,5532,314713,1.154976,184,22.680790999999999,4.1115079999999997,1.5194970000000001,14.607711999999999,0,2.4420739999999999,0,141.5,44.5,8.1666666666666696,75.25,6.75,6.8333333333333304,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX402","v":0},{"$f":"Include_Afghanistan*DY402","v":0},{"$f":"Include_Afghanistan*DZ402","v":0},null,null,null,703,null,{"$f":"IF(NOT(ISBLANK(AV402)),Personnel_plane*AV402,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY402)),Personnel_plane*AY402,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA402)),Personnel_plane*BA402,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,{"$f":"DV402*Include_Iraq","v":0},0,710,710,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V402:$BV402*INDIRECT(\"Months_non_UN_operation\"&$B402),0))/12","v":710},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V402:$BV402))-IF($AV$19=BY$19,$AV402)","v":710},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V402:$BV402*INDIRECT(\"Months_non_UN_operation\"&$B402),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V402:$BV402))-IF($AV$19=CA$19,$AV402)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V402:$BV402*INDIRECT(\"Months_non_UN_operation\"&$B402),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V402:$BV402))-IF($AV$19=CC$19,$AV402)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V402:$BV402*INDIRECT(\"Months_non_UN_operation\"&$B402),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V402:$BV402))-IF($AV$19=CE$19,$AV402)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V402:$BV402*INDIRECT(\"Months_non_UN_operation\"&$B402),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V402:$BV402))-IF($AV$19=CG$19,$AV402)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V402:$BV402*INDIRECT(\"Months_non_UN_operation\"&$B402),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V402:$BV402))-IF($AV$19=CI$19,$AV402)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B402-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O402*(Direct_cost_personnel*$F402-UN_compensation)*$G402/CPI_2001*12/1000000/$E402*$CK402","v":1.1827551298129763E-4},1.8023737016984007E-4,{"$f":"P402*(Direct_cost_personnel*$F402-UN_compensation)*$G402/CPI_2001*12/1000000/$E402*$CK402","v":3.7196186061256138E-5},5.6682423834331323E-5,{"$f":"Q402*(Direct_cost_personnel*$F402-UN_compensation)*$G402/CPI_2001*12/1000000/$E402*$CK402","v":6.8262663558110546E-6},1.0402392389072043E-5,{"$f":"R402*(Direct_cost_personnel*$F402-UN_compensation)*$G402/CPI_2001*12/1000000/$E402*$CK402","v":6.2899168564258982E-5},9.5850615585020958E-5,{"$f":"S402*(Direct_cost_personnel*$F402-UN_compensation)*$G402/CPI_2001*12/1000000/$E402*$CK402","v":5.6421181104152575E-6},8.5978957501513812E-6,{"$f":"T402*(Direct_cost_personnel*$F402-UN_compensation)*$G402/CPI_2001*12/1000000/$E402*$CK402","v":5.7117738895561844E-6},8.704042611264357E-6,{"$f":"U402*(Direct_cost_personnel*$F402-UN_compensation)*$G402/CPI_2001*12/1000000/$E402*$CK402","v":0},0,1.4413634644898685E-4,2.6128618773295031E-5,9.6563980515580865E-6,9.2831958006183408E-5,0,1.5519371617950322E-5,0,{"$f":"BW402*Direct_cost_personnel*$F402*$G402/CPI_2001*12/1000000/$E402*$CK402","v":6.4972133678918575E-4},9.0437125668258952E-4,{"$f":"BY402*Direct_cost_personnel*$F402*$G402/CPI_2001*12/1000000/$E402*$CK402","v":6.4972133678918575E-4},9.0437125668258952E-4,{"$f":"CA402*Direct_cost_personnel*$F402*$G402/CPI_2001*12/1000000/$E402*$CK402","v":0},0,{"$f":"CC402*Direct_cost_personnel*$F402*$G402/CPI_2001*12/1000000/$E402*$CK402","v":0},0,{"$f":"CE402*Direct_cost_personnel*$F402*$G402/CPI_2001*12/1000000/$E402*$CK402","v":0},0,{"$f":"CG402*Direct_cost_personnel*$F402*$G402/CPI_2001*12/1000000/$E402*$CK402","v":0},0,{"$f":"CI402*Direct_cost_personnel*$F402*$G402/CPI_2001*12/1000000/$E402*$CK402","v":0},0,null,0,null,34]
["Switzerland",2003,18300,3486,325052,1.319483,184,27.554580000000001,5.0894690000000002,1.885405,17.549561000000001,0,3.0301450000000001,0,30.8333333333333,14.8333333333333,9.8333333333333304,6.1666666666666696,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX403","v":0},{"$f":"Include_Afghanistan*DY403","v":0},{"$f":"Include_Afghanistan*DZ403","v":0},null,null,null,220,null,{"$f":"IF(NOT(ISBLANK(AV403)),Personnel_plane*AV403,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY403)),Personnel_plane*AY403,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA403)),Personnel_plane*BA403,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV403*Include_Iraq","v":0},0,220,220,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V403:$BV403*INDIRECT(\"Months_non_UN_operation\"&$B403),0))/12","v":220},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V403:$BV403))-IF($AV$19=BY$19,$AV403)","v":220},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V403:$BV403*INDIRECT(\"Months_non_UN_operation\"&$B403),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V403:$BV403))-IF($AV$19=CA$19,$AV403)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V403:$BV403*INDIRECT(\"Months_non_UN_operation\"&$B403),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V403:$BV403))-IF($AV$19=CC$19,$AV403)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V403:$BV403*INDIRECT(\"Months_non_UN_operation\"&$B403),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V403:$BV403))-IF($AV$19=CE$19,$AV403)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V403:$BV403*INDIRECT(\"Months_non_UN_operation\"&$B403),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V403:$BV403))-IF($AV$19=CG$19,$AV403)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V403:$BV403*INDIRECT(\"Months_non_UN_operation\"&$B403),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V403:$BV403))-IF($AV$19=CI$19,$AV403)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B403-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O403*(Direct_cost_personnel*$F403-UN_compensation)*$G403/CPI_2001*12/1000000/$E403*$CK403","v":2.884389390804361E-5},3.6138816360210408E-5,{"$f":"P403*(Direct_cost_personnel*$F403-UN_compensation)*$G403/CPI_2001*12/1000000/$E403*$CK403","v":1.3876251663869615E-5},1.7385700843560663E-5,{"$f":"Q403*(Direct_cost_personnel*$F403-UN_compensation)*$G403/CPI_2001*12/1000000/$E403*$CK403","v":9.1988634625652665E-6},1.1525352244607654E-5,{"$f":"R403*(Direct_cost_personnel*$F403-UN_compensation)*$G403/CPI_2001*12/1000000/$E403*$CK403","v":5.7687787816087318E-6},7.2277632720420919E-6,{"$f":"S403*(Direct_cost_personnel*$F403-UN_compensation)*$G403/CPI_2001*12/1000000/$E403*$CK403","v":0},0,{"$f":"T403*(Direct_cost_personnel*$F403-UN_compensation)*$G403/CPI_2001*12/1000000/$E403*$CK403","v":0},0,{"$f":"U403*(Direct_cost_personnel*$F403-UN_compensation)*$G403/CPI_2001*12/1000000/$E403*$CK403","v":0},0,1.6953951983067326E-4,3.1314798862951158E-5,1.1600636205899363E-5,1.0798002165807317E-4,0,1.8644063103749554E-5,0,{"$f":"BW403*Direct_cost_personnel*$F403*$G403/CPI_2001*12/1000000/$E403*$CK403","v":2.226815015092091E-4},2.5785533835393399E-4,{"$f":"BY403*Direct_cost_personnel*$F403*$G403/CPI_2001*12/1000000/$E403*$CK403","v":2.226815015092091E-4},2.5785533835393399E-4,{"$f":"CA403*Direct_cost_personnel*$F403*$G403/CPI_2001*12/1000000/$E403*$CK403","v":0},0,{"$f":"CC403*Direct_cost_personnel*$F403*$G403/CPI_2001*12/1000000/$E403*$CK403","v":0},0,{"$f":"CE403*Direct_cost_personnel*$F403*$G403/CPI_2001*12/1000000/$E403*$CK403","v":0},0,{"$f":"CG403*Direct_cost_personnel*$F403*$G403/CPI_2001*12/1000000/$E403*$CK403","v":0},0,{"$f":"CI403*Direct_cost_personnel*$F403*$G403/CPI_2001*12/1000000/$E403*$CK403","v":0},0,null,0,null,2]
["Turkey",2003,514850,9528.9190400000007,303262,0.51547790000000004,184,3.8879040000000002,0.70477500000000004,0.26046399999999997,2.5040580000000001,0,0.41860700000000001,0,185.666666666667,161,1,13.1666666666667,0.5,10,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX404","v":0},{"$f":"Include_Afghanistan*DY404","v":0},{"$f":"Include_Afghanistan*DZ404","v":0},null,null,null,940,null,{"$f":"IF(NOT(ISBLANK(AV404)),Personnel_plane*AV404,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY404)),Personnel_plane*AY404,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA404)),Personnel_plane*BA404,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1200,null,null,null,null,null,null,{"$f":"DV404*Include_Iraq","v":0},0,2140,2140,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V404:$BV404*INDIRECT(\"Months_non_UN_operation\"&$B404),0))/12","v":2140},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V404:$BV404))-IF($AV$19=BY$19,$AV404)","v":2140},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V404:$BV404*INDIRECT(\"Months_non_UN_operation\"&$B404),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V404:$BV404))-IF($AV$19=CA$19,$AV404)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V404:$BV404*INDIRECT(\"Months_non_UN_operation\"&$B404),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V404:$BV404))-IF($AV$19=CC$19,$AV404)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V404:$BV404*INDIRECT(\"Months_non_UN_operation\"&$B404),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V404:$BV404))-IF($AV$19=CE$19,$AV404)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V404:$BV404*INDIRECT(\"Months_non_UN_operation\"&$B404),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V404:$BV404))-IF($AV$19=CG$19,$AV404)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V404:$BV404*INDIRECT(\"Months_non_UN_operation\"&$B404),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V404:$BV404))-IF($AV$19=CI$19,$AV404)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B404-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O404*(Direct_cost_personnel*$F404-UN_compensation)*$G404/CPI_2001*12/1000000/$E404*$CK404","v":6.3427030175014032E-5},2.2662554490366665E-5,{"$f":"P404*(Direct_cost_personnel*$F404-UN_compensation)*$G404/CPI_2001*12/1000000/$E404*$CK404","v":5.5000458841170058E-5},1.9651730374949877E-5,{"$f":"Q404*(Direct_cost_personnel*$F404-UN_compensation)*$G404/CPI_2001*12/1000000/$E404*$CK404","v":3.4161775677745371E-7},1.2206043711148991E-7,{"$f":"R404*(Direct_cost_personnel*$F404-UN_compensation)*$G404/CPI_2001*12/1000000/$E404*$CK404","v":4.4979671309031522E-6},1.6071290886346211E-6,{"$f":"S404*(Direct_cost_personnel*$F404-UN_compensation)*$G404/CPI_2001*12/1000000/$E404*$CK404","v":1.7080887838872686E-7},6.1030218555744955E-8,{"$f":"T404*(Direct_cost_personnel*$F404-UN_compensation)*$G404/CPI_2001*12/1000000/$E404*$CK404","v":3.4161775677745371E-6},1.2206043711148993E-6,{"$f":"U404*(Direct_cost_personnel*$F404-UN_compensation)*$G404/CPI_2001*12/1000000/$E404*$CK404","v":0},0,2.5640561626580317E-5,4.6479611688902672E-6,1.7177490091076362E-6,1.651415607626409E-5,0,2.7606953723183254E-6,0,{"$f":"BW404*Direct_cost_personnel*$F404*$G404/CPI_2001*12/1000000/$E404*$CK404","v":9.0701889143560859E-4},2.612093354185884E-4,{"$f":"BY404*Direct_cost_personnel*$F404*$G404/CPI_2001*12/1000000/$E404*$CK404","v":9.0701889143560859E-4},2.612093354185884E-4,{"$f":"CA404*Direct_cost_personnel*$F404*$G404/CPI_2001*12/1000000/$E404*$CK404","v":0},0,{"$f":"CC404*Direct_cost_personnel*$F404*$G404/CPI_2001*12/1000000/$E404*$CK404","v":0},0,{"$f":"CE404*Direct_cost_personnel*$F404*$G404/CPI_2001*12/1000000/$E404*$CK404","v":0},0,{"$f":"CG404*Direct_cost_personnel*$F404*$G404/CPI_2001*12/1000000/$E404*$CK404","v":0},0,{"$f":"CI404*Direct_cost_personnel*$F404*$G404/CPI_2001*12/1000000/$E404*$CK404","v":0},0]
["United Kingdom",2003,212600,42782,1862272,1.046751,184,65.973228000000006,15.235063,5.5430020000000004,37.508937000000003,0,7.6862259999999996,0,593.66666666666697,543.91666666666697,2.4166666666666701,37.1666666666667,1,9.1666666666666696,0,null,null,null,null,null,350,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX405","v":0},{"$f":"Include_Afghanistan*DY405","v":0},{"$f":"Include_Afghanistan*DZ405","v":0},null,null,null,1400,null,{"$f":"IF(NOT(ISBLANK(AV405)),Personnel_plane*AV405,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY405)),Personnel_plane*AY405,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA405)),Personnel_plane*BA405,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1400,null,null,null,null,null,null,{"$f":"DV405*Include_Iraq","v":0},0,3150,3150,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V405:$BV405*INDIRECT(\"Months_non_UN_operation\"&$B405),0))/12","v":3150},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V405:$BV405))-IF($AV$19=BY$19,$AV405)","v":3150},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V405:$BV405*INDIRECT(\"Months_non_UN_operation\"&$B405),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V405:$BV405))-IF($AV$19=CA$19,$AV405)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V405:$BV405*INDIRECT(\"Months_non_UN_operation\"&$B405),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V405:$BV405))-IF($AV$19=CC$19,$AV405)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V405:$BV405*INDIRECT(\"Months_non_UN_operation\"&$B405),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V405:$BV405))-IF($AV$19=CE$19,$AV405)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V405:$BV405*INDIRECT(\"Months_non_UN_operation\"&$B405),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V405:$BV405))-IF($AV$19=CG$19,$AV405)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V405:$BV405*INDIRECT(\"Months_non_UN_operation\"&$B405),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V405:$BV405))-IF($AV$19=CI$19,$AV405)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B405-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O405*(Direct_cost_personnel*$F405-UN_compensation)*$G405/CPI_2001*12/1000000/$E405*$CK405","v":7.5256813785568377E-5},1.2830021084338201E-4,{"$f":"P405*(Direct_cost_personnel*$F405-UN_compensation)*$G405/CPI_2001*12/1000000/$E405*$CK405","v":6.8950199828523976E-5},1.175484946904484E-4,{"$f":"Q405*(Direct_cost_personnel*$F405-UN_compensation)*$G405/CPI_2001*12/1000000/$E405*$CK405","v":3.0635143174922588E-7},5.2227766907047743E-7,{"$f":"R405*(Direct_cost_personnel*$F405-UN_compensation)*$G405/CPI_2001*12/1000000/$E405*$CK405","v":4.7114737434536089E-6},8.0322703588080275E-6,{"$f":"S405*(Direct_cost_personnel*$F405-UN_compensation)*$G405/CPI_2001*12/1000000/$E405*$CK405","v":1.2676610968933464E-7},2.1611489754640414E-7,{"$f":"T405*(Direct_cost_personnel*$F405-UN_compensation)*$G405/CPI_2001*12/1000000/$E405*$CK405","v":1.1620226721522346E-6},1.9810532275087054E-6,{"$f":"U405*(Direct_cost_personnel*$F405-UN_compensation)*$G405/CPI_2001*12/1000000/$E405*$CK405","v":0},0,7.0852408241116238E-5,1.6361802142758952E-5,5.9529456491855113E-6,4.028298444051138E-5,0,8.2546760086603885E-6,0,{"$f":"BW405*Direct_cost_personnel*$F405*$G405/CPI_2001*12/1000000/$E405*$CK405","v":4.414904648241991E-4},6.8076192727117304E-4,{"$f":"BY405*Direct_cost_personnel*$F405*$G405/CPI_2001*12/1000000/$E405*$CK405","v":4.414904648241991E-4},6.8076192727117304E-4,{"$f":"CA405*Direct_cost_personnel*$F405*$G405/CPI_2001*12/1000000/$E405*$CK405","v":0},0,{"$f":"CC405*Direct_cost_personnel*$F405*$G405/CPI_2001*12/1000000/$E405*$CK405","v":0},0,{"$f":"CE405*Direct_cost_personnel*$F405*$G405/CPI_2001*12/1000000/$E405*$CK405","v":0},0,{"$f":"CG405*Direct_cost_personnel*$F405*$G405/CPI_2001*12/1000000/$E405*$CK405","v":0},0,{"$f":"CI405*Direct_cost_personnel*$F405*$G405/CPI_2001*12/1000000/$E405*$CK405","v":0},0,null,11000,null,300]
["United States",2003,1427000,404920,11142230,1,184,271.78306500000002,65.270754999999994,22.990089999999999,151.92604700000001,0,31.596173,0,525.08333333333303,472.33333333333297,5.1666666666666696,9.5,0,38.0833333333333,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX406","v":0},{"$f":"Include_Afghanistan*DY406","v":0},{"$f":"Include_Afghanistan*DZ406","v":0},null,null,null,2510,null,{"$f":"IF(NOT(ISBLANK(AV406)),Personnel_plane*AV406,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY406)),Personnel_plane*AY406,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA406)),Personnel_plane*BA406,0)","v":0},null,null,null,null,null,750,null,null,null,null,null,2150,null,null,null,null,null,null,{"$f":"DV406*Include_Iraq","v":0},0,5410,5410,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V406:$BV406*INDIRECT(\"Months_non_UN_operation\"&$B406),0))/12","v":4660},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V406:$BV406))-IF($AV$19=BY$19,$AV406)","v":4660},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V406:$BV406*INDIRECT(\"Months_non_UN_operation\"&$B406),0))/12","v":750},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V406:$BV406))-IF($AV$19=CA$19,$AV406)","v":750},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V406:$BV406*INDIRECT(\"Months_non_UN_operation\"&$B406),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V406:$BV406))-IF($AV$19=CC$19,$AV406)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V406:$BV406*INDIRECT(\"Months_non_UN_operation\"&$B406),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V406:$BV406))-IF($AV$19=CE$19,$AV406)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V406:$BV406*INDIRECT(\"Months_non_UN_operation\"&$B406),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V406:$BV406))-IF($AV$19=CG$19,$AV406)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V406:$BV406*INDIRECT(\"Months_non_UN_operation\"&$B406),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V406:$BV406))-IF($AV$19=CI$19,$AV406)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B406-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O406*(Direct_cost_personnel*$F406-UN_compensation)*$G406/CPI_2001*12/1000000/$E406*$CK406","v":1.0575700117201228E-5},{"$f":"O406/$C406*$D406/$E406*$CK406","v":2.6744308008431829E-5},{"$f":"P406*(Direct_cost_personnel*$F406-UN_compensation)*$G406/CPI_2001*12/1000000/$E406*$CK406","v":9.5132626986663346E-6},{"$f":"P406/$C406*$D406/$E406*$CK406","v":2.4057568289444782E-5},{"$f":"Q406*(Direct_cost_personnel*$F406-UN_compensation)*$G406/CPI_2001*12/1000000/$E406*$CK406","v":1.0406180086755707E-7},{"$f":"Q406/$C406*$D406/$E406*$CK406","v":2.6315618100662994E-7},{"$f":"R406*(Direct_cost_personnel*$F406-UN_compensation)*$G406/CPI_2001*12/1000000/$E406*$CK406","v":1.9133944030486285E-7},{"$f":"R406/$C406*$D406/$E406*$CK406","v":4.8386781668960962E-7},{"$f":"S406*(Direct_cost_personnel*$F406-UN_compensation)*$G406/CPI_2001*12/1000000/$E406*$CK406","v":0},{"$f":"S406/$C406*$D406/$E406*$CK406","v":0},{"$f":"T406*(Direct_cost_personnel*$F406-UN_compensation)*$G406/CPI_2001*12/1000000/$E406*$CK406","v":7.6703617736247586E-7},{"$f":"T406/$C406*$D406/$E406*$CK406","v":1.9397157212908017E-6},{"$f":"U406*(Direct_cost_personnel*$F406-UN_compensation)*$G406/CPI_2001*12/1000000/$E406*$CK406","v":0},{"$f":"U406/$C406*$D406/$E406*$CK406","v":0},4.878432145091243E-5,1.1715923114134243E-5,4.1266586670711337E-6,2.7270312495793034E-5,0,5.6714271739140187E-6,0,{"$f":"BW406*Direct_cost_personnel*$F406*$G406/CPI_2001*12/1000000/$E406*$CK406","v":1.2106975111687812E-4},{"$f":"BX406/$C406*$D406/$E406*$CK406","v":2.7554998824113556E-4},{"$f":"BY406*Direct_cost_personnel*$F406*$G406/CPI_2001*12/1000000/$E406*$CK406","v":1.0428558968662701E-4},{"$f":"BZ406/$C406*$D406/$E406*$CK406","v":2.3734989744985058E-4},{"$f":"CA406*Direct_cost_personnel*$F406*$G406/CPI_2001*12/1000000/$E406*$CK406","v":1.6784161430251129E-5},{"$f":"CB406/$C406*$D406/$E406*$CK406","v":3.8200090791284972E-5},{"$f":"CC406*Direct_cost_personnel*$F406*$G406/CPI_2001*12/1000000/$E406*$CK406","v":0},0,{"$f":"CE406*Direct_cost_personnel*$F406*$G406/CPI_2001*12/1000000/$E406*$CK406","v":0},{"$f":"CF406/$C406*$D406/$E406*$CK406","v":0},{"$f":"CG406*Direct_cost_personnel*$F406*$G406/CPI_2001*12/1000000/$E406*$CK406","v":0},{"$f":"CH406/$C406*$D406/$E406*$CK406","v":0},{"$f":"CI406*Direct_cost_personnel*$F406*$G406/CPI_2001*12/1000000/$E406*$CK406","v":0},{"$f":"CJ406/$C406*$D406/$E406*$CK406","v":0},null,127000]
["Australia",2004,52872,14300,654981,0.9710223,188.9,85.067941090909073,10.511026909090909,1.4551843636363637,66.777131999999995,0,2.5130312727272726,3.8115665454545455,227.333333333333,15,11,2,0.5,198.833333333333,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX407","v":0},{"$f":"Include_Afghanistan*DY407","v":0},{"$f":"Include_Afghanistan*DZ407","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV407)),Personnel_plane*AV407,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY407)),Personnel_plane*AY407,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA407)),Personnel_plane*BA407,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,530,null,null,null,null,{"$f":"DV407*Include_Iraq","v":0},0,555,555,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V407:$BV407*INDIRECT(\"Months_non_UN_operation\"&$B407),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V407:$BV407))-IF($AV$19=BY$19,$AV407)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V407:$BV407*INDIRECT(\"Months_non_UN_operation\"&$B407),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V407:$BV407))-IF($AV$19=CA$19,$AV407)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V407:$BV407*INDIRECT(\"Months_non_UN_operation\"&$B407),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V407:$BV407))-IF($AV$19=CC$19,$AV407)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V407:$BV407*INDIRECT(\"Months_non_UN_operation\"&$B407),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V407:$BV407))-IF($AV$19=CE$19,$AV407)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V407:$BV407*INDIRECT(\"Months_non_UN_operation\"&$B407),0))/12","v":530},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V407:$BV407))-IF($AV$19=CG$19,$AV407)","v":530},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V407:$BV407*INDIRECT(\"Months_non_UN_operation\"&$B407),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V407:$BV407))-IF($AV$19=CI$19,$AV407)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B407-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O407*(Direct_cost_personnel*$F407-UN_compensation)*$G407/CPI_2001*12/1000000/$E407*$CK407","v":8.2945213622212394E-5},2.0122304275640515E-4,{"$f":"P407*(Direct_cost_personnel*$F407-UN_compensation)*$G407/CPI_2001*12/1000000/$E407*$CK407","v":5.4729246524920294E-6},1.3277180240525287E-5,{"$f":"Q407*(Direct_cost_personnel*$F407-UN_compensation)*$G407/CPI_2001*12/1000000/$E407*$CK407","v":4.0134780784941549E-6},9.7365988430518776E-6,{"$f":"R407*(Direct_cost_personnel*$F407-UN_compensation)*$G407/CPI_2001*12/1000000/$E407*$CK407","v":7.2972328699893725E-7},1.7702906987367049E-6,{"$f":"S407*(Direct_cost_personnel*$F407-UN_compensation)*$G407/CPI_2001*12/1000000/$E407*$CK407","v":1.8243082174973431E-7},4.4257267468417624E-7,{"$f":"T407*(Direct_cost_personnel*$F407-UN_compensation)*$G407/CPI_2001*12/1000000/$E407*$CK407","v":7.2546656782477572E-5},1.7599640029940716E-4,{"$f":"U407*(Direct_cost_personnel*$F407-UN_compensation)*$G407/CPI_2001*12/1000000/$E407*$CK407","v":0},0,2.7840063077810519E-4,3.4399287018000574E-5,4.7623609968631705E-6,2.1854056218999671E-4,0,8.2243614047824193E-6,1.2474059168462342E-5,{"$f":"BW407*Direct_cost_personnel*$F407*$G407/CPI_2001*12/1000000/$E407*$CK407","v":2.2574655057650288E-4},4.9125566889943553E-4,{"$f":"BY407*Direct_cost_personnel*$F407*$G407/CPI_2001*12/1000000/$E407*$CK407","v":0},0,{"$f":"CA407*Direct_cost_personnel*$F407*$G407/CPI_2001*12/1000000/$E407*$CK407","v":1.0168763539482117E-5},2.2128633734208813E-5,{"$f":"CC407*Direct_cost_personnel*$F407*$G407/CPI_2001*12/1000000/$E407*$CK407","v":0},0,{"$f":"CE407*Direct_cost_personnel*$F407*$G407/CPI_2001*12/1000000/$E407*$CK407","v":0},0,{"$f":"CG407*Direct_cost_personnel*$F407*$G407/CPI_2001*12/1000000/$E407*$CK407","v":2.1557778703702084E-4},4.6912703516522686E-4,{"$f":"CI407*Direct_cost_personnel*$F407*$G407/CPI_2001*12/1000000/$E407*$CK407","v":0},0,null,850]
["Austria",2004,39900,2140,291813,1.085356,188.9,30.555676363636355,5.6585552727272717,0.99350509090909078,20.482349454545449,0,1.3646476363636362,2.0566189090909091,423.16666666666703,39.4166666666667,376.16666666666703,5.1666666666666696,0.66666666666666696,1.75,0,null,1.0909090909090908,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX408","v":0},{"$f":"Include_Afghanistan*DY408","v":0},{"$f":"Include_Afghanistan*DZ408","v":0},null,null,null,532,null,{"$f":"IF(NOT(ISBLANK(AV408)),Personnel_plane*AV408,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY408)),Personnel_plane*AY408,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA408)),Personnel_plane*BA408,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,291,null,null,null,null,null,null,{"$f":"DV408*Include_Iraq","v":0},0,823,824.09090909090912,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V408:$BV408*INDIRECT(\"Months_non_UN_operation\"&$B408),0))/12","v":823},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V408:$BV408))-IF($AV$19=BY$19,$AV408)","v":824.09090909090912},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V408:$BV408*INDIRECT(\"Months_non_UN_operation\"&$B408),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V408:$BV408))-IF($AV$19=CA$19,$AV408)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V408:$BV408*INDIRECT(\"Months_non_UN_operation\"&$B408),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V408:$BV408))-IF($AV$19=CC$19,$AV408)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V408:$BV408*INDIRECT(\"Months_non_UN_operation\"&$B408),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V408:$BV408))-IF($AV$19=CE$19,$AV408)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V408:$BV408*INDIRECT(\"Months_non_UN_operation\"&$B408),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V408:$BV408))-IF($AV$19=CG$19,$AV408)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V408:$BV408*INDIRECT(\"Months_non_UN_operation\"&$B408),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V408:$BV408))-IF($AV$19=CI$19,$AV408)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B408-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O408*(Direct_cost_personnel*$F408-UN_compensation)*$G408/CPI_2001*12/1000000/$E408*$CK408","v":3.920375067301332E-4},1.6671730757525914E-4,{"$f":"P408*(Direct_cost_personnel*$F408-UN_compensation)*$G408/CPI_2001*12/1000000/$E408*$CK408","v":3.6517081662731979E-5},1.5529201749329967E-5,{"$f":"Q408*(Direct_cost_personnel*$F408-UN_compensation)*$G408/CPI_2001*12/1000000/$E408*$CK408","v":3.4849494001178047E-4},1.4820045813208343E-4,{"$f":"R408*(Direct_cost_personnel*$F408-UN_compensation)*$G408/CPI_2001*12/1000000/$E408*$CK408","v":4.7865942137196232E-6},2.0355401870157667E-6,{"$f":"S408*(Direct_cost_personnel*$F408-UN_compensation)*$G408/CPI_2001*12/1000000/$E408*$CK408","v":6.1762505983479012E-7},2.6265034671171178E-7,{"$f":"T408*(Direct_cost_personnel*$F408-UN_compensation)*$G408/CPI_2001*12/1000000/$E408*$CK408","v":1.6212657820663231E-6},6.89457160118243E-7,{"$f":"U408*(Direct_cost_personnel*$F408-UN_compensation)*$G408/CPI_2001*12/1000000/$E408*$CK408","v":0},0,2.2445033673203671E-4,4.1565587397435392E-5,7.2979092181024912E-6,1.5045552182922991E-4,0,1.0024180707284617E-5,1.5107137579984292E-5,{"$f":"BW408*Direct_cost_personnel*$F408*$G408/CPI_2001*12/1000000/$E408*$CK408","v":8.3983708736102343E-4},3.2467164449204546E-4,{"$f":"BY408*Direct_cost_personnel*$F408*$G408/CPI_2001*12/1000000/$E408*$CK408","v":8.3983708736102343E-4},3.2467164449204546E-4,{"$f":"CA408*Direct_cost_personnel*$F408*$G408/CPI_2001*12/1000000/$E408*$CK408","v":0},0,{"$f":"CC408*Direct_cost_personnel*$F408*$G408/CPI_2001*12/1000000/$E408*$CK408","v":0},0,{"$f":"CE408*Direct_cost_personnel*$F408*$G408/CPI_2001*12/1000000/$E408*$CK408","v":0},0,{"$f":"CG408*Direct_cost_personnel*$F408*$G408/CPI_2001*12/1000000/$E408*$CK408","v":0},0,{"$f":"CI408*Direct_cost_personnel*$F408*$G408/CPI_2001*12/1000000/$E408*$CK408","v":0},0,null,0,null,3]
["Belgium",2004,36900,4360,362165,1.1127959999999999,188.9,44.023702909090908,6.5544141818181805,0.97635272727272715,34.800893454545452,0,1.6920425454545454,0,15.1666666666667,1.0833333333333299,6,6.0833333333333304,2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX409","v":0},{"$f":"Include_Afghanistan*DY409","v":0},{"$f":"Include_Afghanistan*DZ409","v":0},null,null,null,500,null,{"$f":"IF(NOT(ISBLANK(AV409)),Personnel_plane*AV409,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY409)),Personnel_plane*AY409,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA409)),Personnel_plane*BA409,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,{"$f":"DV409*Include_Iraq","v":0},0,504,504,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V409:$BV409*INDIRECT(\"Months_non_UN_operation\"&$B409),0))/12","v":504},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V409:$BV409))-IF($AV$19=BY$19,$AV409)","v":504},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V409:$BV409*INDIRECT(\"Months_non_UN_operation\"&$B409),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V409:$BV409))-IF($AV$19=CA$19,$AV409)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V409:$BV409*INDIRECT(\"Months_non_UN_operation\"&$B409),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V409:$BV409))-IF($AV$19=CC$19,$AV409)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V409:$BV409*INDIRECT(\"Months_non_UN_operation\"&$B409),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V409:$BV409))-IF($AV$19=CE$19,$AV409)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V409:$BV409*INDIRECT(\"Months_non_UN_operation\"&$B409),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V409:$BV409))-IF($AV$19=CG$19,$AV409)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V409:$BV409*INDIRECT(\"Months_non_UN_operation\"&$B409),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V409:$BV409))-IF($AV$19=CI$19,$AV409)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B409-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O409*(Direct_cost_personnel*$F409-UN_compensation)*$G409/CPI_2001*12/1000000/$E409*$CK409","v":1.1636792224935703E-5},1.060661445945419E-5,{"$f":"P409*(Direct_cost_personnel*$F409-UN_compensation)*$G409/CPI_2001*12/1000000/$E409*$CK409","v":8.3119944463825995E-7},7.5761531853243796E-7,{"$f":"Q409*(Direct_cost_personnel*$F409-UN_compensation)*$G409/CPI_2001*12/1000000/$E409*$CK409","v":4.6035661549196094E-6},4.1960233026412092E-6,{"$f":"R409*(Direct_cost_personnel*$F409-UN_compensation)*$G409/CPI_2001*12/1000000/$E409*$CK409","v":4.6675045737379353E-6},4.2543014040667789E-6,{"$f":"S409*(Direct_cost_personnel*$F409-UN_compensation)*$G409/CPI_2001*12/1000000/$E409*$CK409","v":1.5345220516398696E-6},1.3986744342137363E-6,{"$f":"T409*(Direct_cost_personnel*$F409-UN_compensation)*$G409/CPI_2001*12/1000000/$E409*$CK409","v":0},0,{"$f":"U409*(Direct_cost_personnel*$F409-UN_compensation)*$G409/CPI_2001*12/1000000/$E409*$CK409","v":0},0,2.605632046196924E-4,3.8793628222187439E-5,5.7787414198823414E-6,2.0597613837413777E-4,0,1.001469660348483E-5,0,{"$f":"BW409*Direct_cost_personnel*$F409*$G409/CPI_2001*12/1000000/$E409*$CK409","v":4.2488094369064791E-4},3.5246595742186151E-4,{"$f":"BY409*Direct_cost_personnel*$F409*$G409/CPI_2001*12/1000000/$E409*$CK409","v":4.2488094369064791E-4},3.5246595742186151E-4,{"$f":"CA409*Direct_cost_personnel*$F409*$G409/CPI_2001*12/1000000/$E409*$CK409","v":0},0,{"$f":"CC409*Direct_cost_personnel*$F409*$G409/CPI_2001*12/1000000/$E409*$CK409","v":0},{"$f":"CD409/$C409*$D409/$E409*$CK409","v":0},{"$f":"CE409*Direct_cost_personnel*$F409*$G409/CPI_2001*12/1000000/$E409*$CK409","v":0},0,{"$f":"CG409*Direct_cost_personnel*$F409*$G409/CPI_2001*12/1000000/$E409*$CK409","v":0},0,{"$f":"CI409*Direct_cost_personnel*$F409*$G409/CPI_2001*12/1000000/$E409*$CK409","v":0},0,null,0,null,250]
["Brazil",2004,302909,10564.409344,663552,0.4470827,188.9,3.5518658181818177,1.4466763636363635,0,1.8192196363636364,0,0.28596981818181816,0,842,3,0,5.75,0,113.666666666667,719.58333333333303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX410","v":0},{"$f":"Include_Afghanistan*DY410","v":0},{"$f":"Include_Afghanistan*DZ410","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV410)),Personnel_plane*AV410,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY410)),Personnel_plane*AY410,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA410)),Personnel_plane*BA410,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV410*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V410:$BV410*INDIRECT(\"Months_non_UN_operation\"&$B410),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V410:$BV410))-IF($AV$19=BY$19,$AV410)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V410:$BV410*INDIRECT(\"Months_non_UN_operation\"&$B410),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V410:$BV410))-IF($AV$19=CA$19,$AV410)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V410:$BV410*INDIRECT(\"Months_non_UN_operation\"&$B410),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V410:$BV410))-IF($AV$19=CC$19,$AV410)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V410:$BV410*INDIRECT(\"Months_non_UN_operation\"&$B410),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V410:$BV410))-IF($AV$19=CE$19,$AV410)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V410:$BV410*INDIRECT(\"Months_non_UN_operation\"&$B410),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V410:$BV410))-IF($AV$19=CG$19,$AV410)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V410:$BV410*INDIRECT(\"Months_non_UN_operation\"&$B410),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V410:$BV410))-IF($AV$19=CI$19,$AV410)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B410-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O410*(Direct_cost_personnel*$F410-UN_compensation)*$G410/CPI_2001*12/1000000/$E410*$CK410","v":1.2083638778026643E-4},9.4864378904688392E-5,{"$f":"P410*(Direct_cost_personnel*$F410-UN_compensation)*$G410/CPI_2001*12/1000000/$E410*$CK410","v":4.3053344814821752E-7},3.3799659942288023E-7,{"$f":"Q410*(Direct_cost_personnel*$F410-UN_compensation)*$G410/CPI_2001*12/1000000/$E410*$CK410","v":0},0,{"$f":"R410*(Direct_cost_personnel*$F410-UN_compensation)*$G410/CPI_2001*12/1000000/$E410*$CK410","v":8.2518910895075037E-7},6.4782681556052049E-7,{"$f":"S410*(Direct_cost_personnel*$F410-UN_compensation)*$G410/CPI_2001*12/1000000/$E410*$CK410","v":0},0,{"$f":"T410*(Direct_cost_personnel*$F410-UN_compensation)*$G410/CPI_2001*12/1000000/$E410*$CK410","v":1.6312433979838068E-5},1.2806315600355837E-5,{"$f":"U410*(Direct_cost_personnel*$F410-UN_compensation)*$G410/CPI_2001*12/1000000/$E410*$CK410","v":1.0326823124332938E-4},8.1072239889349161E-5,1.1473993074897013E-5,4.6733619533177783E-6,0,5.8768305386148212E-6,0,9.2380058296441418E-7,0,{"$f":"BW410*Direct_cost_personnel*$F410*$G410/CPI_2001*12/1000000/$E410*$CK410","v":0},0,{"$f":"BY410*Direct_cost_personnel*$F410*$G410/CPI_2001*12/1000000/$E410*$CK410","v":0},0,{"$f":"CA410*Direct_cost_personnel*$F410*$G410/CPI_2001*12/1000000/$E410*$CK410","v":0},0,{"$f":"CC410*Direct_cost_personnel*$F410*$G410/CPI_2001*12/1000000/$E410*$CK410","v":0},0,{"$f":"CE410*Direct_cost_personnel*$F410*$G410/CPI_2001*12/1000000/$E410*$CK410","v":0},0,{"$f":"CG410*Direct_cost_personnel*$F410*$G410/CPI_2001*12/1000000/$E410*$CK410","v":0},0,{"$f":"CI410*Direct_cost_personnel*$F410*$G410/CPI_2001*12/1000000/$E410*$CK410","v":0},0]
["Canada",2004,62000,11400,992227,0.94577829999999996,188.9,150.78703636363633,18.631721454545453,2.5780156363636362,118.44180327272726,0,4.4006127272727271,6.7348832727272727,331.16666666666703,2.5,198,24.9166666666667,1.75,2.3333333333333299,101.666666666667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX411","v":0},{"$f":"Include_Afghanistan*DY411","v":0},{"$f":"Include_Afghanistan*DZ411","v":0},null,null,null,32,null,{"$f":"IF(NOT(ISBLANK(AV411)),Personnel_plane*AV411,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY411)),Personnel_plane*AY411,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA411)),Personnel_plane*BA411,0)","v":0},null,null,null,null,null,29,null,null,null,null,null,800,null,null,null,null,null,null,{"$f":"DV411*Include_Iraq","v":0},0,861,861,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V411:$BV411*INDIRECT(\"Months_non_UN_operation\"&$B411),0))/12","v":832},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V411:$BV411))-IF($AV$19=BY$19,$AV411)","v":832},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V411:$BV411*INDIRECT(\"Months_non_UN_operation\"&$B411),0))/12","v":29},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V411:$BV411))-IF($AV$19=CA$19,$AV411)","v":29},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V411:$BV411*INDIRECT(\"Months_non_UN_operation\"&$B411),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V411:$BV411))-IF($AV$19=CC$19,$AV411)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V411:$BV411*INDIRECT(\"Months_non_UN_operation\"&$B411),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V411:$BV411))-IF($AV$19=CE$19,$AV411)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V411:$BV411*INDIRECT(\"Months_non_UN_operation\"&$B411),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V411:$BV411))-IF($AV$19=CG$19,$AV411)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V411:$BV411*INDIRECT(\"Months_non_UN_operation\"&$B411),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V411:$BV411))-IF($AV$19=CI$19,$AV411)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B411-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O411*(Direct_cost_personnel*$F411-UN_compensation)*$G411/CPI_2001*12/1000000/$E411*$CK411","v":7.7449702233892357E-5},1.3154723774717891E-4,{"$f":"P411*(Direct_cost_personnel*$F411-UN_compensation)*$G411/CPI_2001*12/1000000/$E411*$CK411","v":5.8467314217835144E-7},9.9305916769385071E-7,{"$f":"Q411*(Direct_cost_personnel*$F411-UN_compensation)*$G411/CPI_2001*12/1000000/$E411*$CK411","v":4.630611286052543E-5},7.8650286081352984E-5,{"$f":"R411*(Direct_cost_personnel*$F411-UN_compensation)*$G411/CPI_2001*12/1000000/$E411*$CK411","v":5.827242317044243E-6},9.8974897046820585E-6,{"$f":"S411*(Direct_cost_personnel*$F411-UN_compensation)*$G411/CPI_2001*12/1000000/$E411*$CK411","v":4.0927119952484599E-7},6.9514141738569563E-7,{"$f":"T411*(Direct_cost_personnel*$F411-UN_compensation)*$G411/CPI_2001*12/1000000/$E411*$CK411","v":5.456949326997937E-7},9.268552231809262E-7,{"$f":"U411*(Direct_cost_personnel*$F411-UN_compensation)*$G411/CPI_2001*12/1000000/$E411*$CK411","v":2.37767077819197E-5},4.0384406152883391E-5,3.2575115184134374E-4,4.0250839004280116E-5,5.5693883457276614E-6,2.5587447550339464E-4,0,9.5068163635748105E-6,1.4549632624366547E-5,{"$f":"BW411*Direct_cost_personnel*$F411*$G411/CPI_2001*12/1000000/$E411*$CK411","v":2.2516925665766111E-4},3.4200957735376224E-4,{"$f":"BY411*Direct_cost_personnel*$F411*$G411/CPI_2001*12/1000000/$E411*$CK411","v":2.1758515858208359E-4},3.3049009100851357E-4,{"$f":"CA411*Direct_cost_personnel*$F411*$G411/CPI_2001*12/1000000/$E411*$CK411","v":7.5840980755774341E-6},1.151948634524867E-5,{"$f":"CC411*Direct_cost_personnel*$F411*$G411/CPI_2001*12/1000000/$E411*$CK411","v":0},0,{"$f":"CE411*Direct_cost_personnel*$F411*$G411/CPI_2001*12/1000000/$E411*$CK411","v":0},0,{"$f":"CG411*Direct_cost_personnel*$F411*$G411/CPI_2001*12/1000000/$E411*$CK411","v":0},0,{"$f":"CI411*Direct_cost_personnel*$F411*$G411/CPI_2001*12/1000000/$E411*$CK411","v":0},0,null,0,null,1576]
["China",2004,2255000,35541.655551999997,1931646,0.41415489999999999,188.9,76.891878545454546,18.242191636363636,3.5445010909090904,49.440213818181817,0,5.6649719999999997,0,824.41666666666697,12.5833333333333,4.5,754.83333333333303,1,16,35.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX412","v":0},{"$f":"Include_Afghanistan*DY412","v":0},{"$f":"Include_Afghanistan*DZ412","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV412)),Personnel_plane*AV412,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY412)),Personnel_plane*AY412,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA412)),Personnel_plane*BA412,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV412*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V412:$BV412*INDIRECT(\"Months_non_UN_operation\"&$B412),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V412:$BV412))-IF($AV$19=BY$19,$AV412)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V412:$BV412*INDIRECT(\"Months_non_UN_operation\"&$B412),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V412:$BV412))-IF($AV$19=CA$19,$AV412)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V412:$BV412*INDIRECT(\"Months_non_UN_operation\"&$B412),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V412:$BV412))-IF($AV$19=CC$19,$AV412)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V412:$BV412*INDIRECT(\"Months_non_UN_operation\"&$B412),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V412:$BV412))-IF($AV$19=CE$19,$AV412)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V412:$BV412*INDIRECT(\"Months_non_UN_operation\"&$B412),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V412:$BV412))-IF($AV$19=CG$19,$AV412)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V412:$BV412*INDIRECT(\"Months_non_UN_operation\"&$B412),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V412:$BV412))-IF($AV$19=CI$19,$AV412)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B412-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O412*(Direct_cost_personnel*$F412-UN_compensation)*$G412/CPI_2001*12/1000000/$E412*$CK412","v":3.6786688929609368E-5},1.4419271744813572E-5,{"$f":"P412*(Direct_cost_personnel*$F412-UN_compensation)*$G412/CPI_2001*12/1000000/$E412*$CK412","v":5.6148691280410363E-7},2.2008592271978603E-7,{"$f":"Q412*(Direct_cost_personnel*$F412-UN_compensation)*$G412/CPI_2001*12/1000000/$E412*$CK412","v":2.0079664431405086E-7},7.8706224018996522E-8,{"$f":"R412*(Direct_cost_personnel*$F412-UN_compensation)*$G412/CPI_2001*12/1000000/$E412*$CK412","v":3.3681777855493922E-5},1.3202240317853154E-5,{"$f":"S412*(Direct_cost_personnel*$F412-UN_compensation)*$G412/CPI_2001*12/1000000/$E412*$CK412","v":4.4621476514233529E-8},1.7490272004221454E-8,{"$f":"T412*(Direct_cost_personnel*$F412-UN_compensation)*$G412/CPI_2001*12/1000000/$E412*$CK412","v":7.1394362422773647E-7},2.7984435206754326E-7,{"$f":"U412*(Direct_cost_personnel*$F412-UN_compensation)*$G412/CPI_2001*12/1000000/$E412*$CK412","v":1.5840624162552901E-6},6.2090465614986163E-7,8.5326892100914912E-5,2.024335400415611E-5,3.9333316841360219E-6,5.4863788864468357E-5,0,6.2864175481544245E-6,0,{"$f":"BW412*Direct_cost_personnel*$F412*$G412/CPI_2001*12/1000000/$E412*$CK412","v":0},0,{"$f":"BY412*Direct_cost_personnel*$F412*$G412/CPI_2001*12/1000000/$E412*$CK412","v":0},0,{"$f":"CA412*Direct_cost_personnel*$F412*$G412/CPI_2001*12/1000000/$E412*$CK412","v":0},0,{"$f":"CC412*Direct_cost_personnel*$F412*$G412/CPI_2001*12/1000000/$E412*$CK412","v":0},0,{"$f":"CE412*Direct_cost_personnel*$F412*$G412/CPI_2001*12/1000000/$E412*$CK412","v":0},0,{"$f":"CG412*Direct_cost_personnel*$F412*$G412/CPI_2001*12/1000000/$E412*$CK412","v":0},0,{"$f":"CI412*Direct_cost_personnel*$F412*$G412/CPI_2001*12/1000000/$E412*$CK412","v":0},0]
["Czech Republic",2004,22272,1195.1558399999999,113977,0.5558689,188.9,2.8755283636363629,0.46962545454545451,5.0080363636363638E-2,2.1371181818181815,0,8.726399999999998E-2,0.13144036363636363,32.9166666666667,17.3333333333333,0,15.5833333333333,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX413","v":0},{"$f":"Include_Afghanistan*DY413","v":0},{"$f":"Include_Afghanistan*DZ413","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV413)),Personnel_plane*AV413,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY413)),Personnel_plane*AY413,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA413)),Personnel_plane*BA413,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,84,null,null,null,null,null,null,{"$f":"DV413*Include_Iraq","v":0},0,84,84,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V413:$BV413*INDIRECT(\"Months_non_UN_operation\"&$B413),0))/12","v":84},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V413:$BV413))-IF($AV$19=BY$19,$AV413)","v":84},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V413:$BV413*INDIRECT(\"Months_non_UN_operation\"&$B413),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V413:$BV413))-IF($AV$19=CA$19,$AV413)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V413:$BV413*INDIRECT(\"Months_non_UN_operation\"&$B413),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V413:$BV413))-IF($AV$19=CC$19,$AV413)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V413:$BV413*INDIRECT(\"Months_non_UN_operation\"&$B413),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V413:$BV413))-IF($AV$19=CE$19,$AV413)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V413:$BV413*INDIRECT(\"Months_non_UN_operation\"&$B413),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V413:$BV413))-IF($AV$19=CG$19,$AV413)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V413:$BV413*INDIRECT(\"Months_non_UN_operation\"&$B413),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V413:$BV413))-IF($AV$19=CI$19,$AV413)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B413-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O413*(Direct_cost_personnel*$F413-UN_compensation)*$G413/CPI_2001*12/1000000/$E413*$CK413","v":3.6121537777578384E-5},3.3219794622746273E-5,{"$f":"P413*(Direct_cost_personnel*$F413-UN_compensation)*$G413/CPI_2001*12/1000000/$E413*$CK413","v":1.9020961665155146E-5},1.7492955143116974E-5,{"$f":"Q413*(Direct_cost_personnel*$F413-UN_compensation)*$G413/CPI_2001*12/1000000/$E413*$CK413","v":0},0,{"$f":"R413*(Direct_cost_personnel*$F413-UN_compensation)*$G413/CPI_2001*12/1000000/$E413*$CK413","v":1.7100576112423134E-5},1.5726839479629198E-5,{"$f":"S413*(Direct_cost_personnel*$F413-UN_compensation)*$G413/CPI_2001*12/1000000/$E413*$CK413","v":0},0,{"$f":"T413*(Direct_cost_personnel*$F413-UN_compensation)*$G413/CPI_2001*12/1000000/$E413*$CK413","v":0},0,{"$f":"U413*(Direct_cost_personnel*$F413-UN_compensation)*$G413/CPI_2001*12/1000000/$E413*$CK413","v":0},0,5.4079594846607059E-5,8.8321696397231446E-6,9.4185326407296439E-7,4.0192434501286049E-5,0,1.6411598732159486E-6,2.4719775683089563E-6,{"$f":"BW413*Direct_cost_personnel*$F413*$G413/CPI_2001*12/1000000/$E413*$CK413","v":1.1239890466119917E-4},8.4773551847413181E-5,{"$f":"BY413*Direct_cost_personnel*$F413*$G413/CPI_2001*12/1000000/$E413*$CK413","v":1.1239890466119917E-4},8.4773551847413181E-5,{"$f":"CA413*Direct_cost_personnel*$F413*$G413/CPI_2001*12/1000000/$E413*$CK413","v":0},0,{"$f":"CC413*Direct_cost_personnel*$F413*$G413/CPI_2001*12/1000000/$E413*$CK413","v":0},0,{"$f":"CE413*Direct_cost_personnel*$F413*$G413/CPI_2001*12/1000000/$E413*$CK413","v":0},0,{"$f":"CG413*Direct_cost_personnel*$F413*$G413/CPI_2001*12/1000000/$E413*$CK413","v":0},0,{"$f":"CI413*Direct_cost_personnel*$F413*$G413/CPI_2001*12/1000000/$E413*$CK413","v":0},0]
["Denmark",2004,21180,3550,244728,1.4022589999999999,188.9,38.14868509090909,4.7376807272727275,0.65597127272727274,29.900694545454542,0,1.1353036363636362,1.7190349090909089,57.0833333333333,27.0833333333333,10.6666666666667,9.5833333333333304,7.75,2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX414","v":0},{"$f":"Include_Afghanistan*DY414","v":0},{"$f":"Include_Afghanistan*DZ414","v":0},null,null,null,370,null,{"$f":"IF(NOT(ISBLANK(AV414)),Personnel_plane*AV414,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY414)),Personnel_plane*AY414,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA414)),Personnel_plane*BA414,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,{"$f":"DV414*Include_Iraq","v":0},0,374,374,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V414:$BV414*INDIRECT(\"Months_non_UN_operation\"&$B414),0))/12","v":374},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V414:$BV414))-IF($AV$19=BY$19,$AV414)","v":374},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V414:$BV414*INDIRECT(\"Months_non_UN_operation\"&$B414),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V414:$BV414))-IF($AV$19=CA$19,$AV414)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V414:$BV414*INDIRECT(\"Months_non_UN_operation\"&$B414),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V414:$BV414))-IF($AV$19=CC$19,$AV414)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V414:$BV414*INDIRECT(\"Months_non_UN_operation\"&$B414),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V414:$BV414))-IF($AV$19=CE$19,$AV414)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V414:$BV414*INDIRECT(\"Months_non_UN_operation\"&$B414),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V414:$BV414))-IF($AV$19=CG$19,$AV414)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V414:$BV414*INDIRECT(\"Months_non_UN_operation\"&$B414),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V414:$BV414))-IF($AV$19=CI$19,$AV414)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B414-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O414*(Direct_cost_personnel*$F414-UN_compensation)*$G414/CPI_2001*12/1000000/$E414*$CK414","v":8.3339457675148942E-5},8.3803287720194807E-5,{"$f":"P414*(Direct_cost_personnel*$F414-UN_compensation)*$G414/CPI_2001*12/1000000/$E414*$CK414","v":3.9540618604997634E-5},3.9760683954836925E-5,{"$f":"Q414*(Direct_cost_personnel*$F414-UN_compensation)*$G414/CPI_2001*12/1000000/$E414*$CK414","v":1.5572920558276061E-5},1.565959244990507E-5,{"$f":"R414*(Direct_cost_personnel*$F414-UN_compensation)*$G414/CPI_2001*12/1000000/$E414*$CK414","v":1.3991295814076099E-5},1.406916509171154E-5,{"$f":"S414*(Direct_cost_personnel*$F414-UN_compensation)*$G414/CPI_2001*12/1000000/$E414*$CK414","v":1.1314700093122416E-5},1.1377672639384117E-5,{"$f":"T414*(Direct_cost_personnel*$F414-UN_compensation)*$G414/CPI_2001*12/1000000/$E414*$CK414","v":2.9199226046767514E-6},2.9361735843571919E-6,{"$f":"U414*(Direct_cost_personnel*$F414-UN_compensation)*$G414/CPI_2001*12/1000000/$E414*$CK414","v":0},0,3.3414033793509779E-4,4.149684937939717E-5,5.745583687156748E-6,2.6189705244370794E-4,0,9.9440056664991269E-6,1.5056846758336814E-5,{"$f":"BW414*Direct_cost_personnel*$F414*$G414/CPI_2001*12/1000000/$E414*$CK414","v":5.8795463081463459E-4},5.4906446027479477E-4,{"$f":"BY414*Direct_cost_personnel*$F414*$G414/CPI_2001*12/1000000/$E414*$CK414","v":5.8795463081463459E-4},5.4906446027479477E-4,{"$f":"CA414*Direct_cost_personnel*$F414*$G414/CPI_2001*12/1000000/$E414*$CK414","v":0},0,{"$f":"CC414*Direct_cost_personnel*$F414*$G414/CPI_2001*12/1000000/$E414*$CK414","v":0},0,{"$f":"CE414*Direct_cost_personnel*$F414*$G414/CPI_2001*12/1000000/$E414*$CK414","v":0},0,{"$f":"CG414*Direct_cost_personnel*$F414*$G414/CPI_2001*12/1000000/$E414*$CK414","v":0},0,{"$f":"CI414*Direct_cost_personnel*$F414*$G414/CPI_2001*12/1000000/$E414*$CK414","v":0},0,null,470,null,185]
["Finland",2004,28300,2500,189313,1.2105239999999999,188.9,28.274372727272727,3.5233243636363634,0.48767999999999995,22.148755636363635,0,0.8385043636363636,1.2761083636363637,211.916666666667,13.75,13.5833333333333,179.166666666667,5.4166666666666696,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX415","v":0},{"$f":"Include_Afghanistan*DY415","v":0},{"$f":"Include_Afghanistan*DZ415","v":0},null,null,null,510,null,{"$f":"IF(NOT(ISBLANK(AV415)),Personnel_plane*AV415,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY415)),Personnel_plane*AY415,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA415)),Personnel_plane*BA415,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,200,null,null,null,null,null,null,{"$f":"DV415*Include_Iraq","v":0},0,710,710,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V415:$BV415*INDIRECT(\"Months_non_UN_operation\"&$B415),0))/12","v":710},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V415:$BV415))-IF($AV$19=BY$19,$AV415)","v":710},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V415:$BV415*INDIRECT(\"Months_non_UN_operation\"&$B415),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V415:$BV415))-IF($AV$19=CA$19,$AV415)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V415:$BV415*INDIRECT(\"Months_non_UN_operation\"&$B415),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V415:$BV415))-IF($AV$19=CC$19,$AV415)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V415:$BV415*INDIRECT(\"Months_non_UN_operation\"&$B415),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V415:$BV415))-IF($AV$19=CE$19,$AV415)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V415:$BV415*INDIRECT(\"Months_non_UN_operation\"&$B415),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V415:$BV415))-IF($AV$19=CG$19,$AV415)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V415:$BV415*INDIRECT(\"Months_non_UN_operation\"&$B415),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V415:$BV415))-IF($AV$19=CI$19,$AV415)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B415-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O415*(Direct_cost_personnel*$F415-UN_compensation)*$G415/CPI_2001*12/1000000/$E415*$CK415","v":3.4106744131178612E-4},2.1196846010986014E-4,{"$f":"P415*(Direct_cost_personnel*$F415-UN_compensation)*$G415/CPI_2001*12/1000000/$E415*$CK415","v":2.2129818252632569E-5},1.3753360565523738E-5,{"$f":"Q415*(Direct_cost_personnel*$F415-UN_compensation)*$G415/CPI_2001*12/1000000/$E415*$CK415","v":2.1861578031388484E-5},1.3586653164729475E-5,{"$f":"R415*(Direct_cost_personnel*$F415-UN_compensation)*$G415/CPI_2001*12/1000000/$E415*$CK415","v":2.8835823783733398E-4},1.792104558537945E-4,{"$f":"S415*(Direct_cost_personnel*$F415-UN_compensation)*$G415/CPI_2001*12/1000000/$E415*$CK415","v":8.7178071904310185E-6},5.4179905258123841E-6,{"$f":"T415*(Direct_cost_personnel*$F415-UN_compensation)*$G415/CPI_2001*12/1000000/$E415*$CK415","v":0},0,{"$f":"U415*(Direct_cost_personnel*$F415-UN_compensation)*$G415/CPI_2001*12/1000000/$E415*$CK415","v":0},0,3.2014412490373966E-4,3.9893779643796543E-5,5.5218868456968032E-6,2.5078519192296033E-4,0,9.4941892544763085E-6,1.4449077236809611E-5,{"$f":"BW415*Direct_cost_personnel*$F415*$G415/CPI_2001*12/1000000/$E415*$CK415","v":1.245601014454395E-3},7.1017352738340749E-4,{"$f":"BY415*Direct_cost_personnel*$F415*$G415/CPI_2001*12/1000000/$E415*$CK415","v":1.245601014454395E-3},7.1017352738340749E-4,{"$f":"CA415*Direct_cost_personnel*$F415*$G415/CPI_2001*12/1000000/$E415*$CK415","v":0},0,{"$f":"CC415*Direct_cost_personnel*$F415*$G415/CPI_2001*12/1000000/$E415*$CK415","v":0},0,{"$f":"CE415*Direct_cost_personnel*$F415*$G415/CPI_2001*12/1000000/$E415*$CK415","v":0},0,{"$f":"CG415*Direct_cost_personnel*$F415*$G415/CPI_2001*12/1000000/$E415*$CK415","v":0},0,{"$f":"CI415*Direct_cost_personnel*$F415*$G415/CPI_2001*12/1000000/$E415*$CK415","v":0},0,null,0,null,83]
["France",2004,254895,51600,2055357,1.166717,188.9,300.22230327272729,47.033409818181816,6.6747141818181817,217.39983927272726,0,11.607137454545454,17.507202545454547,506.41666666666703,76.4166666666667,206.333333333333,190.333333333333,0,0,33.3333333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX416","v":0},{"$f":"Include_Afghanistan*DY416","v":0},{"$f":"Include_Afghanistan*DZ416","v":0},null,null,null,2400,null,{"$f":"IF(NOT(ISBLANK(AV416)),Personnel_plane*AV416,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY416)),Personnel_plane*AY416,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA416)),Personnel_plane*BA416,0)","v":0},null,null,null,null,null,15,null,null,null,null,null,500,null,null,null,null,null,null,{"$f":"DV416*Include_Iraq","v":0},0,2915,2915,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V416:$BV416*INDIRECT(\"Months_non_UN_operation\"&$B416),0))/12","v":2900},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V416:$BV416))-IF($AV$19=BY$19,$AV416)","v":2900},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V416:$BV416*INDIRECT(\"Months_non_UN_operation\"&$B416),0))/12","v":15},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V416:$BV416))-IF($AV$19=CA$19,$AV416)","v":15},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V416:$BV416*INDIRECT(\"Months_non_UN_operation\"&$B416),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V416:$BV416))-IF($AV$19=CC$19,$AV416)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V416:$BV416*INDIRECT(\"Months_non_UN_operation\"&$B416),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V416:$BV416))-IF($AV$19=CE$19,$AV416)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V416:$BV416*INDIRECT(\"Months_non_UN_operation\"&$B416),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V416:$BV416))-IF($AV$19=CG$19,$AV416)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V416:$BV416*INDIRECT(\"Months_non_UN_operation\"&$B416),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V416:$BV416))-IF($AV$19=CI$19,$AV416)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B416-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O416*(Direct_cost_personnel*$F416-UN_compensation)*$G416/CPI_2001*12/1000000/$E416*$CK416","v":7.2110345810793926E-5},1.0691585276461794E-4,{"$f":"P416*(Direct_cost_personnel*$F416-UN_compensation)*$G416/CPI_2001*12/1000000/$E416*$CK416","v":1.0881222166940601E-5},1.6133262627144088E-5,{"$f":"Q416*(Direct_cost_personnel*$F416-UN_compensation)*$G416/CPI_2001*12/1000000/$E416*$CK416","v":2.9380486461662886E-5},4.3561568445810983E-5,{"$f":"R416*(Direct_cost_personnel*$F416-UN_compensation)*$G416/CPI_2001*12/1000000/$E416*$CK416","v":2.7102193488868346E-5},4.018361160348638E-5,{"$f":"S416*(Direct_cost_personnel*$F416-UN_compensation)*$G416/CPI_2001*12/1000000/$E416*$CK416","v":0},0,{"$f":"T416*(Direct_cost_personnel*$F416-UN_compensation)*$G416/CPI_2001*12/1000000/$E416*$CK416","v":0},0,{"$f":"U416*(Direct_cost_personnel*$F416-UN_compensation)*$G416/CPI_2001*12/1000000/$E416*$CK416","v":4.7464436933219555E-6},7.0374100881762548E-6,3.1310404714045504E-4,4.9051488861274434E-5,6.961108488780659E-6,2.267278905729414E-4,0,1.2105168980175101E-5,1.8258390237283379E-5,{"$f":"BW416*Direct_cost_personnel*$F416*$G416/CPI_2001*12/1000000/$E416*$CK416","v":4.5398808680751843E-4},6.1542151221101395E-4,{"$f":"BY416*Direct_cost_personnel*$F416*$G416/CPI_2001*12/1000000/$E416*$CK416","v":4.5165195600061869E-4},6.1225467767133475E-4,{"$f":"CA416*Direct_cost_personnel*$F416*$G416/CPI_2001*12/1000000/$E416*$CK416","v":2.3361308068997515E-6},3.1668345396793174E-6,{"$f":"CC416*Direct_cost_personnel*$F416*$G416/CPI_2001*12/1000000/$E416*$CK416","v":0},0,{"$f":"CE416*Direct_cost_personnel*$F416*$G416/CPI_2001*12/1000000/$E416*$CK416","v":0},0,{"$f":"CG416*Direct_cost_personnel*$F416*$G416/CPI_2001*12/1000000/$E416*$CK416","v":0},0,{"$f":"CI416*Direct_cost_personnel*$F416*$G416/CPI_2001*12/1000000/$E416*$CK416","v":0},0,null,0,null,565]
["Germany",2004,284500,37700,2729923,1.1128499999999999,188.9,382.51463127272717,44.836532727272726,7.8980312727272715,295.25304327272721,0,13.788466909090909,20.73855709090909,297.5,280.08333333333297,0,17.0833333333333,0.33333333333333298,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX417","v":0},{"$f":"Include_Afghanistan*DY417","v":0},{"$f":"Include_Afghanistan*DZ417","v":0},null,null,null,4100,null,{"$f":"IF(NOT(ISBLANK(AV417)),Personnel_plane*AV417,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY417)),Personnel_plane*AY417,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA417)),Personnel_plane*BA417,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,{"$f":"DV417*Include_Iraq","v":0},0,5100,5100,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V417:$BV417*INDIRECT(\"Months_non_UN_operation\"&$B417),0))/12","v":5100},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V417:$BV417))-IF($AV$19=BY$19,$AV417)","v":5100},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V417:$BV417*INDIRECT(\"Months_non_UN_operation\"&$B417),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V417:$BV417))-IF($AV$19=CA$19,$AV417)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V417:$BV417*INDIRECT(\"Months_non_UN_operation\"&$B417),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V417:$BV417))-IF($AV$19=CC$19,$AV417)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V417:$BV417*INDIRECT(\"Months_non_UN_operation\"&$B417),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V417:$BV417))-IF($AV$19=CE$19,$AV417)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V417:$BV417*INDIRECT(\"Months_non_UN_operation\"&$B417),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V417:$BV417))-IF($AV$19=CG$19,$AV417)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V417:$BV417*INDIRECT(\"Months_non_UN_operation\"&$B417),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V417:$BV417))-IF($AV$19=CI$19,$AV417)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B417-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O417*(Direct_cost_personnel*$F417-UN_compensation)*$G417/CPI_2001*12/1000000/$E417*$CK417","v":3.0283728429021753E-5},3.0954845963570769E-5,{"$f":"P417*(Direct_cost_personnel*$F417-UN_compensation)*$G417/CPI_2001*12/1000000/$E417*$CK417","v":2.8510815476174228E-5},2.9142643496795864E-5,{"$f":"Q417*(Direct_cost_personnel*$F417-UN_compensation)*$G417/CPI_2001*12/1000000/$E417*$CK417","v":0},0,{"$f":"R417*(Direct_cost_personnel*$F417-UN_compensation)*$G417/CPI_2001*12/1000000/$E417*$CK417","v":1.7389816044676322E-6},1.7775191659753492E-6,{"$f":"S417*(Direct_cost_personnel*$F417-UN_compensation)*$G417/CPI_2001*12/1000000/$E417*$CK417","v":3.3931348379856273E-8},3.4683300799519034E-8,{"$f":"T417*(Direct_cost_personnel*$F417-UN_compensation)*$G417/CPI_2001*12/1000000/$E417*$CK417","v":0},0,{"$f":"U417*(Direct_cost_personnel*$F417-UN_compensation)*$G417/CPI_2001*12/1000000/$E417*$CK417","v":0},0,3.0035208379867442E-4,3.5205832493613141E-5,6.2015670950358937E-6,2.3183392096611435E-4,0,1.0826761723479722E-5,1.6284001520431335E-5,{"$f":"BW417*Direct_cost_personnel*$F417*$G417/CPI_2001*12/1000000/$E417*$CK417","v":5.7040594952974602E-4},5.3065450223264185E-4,{"$f":"BY417*Direct_cost_personnel*$F417*$G417/CPI_2001*12/1000000/$E417*$CK417","v":5.7040594952974602E-4},5.3065450223264185E-4,{"$f":"CA417*Direct_cost_personnel*$F417*$G417/CPI_2001*12/1000000/$E417*$CK417","v":0},0,{"$f":"CC417*Direct_cost_personnel*$F417*$G417/CPI_2001*12/1000000/$E417*$CK417","v":0},0,{"$f":"CE417*Direct_cost_personnel*$F417*$G417/CPI_2001*12/1000000/$E417*$CK417","v":0},0,{"$f":"CG417*Direct_cost_personnel*$F417*$G417/CPI_2001*12/1000000/$E417*$CK417","v":0},0,{"$f":"CI417*Direct_cost_personnel*$F417*$G417/CPI_2001*12/1000000/$E417*$CK417","v":0},0,null,0,null,2072]
["Greece",2004,163850,5860,230342,0.8633246,188.9,17.797405090909088,2.5223225454545455,0.33582436363636359,12.305422909090908,0,1.3649094545454543,1.2689258181818179,26.6666666666667,22.8333333333333,0,3.8333333333333299,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX418","v":0},{"$f":"Include_Afghanistan*DY418","v":0},{"$f":"Include_Afghanistan*DZ418","v":0},null,null,null,1700,null,{"$f":"IF(NOT(ISBLANK(AV418)),Personnel_plane*AV418,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY418)),Personnel_plane*AY418,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA418)),Personnel_plane*BA418,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,250,null,null,null,null,null,null,{"$f":"DV418*Include_Iraq","v":0},0,1950,1950,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V418:$BV418*INDIRECT(\"Months_non_UN_operation\"&$B418),0))/12","v":1950},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V418:$BV418))-IF($AV$19=BY$19,$AV418)","v":1950},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V418:$BV418*INDIRECT(\"Months_non_UN_operation\"&$B418),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V418:$BV418))-IF($AV$19=CA$19,$AV418)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V418:$BV418*INDIRECT(\"Months_non_UN_operation\"&$B418),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V418:$BV418))-IF($AV$19=CC$19,$AV418)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V418:$BV418*INDIRECT(\"Months_non_UN_operation\"&$B418),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V418:$BV418))-IF($AV$19=CE$19,$AV418)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V418:$BV418*INDIRECT(\"Months_non_UN_operation\"&$B418),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V418:$BV418))-IF($AV$19=CG$19,$AV418)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V418:$BV418*INDIRECT(\"Months_non_UN_operation\"&$B418),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V418:$BV418))-IF($AV$19=CI$19,$AV418)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B418-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O418*(Direct_cost_personnel*$F418-UN_compensation)*$G418/CPI_2001*12/1000000/$E418*$CK418","v":2.4245575421411785E-5},8.875233022100995E-6,{"$f":"P418*(Direct_cost_personnel*$F418-UN_compensation)*$G418/CPI_2001*12/1000000/$E418*$CK418","v":2.0760273954583785E-5},7.5994182751739576E-6,{"$f":"Q418*(Direct_cost_personnel*$F418-UN_compensation)*$G418/CPI_2001*12/1000000/$E418*$CK418","v":0},0,{"$f":"R418*(Direct_cost_personnel*$F418-UN_compensation)*$G418/CPI_2001*12/1000000/$E418*$CK418","v":3.4853014668279365E-6},1.2758147469270154E-6,{"$f":"S418*(Direct_cost_personnel*$F418-UN_compensation)*$G418/CPI_2001*12/1000000/$E418*$CK418","v":0},0,{"$f":"T418*(Direct_cost_personnel*$F418-UN_compensation)*$G418/CPI_2001*12/1000000/$E418*$CK418","v":0},0,{"$f":"U418*(Direct_cost_personnel*$F418-UN_compensation)*$G418/CPI_2001*12/1000000/$E418*$CK418","v":0},0,1.6562143663287362E-4,2.3472561392843469E-5,3.1251585991142969E-6,1.1451342542176233E-4,0,1.2701754192867173E-5,1.1808537026286356E-5,{"$f":"BW418*Direct_cost_personnel*$F418*$G418/CPI_2001*12/1000000/$E418*$CK418","v":2.0052255613043227E-3},6.4900141474113441E-4,{"$f":"BY418*Direct_cost_personnel*$F418*$G418/CPI_2001*12/1000000/$E418*$CK418","v":2.0052255613043227E-3},6.4900141474113441E-4,{"$f":"CA418*Direct_cost_personnel*$F418*$G418/CPI_2001*12/1000000/$E418*$CK418","v":0},0,{"$f":"CC418*Direct_cost_personnel*$F418*$G418/CPI_2001*12/1000000/$E418*$CK418","v":0},0,{"$f":"CE418*Direct_cost_personnel*$F418*$G418/CPI_2001*12/1000000/$E418*$CK418","v":0},0,{"$f":"CG418*Direct_cost_personnel*$F418*$G418/CPI_2001*12/1000000/$E418*$CK418","v":0},0,{"$f":"CI418*Direct_cost_personnel*$F418*$G418/CPI_2001*12/1000000/$E418*$CK418","v":0},0,null,0,null,127]
["Hungary",2004,32300,822.73753599999998,101927,0.62274879999999999,188.9,3.4381243636363634,0.63724799999999993,0.10129418181818181,2.3452003636363639,0,0.12648327272727272,0.22789854545454544,146,138.25,0,7.75,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX419","v":0},{"$f":"Include_Afghanistan*DY419","v":0},{"$f":"Include_Afghanistan*DZ419","v":0},null,null,null,294,null,{"$f":"IF(NOT(ISBLANK(AV419)),Personnel_plane*AV419,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY419)),Personnel_plane*AY419,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA419)),Personnel_plane*BA419,0)","v":0},null,null,null,null,null,41,null,null,null,null,null,154,null,null,null,null,null,null,{"$f":"DV419*Include_Iraq","v":0},0,489,489,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V419:$BV419*INDIRECT(\"Months_non_UN_operation\"&$B419),0))/12","v":448},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V419:$BV419))-IF($AV$19=BY$19,$AV419)","v":448},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V419:$BV419*INDIRECT(\"Months_non_UN_operation\"&$B419),0))/12","v":41},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V419:$BV419))-IF($AV$19=CA$19,$AV419)","v":41},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V419:$BV419*INDIRECT(\"Months_non_UN_operation\"&$B419),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V419:$BV419))-IF($AV$19=CC$19,$AV419)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V419:$BV419*INDIRECT(\"Months_non_UN_operation\"&$B419),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V419:$BV419))-IF($AV$19=CE$19,$AV419)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V419:$BV419*INDIRECT(\"Months_non_UN_operation\"&$B419),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V419:$BV419))-IF($AV$19=CG$19,$AV419)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V419:$BV419*INDIRECT(\"Months_non_UN_operation\"&$B419),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V419:$BV419))-IF($AV$19=CI$19,$AV419)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B419-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O419*(Direct_cost_personnel*$F419-UN_compensation)*$G419/CPI_2001*12/1000000/$E419*$CK419","v":2.0543966416975096E-4},7.8208759694024655E-5,{"$f":"P419*(Direct_cost_personnel*$F419-UN_compensation)*$G419/CPI_2001*12/1000000/$E419*$CK419","v":1.9453447651690461E-4},7.4057267313006216E-5,{"$f":"Q419*(Direct_cost_personnel*$F419-UN_compensation)*$G419/CPI_2001*12/1000000/$E419*$CK419","v":0},0,{"$f":"R419*(Direct_cost_personnel*$F419-UN_compensation)*$G419/CPI_2001*12/1000000/$E419*$CK419","v":1.0905187652846371E-5},4.1514923810184316E-6,{"$f":"S419*(Direct_cost_personnel*$F419-UN_compensation)*$G419/CPI_2001*12/1000000/$E419*$CK419","v":0},0,{"$f":"T419*(Direct_cost_personnel*$F419-UN_compensation)*$G419/CPI_2001*12/1000000/$E419*$CK419","v":0},0,{"$f":"U419*(Direct_cost_personnel*$F419-UN_compensation)*$G419/CPI_2001*12/1000000/$E419*$CK419","v":0},0,7.2304501336151078E-5,1.3401463703519731E-5,2.1302386214065671E-6,4.9320072484737514E-5,0,2.6599706684947344E-6,4.7927558579925434E-6,{"$f":"BW419*Direct_cost_personnel*$F419*$G419/CPI_2001*12/1000000/$E419*$CK419","v":8.1970985151691737E-4},2.6194577733135659E-4,{"$f":"BY419*Direct_cost_personnel*$F419*$G419/CPI_2001*12/1000000/$E419*$CK419","v":7.5098162265762583E-4},2.3998304344467842E-4,{"$f":"CA419*Direct_cost_personnel*$F419*$G419/CPI_2001*12/1000000/$E419*$CK419","v":6.8728228859291662E-5},2.1962733886678158E-5,{"$f":"CC419*Direct_cost_personnel*$F419*$G419/CPI_2001*12/1000000/$E419*$CK419","v":0},0,{"$f":"CE419*Direct_cost_personnel*$F419*$G419/CPI_2001*12/1000000/$E419*$CK419","v":0},0,{"$f":"CG419*Direct_cost_personnel*$F419*$G419/CPI_2001*12/1000000/$E419*$CK419","v":0},0,{"$f":"CI419*Direct_cost_personnel*$F419*$G419/CPI_2001*12/1000000/$E419*$CK419","v":0},0]
["India",2004,1325000,16661.606400000001,688740,0.3238125,188.9,3.6880701818181811,0.84414218181818168,7.7346545454545459E-2,2.434318909090909,0,0.1306701818181818,0.20159236363636363,3075.1666666666702,336.33333333333297,647.66666666666697,2091.1666666666702,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX420","v":0},{"$f":"Include_Afghanistan*DY420","v":0},{"$f":"Include_Afghanistan*DZ420","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV420)),Personnel_plane*AV420,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY420)),Personnel_plane*AY420,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA420)),Personnel_plane*BA420,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV420*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V420:$BV420*INDIRECT(\"Months_non_UN_operation\"&$B420),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V420:$BV420))-IF($AV$19=BY$19,$AV420)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V420:$BV420*INDIRECT(\"Months_non_UN_operation\"&$B420),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V420:$BV420))-IF($AV$19=CA$19,$AV420)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V420:$BV420*INDIRECT(\"Months_non_UN_operation\"&$B420),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V420:$BV420))-IF($AV$19=CC$19,$AV420)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V420:$BV420*INDIRECT(\"Months_non_UN_operation\"&$B420),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V420:$BV420))-IF($AV$19=CE$19,$AV420)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V420:$BV420*INDIRECT(\"Months_non_UN_operation\"&$B420),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V420:$BV420))-IF($AV$19=CG$19,$AV420)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V420:$BV420*INDIRECT(\"Months_non_UN_operation\"&$B420),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V420:$BV420))-IF($AV$19=CI$19,$AV420)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B420-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O420*(Direct_cost_personnel*$F420-UN_compensation)*$G420/CPI_2001*12/1000000/$E420*$CK420","v":2.7417340684369291E-4},1.2035034511812962E-4,{"$f":"P420*(Direct_cost_personnel*$F420-UN_compensation)*$G420/CPI_2001*12/1000000/$E420*$CK420","v":2.9986555471821094E-5},1.3162809411326487E-5,{"$f":"Q420*(Direct_cost_personnel*$F420-UN_compensation)*$G420/CPI_2001*12/1000000/$E420*$CK420","v":5.774417966476559E-5},2.5347213762346297E-5,{"$f":"R420*(Direct_cost_personnel*$F420-UN_compensation)*$G420/CPI_2001*12/1000000/$E420*$CK420","v":1.8644267170710621E-4},8.1840321944456855E-5,{"$f":"S420*(Direct_cost_personnel*$F420-UN_compensation)*$G420/CPI_2001*12/1000000/$E420*$CK420","v":0},0,{"$f":"T420*(Direct_cost_personnel*$F420-UN_compensation)*$G420/CPI_2001*12/1000000/$E420*$CK420","v":0},0,{"$f":"U420*(Direct_cost_personnel*$F420-UN_compensation)*$G420/CPI_2001*12/1000000/$E420*$CK420","v":0},0,1.1478281351000753E-5,2.6272009439852888E-6,2.4072356720108893E-7,7.5762650814935556E-6,0,4.0668128239254204E-7,6.2741047592827771E-7,{"$f":"BW420*Direct_cost_personnel*$F420*$G420/CPI_2001*12/1000000/$E420*$CK420","v":0},0,{"$f":"BY420*Direct_cost_personnel*$F420*$G420/CPI_2001*12/1000000/$E420*$CK420","v":0},0,{"$f":"CA420*Direct_cost_personnel*$F420*$G420/CPI_2001*12/1000000/$E420*$CK420","v":0},0,{"$f":"CC420*Direct_cost_personnel*$F420*$G420/CPI_2001*12/1000000/$E420*$CK420","v":0},0,{"$f":"CE420*Direct_cost_personnel*$F420*$G420/CPI_2001*12/1000000/$E420*$CK420","v":0},0,{"$f":"CG420*Direct_cost_personnel*$F420*$G420/CPI_2001*12/1000000/$E420*$CK420","v":0},0,{"$f":"CI420*Direct_cost_personnel*$F420*$G420/CPI_2001*12/1000000/$E420*$CK420","v":0},0]
["Indonesia",2004,302000,2524.5196799999999,256841,0.39779969999999998,188.9,0.13240036363636362,0,0,0.13240036363636362,0,0,0,204.083333333333,4.0833333333333304,0,200,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX421","v":0},{"$f":"Include_Afghanistan*DY421","v":0},{"$f":"Include_Afghanistan*DZ421","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV421)),Personnel_plane*AV421,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY421)),Personnel_plane*AY421,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA421)),Personnel_plane*BA421,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV421*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V421:$BV421*INDIRECT(\"Months_non_UN_operation\"&$B421),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V421:$BV421))-IF($AV$19=BY$19,$AV421)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V421:$BV421*INDIRECT(\"Months_non_UN_operation\"&$B421),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V421:$BV421))-IF($AV$19=CA$19,$AV421)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V421:$BV421*INDIRECT(\"Months_non_UN_operation\"&$B421),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V421:$BV421))-IF($AV$19=CC$19,$AV421)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V421:$BV421*INDIRECT(\"Months_non_UN_operation\"&$B421),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V421:$BV421))-IF($AV$19=CE$19,$AV421)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V421:$BV421*INDIRECT(\"Months_non_UN_operation\"&$B421),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V421:$BV421))-IF($AV$19=CG$19,$AV421)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V421:$BV421*INDIRECT(\"Months_non_UN_operation\"&$B421),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V421:$BV421))-IF($AV$19=CI$19,$AV421)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B421-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O421*(Direct_cost_personnel*$F421-UN_compensation)*$G421/CPI_2001*12/1000000/$E421*$CK421","v":6.4922476947891879E-5},1.4237967582993023E-5,{"$f":"P421*(Direct_cost_personnel*$F421-UN_compensation)*$G421/CPI_2001*12/1000000/$E421*$CK421","v":1.2989797347679482E-6},2.8487562742615706E-7,{"$f":"Q421*(Direct_cost_personnel*$F421-UN_compensation)*$G421/CPI_2001*12/1000000/$E421*$CK421","v":0},0,{"$f":"R421*(Direct_cost_personnel*$F421-UN_compensation)*$G421/CPI_2001*12/1000000/$E421*$CK421","v":6.3623497213124037E-5},1.395309195556689E-5,{"$f":"S421*(Direct_cost_personnel*$F421-UN_compensation)*$G421/CPI_2001*12/1000000/$E421*$CK421","v":0},0,{"$f":"T421*(Direct_cost_personnel*$F421-UN_compensation)*$G421/CPI_2001*12/1000000/$E421*$CK421","v":0},0,{"$f":"U421*(Direct_cost_personnel*$F421-UN_compensation)*$G421/CPI_2001*12/1000000/$E421*$CK421","v":0},0,1.1049886597202921E-6,0,0,1.1049886597202921E-6,0,0,0,{"$f":"BW421*Direct_cost_personnel*$F421*$G421/CPI_2001*12/1000000/$E421*$CK421","v":0},0,{"$f":"BY421*Direct_cost_personnel*$F421*$G421/CPI_2001*12/1000000/$E421*$CK421","v":0},0,{"$f":"CA421*Direct_cost_personnel*$F421*$G421/CPI_2001*12/1000000/$E421*$CK421","v":0},0,{"$f":"CC421*Direct_cost_personnel*$F421*$G421/CPI_2001*12/1000000/$E421*$CK421","v":0},0,{"$f":"CE421*Direct_cost_personnel*$F421*$G421/CPI_2001*12/1000000/$E421*$CK421","v":0},0,{"$f":"CG421*Direct_cost_personnel*$F421*$G421/CPI_2001*12/1000000/$E421*$CK421","v":0},0,{"$f":"CI421*Direct_cost_personnel*$F421*$G421/CPI_2001*12/1000000/$E421*$CK421","v":0},0]
["Ireland",2004,10460,907,187192,1.2486950000000001,188.9,17.903015999999997,2.3227298181818181,0.35855563636363635,13.802819999999999,0,0.58094072727272728,0.83796981818181815,489.08333333333297,26.1666666666667,19.3333333333333,443.25,0,0.33333333333333298,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX422","v":0},{"$f":"Include_Afghanistan*DY422","v":0},{"$f":"Include_Afghanistan*DZ422","v":0},null,null,null,104,null,{"$f":"IF(NOT(ISBLANK(AV422)),Personnel_plane*AV422,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY422)),Personnel_plane*AY422,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA422)),Personnel_plane*BA422,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,50,null,null,null,null,null,null,{"$f":"DV422*Include_Iraq","v":0},0,154,154,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V422:$BV422*INDIRECT(\"Months_non_UN_operation\"&$B422),0))/12","v":154},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V422:$BV422))-IF($AV$19=BY$19,$AV422)","v":154},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V422:$BV422*INDIRECT(\"Months_non_UN_operation\"&$B422),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V422:$BV422))-IF($AV$19=CA$19,$AV422)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V422:$BV422*INDIRECT(\"Months_non_UN_operation\"&$B422),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V422:$BV422))-IF($AV$19=CC$19,$AV422)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V422:$BV422*INDIRECT(\"Months_non_UN_operation\"&$B422),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V422:$BV422))-IF($AV$19=CE$19,$AV422)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V422:$BV422*INDIRECT(\"Months_non_UN_operation\"&$B422),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V422:$BV422))-IF($AV$19=CG$19,$AV422)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V422:$BV422*INDIRECT(\"Months_non_UN_operation\"&$B422),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V422:$BV422))-IF($AV$19=CI$19,$AV422)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B422-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O422*(Direct_cost_personnel*$F422-UN_compensation)*$G422/CPI_2001*12/1000000/$E422*$CK422","v":8.2343239309169637E-4},4.8562851188522208E-4,{"$f":"P422*(Direct_cost_personnel*$F422-UN_compensation)*$G422/CPI_2001*12/1000000/$E422*$CK422","v":4.4054825597340813E-5},2.5981828715617665E-5,{"$f":"Q422*(Direct_cost_personnel*$F422-UN_compensation)*$G422/CPI_2001*12/1000000/$E422*$CK422","v":3.2550062224786743E-5},1.9196765165679234E-5,{"$f":"R422*(Direct_cost_personnel*$F422-UN_compensation)*$G422/CPI_2001*12/1000000/$E422*$CK422","v":7.4626629730017654E-4},4.4011893929417253E-4,{"$f":"S422*(Direct_cost_personnel*$F422-UN_compensation)*$G422/CPI_2001*12/1000000/$E422*$CK422","v":0},0,{"$f":"T422*(Direct_cost_personnel*$F422-UN_compensation)*$G422/CPI_2001*12/1000000/$E422*$CK422","v":5.6120796939287529E-7},3.3097870975309047E-7,{"$f":"U422*(Direct_cost_personnel*$F422-UN_compensation)*$G422/CPI_2001*12/1000000/$E422*$CK422","v":0},0,2.0500852010943478E-4,2.6597719771881514E-5,4.1058422998563892E-6,1.5805692747729815E-4,0,6.6523874396068567E-6,9.5956431207918646E-6,{"$f":"BW422*Direct_cost_personnel*$F422*$G422/CPI_2001*12/1000000/$E422*$CK422","v":2.8184961580537846E-4},1.5291216390592795E-4,{"$f":"BY422*Direct_cost_personnel*$F422*$G422/CPI_2001*12/1000000/$E422*$CK422","v":2.8184961580537846E-4},1.5291216390592795E-4,{"$f":"CA422*Direct_cost_personnel*$F422*$G422/CPI_2001*12/1000000/$E422*$CK422","v":0},0,{"$f":"CC422*Direct_cost_personnel*$F422*$G422/CPI_2001*12/1000000/$E422*$CK422","v":0},0,{"$f":"CE422*Direct_cost_personnel*$F422*$G422/CPI_2001*12/1000000/$E422*$CK422","v":0},0,{"$f":"CG422*Direct_cost_personnel*$F422*$G422/CPI_2001*12/1000000/$E422*$CK422","v":0},0,{"$f":"CI422*Direct_cost_personnel*$F422*$G422/CPI_2001*12/1000000/$E422*$CK422","v":0},0,null,0,null,11]
["Italy",2004,191875,30500,1737801,1.0833170000000001,188.9,181.01288618181815,19.204675636363632,4.6197894545454545,137.77250945454543,0,7.7202469090909087,11.695664727272726,175.166666666667,56.5833333333333,59.3333333333333,52.3333333333333,6.9166666666666696,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX423","v":0},{"$f":"Include_Afghanistan*DY423","v":0},{"$f":"Include_Afghanistan*DZ423","v":0},null,null,null,2627,null,{"$f":"IF(NOT(ISBLANK(AV423)),Personnel_plane*AV423,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY423)),Personnel_plane*AY423,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA423)),Personnel_plane*BA423,0)","v":0},null,null,null,null,null,76,null,null,null,null,null,1126,null,null,null,null,null,null,{"$f":"DV423*Include_Iraq","v":0},0,3829,3829,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V423:$BV423*INDIRECT(\"Months_non_UN_operation\"&$B423),0))/12","v":3753},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V423:$BV423))-IF($AV$19=BY$19,$AV423)","v":3753},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V423:$BV423*INDIRECT(\"Months_non_UN_operation\"&$B423),0))/12","v":76},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V423:$BV423))-IF($AV$19=CA$19,$AV423)","v":76},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V423:$BV423*INDIRECT(\"Months_non_UN_operation\"&$B423),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V423:$BV423))-IF($AV$19=CC$19,$AV423)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V423:$BV423*INDIRECT(\"Months_non_UN_operation\"&$B423),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V423:$BV423))-IF($AV$19=CE$19,$AV423)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V423:$BV423*INDIRECT(\"Months_non_UN_operation\"&$B423),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V423:$BV423))-IF($AV$19=CG$19,$AV423)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V423:$BV423*INDIRECT(\"Months_non_UN_operation\"&$B423),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V423:$BV423))-IF($AV$19=CI$19,$AV423)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B423-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O423*(Direct_cost_personnel*$F423-UN_compensation)*$G423/CPI_2001*12/1000000/$E423*$CK423","v":2.7193969639631641E-5},3.4345185360735926E-5,{"$f":"P423*(Direct_cost_personnel*$F423-UN_compensation)*$G423/CPI_2001*12/1000000/$E423*$CK423","v":8.7843508017649096E-6},1.1094377193120663E-5,{"$f":"Q423*(Direct_cost_personnel*$F423-UN_compensation)*$G423/CPI_2001*12/1000000/$E423*$CK423","v":9.2112780130436171E-6},1.1633573728279695E-5,{"$f":"R423*(Direct_cost_personnel*$F423-UN_compensation)*$G423/CPI_2001*12/1000000/$E423*$CK423","v":8.124554202515997E-6},1.0261073456965798E-5,{"$f":"S423*(Direct_cost_personnel*$F423-UN_compensation)*$G423/CPI_2001*12/1000000/$E423*$CK423","v":1.0737866223070519E-6},1.3561609823696849E-6,{"$f":"T423*(Direct_cost_personnel*$F423-UN_compensation)*$G423/CPI_2001*12/1000000/$E423*$CK423","v":0},0,{"$f":"U423*(Direct_cost_personnel*$F423-UN_compensation)*$G423/CPI_2001*12/1000000/$E423*$CK423","v":0},0,2.2327620686922749E-4,2.368862913955262E-5,5.6984289223988653E-6,1.6993996378228849E-4,0,9.5227885832629625E-6,1.4426396441724552E-5,{"$f":"BW423*Direct_cost_personnel*$F423*$G423/CPI_2001*12/1000000/$E423*$CK423","v":6.5489024282341609E-4},7.5075764840870185E-4,{"$f":"BY423*Direct_cost_personnel*$F423*$G423/CPI_2001*12/1000000/$E423*$CK423","v":6.4189163784703096E-4},7.3585621689157958E-4,{"$f":"CA423*Direct_cost_personnel*$F423*$G423/CPI_2001*12/1000000/$E423*$CK423","v":1.2998604976385387E-5},1.4901431517122316E-5,{"$f":"CC423*Direct_cost_personnel*$F423*$G423/CPI_2001*12/1000000/$E423*$CK423","v":0},0,{"$f":"CE423*Direct_cost_personnel*$F423*$G423/CPI_2001*12/1000000/$E423*$CK423","v":0},0,{"$f":"CG423*Direct_cost_personnel*$F423*$G423/CPI_2001*12/1000000/$E423*$CK423","v":0},0,{"$f":"CI423*Direct_cost_personnel*$F423*$G423/CPI_2001*12/1000000/$E423*$CK423","v":0},0,null,3100,null,990]
["Japan",2004,239900,45100,4655823,1.2419929999999999,188.9,497.66005090909084,99.494440363636357,13.126038545454545,364.45109454545451,0,20.588477454545455,0,187.166666666667,0,30,0,0,157.166666666667,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX424","v":0},{"$f":"Include_Afghanistan*DY424","v":0},{"$f":"Include_Afghanistan*DZ424","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV424)),Personnel_plane*AV424,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY424)),Personnel_plane*AY424,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA424)),Personnel_plane*BA424,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV424*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V424:$BV424*INDIRECT(\"Months_non_UN_operation\"&$B424),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V424:$BV424))-IF($AV$19=BY$19,$AV424)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V424:$BV424*INDIRECT(\"Months_non_UN_operation\"&$B424),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V424:$BV424))-IF($AV$19=CA$19,$AV424)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V424:$BV424*INDIRECT(\"Months_non_UN_operation\"&$B424),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V424:$BV424))-IF($AV$19=CC$19,$AV424)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V424:$BV424*INDIRECT(\"Months_non_UN_operation\"&$B424),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V424:$BV424))-IF($AV$19=CE$19,$AV424)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V424:$BV424*INDIRECT(\"Months_non_UN_operation\"&$B424),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V424:$BV424))-IF($AV$19=CG$19,$AV424)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V424:$BV424*INDIRECT(\"Months_non_UN_operation\"&$B424),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V424:$BV424))-IF($AV$19=CI$19,$AV424)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B424-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O424*(Direct_cost_personnel*$F424-UN_compensation)*$G424/CPI_2001*12/1000000/$E424*$CK424","v":1.25957236692291E-5},1.6199862694377349E-5,{"$f":"P424*(Direct_cost_personnel*$F424-UN_compensation)*$G424/CPI_2001*12/1000000/$E424*$CK424","v":0},0,{"$f":"Q424*(Direct_cost_personnel*$F424-UN_compensation)*$G424/CPI_2001*12/1000000/$E424*$CK424","v":2.0189049514347588E-6},2.5965941985644858E-6,{"$f":"R424*(Direct_cost_personnel*$F424-UN_compensation)*$G424/CPI_2001*12/1000000/$E424*$CK424","v":0},0,{"$f":"S424*(Direct_cost_personnel*$F424-UN_compensation)*$G424/CPI_2001*12/1000000/$E424*$CK424","v":0},0,{"$f":"T424*(Direct_cost_personnel*$F424-UN_compensation)*$G424/CPI_2001*12/1000000/$E424*$CK424","v":1.0576818717794342E-5},1.3603268495812863E-5,{"$f":"U424*(Direct_cost_personnel*$F424-UN_compensation)*$G424/CPI_2001*12/1000000/$E424*$CK424","v":0},0,2.2912333047404263E-4,4.5807368901972985E-5,6.0432451067176181E-6,1.6779375484253753E-4,0,9.4789616228145239E-6,0,{"$f":"BW424*Direct_cost_personnel*$F424*$G424/CPI_2001*12/1000000/$E424*$CK424","v":0},0,{"$f":"BY424*Direct_cost_personnel*$F424*$G424/CPI_2001*12/1000000/$E424*$CK424","v":0},0,{"$f":"CA424*Direct_cost_personnel*$F424*$G424/CPI_2001*12/1000000/$E424*$CK424","v":0},0,{"$f":"CC424*Direct_cost_personnel*$F424*$G424/CPI_2001*12/1000000/$E424*$CK424","v":0},0,{"$f":"CE424*Direct_cost_personnel*$F424*$G424/CPI_2001*12/1000000/$E424*$CK424","v":0},0,{"$f":"CG424*Direct_cost_personnel*$F424*$G424/CPI_2001*12/1000000/$E424*$CK424","v":0},0,{"$f":"CI424*Direct_cost_personnel*$F424*$G424/CPI_2001*12/1000000/$E424*$CK424","v":0},0,null,1060]
["Luxembourg",2004,900,157.87128000000001,34136,1.145273,188.9,2.5718629090909086,0.2910545454545454,5.9713090909090903E-2,2.0994261818181816,0,0.12166909090909091,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX425","v":0},{"$f":"Include_Afghanistan*DY425","v":0},{"$f":"Include_Afghanistan*DZ425","v":0},null,null,null,26,null,{"$f":"IF(NOT(ISBLANK(AV425)),Personnel_plane*AV425,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY425)),Personnel_plane*AY425,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA425)),Personnel_plane*BA425,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,{"$f":"DV425*Include_Iraq","v":0},0,49,49,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V425:$BV425*INDIRECT(\"Months_non_UN_operation\"&$B425),0))/12","v":49},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V425:$BV425))-IF($AV$19=BY$19,$AV425)","v":49},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V425:$BV425*INDIRECT(\"Months_non_UN_operation\"&$B425),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V425:$BV425))-IF($AV$19=CA$19,$AV425)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V425:$BV425*INDIRECT(\"Months_non_UN_operation\"&$B425),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V425:$BV425))-IF($AV$19=CC$19,$AV425)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V425:$BV425*INDIRECT(\"Months_non_UN_operation\"&$B425),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V425:$BV425))-IF($AV$19=CE$19,$AV425)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V425:$BV425*INDIRECT(\"Months_non_UN_operation\"&$B425),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V425:$BV425))-IF($AV$19=CG$19,$AV425)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V425:$BV425*INDIRECT(\"Months_non_UN_operation\"&$B425),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V425:$BV425))-IF($AV$19=CI$19,$AV425)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B425-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O425*(Direct_cost_personnel*$F425-UN_compensation)*$G425/CPI_2001*12/1000000/$E425*$CK425","v":0},0,{"$f":"P425*(Direct_cost_personnel*$F425-UN_compensation)*$G425/CPI_2001*12/1000000/$E425*$CK425","v":0},0,{"$f":"Q425*(Direct_cost_personnel*$F425-UN_compensation)*$G425/CPI_2001*12/1000000/$E425*$CK425","v":0},0,{"$f":"R425*(Direct_cost_personnel*$F425-UN_compensation)*$G425/CPI_2001*12/1000000/$E425*$CK425","v":0},0,{"$f":"S425*(Direct_cost_personnel*$F425-UN_compensation)*$G425/CPI_2001*12/1000000/$E425*$CK425","v":0},0,{"$f":"T425*(Direct_cost_personnel*$F425-UN_compensation)*$G425/CPI_2001*12/1000000/$E425*$CK425","v":0},0,{"$f":"U425*(Direct_cost_personnel*$F425-UN_compensation)*$G425/CPI_2001*12/1000000/$E425*$CK425","v":0},0,1.6149838383202643E-4,1.8276572414386282E-5,3.7496429694387635E-6,1.3183204055698515E-4,0,7.6401278912162767E-6,0,{"$f":"BW425*Direct_cost_personnel*$F425*$G425/CPI_2001*12/1000000/$E425*$CK425","v":4.5104524675790032E-4},5.3973063117667872E-4,{"$f":"BY425*Direct_cost_personnel*$F425*$G425/CPI_2001*12/1000000/$E425*$CK425","v":4.5104524675790032E-4},5.3973063117667872E-4,{"$f":"CA425*Direct_cost_personnel*$F425*$G425/CPI_2001*12/1000000/$E425*$CK425","v":0},0,{"$f":"CC425*Direct_cost_personnel*$F425*$G425/CPI_2001*12/1000000/$E425*$CK425","v":0},0,{"$f":"CE425*Direct_cost_personnel*$F425*$G425/CPI_2001*12/1000000/$E425*$CK425","v":0},0,{"$f":"CG425*Direct_cost_personnel*$F425*$G425/CPI_2001*12/1000000/$E425*$CK425","v":0},0,{"$f":"CI425*Direct_cost_personnel*$F425*$G425/CPI_2001*12/1000000/$E425*$CK425","v":0},0]
["Mexico",2004,192770,2542.1219839999999,759561,0.63930799999999999,188.9,7.4988403636363632,1.6426887272727271,0.44926909090909084,5.0442076363636357,0,0.3626749090909091,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX426","v":0},{"$f":"Include_Afghanistan*DY426","v":0},{"$f":"Include_Afghanistan*DZ426","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV426)),Personnel_plane*AV426,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY426)),Personnel_plane*AY426,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA426)),Personnel_plane*BA426,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV426*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V426:$BV426*INDIRECT(\"Months_non_UN_operation\"&$B426),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V426:$BV426))-IF($AV$19=BY$19,$AV426)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V426:$BV426*INDIRECT(\"Months_non_UN_operation\"&$B426),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V426:$BV426))-IF($AV$19=CA$19,$AV426)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V426:$BV426*INDIRECT(\"Months_non_UN_operation\"&$B426),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V426:$BV426))-IF($AV$19=CC$19,$AV426)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V426:$BV426*INDIRECT(\"Months_non_UN_operation\"&$B426),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V426:$BV426))-IF($AV$19=CE$19,$AV426)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V426:$BV426*INDIRECT(\"Months_non_UN_operation\"&$B426),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V426:$BV426))-IF($AV$19=CG$19,$AV426)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V426:$BV426*INDIRECT(\"Months_non_UN_operation\"&$B426),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V426:$BV426))-IF($AV$19=CI$19,$AV426)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B426-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O426*(Direct_cost_personnel*$F426-UN_compensation)*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,{"$f":"P426*(Direct_cost_personnel*$F426-UN_compensation)*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,{"$f":"Q426*(Direct_cost_personnel*$F426-UN_compensation)*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,{"$f":"R426*(Direct_cost_personnel*$F426-UN_compensation)*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,{"$f":"S426*(Direct_cost_personnel*$F426-UN_compensation)*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,{"$f":"T426*(Direct_cost_personnel*$F426-UN_compensation)*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,{"$f":"U426*(Direct_cost_personnel*$F426-UN_compensation)*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,2.11623769560087E-5,4.6358098562154385E-6,1.267876284259379E-6,1.4235190812001843E-5,0,1.0235000035320376E-6,0,{"$f":"BW426*Direct_cost_personnel*$F426*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,{"$f":"BY426*Direct_cost_personnel*$F426*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,{"$f":"CA426*Direct_cost_personnel*$F426*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,{"$f":"CC426*Direct_cost_personnel*$F426*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,{"$f":"CE426*Direct_cost_personnel*$F426*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,{"$f":"CG426*Direct_cost_personnel*$F426*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,{"$f":"CI426*Direct_cost_personnel*$F426*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0]
["Netherlands",2004,53130,9600,610691,1.128366,188.9,90.702724363636349,11.156036727272726,1.5445298181818179,71.231322545454532,0,2.7246381818181815,4.0461970909090903,39.5833333333333,4.5833333333333304,12.5,22.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX427","v":0},{"$f":"Include_Afghanistan*DY427","v":0},{"$f":"Include_Afghanistan*DZ427","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV427)),Personnel_plane*AV427,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY427)),Personnel_plane*AY427,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA427)),Personnel_plane*BA427,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1080,null,null,null,null,null,null,{"$f":"DV427*Include_Iraq","v":0},0,1080,1080,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V427:$BV427*INDIRECT(\"Months_non_UN_operation\"&$B427),0))/12","v":1080},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V427:$BV427))-IF($AV$19=BY$19,$AV427)","v":1080},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V427:$BV427*INDIRECT(\"Months_non_UN_operation\"&$B427),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V427:$BV427))-IF($AV$19=CA$19,$AV427)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V427:$BV427*INDIRECT(\"Months_non_UN_operation\"&$B427),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V427:$BV427))-IF($AV$19=CC$19,$AV427)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V427:$BV427*INDIRECT(\"Months_non_UN_operation\"&$B427),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V427:$BV427))-IF($AV$19=CE$19,$AV427)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V427:$BV427*INDIRECT(\"Months_non_UN_operation\"&$B427),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V427:$BV427))-IF($AV$19=CG$19,$AV427)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V427:$BV427*INDIRECT(\"Months_non_UN_operation\"&$B427),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V427:$BV427))-IF($AV$19=CI$19,$AV427)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B427-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O427*(Direct_cost_personnel*$F427-UN_compensation)*$G427/CPI_2001*12/1000000/$E427*$CK427","v":1.8287999088791674E-5},2.5104712736057384E-5,{"$f":"P427*(Direct_cost_personnel*$F427-UN_compensation)*$G427/CPI_2001*12/1000000/$E427*$CK427","v":2.1175577892285095E-6},2.9068614747013821E-6,{"$f":"Q427*(Direct_cost_personnel*$F427-UN_compensation)*$G427/CPI_2001*12/1000000/$E427*$CK427","v":5.7751576069868492E-6},7.9278040219128641E-6,{"$f":"R427*(Direct_cost_personnel*$F427-UN_compensation)*$G427/CPI_2001*12/1000000/$E427*$CK427","v":1.0395283692576327E-5},1.4270047239443157E-5,{"$f":"S427*(Direct_cost_personnel*$F427-UN_compensation)*$G427/CPI_2001*12/1000000/$E427*$CK427","v":0},0,{"$f":"T427*(Direct_cost_personnel*$F427-UN_compensation)*$G427/CPI_2001*12/1000000/$E427*$CK427","v":0},0,{"$f":"U427*(Direct_cost_personnel*$F427-UN_compensation)*$G427/CPI_2001*12/1000000/$E427*$CK427","v":0},0,3.1836975803700902E-4,3.9158081947731824E-5,5.4213540766878129E-6,2.5002445166403745E-4,0,9.5635760090974443E-6,1.420229433945453E-5,{"$f":"BW427*Direct_cost_personnel*$F427*$G427/CPI_2001*12/1000000/$E427*$CK427","v":5.4749463186721842E-4},6.8496226749327146E-4,{"$f":"BY427*Direct_cost_personnel*$F427*$G427/CPI_2001*12/1000000/$E427*$CK427","v":5.4749463186721842E-4},6.8496226749327146E-4,{"$f":"CA427*Direct_cost_personnel*$F427*$G427/CPI_2001*12/1000000/$E427*$CK427","v":0},0,{"$f":"CC427*Direct_cost_personnel*$F427*$G427/CPI_2001*12/1000000/$E427*$CK427","v":0},0,{"$f":"CE427*Direct_cost_personnel*$F427*$G427/CPI_2001*12/1000000/$E427*$CK427","v":0},0,{"$f":"CG427*Direct_cost_personnel*$F427*$G427/CPI_2001*12/1000000/$E427*$CK427","v":0},0,{"$f":"CI427*Direct_cost_personnel*$F427*$G427/CPI_2001*12/1000000/$E427*$CK427","v":0},0,null,1100,null,153]
["New Zealand",2004,8660,1120,99864,1.017617,188.9,11.875445454545455,1.4563003636363636,0.20168618181818179,9.3375839999999997,0,0.35075672727272728,0.52911818181818171,15.8333333333333,1.1666666666666701,8.1666666666666696,1.9166666666666701,0,4.5833333333333304,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX428","v":0},{"$f":"Include_Afghanistan*DY428","v":0},{"$f":"Include_Afghanistan*DZ428","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV428)),Personnel_plane*AV428,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY428)),Personnel_plane*AY428,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA428)),Personnel_plane*BA428,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,12,null,null,null,null,null,null,{"$f":"DV428*Include_Iraq","v":0},0,38,38,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V428:$BV428*INDIRECT(\"Months_non_UN_operation\"&$B428),0))/12","v":12},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V428:$BV428))-IF($AV$19=BY$19,$AV428)","v":12},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V428:$BV428*INDIRECT(\"Months_non_UN_operation\"&$B428),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V428:$BV428))-IF($AV$19=CA$19,$AV428)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V428:$BV428*INDIRECT(\"Months_non_UN_operation\"&$B428),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V428:$BV428))-IF($AV$19=CC$19,$AV428)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V428:$BV428*INDIRECT(\"Months_non_UN_operation\"&$B428),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V428:$BV428))-IF($AV$19=CE$19,$AV428)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V428:$BV428*INDIRECT(\"Months_non_UN_operation\"&$B428),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V428:$BV428))-IF($AV$19=CG$19,$AV428)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V428:$BV428*INDIRECT(\"Months_non_UN_operation\"&$B428),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V428:$BV428))-IF($AV$19=CI$19,$AV428)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B428-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O428*(Direct_cost_personnel*$F428-UN_compensation)*$G428/CPI_2001*12/1000000/$E428*$CK428","v":3.99165029595714E-5},4.3953809673018801E-5,{"$f":"P428*(Direct_cost_personnel*$F428-UN_compensation)*$G428/CPI_2001*12/1000000/$E428*$CK428","v":2.9412160075473815E-6},3.2387017653803495E-6,{"$f":"Q428*(Direct_cost_personnel*$F428-UN_compensation)*$G428/CPI_2001*12/1000000/$E428*$CK428","v":2.0588512052831617E-5},2.2670912357662386E-5,{"$f":"R428*(Direct_cost_personnel*$F428-UN_compensation)*$G428/CPI_2001*12/1000000/$E428*$CK428","v":4.8319977266849787E-6},5.3207243288391393E-6,{"$f":"S428*(Direct_cost_personnel*$F428-UN_compensation)*$G428/CPI_2001*12/1000000/$E428*$CK428","v":0},0,{"$f":"T428*(Direct_cost_personnel*$F428-UN_compensation)*$G428/CPI_2001*12/1000000/$E428*$CK428","v":1.1554777172507532E-5},1.272347122113704E-5,{"$f":"U428*(Direct_cost_personnel*$F428-UN_compensation)*$G428/CPI_2001*12/1000000/$E428*$CK428","v":0},0,2.5490241316148099E-4,3.1258993896247067E-5,4.3291255594207541E-6,2.0042807689264384E-4,0,7.5288743110027483E-6,1.135734250216656E-5,{"$f":"BW428*Direct_cost_personnel*$F428*$G428/CPI_2001*12/1000000/$E428*$CK428","v":1.0623964985533686E-4},1.0548914321524536E-4,{"$f":"BY428*Direct_cost_personnel*$F428*$G428/CPI_2001*12/1000000/$E428*$CK428","v":3.3549363112211638E-5},3.3312361015340637E-5,{"$f":"CA428*Direct_cost_personnel*$F428*$G428/CPI_2001*12/1000000/$E428*$CK428","v":7.2690286743125213E-5},7.2176782199904723E-5,{"$f":"CC428*Direct_cost_personnel*$F428*$G428/CPI_2001*12/1000000/$E428*$CK428","v":0},0,{"$f":"CE428*Direct_cost_personnel*$F428*$G428/CPI_2001*12/1000000/$E428*$CK428","v":0},0,{"$f":"CG428*Direct_cost_personnel*$F428*$G428/CPI_2001*12/1000000/$E428*$CK428","v":0},0,{"$f":"CI428*Direct_cost_personnel*$F428*$G428/CPI_2001*12/1000000/$E428*$CK428","v":0},0,null,61,null,181]
["Norway",2004,25800,4430,260013,1.3328530000000001,188.9,35.557509818181813,4.4919818181818183,0.62166981818181821,27.752392363636361,0,1.065804,1.6256618181818179,49.1666666666667,20.8333333333333,12,13.9166666666667,0.5,1.9166666666666701,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX429","v":0},{"$f":"Include_Afghanistan*DY429","v":0},{"$f":"Include_Afghanistan*DZ429","v":0},null,null,null,60,null,{"$f":"IF(NOT(ISBLANK(AV429)),Personnel_plane*AV429,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY429)),Personnel_plane*AY429,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA429)),Personnel_plane*BA429,0)","v":0},null,null,null,null,null,4,null,null,null,null,null,125,null,null,null,null,null,null,{"$f":"DV429*Include_Iraq","v":0},0,189,189,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V429:$BV429*INDIRECT(\"Months_non_UN_operation\"&$B429),0))/12","v":185},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V429:$BV429))-IF($AV$19=BY$19,$AV429)","v":185},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V429:$BV429*INDIRECT(\"Months_non_UN_operation\"&$B429),0))/12","v":4},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V429:$BV429))-IF($AV$19=CA$19,$AV429)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V429:$BV429*INDIRECT(\"Months_non_UN_operation\"&$B429),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V429:$BV429))-IF($AV$19=CC$19,$AV429)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V429:$BV429*INDIRECT(\"Months_non_UN_operation\"&$B429),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V429:$BV429))-IF($AV$19=CE$19,$AV429)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V429:$BV429*INDIRECT(\"Months_non_UN_operation\"&$B429),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V429:$BV429))-IF($AV$19=CG$19,$AV429)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V429:$BV429*INDIRECT(\"Months_non_UN_operation\"&$B429),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V429:$BV429))-IF($AV$19=CI$19,$AV429)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B429-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O429*(Direct_cost_personnel*$F429-UN_compensation)*$G429/CPI_2001*12/1000000/$E429*$CK429","v":6.3960910551318607E-5},6.9597352447799791E-5,{"$f":"P429*(Direct_cost_personnel*$F429-UN_compensation)*$G429/CPI_2001*12/1000000/$E429*$CK429","v":2.7102080742084096E-5},2.9490403579576114E-5,{"$f":"Q429*(Direct_cost_personnel*$F429-UN_compensation)*$G429/CPI_2001*12/1000000/$E429*$CK429","v":1.5610798507440465E-5},1.6986472461835869E-5,{"$f":"R429*(Direct_cost_personnel*$F429-UN_compensation)*$G429/CPI_2001*12/1000000/$E429*$CK429","v":1.8104189935712247E-5},1.9699589591156925E-5,{"$f":"S429*(Direct_cost_personnel*$F429-UN_compensation)*$G429/CPI_2001*12/1000000/$E429*$CK429","v":6.5044993781001945E-7},7.0776968590982791E-7,{"$f":"T429*(Direct_cost_personnel*$F429-UN_compensation)*$G429/CPI_2001*12/1000000/$E429*$CK429","v":2.4933914282717451E-6},2.7131171293210112E-6,{"$f":"U429*(Direct_cost_personnel*$F429-UN_compensation)*$G429/CPI_2001*12/1000000/$E429*$CK429","v":0},0,2.9313607717307191E-4,3.7031893843175547E-5,5.1250453907076594E-6,2.2879069629011111E-4,0,8.7864871638343586E-6,1.3401954485243224E-5,{"$f":"BW429*Direct_cost_personnel*$F429*$G429/CPI_2001*12/1000000/$E429*$CK429","v":2.6581325515924551E-4},2.6753694127391495E-4,{"$f":"BY429*Direct_cost_personnel*$F429*$G429/CPI_2001*12/1000000/$E429*$CK429","v":2.6018757780137786E-4},2.6187478378663634E-4,{"$f":"CA429*Direct_cost_personnel*$F429*$G429/CPI_2001*12/1000000/$E429*$CK429","v":5.6256773578676304E-6},5.6621574872786233E-6,{"$f":"CC429*Direct_cost_personnel*$F429*$G429/CPI_2001*12/1000000/$E429*$CK429","v":0},0,{"$f":"CE429*Direct_cost_personnel*$F429*$G429/CPI_2001*12/1000000/$E429*$CK429","v":0},0,{"$f":"CG429*Direct_cost_personnel*$F429*$G429/CPI_2001*12/1000000/$E429*$CK429","v":0},0,{"$f":"CI429*Direct_cost_personnel*$F429*$G429/CPI_2001*12/1000000/$E429*$CK429","v":0},0,null,12,null,147]
["Poland",2004,141500,3637.53728,253021,0.50869450000000005,188.9,16.654952727272725,2.8568050909090905,0.64882472727272722,11.491435636363635,0,1.3267690909090908,0.33111818181818176,732.25,124.666666666667,590.16666666666697,16.4166666666667,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX430","v":0},{"$f":"Include_Afghanistan*DY430","v":0},{"$f":"Include_Afghanistan*DZ430","v":0},null,null,null,574,null,{"$f":"IF(NOT(ISBLANK(AV430)),Personnel_plane*AV430,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY430)),Personnel_plane*AY430,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA430)),Personnel_plane*BA430,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,287,null,null,null,null,null,null,{"$f":"DV430*Include_Iraq","v":0},0,861,861,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V430:$BV430*INDIRECT(\"Months_non_UN_operation\"&$B430),0))/12","v":861},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V430:$BV430))-IF($AV$19=BY$19,$AV430)","v":861},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V430:$BV430*INDIRECT(\"Months_non_UN_operation\"&$B430),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V430:$BV430))-IF($AV$19=CA$19,$AV430)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V430:$BV430*INDIRECT(\"Months_non_UN_operation\"&$B430),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V430:$BV430))-IF($AV$19=CC$19,$AV430)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V430:$BV430*INDIRECT(\"Months_non_UN_operation\"&$B430),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V430:$BV430))-IF($AV$19=CE$19,$AV430)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V430:$BV430*INDIRECT(\"Months_non_UN_operation\"&$B430),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V430:$BV430))-IF($AV$19=CG$19,$AV430)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V430:$BV430*INDIRECT(\"Months_non_UN_operation\"&$B430),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V430:$BV430))-IF($AV$19=CI$19,$AV430)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B430-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O430*(Direct_cost_personnel*$F430-UN_compensation)*$G430/CPI_2001*12/1000000/$E430*$CK430","v":3.2451086627172381E-4},1.594728739096591E-4,{"$f":"P430*(Direct_cost_personnel*$F430-UN_compensation)*$G430/CPI_2001*12/1000000/$E430*$CK430","v":5.5248464315750565E-5},2.7150497253767007E-5,{"$f":"Q430*(Direct_cost_personnel*$F430-UN_compensation)*$G430/CPI_2001*12/1000000/$E430*$CK430","v":2.615438665000967E-4},1.2852929248073365E-4,{"$f":"R430*(Direct_cost_personnel*$F430-UN_compensation)*$G430/CPI_2001*12/1000000/$E430*$CK430","v":7.2753659560179508E-6},3.5752994378289419E-6,{"$f":"S430*(Direct_cost_personnel*$F430-UN_compensation)*$G430/CPI_2001*12/1000000/$E430*$CK430","v":4.4316949985896055E-7},2.177847373296813E-7,{"$f":"T430*(Direct_cost_personnel*$F430-UN_compensation)*$G430/CPI_2001*12/1000000/$E430*$CK430","v":0},0,{"$f":"U430*(Direct_cost_personnel*$F430-UN_compensation)*$G430/CPI_2001*12/1000000/$E430*$CK430","v":0},0,1.4109766661966693E-4,2.4202322211001823E-5,5.4967226003237445E-6,9.7353308709541154E-5,0,1.1240141352296974E-5,2.8051717465032117E-6,{"$f":"BW430*Direct_cost_personnel*$F430*$G430/CPI_2001*12/1000000/$E430*$CK430","v":4.7493181540908785E-4},1.875126588408556E-4,{"$f":"BY430*Direct_cost_personnel*$F430*$G430/CPI_2001*12/1000000/$E430*$CK430","v":4.7493181540908785E-4},1.875126588408556E-4,{"$f":"CA430*Direct_cost_personnel*$F430*$G430/CPI_2001*12/1000000/$E430*$CK430","v":0},0,{"$f":"CC430*Direct_cost_personnel*$F430*$G430/CPI_2001*12/1000000/$E430*$CK430","v":0},0,{"$f":"CE430*Direct_cost_personnel*$F430*$G430/CPI_2001*12/1000000/$E430*$CK430","v":0},0,{"$f":"CG430*Direct_cost_personnel*$F430*$G430/CPI_2001*12/1000000/$E430*$CK430","v":0},0,{"$f":"CI430*Direct_cost_personnel*$F430*$G430/CPI_2001*12/1000000/$E430*$CK430","v":0},0]
["Portugal",2004,44900,2830,185641,0.88886469999999995,188.9,6.5508239999999995,1.7718959999999999,0.43000036363636357,3.4802945454545453,0,0.61804909090909077,0.25058399999999997,265.58333333333297,12.3333333333333,0,10.3333333333333,0,240.333333333333,2.5833333333333299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX431","v":0},{"$f":"Include_Afghanistan*DY431","v":0},{"$f":"Include_Afghanistan*DZ431","v":0},null,null,null,313,null,{"$f":"IF(NOT(ISBLANK(AV431)),Personnel_plane*AV431,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY431)),Personnel_plane*AY431,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA431)),Personnel_plane*BA431,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,330,null,null,null,null,null,null,{"$f":"DV431*Include_Iraq","v":0},0,643,643,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V431:$BV431*INDIRECT(\"Months_non_UN_operation\"&$B431),0))/12","v":643},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V431:$BV431))-IF($AV$19=BY$19,$AV431)","v":643},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V431:$BV431*INDIRECT(\"Months_non_UN_operation\"&$B431),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V431:$BV431))-IF($AV$19=CA$19,$AV431)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V431:$BV431*INDIRECT(\"Months_non_UN_operation\"&$B431),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V431:$BV431))-IF($AV$19=CC$19,$AV431)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V431:$BV431*INDIRECT(\"Months_non_UN_operation\"&$B431),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V431:$BV431))-IF($AV$19=CE$19,$AV431)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V431:$BV431*INDIRECT(\"Months_non_UN_operation\"&$B431),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V431:$BV431))-IF($AV$19=CG$19,$AV431)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V431:$BV431*INDIRECT(\"Months_non_UN_operation\"&$B431),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V431:$BV431))-IF($AV$19=CI$19,$AV431)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B431-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O431*(Direct_cost_personnel*$F431-UN_compensation)*$G431/CPI_2001*12/1000000/$E431*$CK431","v":3.0964001441375976E-4},1.932858261769748E-4,{"$f":"P431*(Direct_cost_personnel*$F431-UN_compensation)*$G431/CPI_2001*12/1000000/$E431*$CK431","v":1.4379266436534794E-5},8.9759341933455392E-6,{"$f":"Q431*(Direct_cost_personnel*$F431-UN_compensation)*$G431/CPI_2001*12/1000000/$E431*$CK431","v":0},0,{"$f":"R431*(Direct_cost_personnel*$F431-UN_compensation)*$G431/CPI_2001*12/1000000/$E431*$CK431","v":1.2047493500880498E-5},7.5203772971273405E-6,{"$f":"S431*(Direct_cost_personnel*$F431-UN_compensation)*$G431/CPI_2001*12/1000000/$E431*$CK431","v":0},0,{"$f":"T431*(Direct_cost_personnel*$F431-UN_compensation)*$G431/CPI_2001*12/1000000/$E431*$CK431","v":2.8020138110112434E-4},1.7490942036222011E-4,{"$f":"U431*(Direct_cost_personnel*$F431-UN_compensation)*$G431/CPI_2001*12/1000000/$E431*$CK431","v":3.0118733752201303E-6},1.8800943242818387E-6,7.5640610866628061E-5,2.0459608719778585E-5,4.9650990743037434E-6,4.0186029332184086E-5,0,7.1364473815702842E-6,2.8934263587913717E-6,{"$f":"BW431*Direct_cost_personnel*$F431*$G431/CPI_2001*12/1000000/$E431*$CK431","v":8.4469587024275537E-4},4.6796154213415113E-4,{"$f":"BY431*Direct_cost_personnel*$F431*$G431/CPI_2001*12/1000000/$E431*$CK431","v":8.4469587024275537E-4},4.6796154213415113E-4,{"$f":"CA431*Direct_cost_personnel*$F431*$G431/CPI_2001*12/1000000/$E431*$CK431","v":0},0,{"$f":"CC431*Direct_cost_personnel*$F431*$G431/CPI_2001*12/1000000/$E431*$CK431","v":0},0,{"$f":"CE431*Direct_cost_personnel*$F431*$G431/CPI_2001*12/1000000/$E431*$CK431","v":0},0,{"$f":"CG431*Direct_cost_personnel*$F431*$G431/CPI_2001*12/1000000/$E431*$CK431","v":0},0,{"$f":"CI431*Direct_cost_personnel*$F431*$G431/CPI_2001*12/1000000/$E431*$CK431","v":0},0,null,128,null,8]
["Russia",2004,1037000,12658.404352,591177,0.40098840000000002,188.9,131.30595709090909,20.520659999999996,1.2170661818181818,104.25399054545454,0,2.120554909090909,3.193685454545454,339.58333333333297,114.25,4.5,217.666666666667,0,3.1666666666666701,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX432","v":0},{"$f":"Include_Afghanistan*DY432","v":0},{"$f":"Include_Afghanistan*DZ432","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV432)),Personnel_plane*AV432,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY432)),Personnel_plane*AY432,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA432)),Personnel_plane*BA432,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV432*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V432:$BV432*INDIRECT(\"Months_non_UN_operation\"&$B432),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V432:$BV432))-IF($AV$19=BY$19,$AV432)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V432:$BV432*INDIRECT(\"Months_non_UN_operation\"&$B432),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V432:$BV432))-IF($AV$19=CA$19,$AV432)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V432:$BV432*INDIRECT(\"Months_non_UN_operation\"&$B432),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V432:$BV432))-IF($AV$19=CC$19,$AV432)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V432:$BV432*INDIRECT(\"Months_non_UN_operation\"&$B432),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V432:$BV432))-IF($AV$19=CE$19,$AV432)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V432:$BV432*INDIRECT(\"Months_non_UN_operation\"&$B432),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V432:$BV432))-IF($AV$19=CG$19,$AV432)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V432:$BV432*INDIRECT(\"Months_non_UN_operation\"&$B432),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V432:$BV432))-IF($AV$19=CI$19,$AV432)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B432-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O432*(Direct_cost_personnel*$F432-UN_compensation)*$G432/CPI_2001*12/1000000/$E432*$CK432","v":4.7435800520950088E-5},1.5030105913229135E-5,{"$f":"P432*(Direct_cost_personnel*$F432-UN_compensation)*$G432/CPI_2001*12/1000000/$E432*$CK432","v":1.595938221207917E-5},5.0567546520336601E-6,{"$f":"Q432*(Direct_cost_personnel*$F432-UN_compensation)*$G432/CPI_2001*12/1000000/$E432*$CK432","v":6.2859711119786669E-7},1.9917195565996908E-7,{"$f":"R432*(Direct_cost_personnel*$F432-UN_compensation)*$G432/CPI_2001*12/1000000/$E432*$CK432","v":3.0405475082385755E-5},9.6340212626637061E-6,{"$f":"S432*(Direct_cost_personnel*$F432-UN_compensation)*$G432/CPI_2001*12/1000000/$E432*$CK432","v":0},0,{"$f":"T432*(Direct_cost_personnel*$F432-UN_compensation)*$G432/CPI_2001*12/1000000/$E432*$CK432","v":4.4234611528738814E-7},1.4015804287183026E-7,{"$f":"U432*(Direct_cost_personnel*$F432-UN_compensation)*$G432/CPI_2001*12/1000000/$E432*$CK432","v":0},0,4.7610187907501676E-4,7.4405800028519401E-5,4.4129566469030383E-6,3.7801423407922771E-4,0,7.6889137345150378E-6,1.1579974585851537E-5,{"$f":"BW432*Direct_cost_personnel*$F432*$G432/CPI_2001*12/1000000/$E432*$CK432","v":0},0,{"$f":"BY432*Direct_cost_personnel*$F432*$G432/CPI_2001*12/1000000/$E432*$CK432","v":0},0,{"$f":"CA432*Direct_cost_personnel*$F432*$G432/CPI_2001*12/1000000/$E432*$CK432","v":0},0,{"$f":"CC432*Direct_cost_personnel*$F432*$G432/CPI_2001*12/1000000/$E432*$CK432","v":0},0,{"$f":"CE432*Direct_cost_personnel*$F432*$G432/CPI_2001*12/1000000/$E432*$CK432","v":0},0,{"$f":"CG432*Direct_cost_personnel*$F432*$G432/CPI_2001*12/1000000/$E432*$CK432","v":0},0,{"$f":"CI432*Direct_cost_personnel*$F432*$G432/CPI_2001*12/1000000/$E432*$CK432","v":0},0]
["Saudi Arabia",2004,199500,17958.938623999999,250673,0.55659970000000003,188.9,6.2325294545454542,1.4005821818181818,0.20222290909090909,4.5239836363636359,0,0.10574072727272726,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX433","v":0},{"$f":"Include_Afghanistan*DY433","v":0},{"$f":"Include_Afghanistan*DZ433","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV433)),Personnel_plane*AV433,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY433)),Personnel_plane*AY433,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA433)),Personnel_plane*BA433,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV433*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V433:$BV433*INDIRECT(\"Months_non_UN_operation\"&$B433),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V433:$BV433))-IF($AV$19=BY$19,$AV433)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V433:$BV433*INDIRECT(\"Months_non_UN_operation\"&$B433),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V433:$BV433))-IF($AV$19=CA$19,$AV433)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V433:$BV433*INDIRECT(\"Months_non_UN_operation\"&$B433),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V433:$BV433))-IF($AV$19=CC$19,$AV433)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V433:$BV433*INDIRECT(\"Months_non_UN_operation\"&$B433),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V433:$BV433))-IF($AV$19=CE$19,$AV433)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V433:$BV433*INDIRECT(\"Months_non_UN_operation\"&$B433),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V433:$BV433))-IF($AV$19=CG$19,$AV433)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V433:$BV433*INDIRECT(\"Months_non_UN_operation\"&$B433),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V433:$BV433))-IF($AV$19=CI$19,$AV433)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B433-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O433*(Direct_cost_personnel*$F433-UN_compensation)*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,{"$f":"P433*(Direct_cost_personnel*$F433-UN_compensation)*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,{"$f":"Q433*(Direct_cost_personnel*$F433-UN_compensation)*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,{"$f":"R433*(Direct_cost_personnel*$F433-UN_compensation)*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,{"$f":"S433*(Direct_cost_personnel*$F433-UN_compensation)*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,{"$f":"T433*(Direct_cost_personnel*$F433-UN_compensation)*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,{"$f":"U433*(Direct_cost_personnel*$F433-UN_compensation)*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,5.3295406157484988E-5,1.197661347312163E-5,1.7292420602180987E-6,3.8685343905430466E-5,0,9.0420671871479393E-7,0,{"$f":"BW433*Direct_cost_personnel*$F433*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,{"$f":"BY433*Direct_cost_personnel*$F433*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,{"$f":"CA433*Direct_cost_personnel*$F433*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,{"$f":"CC433*Direct_cost_personnel*$F433*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,{"$f":"CE433*Direct_cost_personnel*$F433*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,{"$f":"CG433*Direct_cost_personnel*$F433*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,{"$f":"CI433*Direct_cost_personnel*$F433*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0]
["Slovakia",2004,12860,577.35763199999997,42242,0.71068019999999998,188.9,0.39050399999999996,8.7950181818181816E-2,1.0849090909090909E-2,0.27263672727272725,0,1.9068000000000002E-2,0,428.5,276.16666666666703,94.0833333333333,58.25,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX434","v":0},{"$f":"Include_Afghanistan*DY434","v":0},{"$f":"Include_Afghanistan*DZ434","v":0},null,null,null,100,null,{"$f":"IF(NOT(ISBLANK(AV434)),Personnel_plane*AV434,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY434)),Personnel_plane*AY434,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA434)),Personnel_plane*BA434,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,{"$f":"DV434*Include_Iraq","v":0},0,129,129,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V434:$BV434*INDIRECT(\"Months_non_UN_operation\"&$B434),0))/12","v":129},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V434:$BV434))-IF($AV$19=BY$19,$AV434)","v":129},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V434:$BV434*INDIRECT(\"Months_non_UN_operation\"&$B434),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V434:$BV434))-IF($AV$19=CA$19,$AV434)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V434:$BV434*INDIRECT(\"Months_non_UN_operation\"&$B434),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V434:$BV434))-IF($AV$19=CC$19,$AV434)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V434:$BV434*INDIRECT(\"Months_non_UN_operation\"&$B434),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V434:$BV434))-IF($AV$19=CE$19,$AV434)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V434:$BV434*INDIRECT(\"Months_non_UN_operation\"&$B434),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V434:$BV434))-IF($AV$19=CG$19,$AV434)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V434:$BV434*INDIRECT(\"Months_non_UN_operation\"&$B434),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V434:$BV434))-IF($AV$19=CI$19,$AV434)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B434-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O434*(Direct_cost_personnel*$F434-UN_compensation)*$G434/CPI_2001*12/1000000/$E434*$CK434","v":1.6996043391900655E-3},9.7621008903786555E-4,{"$f":"P434*(Direct_cost_personnel*$F434-UN_compensation)*$G434/CPI_2001*12/1000000/$E434*$CK434","v":1.0953887164675002E-3},6.2916379522977262E-4,{"$f":"Q434*(Direct_cost_personnel*$F434-UN_compensation)*$G434/CPI_2001*12/1000000/$E434*$CK434","v":3.7317255911038186E-4},2.1434095498322638E-4,{"$f":"R434*(Direct_cost_personnel*$F434-UN_compensation)*$G434/CPI_2001*12/1000000/$E434*$CK434","v":2.3104306361218513E-4},1.3270533882486738E-4,{"$f":"S434*(Direct_cost_personnel*$F434-UN_compensation)*$G434/CPI_2001*12/1000000/$E434*$CK434","v":0},0,{"$f":"T434*(Direct_cost_personnel*$F434-UN_compensation)*$G434/CPI_2001*12/1000000/$E434*$CK434","v":0},0,{"$f":"U434*(Direct_cost_personnel*$F434-UN_compensation)*$G434/CPI_2001*12/1000000/$E434*$CK434","v":0},0,1.9815909484128246E-5,4.4629833292916659E-6,5.5053111732434E-7,1.3834799924419013E-5,0,9.6759511309322679E-7,0,{"$f":"BW434*Direct_cost_personnel*$F434*$G434/CPI_2001*12/1000000/$E434*$CK434","v":5.9545245749183858E-4},2.9388821817009263E-4,{"$f":"BY434*Direct_cost_personnel*$F434*$G434/CPI_2001*12/1000000/$E434*$CK434","v":5.9545245749183858E-4},2.9388821817009263E-4,{"$f":"CA434*Direct_cost_personnel*$F434*$G434/CPI_2001*12/1000000/$E434*$CK434","v":0},0,{"$f":"CC434*Direct_cost_personnel*$F434*$G434/CPI_2001*12/1000000/$E434*$CK434","v":0},0,{"$f":"CE434*Direct_cost_personnel*$F434*$G434/CPI_2001*12/1000000/$E434*$CK434","v":0},0,{"$f":"CG434*Direct_cost_personnel*$F434*$G434/CPI_2001*12/1000000/$E434*$CK434","v":0},0,{"$f":"CI434*Direct_cost_personnel*$F434*$G434/CPI_2001*12/1000000/$E434*$CK434","v":0},0]
["South Korea",2004,687700,16300,721976,0.69480810000000004,188.9,26.060536363636363,2.787405818181818,0,23.063182909090909,0,0.20994763636363636,0,41.4166666666667,7,0,22.8333333333333,10.3333333333333,1.25,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX435","v":0},{"$f":"Include_Afghanistan*DY435","v":0},{"$f":"Include_Afghanistan*DZ435","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV435)),Personnel_plane*AV435,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY435)),Personnel_plane*AY435,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA435)),Personnel_plane*BA435,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV435*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V435:$BV435*INDIRECT(\"Months_non_UN_operation\"&$B435),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V435:$BV435))-IF($AV$19=BY$19,$AV435)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V435:$BV435*INDIRECT(\"Months_non_UN_operation\"&$B435),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V435:$BV435))-IF($AV$19=CA$19,$AV435)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V435:$BV435*INDIRECT(\"Months_non_UN_operation\"&$B435),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V435:$BV435))-IF($AV$19=CC$19,$AV435)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V435:$BV435*INDIRECT(\"Months_non_UN_operation\"&$B435),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V435:$BV435))-IF($AV$19=CE$19,$AV435)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V435:$BV435*INDIRECT(\"Months_non_UN_operation\"&$B435),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V435:$BV435))-IF($AV$19=CG$19,$AV435)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V435:$BV435*INDIRECT(\"Months_non_UN_operation\"&$B435),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V435:$BV435))-IF($AV$19=CI$19,$AV435)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B435-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O435*(Direct_cost_personnel*$F435-UN_compensation)*$G435/CPI_2001*12/1000000/$E435*$CK435","v":9.3617468618544429E-6},2.9145664208917632E-6,{"$f":"P435*(Direct_cost_personnel*$F435-UN_compensation)*$G435/CPI_2001*12/1000000/$E435*$CK435","v":1.5822670752430031E-6},4.9260277536198775E-7,{"$f":"Q435*(Direct_cost_personnel*$F435-UN_compensation)*$G435/CPI_2001*12/1000000/$E435*$CK435","v":0},0,{"$f":"R435*(Direct_cost_personnel*$F435-UN_compensation)*$G435/CPI_2001*12/1000000/$E435*$CK435","v":5.1612045073402643E-6},1.6068233386807671E-6,{"$f":"S435*(Direct_cost_personnel*$F435-UN_compensation)*$G435/CPI_2001*12/1000000/$E435*$CK435","v":2.3357275872634731E-6},7.2717552553436053E-7,{"$f":"T435*(Direct_cost_personnel*$F435-UN_compensation)*$G435/CPI_2001*12/1000000/$E435*$CK435","v":2.8254769200767909E-7},8.7964781314640665E-8,{"$f":"U435*(Direct_cost_personnel*$F435-UN_compensation)*$G435/CPI_2001*12/1000000/$E435*$CK435","v":0},0,7.7373738999655191E-5,8.2758085732670806E-6,0,6.8474595841369322E-5,0,6.233345850187961E-7,0,{"$f":"BW435*Direct_cost_personnel*$F435*$G435/CPI_2001*12/1000000/$E435*$CK435","v":0},0,{"$f":"BY435*Direct_cost_personnel*$F435*$G435/CPI_2001*12/1000000/$E435*$CK435","v":0},0,{"$f":"CA435*Direct_cost_personnel*$F435*$G435/CPI_2001*12/1000000/$E435*$CK435","v":0},0,{"$f":"CC435*Direct_cost_personnel*$F435*$G435/CPI_2001*12/1000000/$E435*$CK435","v":0},0,{"$f":"CE435*Direct_cost_personnel*$F435*$G435/CPI_2001*12/1000000/$E435*$CK435","v":0},0,{"$f":"CG435*Direct_cost_personnel*$F435*$G435/CPI_2001*12/1000000/$E435*$CK435","v":0},0,{"$f":"CI435*Direct_cost_personnel*$F435*$G435/CPI_2001*12/1000000/$E435*$CK435","v":0},0,null,null,null,null,null,205]
["Spain",2004,147255,12500,1045984,0.94233979999999995,188.9,94.34729672727272,16.648634181818181,1.2302301818181816,66.464252727272722,0,3.9707967272727269,6.0333829090909088,87.9166666666667,14.75,0,8.1666666666666696,0,5,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX436","v":0},{"$f":"Include_Afghanistan*DY436","v":0},{"$f":"Include_Afghanistan*DZ436","v":0},null,null,null,800,null,{"$f":"IF(NOT(ISBLANK(AV436)),Personnel_plane*AV436,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY436)),Personnel_plane*AY436,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA436)),Personnel_plane*BA436,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,935,null,null,null,null,null,null,{"$f":"DV436*Include_Iraq","v":0},0,1735,1735,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V436:$BV436*INDIRECT(\"Months_non_UN_operation\"&$B436),0))/12","v":1735},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V436:$BV436))-IF($AV$19=BY$19,$AV436)","v":1735},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V436:$BV436*INDIRECT(\"Months_non_UN_operation\"&$B436),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V436:$BV436))-IF($AV$19=CA$19,$AV436)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V436:$BV436*INDIRECT(\"Months_non_UN_operation\"&$B436),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V436:$BV436))-IF($AV$19=CC$19,$AV436)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V436:$BV436*INDIRECT(\"Months_non_UN_operation\"&$B436),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V436:$BV436))-IF($AV$19=CE$19,$AV436)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V436:$BV436*INDIRECT(\"Months_non_UN_operation\"&$B436),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V436:$BV436))-IF($AV$19=CG$19,$AV436)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V436:$BV436*INDIRECT(\"Months_non_UN_operation\"&$B436),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V436:$BV436))-IF($AV$19=CI$19,$AV436)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B436-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O436*(Direct_cost_personnel*$F436-UN_compensation)*$G436/CPI_2001*12/1000000/$E436*$CK436","v":1.9425004655013142E-5},1.5293931138202845E-5,{"$f":"P436*(Direct_cost_personnel*$F436-UN_compensation)*$G436/CPI_2001*12/1000000/$E436*$CK436","v":3.2589818236372744E-6},2.5659012430918508E-6,{"$f":"Q436*(Direct_cost_personnel*$F436-UN_compensation)*$G436/CPI_2001*12/1000000/$E436*$CK436","v":0},0,{"$f":"R436*(Direct_cost_personnel*$F436-UN_compensation)*$G436/CPI_2001*12/1000000/$E436*$CK436","v":1.8044080153471922E-6},1.4206684848757144E-6,{"$f":"S436*(Direct_cost_personnel*$F436-UN_compensation)*$G436/CPI_2001*12/1000000/$E436*$CK436","v":0},0,{"$f":"T436*(Direct_cost_personnel*$F436-UN_compensation)*$G436/CPI_2001*12/1000000/$E436*$CK436","v":1.1047396012329743E-6},8.6979703155655935E-7,{"$f":"U436*(Direct_cost_personnel*$F436-UN_compensation)*$G436/CPI_2001*12/1000000/$E436*$CK436","v":1.3256875214795694E-5},1.0437564378678713E-5,1.9334698980926705E-4,3.4118235658571E-5,2.5211247240568234E-6,1.3620595014913491E-4,0,8.1373989610106313E-6,1.2364280316493671E-5,{"$f":"BW436*Direct_cost_personnel*$F436*$G436/CPI_2001*12/1000000/$E436*$CK436","v":4.2885414285618749E-4},3.0181956995012609E-4,{"$f":"BY436*Direct_cost_personnel*$F436*$G436/CPI_2001*12/1000000/$E436*$CK436","v":4.2885414285618749E-4},3.0181956995012609E-4,{"$f":"CA436*Direct_cost_personnel*$F436*$G436/CPI_2001*12/1000000/$E436*$CK436","v":0},0,{"$f":"CC436*Direct_cost_personnel*$F436*$G436/CPI_2001*12/1000000/$E436*$CK436","v":0},0,{"$f":"CE436*Direct_cost_personnel*$F436*$G436/CPI_2001*12/1000000/$E436*$CK436","v":0},0,{"$f":"CG436*Direct_cost_personnel*$F436*$G436/CPI_2001*12/1000000/$E436*$CK436","v":0},0,{"$f":"CI436*Direct_cost_personnel*$F436*$G436/CPI_2001*12/1000000/$E436*$CK436","v":0},0,null,0,null,125]
["Sweden",2004,27600,5300,362090,1.238524,188.9,53.699182909090908,6.5879236363636355,0.48721090909090908,42.658400727272728,0,1.5762359999999997,2.3894116363636364,313.58333333333297,33.75,6.9166666666666696,262.33333333333297,7.5,3.0833333333333299,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX437","v":0},{"$f":"Include_Afghanistan*DY437","v":0},{"$f":"Include_Afghanistan*DZ437","v":0},null,null,null,650,null,{"$f":"IF(NOT(ISBLANK(AV437)),Personnel_plane*AV437,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY437)),Personnel_plane*AY437,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA437)),Personnel_plane*BA437,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,{"$f":"DV437*Include_Iraq","v":0},0,657,657,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V437:$BV437*INDIRECT(\"Months_non_UN_operation\"&$B437),0))/12","v":657},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V437:$BV437))-IF($AV$19=BY$19,$AV437)","v":657},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V437:$BV437*INDIRECT(\"Months_non_UN_operation\"&$B437),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V437:$BV437))-IF($AV$19=CA$19,$AV437)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V437:$BV437*INDIRECT(\"Months_non_UN_operation\"&$B437),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V437:$BV437))-IF($AV$19=CC$19,$AV437)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V437:$BV437*INDIRECT(\"Months_non_UN_operation\"&$B437),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V437:$BV437))-IF($AV$19=CE$19,$AV437)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V437:$BV437*INDIRECT(\"Months_non_UN_operation\"&$B437),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V437:$BV437))-IF($AV$19=CG$19,$AV437)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V437:$BV437*INDIRECT(\"Months_non_UN_operation\"&$B437),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V437:$BV437))-IF($AV$19=CI$19,$AV437)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B437-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O437*(Direct_cost_personnel*$F437-UN_compensation)*$G437/CPI_2001*12/1000000/$E437*$CK437","v":2.7052429215143007E-4},3.5648086597290775E-4,{"$f":"P437*(Direct_cost_personnel*$F437-UN_compensation)*$G437/CPI_2001*12/1000000/$E437*$CK437","v":2.9115689163255185E-5},3.8366928174070641E-5,{"$f":"Q437*(Direct_cost_personnel*$F437-UN_compensation)*$G437/CPI_2001*12/1000000/$E437*$CK437","v":5.9669190137041519E-6},7.8628519467848511E-6,{"$f":"R437*(Direct_cost_personnel*$F437-UN_compensation)*$G437/CPI_2001*12/1000000/$E437*$CK437","v":2.26311578977598E-4},2.9821997504191164E-4,{"$f":"S437*(Direct_cost_personnel*$F437-UN_compensation)*$G437/CPI_2001*12/1000000/$E437*$CK437","v":6.4701531473900425E-6},8.5259840386823639E-6,{"$f":"T437*(Direct_cost_personnel*$F437-UN_compensation)*$G437/CPI_2001*12/1000000/$E437*$CK437","v":2.65995184948257E-6},3.5051267714583015E-6,{"$f":"U437*(Direct_cost_personnel*$F437-UN_compensation)*$G437/CPI_2001*12/1000000/$E437*$CK437","v":0},0,3.1789532548176481E-4,3.9000037154686086E-5,2.8842537657588932E-6,2.525346839389645E-4,0,9.3312044822798576E-6,1.414514614007548E-5,{"$f":"BW437*Direct_cost_personnel*$F437*$G437/CPI_2001*12/1000000/$E437*$CK437","v":6.165678898367588E-4},7.4687620178857505E-4,{"$f":"BY437*Direct_cost_personnel*$F437*$G437/CPI_2001*12/1000000/$E437*$CK437","v":6.165678898367588E-4},7.4687620178857505E-4,{"$f":"CA437*Direct_cost_personnel*$F437*$G437/CPI_2001*12/1000000/$E437*$CK437","v":0},0,{"$f":"CC437*Direct_cost_personnel*$F437*$G437/CPI_2001*12/1000000/$E437*$CK437","v":0},0,{"$f":"CE437*Direct_cost_personnel*$F437*$G437/CPI_2001*12/1000000/$E437*$CK437","v":0},0,{"$f":"CG437*Direct_cost_personnel*$F437*$G437/CPI_2001*12/1000000/$E437*$CK437","v":0},0,{"$f":"CI437*Direct_cost_personnel*$F437*$G437/CPI_2001*12/1000000/$E437*$CK437","v":0},0,null,0,null,19]
["Switzerland",2004,4300,3950,362992,1.4099919999999999,188.9,42.362992363636359,7.893608727272726,1.0597298181818182,28.647916363636362,0,1.8958789090909089,2.8658585454545453,31.75,15,9.8333333333333304,6.8333333333333304,8.3333333333333301E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX438","v":0},{"$f":"Include_Afghanistan*DY438","v":0},{"$f":"Include_Afghanistan*DZ438","v":0},null,null,null,220,null,{"$f":"IF(NOT(ISBLANK(AV438)),Personnel_plane*AV438,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY438)),Personnel_plane*AY438,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA438)),Personnel_plane*BA438,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV438*Include_Iraq","v":0},0,220,220,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V438:$BV438*INDIRECT(\"Months_non_UN_operation\"&$B438),0))/12","v":220},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V438:$BV438))-IF($AV$19=BY$19,$AV438)","v":220},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V438:$BV438*INDIRECT(\"Months_non_UN_operation\"&$B438),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V438:$BV438))-IF($AV$19=CA$19,$AV438)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V438:$BV438*INDIRECT(\"Months_non_UN_operation\"&$B438),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V438:$BV438))-IF($AV$19=CC$19,$AV438)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V438:$BV438*INDIRECT(\"Months_non_UN_operation\"&$B438),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V438:$BV438))-IF($AV$19=CE$19,$AV438)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V438:$BV438*INDIRECT(\"Months_non_UN_operation\"&$B438),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V438:$BV438))-IF($AV$19=CG$19,$AV438)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V438:$BV438*INDIRECT(\"Months_non_UN_operation\"&$B438),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V438:$BV438))-IF($AV$19=CI$19,$AV438)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B438-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O438*(Direct_cost_personnel*$F438-UN_compensation)*$G438/CPI_2001*12/1000000/$E438*$CK438","v":3.1437134807304714E-5},1.7222980552628349E-4,{"$f":"P438*(Direct_cost_personnel*$F438-UN_compensation)*$G438/CPI_2001*12/1000000/$E438*$CK438","v":1.4852189672742389E-5},8.1368412059661482E-5,{"$f":"Q438*(Direct_cost_personnel*$F438-UN_compensation)*$G438/CPI_2001*12/1000000/$E438*$CK438","v":9.7364354521311164E-6},5.3341514572444736E-5,{"$f":"R438*(Direct_cost_personnel*$F438-UN_compensation)*$G438/CPI_2001*12/1000000/$E438*$CK438","v":6.7659975175826395E-6},3.7067832160512444E-5,{"$f":"S438*(Direct_cost_personnel*$F438-UN_compensation)*$G438/CPI_2001*12/1000000/$E438*$CK438","v":8.2512164848568794E-8},4.5204673366478585E-7,{"$f":"T438*(Direct_cost_personnel*$F438-UN_compensation)*$G438/CPI_2001*12/1000000/$E438*$CK438","v":0},0,{"$f":"U438*(Direct_cost_personnel*$F438-UN_compensation)*$G438/CPI_2001*12/1000000/$E438*$CK438","v":0},0,2.5016270886946872E-4,4.6613481054876105E-5,6.2579356932697356E-6,1.6917219396297815E-4,0,1.1195578431182474E-5,1.6923519727162268E-5,{"$f":"BW438*Direct_cost_personnel*$F438*$G438/CPI_2001*12/1000000/$E438*$CK438","v":2.3446062248883273E-4},1.1934033768750351E-3,{"$f":"BY438*Direct_cost_personnel*$F438*$G438/CPI_2001*12/1000000/$E438*$CK438","v":2.3446062248883273E-4},1.1934033768750351E-3,{"$f":"CA438*Direct_cost_personnel*$F438*$G438/CPI_2001*12/1000000/$E438*$CK438","v":0},0,{"$f":"CC438*Direct_cost_personnel*$F438*$G438/CPI_2001*12/1000000/$E438*$CK438","v":0},0,{"$f":"CE438*Direct_cost_personnel*$F438*$G438/CPI_2001*12/1000000/$E438*$CK438","v":0},0,{"$f":"CG438*Direct_cost_personnel*$F438*$G438/CPI_2001*12/1000000/$E438*$CK438","v":0},0,{"$f":"CI438*Direct_cost_personnel*$F438*$G438/CPI_2001*12/1000000/$E438*$CK438","v":0},0,null,0,null,4]
["Turkey",2004,514850,8555.7340160000003,392206,0.56952040000000004,188.9,3.050638909090909,0.68600836363636353,0.12282109090909091,1.9071632727272725,0,0.15651818181818181,0.17812800000000001,264.75,201.666666666667,0,55.6666666666667,0,3.75,3.6666666666666701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX439","v":0},{"$f":"Include_Afghanistan*DY439","v":0},{"$f":"Include_Afghanistan*DZ439","v":0},null,null,null,940,null,{"$f":"IF(NOT(ISBLANK(AV439)),Personnel_plane*AV439,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY439)),Personnel_plane*AY439,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA439)),Personnel_plane*BA439,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1200,null,null,null,null,null,null,{"$f":"DV439*Include_Iraq","v":0},0,2140,2140,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V439:$BV439*INDIRECT(\"Months_non_UN_operation\"&$B439),0))/12","v":2140},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V439:$BV439))-IF($AV$19=BY$19,$AV439)","v":2140},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V439:$BV439*INDIRECT(\"Months_non_UN_operation\"&$B439),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V439:$BV439))-IF($AV$19=CA$19,$AV439)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V439:$BV439*INDIRECT(\"Months_non_UN_operation\"&$B439),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V439:$BV439))-IF($AV$19=CC$19,$AV439)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V439:$BV439*INDIRECT(\"Months_non_UN_operation\"&$B439),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V439:$BV439))-IF($AV$19=CE$19,$AV439)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V439:$BV439*INDIRECT(\"Months_non_UN_operation\"&$B439),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V439:$BV439))-IF($AV$19=CG$19,$AV439)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V439:$BV439*INDIRECT(\"Months_non_UN_operation\"&$B439),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V439:$BV439))-IF($AV$19=CI$19,$AV439)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B439-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O439*(Direct_cost_personnel*$F439-UN_compensation)*$G439/CPI_2001*12/1000000/$E439*$CK439","v":8.6956858194068434E-5},2.4045360259260484E-5,{"$f":"P439*(Direct_cost_personnel*$F439-UN_compensation)*$G439/CPI_2001*12/1000000/$E439*$CK439","v":6.6237203912384614E-5},1.8315949583698606E-5,{"$f":"Q439*(Direct_cost_personnel*$F439-UN_compensation)*$G439/CPI_2001*12/1000000/$E439*$CK439","v":0},0,{"$f":"R439*(Direct_cost_personnel*$F439-UN_compensation)*$G439/CPI_2001*12/1000000/$E439*$CK439","v":1.8283657939451602E-5},5.0558075710374613E-6,{"$f":"S439*(Direct_cost_personnel*$F439-UN_compensation)*$G439/CPI_2001*12/1000000/$E439*$CK439","v":0},0,{"$f":"T439*(Direct_cost_personnel*$F439-UN_compensation)*$G439/CPI_2001*12/1000000/$E439*$CK439","v":1.2316835438253321E-6},3.4058583936629585E-7,{"$f":"U439*(Direct_cost_personnel*$F439-UN_compensation)*$G439/CPI_2001*12/1000000/$E439*$CK439","v":1.2043127984069924E-6},3.3301726515815622E-7,1.6672839408598052E-5,3.7492825669337131E-6,6.7126145890741717E-7,1.0423333576910899E-5,0,8.554281866017237E-7,9.735336192442995E-7,{"$f":"BW439*Direct_cost_personnel*$F439*$G439/CPI_2001*12/1000000/$E439*$CK439","v":8.5258259605221882E-4},1.9436098566503283E-4,{"$f":"BY439*Direct_cost_personnel*$F439*$G439/CPI_2001*12/1000000/$E439*$CK439","v":8.5258259605221882E-4},1.9436098566503283E-4,{"$f":"CA439*Direct_cost_personnel*$F439*$G439/CPI_2001*12/1000000/$E439*$CK439","v":0},0,{"$f":"CC439*Direct_cost_personnel*$F439*$G439/CPI_2001*12/1000000/$E439*$CK439","v":0},0,{"$f":"CE439*Direct_cost_personnel*$F439*$G439/CPI_2001*12/1000000/$E439*$CK439","v":0},0,{"$f":"CG439*Direct_cost_personnel*$F439*$G439/CPI_2001*12/1000000/$E439*$CK439","v":0},0,{"$f":"CI439*Direct_cost_personnel*$F439*$G439/CPI_2001*12/1000000/$E439*$CK439","v":0},0]
["United Kingdom",2004,205890,49600,2202501,1.157643,188.9,310.3759189090909,15.693742909090908,6.8093890909090904,258.45003163636363,0,11.633927999999999,17.788827272727271,556.33333333333303,515.08333333333303,0,39.8333333333333,8.3333333333333301E-2,1.3333333333333299,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX440","v":0},{"$f":"Include_Afghanistan*DY440","v":0},{"$f":"Include_Afghanistan*DZ440","v":0},null,null,null,1400,null,{"$f":"IF(NOT(ISBLANK(AV440)),Personnel_plane*AV440,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY440)),Personnel_plane*AY440,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA440)),Personnel_plane*BA440,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1450,null,null,null,null,null,null,{"$f":"DV440*Include_Iraq","v":0},0,2850,2850,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V440:$BV440*INDIRECT(\"Months_non_UN_operation\"&$B440),0))/12","v":2850},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V440:$BV440))-IF($AV$19=BY$19,$AV440)","v":2850},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V440:$BV440*INDIRECT(\"Months_non_UN_operation\"&$B440),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V440:$BV440))-IF($AV$19=CA$19,$AV440)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V440:$BV440*INDIRECT(\"Months_non_UN_operation\"&$B440),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V440:$BV440))-IF($AV$19=CC$19,$AV440)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V440:$BV440*INDIRECT(\"Months_non_UN_operation\"&$B440),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V440:$BV440))-IF($AV$19=CE$19,$AV440)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V440:$BV440*INDIRECT(\"Months_non_UN_operation\"&$B440),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V440:$BV440))-IF($AV$19=CG$19,$AV440)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V440:$BV440*INDIRECT(\"Months_non_UN_operation\"&$B440),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V440:$BV440))-IF($AV$19=CI$19,$AV440)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B440-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O440*(Direct_cost_personnel*$F440-UN_compensation)*$G440/CPI_2001*12/1000000/$E440*$CK440","v":7.3296916536208973E-5},1.3043627442242543E-4,{"$f":"P440*(Direct_cost_personnel*$F440-UN_compensation)*$G440/CPI_2001*12/1000000/$E440*$CK440","v":6.786222904588192E-5},1.2076492094143372E-4,{"$f":"Q440*(Direct_cost_personnel*$F440-UN_compensation)*$G440/CPI_2001*12/1000000/$E440*$CK440","v":0},0,{"$f":"R440*(Direct_cost_personnel*$F440-UN_compensation)*$G440/CPI_2001*12/1000000/$E440*$CK440","v":5.2480416573259266E-6},9.3392059877051118E-6,{"$f":"S440*(Direct_cost_personnel*$F440-UN_compensation)*$G440/CPI_2001*12/1000000/$E440*$CK440","v":1.0979166647125375E-8},1.9538087840387273E-8,{"$f":"T440*(Direct_cost_personnel*$F440-UN_compensation)*$G440/CPI_2001*12/1000000/$E440*$CK440","v":1.756666663540056E-7},3.1260940544619573E-7,{"$f":"U440*(Direct_cost_personnel*$F440-UN_compensation)*$G440/CPI_2001*12/1000000/$E440*$CK440","v":0},0,3.0206812464292197E-4,1.5273670411800734E-5,6.6271230058197466E-6,2.5153213124490752E-4,0,1.1322524071914548E-5,1.7312675908479458E-5,{"$f":"BW440*Direct_cost_personnel*$F440*$G440/CPI_2001*12/1000000/$E440*$CK440","v":4.1098979068441161E-4},6.6820260414124507E-4,{"$f":"BY440*Direct_cost_personnel*$F440*$G440/CPI_2001*12/1000000/$E440*$CK440","v":4.1098979068441161E-4},6.6820260414124507E-4,{"$f":"CA440*Direct_cost_personnel*$F440*$G440/CPI_2001*12/1000000/$E440*$CK440","v":0},0,{"$f":"CC440*Direct_cost_personnel*$F440*$G440/CPI_2001*12/1000000/$E440*$CK440","v":0},0,{"$f":"CE440*Direct_cost_personnel*$F440*$G440/CPI_2001*12/1000000/$E440*$CK440","v":0},0,{"$f":"CG440*Direct_cost_personnel*$F440*$G440/CPI_2001*12/1000000/$E440*$CK440","v":0},0,{"$f":"CI440*Direct_cost_personnel*$F440*$G440/CPI_2001*12/1000000/$E440*$CK440","v":0},0,null,9200,null,315]
["United States",2004,1473960,455900,11853250,1,188.9,1349.1589745454544,188.59858145454544,25.485874909090906,1031.5181138181817,0,39.021477818181815,64.534926545454539,450.83333333333297,345,3.0833333333333299,84.25,0,12.0833333333333,6.4166666666666696,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX441","v":0},{"$f":"Include_Afghanistan*DY441","v":0},{"$f":"Include_Afghanistan*DZ441","v":0},null,null,null,2060,null,{"$f":"IF(NOT(ISBLANK(AV441)),Personnel_plane*AV441,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY441)),Personnel_plane*AY441,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA441)),Personnel_plane*BA441,0)","v":0},null,null,null,null,null,750,null,null,null,null,null,839,null,null,null,null,null,null,{"$f":"DV441*Include_Iraq","v":0},0,3649,3649,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V441:$BV441*INDIRECT(\"Months_non_UN_operation\"&$B441),0))/12","v":2899},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V441:$BV441))-IF($AV$19=BY$19,$AV441)","v":2899},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V441:$BV441*INDIRECT(\"Months_non_UN_operation\"&$B441),0))/12","v":750},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V441:$BV441))-IF($AV$19=CA$19,$AV441)","v":750},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V441:$BV441*INDIRECT(\"Months_non_UN_operation\"&$B441),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V441:$BV441))-IF($AV$19=CC$19,$AV441)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V441:$BV441*INDIRECT(\"Months_non_UN_operation\"&$B441),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V441:$BV441))-IF($AV$19=CE$19,$AV441)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V441:$BV441*INDIRECT(\"Months_non_UN_operation\"&$B441),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V441:$BV441))-IF($AV$19=CG$19,$AV441)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V441:$BV441*INDIRECT(\"Months_non_UN_operation\"&$B441),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V441:$BV441))-IF($AV$19=CI$19,$AV441)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B441-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O441*(Direct_cost_personnel*$F441-UN_compensation)*$G441/CPI_2001*12/1000000/$E441*$CK441","v":9.3917975469321511E-6},2.5217118790446493E-5,{"$f":"P441*(Direct_cost_personnel*$F441-UN_compensation)*$G441/CPI_2001*12/1000000/$E441*$CK441","v":7.187068732772482E-6},1.9297388501376809E-5,{"$f":"Q441*(Direct_cost_personnel*$F441-UN_compensation)*$G441/CPI_2001*12/1000000/$E441*$CK441","v":6.4232256790478653E-8},1.7246458322486501E-7,{"$f":"R441*(Direct_cost_personnel*$F441-UN_compensation)*$G441/CPI_2001*12/1000000/$E441*$CK441","v":1.7551030166263238E-6},4.7124782064956423E-6,{"$f":"S441*(Direct_cost_personnel*$F441-UN_compensation)*$G441/CPI_2001*12/1000000/$E441*$CK441","v":0},0,{"$f":"T441*(Direct_cost_personnel*$F441-UN_compensation)*$G441/CPI_2001*12/1000000/$E441*$CK441","v":2.5172100634106457E-7},6.7587471804338899E-7,{"$f":"U441*(Direct_cost_personnel*$F441-UN_compensation)*$G441/CPI_2001*12/1000000/$E441*$CK441","v":1.3367253440180716E-7},3.5891278130580076E-7,2.4398250026963012E-4,3.4106250129706425E-5,4.6088767885741385E-6,1.86540187799265E-4,0,7.0566611510726406E-6,1.1670524401011901E-5,{"$f":"BW441*Direct_cost_personnel*$F441*$G441/CPI_2001*12/1000000/$E441*$CK441","v":8.4462524334579043E-5},2.0410484243919995E-4,{"$f":"BY441*Direct_cost_personnel*$F441*$G441/CPI_2001*12/1000000/$E441*$CK441","v":6.7102454931746959E-5},1.6215399787098948E-4,{"$f":"CA441*Direct_cost_personnel*$F441*$G441/CPI_2001*12/1000000/$E441*$CK441","v":1.7360069402832087E-5},4.1950844568210455E-5,{"$f":"CC441*Direct_cost_personnel*$F441*$G441/CPI_2001*12/1000000/$E441*$CK441","v":0},0,{"$f":"CE441*Direct_cost_personnel*$F441*$G441/CPI_2001*12/1000000/$E441*$CK441","v":0},0,{"$f":"CG441*Direct_cost_personnel*$F441*$G441/CPI_2001*12/1000000/$E441*$CK441","v":0},0,{"$f":"CI441*Direct_cost_personnel*$F441*$G441/CPI_2001*12/1000000/$E441*$CK441","v":0},0,null,121600,null,67]
["Australia",2005,52872,15500,732095,1.04372,195.3,75.721775999999991,7.9031639999999994,2.1830978181818179,56.927608363636359,0,0.63271527272727268,8.0751905454545447,76.5833333333333,14.9166666666667,12.4166666666667,6.9166666666666696,0.5,41.8333333333333,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX442","v":0},{"$f":"Include_Afghanistan*DY442","v":0},{"$f":"Include_Afghanistan*DZ442","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV442)),Personnel_plane*AV442,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY442)),Personnel_plane*AY442,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA442)),Personnel_plane*BA442,0)","v":0},null,38,null,null,127,25,null,null,null,null,null,null,null,50,null,null,null,null,{"$f":"DV442*Include_Iraq","v":0},0,75,240,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V442:$BV442*INDIRECT(\"Months_non_UN_operation\"&$B442),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V442:$BV442))-IF($AV$19=BY$19,$AV442)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V442:$BV442*INDIRECT(\"Months_non_UN_operation\"&$B442),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V442:$BV442))-IF($AV$19=CA$19,$AV442)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V442:$BV442*INDIRECT(\"Months_non_UN_operation\"&$B442),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V442:$BV442))-IF($AV$19=CC$19,$AV442)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V442:$BV442*INDIRECT(\"Months_non_UN_operation\"&$B442),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V442:$BV442))-IF($AV$19=CE$19,$AV442)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V442:$BV442*INDIRECT(\"Months_non_UN_operation\"&$B442),0))/12","v":50},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V442:$BV442))-IF($AV$19=CG$19,$AV442)","v":215},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V442:$BV442*INDIRECT(\"Months_non_UN_operation\"&$B442),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V442:$BV442))-IF($AV$19=CI$19,$AV442)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B442-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O442*(Direct_cost_personnel*$F442-UN_compensation)*$G442/CPI_2001*12/1000000/$E442*$CK442","v":3.001310354553813E-5},7.0454506737150762E-5,{"$f":"P442*(Direct_cost_personnel*$F442-UN_compensation)*$G442/CPI_2001*12/1000000/$E442*$CK442","v":5.8458602118077704E-6},1.3722912628890118E-5,{"$f":"Q442*(Direct_cost_personnel*$F442-UN_compensation)*$G442/CPI_2001*12/1000000/$E442*$CK442","v":4.8661071036835648E-6},1.1422983138014687E-5,{"$f":"R442*(Direct_cost_personnel*$F442-UN_compensation)*$G442/CPI_2001*12/1000000/$E442*$CK442","v":2.7106502658103014E-6},6.3631382580887028E-6,{"$f":"S442*(Direct_cost_personnel*$F442-UN_compensation)*$G442/CPI_2001*12/1000000/$E442*$CK442","v":1.9595062162484102E-7},4.5998589817508687E-7,{"$f":"T442*(Direct_cost_personnel*$F442-UN_compensation)*$G442/CPI_2001*12/1000000/$E442*$CK442","v":1.6394535342611681E-5},3.8485486813982234E-5,{"$f":"U442*(Direct_cost_personnel*$F442-UN_compensation)*$G442/CPI_2001*12/1000000/$E442*$CK442","v":0},0,2.3762347653966757E-4,2.4801020321329301E-5,6.8508072655681856E-6,1.786452580094784E-4,0,1.985531913107776E-6,2.5340859030183915E-5,{"$f":"BW442*Direct_cost_personnel*$F442*$G442/CPI_2001*12/1000000/$E442*$CK442","v":3.2507139215383652E-5},2.2079323112404164E-4,{"$f":"BY442*Direct_cost_personnel*$F442*$G442/CPI_2001*12/1000000/$E442*$CK442","v":0},0,{"$f":"CA442*Direct_cost_personnel*$F442*$G442/CPI_2001*12/1000000/$E442*$CK442","v":1.0835713071794551E-5},2.299929490875434E-5,{"$f":"CC442*Direct_cost_personnel*$F442*$G442/CPI_2001*12/1000000/$E442*$CK442","v":0},0,{"$f":"CE442*Direct_cost_personnel*$F442*$G442/CPI_2001*12/1000000/$E442*$CK442","v":0},0,{"$f":"CG442*Direct_cost_personnel*$F442*$G442/CPI_2001*12/1000000/$E442*$CK442","v":2.1671426143589101E-5},1.977939362152873E-4,{"$f":"CI442*Direct_cost_personnel*$F442*$G442/CPI_2001*12/1000000/$E442*$CK442","v":0},0,null,850,1350,400]
["Austria",2005,39900,2260,305513,1.102328,195.3,49.61951236363636,4.3883138181818175,1.1668636363636364,39.139711636363636,0,0.33062618181818182,4.5939970909090908,421.91666666666703,32.1666666666667,379.91666666666703,7.6666666666666696,2.1666666666666701,0,0,null,null,null,null,null,null,null,null,null,null,287,null,null,null,6,null,null,null,null,{"$f":"Include_Afghanistan*DX443","v":0},{"$f":"Include_Afghanistan*DY443","v":0},{"$f":"Include_Afghanistan*DZ443","v":0},null,null,null,529,null,{"$f":"IF(NOT(ISBLANK(AV443)),Personnel_plane*AV443,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY443)),Personnel_plane*AY443,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA443)),Personnel_plane*BA443,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV443*Include_Iraq","v":0},0,822,822,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V443:$BV443*INDIRECT(\"Months_non_UN_operation\"&$B443),0))/12","v":822},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V443:$BV443))-IF($AV$19=BY$19,$AV443)","v":822},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V443:$BV443*INDIRECT(\"Months_non_UN_operation\"&$B443),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V443:$BV443))-IF($AV$19=CA$19,$AV443)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V443:$BV443*INDIRECT(\"Months_non_UN_operation\"&$B443),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V443:$BV443))-IF($AV$19=CC$19,$AV443)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V443:$BV443*INDIRECT(\"Months_non_UN_operation\"&$B443),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V443:$BV443))-IF($AV$19=CE$19,$AV443)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V443:$BV443*INDIRECT(\"Months_non_UN_operation\"&$B443),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V443:$BV443))-IF($AV$19=CG$19,$AV443)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V443:$BV443*INDIRECT(\"Months_non_UN_operation\"&$B443),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V443:$BV443))-IF($AV$19=CI$19,$AV443)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B443-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O443*(Direct_cost_personnel*$F443-UN_compensation)*$G443/CPI_2001*12/1000000/$E443*$CK443","v":4.2083104642887554E-4},1.7970846093109036E-4,{"$f":"P443*(Direct_cost_personnel*$F443-UN_compensation)*$G443/CPI_2001*12/1000000/$E443*$CK443","v":3.2083899648735138E-5},1.3700862318665E-5,{"$f":"Q443*(Direct_cost_personnel*$F443-UN_compensation)*$G443/CPI_2001*12/1000000/$E443*$CK443","v":3.7893911528130432E-4},1.6181925210050188E-4,{"$f":"R443*(Direct_cost_personnel*$F443-UN_compensation)*$G443/CPI_2001*12/1000000/$E443*$CK443","v":7.6469398126518931E-6},3.2654905008217077E-6,{"$f":"S443*(Direct_cost_personnel*$F443-UN_compensation)*$G443/CPI_2001*12/1000000/$E443*$CK443","v":2.161091686184234E-6},9.2285601110178803E-7,{"$f":"T443*(Direct_cost_personnel*$F443-UN_compensation)*$G443/CPI_2001*12/1000000/$E443*$CK443","v":0},0,{"$f":"U443*(Direct_cost_personnel*$F443-UN_compensation)*$G443/CPI_2001*12/1000000/$E443*$CK443","v":0},0,3.7312881761407293E-4,3.2999243005411963E-5,8.7745813736028756E-6,2.9432281030102953E-4,0,2.4862428189536686E-6,3.4545940115074888E-5,{"$f":"BW443*Direct_cost_personnel*$F443*$G443/CPI_2001*12/1000000/$E443*$CK443","v":9.0168300608917693E-4},3.5011737282723159E-4,{"$f":"BY443*Direct_cost_personnel*$F443*$G443/CPI_2001*12/1000000/$E443*$CK443","v":9.0168300608917693E-4},3.5011737282723159E-4,{"$f":"CA443*Direct_cost_personnel*$F443*$G443/CPI_2001*12/1000000/$E443*$CK443","v":0},0,{"$f":"CC443*Direct_cost_personnel*$F443*$G443/CPI_2001*12/1000000/$E443*$CK443","v":0},0,{"$f":"CE443*Direct_cost_personnel*$F443*$G443/CPI_2001*12/1000000/$E443*$CK443","v":0},0,{"$f":"CG443*Direct_cost_personnel*$F443*$G443/CPI_2001*12/1000000/$E443*$CK443","v":0},0,{"$f":"CI443*Direct_cost_personnel*$F443*$G443/CPI_2001*12/1000000/$E443*$CK443","v":0},0,null,0,0,4]
["Belgium",2005,36950,4620,377908,1.1187389999999999,195.3,55.039190181818171,4.0930069090909091,0.69188290909090899,45.202679999999994,0,0.4191850909090909,4.6324352727272728,16.0833333333333,0.33333333333333298,3.5,10.9166666666667,1.3333333333333299,0,0,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX444","v":0},{"$f":"Include_Afghanistan*DY444","v":0},{"$f":"Include_Afghanistan*DZ444","v":0},null,null,null,420,null,{"$f":"IF(NOT(ISBLANK(AV444)),Personnel_plane*AV444,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY444)),Personnel_plane*AY444,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA444)),Personnel_plane*BA444,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV444*Include_Iraq","v":0},0,472,472,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V444:$BV444*INDIRECT(\"Months_non_UN_operation\"&$B444),0))/12","v":472},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V444:$BV444))-IF($AV$19=BY$19,$AV444)","v":472},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V444:$BV444*INDIRECT(\"Months_non_UN_operation\"&$B444),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V444:$BV444))-IF($AV$19=CA$19,$AV444)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V444:$BV444*INDIRECT(\"Months_non_UN_operation\"&$B444),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V444:$BV444))-IF($AV$19=CC$19,$AV444)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V444:$BV444*INDIRECT(\"Months_non_UN_operation\"&$B444),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V444:$BV444))-IF($AV$19=CE$19,$AV444)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V444:$BV444*INDIRECT(\"Months_non_UN_operation\"&$B444),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V444:$BV444))-IF($AV$19=CG$19,$AV444)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V444:$BV444*INDIRECT(\"Months_non_UN_operation\"&$B444),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V444:$BV444))-IF($AV$19=CI$19,$AV444)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B444-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O444*(Direct_cost_personnel*$F444-UN_compensation)*$G444/CPI_2001*12/1000000/$E444*$CK444","v":1.3181166096805268E-5},1.2225130531379987E-5,{"$f":"P444*(Direct_cost_personnel*$F444-UN_compensation)*$G444/CPI_2001*12/1000000/$E444*$CK444","v":2.7318478957109388E-7},2.5337058096124347E-7,{"$f":"Q444*(Direct_cost_personnel*$F444-UN_compensation)*$G444/CPI_2001*12/1000000/$E444*$CK444","v":2.868440290496489E-6},2.6603911000930596E-6,{"$f":"R444*(Direct_cost_personnel*$F444-UN_compensation)*$G444/CPI_2001*12/1000000/$E444*$CK444","v":8.9468018584533602E-6},8.2978865264807575E-6,{"$f":"S444*(Direct_cost_personnel*$F444-UN_compensation)*$G444/CPI_2001*12/1000000/$E444*$CK444","v":1.0927391582843738E-6},1.0134823238449724E-6,{"$f":"T444*(Direct_cost_personnel*$F444-UN_compensation)*$G444/CPI_2001*12/1000000/$E444*$CK444","v":0},0,{"$f":"U444*(Direct_cost_personnel*$F444-UN_compensation)*$G444/CPI_2001*12/1000000/$E444*$CK444","v":0},0,3.3459692423671108E-4,2.4882406847509055E-5,4.206128261499044E-6,2.7479833270244278E-4,0,2.54833041039912E-6,2.8161726014861077E-5,{"$f":"BW444*Direct_cost_personnel*$F444*$G444/CPI_2001*12/1000000/$E444*$CK444","v":4.2480108180089948E-4},3.5877274264112111E-4,{"$f":"BY444*Direct_cost_personnel*$F444*$G444/CPI_2001*12/1000000/$E444*$CK444","v":4.2480108180089948E-4},3.5877274264112111E-4,{"$f":"CA444*Direct_cost_personnel*$F444*$G444/CPI_2001*12/1000000/$E444*$CK444","v":0},0,{"$f":"CC444*Direct_cost_personnel*$F444*$G444/CPI_2001*12/1000000/$E444*$CK444","v":0},0,{"$f":"CE444*Direct_cost_personnel*$F444*$G444/CPI_2001*12/1000000/$E444*$CK444","v":0},0,{"$f":"CG444*Direct_cost_personnel*$F444*$G444/CPI_2001*12/1000000/$E444*$CK444","v":0},0,{"$f":"CI444*Direct_cost_personnel*$F444*$G444/CPI_2001*12/1000000/$E444*$CK444","v":0},0,null,0,0,301]
["Brazil",2005,287000,11394.3552,881754,0.55741289999999999,195.3,24.497754545454544,5.780761090909091,1.649818909090909,12.927642545454544,0,1.7812385454545454,2.3582934545454544,1287.5833333333301,3,0,14.9166666666667,0,51.5833333333333,1218.0833333333301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX445","v":0},{"$f":"Include_Afghanistan*DY445","v":0},{"$f":"Include_Afghanistan*DZ445","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV445)),Personnel_plane*AV445,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY445)),Personnel_plane*AY445,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA445)),Personnel_plane*BA445,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV445*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V445:$BV445*INDIRECT(\"Months_non_UN_operation\"&$B445),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V445:$BV445))-IF($AV$19=BY$19,$AV445)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V445:$BV445*INDIRECT(\"Months_non_UN_operation\"&$B445),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V445:$BV445))-IF($AV$19=CA$19,$AV445)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V445:$BV445*INDIRECT(\"Months_non_UN_operation\"&$B445),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V445:$BV445))-IF($AV$19=CC$19,$AV445)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V445:$BV445*INDIRECT(\"Months_non_UN_operation\"&$B445),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V445:$BV445))-IF($AV$19=CE$19,$AV445)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V445:$BV445*INDIRECT(\"Months_non_UN_operation\"&$B445),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V445:$BV445))-IF($AV$19=CG$19,$AV445)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V445:$BV445*INDIRECT(\"Months_non_UN_operation\"&$B445),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V445:$BV445))-IF($AV$19=CI$19,$AV445)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B445-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O445*(Direct_cost_personnel*$F445-UN_compensation)*$G445/CPI_2001*12/1000000/$E445*$CK445","v":2.03066011800663E-4},1.331900432040973E-4,{"$f":"P445*(Direct_cost_personnel*$F445-UN_compensation)*$G445/CPI_2001*12/1000000/$E445*$CK445","v":4.7313289915370428E-7},3.1032564593537735E-7,{"$f":"Q445*(Direct_cost_personnel*$F445-UN_compensation)*$G445/CPI_2001*12/1000000/$E445*$CK445","v":0},0,{"$f":"R445*(Direct_cost_personnel*$F445-UN_compensation)*$G445/CPI_2001*12/1000000/$E445*$CK445","v":2.3525219152364792E-6},1.5430080728453519E-6,{"$f":"S445*(Direct_cost_personnel*$F445-UN_compensation)*$G445/CPI_2001*12/1000000/$E445*$CK445","v":0},0,{"$f":"T445*(Direct_cost_personnel*$F445-UN_compensation)*$G445/CPI_2001*12/1000000/$E445*$CK445","v":8.1352573493372962E-6},5.3358770787221795E-6,{"$f":"U445*(Direct_cost_personnel*$F445-UN_compensation)*$G445/CPI_2001*12/1000000/$E445*$CK445","v":1.9210509963693545E-4},1.2600083240659439E-4,6.3828528926400724E-5,1.5061685585227034E-5,4.2985782132334646E-6,3.3682777114599579E-5,0,4.6409900879858729E-6,6.1444979253547783E-6,{"$f":"BW445*Direct_cost_personnel*$F445*$G445/CPI_2001*12/1000000/$E445*$CK445","v":0},0,{"$f":"BY445*Direct_cost_personnel*$F445*$G445/CPI_2001*12/1000000/$E445*$CK445","v":0},0,{"$f":"CA445*Direct_cost_personnel*$F445*$G445/CPI_2001*12/1000000/$E445*$CK445","v":0},0,{"$f":"CC445*Direct_cost_personnel*$F445*$G445/CPI_2001*12/1000000/$E445*$CK445","v":0},0,{"$f":"CE445*Direct_cost_personnel*$F445*$G445/CPI_2001*12/1000000/$E445*$CK445","v":0},0,{"$f":"CG445*Direct_cost_personnel*$F445*$G445/CPI_2001*12/1000000/$E445*$CK445","v":0},0,{"$f":"CI445*Direct_cost_personnel*$F445*$G445/CPI_2001*12/1000000/$E445*$CK445","v":0},0]
["Canada",2005,62100,12800,1133757,1.001555,195.3,135.24776290909091,13.964575636363636,3.8574490909090908,101.98996909090907,0,1.1672312727272727,14.268537818181816,334.66666666666703,1,197.25,29.5833333333333,1.5,0,105.333333333333,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX446","v":0},{"$f":"Include_Afghanistan*DY446","v":0},{"$f":"Include_Afghanistan*DZ446","v":0},null,null,null,3,null,{"$f":"IF(NOT(ISBLANK(AV446)),Personnel_plane*AV446,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY446)),Personnel_plane*AY446,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA446)),Personnel_plane*BA446,0)","v":0},null,null,null,null,null,29,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV446*Include_Iraq","v":0},0,35,35,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V446:$BV446*INDIRECT(\"Months_non_UN_operation\"&$B446),0))/12","v":6},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V446:$BV446))-IF($AV$19=BY$19,$AV446)","v":6},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V446:$BV446*INDIRECT(\"Months_non_UN_operation\"&$B446),0))/12","v":29},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V446:$BV446))-IF($AV$19=CA$19,$AV446)","v":29},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V446:$BV446*INDIRECT(\"Months_non_UN_operation\"&$B446),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V446:$BV446))-IF($AV$19=CC$19,$AV446)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V446:$BV446*INDIRECT(\"Months_non_UN_operation\"&$B446),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V446:$BV446))-IF($AV$19=CE$19,$AV446)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V446:$BV446*INDIRECT(\"Months_non_UN_operation\"&$B446),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V446:$BV446))-IF($AV$19=CG$19,$AV446)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V446:$BV446*INDIRECT(\"Months_non_UN_operation\"&$B446),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V446:$BV446))-IF($AV$19=CI$19,$AV446)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B446-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O446*(Direct_cost_personnel*$F446-UN_compensation)*$G446/CPI_2001*12/1000000/$E446*$CK446","v":8.0906912042176876E-5},1.3978058086592122E-4,{"$f":"P446*(Direct_cost_personnel*$F446-UN_compensation)*$G446/CPI_2001*12/1000000/$E446*$CK446","v":2.4175372124156411E-7},4.1767105836430583E-7,{"$f":"Q446*(Direct_cost_personnel*$F446-UN_compensation)*$G446/CPI_2001*12/1000000/$E446*$CK446","v":4.7685921514898509E-5},8.2385616262359345E-5,{"$f":"R446*(Direct_cost_personnel*$F446-UN_compensation)*$G446/CPI_2001*12/1000000/$E446*$CK446","v":7.1518809200629306E-6},1.235610214327737E-5,{"$f":"S446*(Direct_cost_personnel*$F446-UN_compensation)*$G446/CPI_2001*12/1000000/$E446*$CK446","v":3.6263058186234614E-7},6.2650658754645878E-7,{"$f":"T446*(Direct_cost_personnel*$F446-UN_compensation)*$G446/CPI_2001*12/1000000/$E446*$CK446","v":0},0,{"$f":"U446*(Direct_cost_personnel*$F446-UN_compensation)*$G446/CPI_2001*12/1000000/$E446*$CK446","v":2.5464725304111342E-5},4.3994684814373421E-5,2.7406028411855758E-4,2.8297219001466068E-5,7.8165699090935377E-6,2.0666811269244771E-4,0,2.36522754502581E-6,2.8913154970524436E-5,{"$f":"BW446*Direct_cost_personnel*$F446*$G446/CPI_2001*12/1000000/$E446*$CK446","v":9.399912029474977E-6},1.4618487042750707E-5,{"$f":"BY446*Direct_cost_personnel*$F446*$G446/CPI_2001*12/1000000/$E446*$CK446","v":1.6114134907671395E-6},2.5060263501858351E-6,{"$f":"CA446*Direct_cost_personnel*$F446*$G446/CPI_2001*12/1000000/$E446*$CK446","v":7.7884985387078413E-6},1.2112460692564872E-5,{"$f":"CC446*Direct_cost_personnel*$F446*$G446/CPI_2001*12/1000000/$E446*$CK446","v":0},0,{"$f":"CE446*Direct_cost_personnel*$F446*$G446/CPI_2001*12/1000000/$E446*$CK446","v":0},0,{"$f":"CG446*Direct_cost_personnel*$F446*$G446/CPI_2001*12/1000000/$E446*$CK446","v":0},0,{"$f":"CI446*Direct_cost_personnel*$F446*$G446/CPI_2001*12/1000000/$E446*$CK446","v":0},0,null,0,0,2300]
["China",2005,2255000,39165.382656000002,2256919,0.4207302,195.3,139.52802981818181,13.255899272727273,2.8517596363636364,110.50637018181817,0,2.1489959999999999,10.765004727272727,1013.25,18.9166666666667,4.75,846.5,0.75,8.8333333333333304,133.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX447","v":0},{"$f":"Include_Afghanistan*DY447","v":0},{"$f":"Include_Afghanistan*DZ447","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV447)),Personnel_plane*AV447,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY447)),Personnel_plane*AY447,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA447)),Personnel_plane*BA447,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV447*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V447:$BV447*INDIRECT(\"Months_non_UN_operation\"&$B447),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V447:$BV447))-IF($AV$19=BY$19,$AV447)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V447:$BV447*INDIRECT(\"Months_non_UN_operation\"&$B447),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V447:$BV447))-IF($AV$19=CA$19,$AV447)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V447:$BV447*INDIRECT(\"Months_non_UN_operation\"&$B447),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V447:$BV447))-IF($AV$19=CC$19,$AV447)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V447:$BV447*INDIRECT(\"Months_non_UN_operation\"&$B447),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V447:$BV447))-IF($AV$19=CE$19,$AV447)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V447:$BV447*INDIRECT(\"Months_non_UN_operation\"&$B447),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V447:$BV447))-IF($AV$19=CG$19,$AV447)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V447:$BV447*INDIRECT(\"Months_non_UN_operation\"&$B447),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V447:$BV447))-IF($AV$19=CI$19,$AV447)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B447-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O447*(Direct_cost_personnel*$F447-UN_compensation)*$G447/CPI_2001*12/1000000/$E447*$CK447","v":4.3776538470815695E-5},1.7913995565823279E-5,{"$f":"P447*(Direct_cost_personnel*$F447-UN_compensation)*$G447/CPI_2001*12/1000000/$E447*$CK447","v":8.1727726234683574E-7},3.3444172986609854E-7,{"$f":"Q447*(Direct_cost_personnel*$F447-UN_compensation)*$G447/CPI_2001*12/1000000/$E447*$CK447","v":2.0521940067739898E-7},8.3978760362852785E-8,{"$f":"R447*(Direct_cost_personnel*$F447-UN_compensation)*$G447/CPI_2001*12/1000000/$E447*$CK447","v":3.6572257404930156E-5},1.4965899083611551E-5,{"$f":"S447*(Direct_cost_personnel*$F447-UN_compensation)*$G447/CPI_2001*12/1000000/$E447*$CK447","v":3.2403063264852471E-8},1.3259804267818859E-8,{"$f":"T447*(Direct_cost_personnel*$F447-UN_compensation)*$G447/CPI_2001*12/1000000/$E447*$CK447","v":3.8163607845270664E-7},1.5617102804319984E-7,{"$f":"U447*(Direct_cost_personnel*$F447-UN_compensation)*$G447/CPI_2001*12/1000000/$E447*$CK447","v":5.7677452611437411E-6},2.3602451596717567E-6,1.4203045685567156E-4,1.349364304929704E-5,2.9029057783091482E-6,1.12488295454598E-4,0,2.1875381173140979E-6,1.0958074456153268E-5,{"$f":"BW447*Direct_cost_personnel*$F447*$G447/CPI_2001*12/1000000/$E447*$CK447","v":0},0,{"$f":"BY447*Direct_cost_personnel*$F447*$G447/CPI_2001*12/1000000/$E447*$CK447","v":0},0,{"$f":"CA447*Direct_cost_personnel*$F447*$G447/CPI_2001*12/1000000/$E447*$CK447","v":0},0,{"$f":"CC447*Direct_cost_personnel*$F447*$G447/CPI_2001*12/1000000/$E447*$CK447","v":0},0,{"$f":"CE447*Direct_cost_personnel*$F447*$G447/CPI_2001*12/1000000/$E447*$CK447","v":0},0,{"$f":"CG447*Direct_cost_personnel*$F447*$G447/CPI_2001*12/1000000/$E447*$CK447","v":0},0,{"$f":"CI447*Direct_cost_personnel*$F447*$G447/CPI_2001*12/1000000/$E447*$CK447","v":0},0]
["Czech Republic",2005,22000,1334.850944,130066,0.59757009999999999,195.3,2.5481312727272725,0.38615236363636357,5.2202181818181814E-2,1.8102305454545453,0,2.1074181818181815E-2,0.278472,29.5833333333333,17.5,0,12.0833333333333,0,0,0,null,null,null,null,null,null,null,null,null,null,91,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX448","v":0},{"$f":"Include_Afghanistan*DY448","v":0},{"$f":"Include_Afghanistan*DZ448","v":0},null,null,null,500,null,{"$f":"IF(NOT(ISBLANK(AV448)),Personnel_plane*AV448,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY448)),Personnel_plane*AY448,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA448)),Personnel_plane*BA448,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV448*Include_Iraq","v":0},0,591,591,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V448:$BV448*INDIRECT(\"Months_non_UN_operation\"&$B448),0))/12","v":591},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V448:$BV448))-IF($AV$19=BY$19,$AV448)","v":591},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V448:$BV448*INDIRECT(\"Months_non_UN_operation\"&$B448),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V448:$BV448))-IF($AV$19=CA$19,$AV448)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V448:$BV448*INDIRECT(\"Months_non_UN_operation\"&$B448),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V448:$BV448))-IF($AV$19=CC$19,$AV448)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V448:$BV448*INDIRECT(\"Months_non_UN_operation\"&$B448),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V448:$BV448))-IF($AV$19=CE$19,$AV448)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V448:$BV448*INDIRECT(\"Months_non_UN_operation\"&$B448),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V448:$BV448))-IF($AV$19=CG$19,$AV448)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V448:$BV448*INDIRECT(\"Months_non_UN_operation\"&$B448),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V448:$BV448))-IF($AV$19=CI$19,$AV448)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B448-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O448*(Direct_cost_personnel*$F448-UN_compensation)*$G448/CPI_2001*12/1000000/$E448*$CK448","v":3.4406343467944863E-5},3.1705120608718835E-5,{"$f":"P448*(Direct_cost_personnel*$F448-UN_compensation)*$G448/CPI_2001*12/1000000/$E448*$CK448","v":2.0353048248643463E-5},1.8755141768537924E-5,{"$f":"Q448*(Direct_cost_personnel*$F448-UN_compensation)*$G448/CPI_2001*12/1000000/$E448*$CK448","v":0},0,{"$f":"R448*(Direct_cost_personnel*$F448-UN_compensation)*$G448/CPI_2001*12/1000000/$E448*$CK448","v":1.4053295219301398E-5},1.2949978840180911E-5,{"$f":"S448*(Direct_cost_personnel*$F448-UN_compensation)*$G448/CPI_2001*12/1000000/$E448*$CK448","v":0},0,{"$f":"T448*(Direct_cost_personnel*$F448-UN_compensation)*$G448/CPI_2001*12/1000000/$E448*$CK448","v":0},0,{"$f":"U448*(Direct_cost_personnel*$F448-UN_compensation)*$G448/CPI_2001*12/1000000/$E448*$CK448","v":0},0,4.5008444963300465E-5,6.8207307811004839E-6,9.2206357359804383E-7,3.1974672085387752E-5,0,3.7223990877637318E-7,4.9187386144378141E-6,{"$f":"BW448*Direct_cost_personnel*$F448*$G448/CPI_2001*12/1000000/$E448*$CK448","v":8.2549315892836565E-4},6.3338793058319493E-4,{"$f":"BY448*Direct_cost_personnel*$F448*$G448/CPI_2001*12/1000000/$E448*$CK448","v":8.2549315892836565E-4},6.3338793058319493E-4,{"$f":"CA448*Direct_cost_personnel*$F448*$G448/CPI_2001*12/1000000/$E448*$CK448","v":0},0,{"$f":"CC448*Direct_cost_personnel*$F448*$G448/CPI_2001*12/1000000/$E448*$CK448","v":0},0,{"$f":"CE448*Direct_cost_personnel*$F448*$G448/CPI_2001*12/1000000/$E448*$CK448","v":0},0,{"$f":"CG448*Direct_cost_personnel*$F448*$G448/CPI_2001*12/1000000/$E448*$CK448","v":0},0,{"$f":"CI448*Direct_cost_personnel*$F448*$G448/CPI_2001*12/1000000/$E448*$CK448","v":0},0]
["Denmark",2005,21180,3550,257676,1.432418,195.3,36.033768000000002,3.6679963636363633,0.8128439999999999,27.430018909090908,0,0.28299272727272723,3.8399159999999997,75.75,28.3333333333333,11.0833333333333,28.25,7.0833333333333304,1,0,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX449","v":0},{"$f":"Include_Afghanistan*DY449","v":0},{"$f":"Include_Afghanistan*DZ449","v":0},null,null,75,365,null,{"$f":"IF(NOT(ISBLANK(AV449)),Personnel_plane*AV449,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY449)),Personnel_plane*AY449,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA449)),Personnel_plane*BA449,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV449*Include_Iraq","v":0},0,368,443,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V449:$BV449*INDIRECT(\"Months_non_UN_operation\"&$B449),0))/12","v":368},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V449:$BV449))-IF($AV$19=BY$19,$AV449)","v":443},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V449:$BV449*INDIRECT(\"Months_non_UN_operation\"&$B449),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V449:$BV449))-IF($AV$19=CA$19,$AV449)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V449:$BV449*INDIRECT(\"Months_non_UN_operation\"&$B449),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V449:$BV449))-IF($AV$19=CC$19,$AV449)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V449:$BV449*INDIRECT(\"Months_non_UN_operation\"&$B449),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V449:$BV449))-IF($AV$19=CE$19,$AV449)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V449:$BV449*INDIRECT(\"Months_non_UN_operation\"&$B449),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V449:$BV449))-IF($AV$19=CG$19,$AV449)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V449:$BV449*INDIRECT(\"Months_non_UN_operation\"&$B449),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V449:$BV449))-IF($AV$19=CI$19,$AV449)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B449-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O449*(Direct_cost_personnel*$F449-UN_compensation)*$G449/CPI_2001*12/1000000/$E449*$CK449","v":1.1908308608386561E-4},1.1320016479843864E-4,{"$f":"P449*(Direct_cost_personnel*$F449-UN_compensation)*$G449/CPI_2001*12/1000000/$E449*$CK449","v":4.454152834820049E-5},4.2341095744190415E-5,{"$f":"Q449*(Direct_cost_personnel*$F449-UN_compensation)*$G449/CPI_2001*12/1000000/$E449*$CK449","v":1.7423597853854868E-5},1.6562840394050928E-5,{"$f":"R449*(Direct_cost_personnel*$F449-UN_compensation)*$G449/CPI_2001*12/1000000/$E449*$CK449","v":4.4410523853058774E-5},4.2216563109648731E-5,{"$f":"S449*(Direct_cost_personnel*$F449-UN_compensation)*$G449/CPI_2001*12/1000000/$E449*$CK449","v":1.1135382087050133E-5},1.0585273936047614E-5,{"$f":"T449*(Direct_cost_personnel*$F449-UN_compensation)*$G449/CPI_2001*12/1000000/$E449*$CK449","v":1.5720539417011962E-6},1.4943916145008401E-6,{"$f":"U449*(Direct_cost_personnel*$F449-UN_compensation)*$G449/CPI_2001*12/1000000/$E449*$CK449","v":0},0,3.2127113138937896E-4,3.2703250508733428E-5,7.2471830179699302E-6,2.4456152376170303E-4,0,2.5231164741326808E-6,3.4236057626839866E-5,{"$f":"BW449*Direct_cost_personnel*$F449*$G449/CPI_2001*12/1000000/$E449*$CK449","v":6.2193434613421427E-4},6.6201548522387211E-4,{"$f":"BY449*Direct_cost_personnel*$F449*$G449/CPI_2001*12/1000000/$E449*$CK449","v":6.2193434613421427E-4},6.6201548522387211E-4,{"$f":"CA449*Direct_cost_personnel*$F449*$G449/CPI_2001*12/1000000/$E449*$CK449","v":0},0,{"$f":"CC449*Direct_cost_personnel*$F449*$G449/CPI_2001*12/1000000/$E449*$CK449","v":0},0,{"$f":"CE449*Direct_cost_personnel*$F449*$G449/CPI_2001*12/1000000/$E449*$CK449","v":0},0,{"$f":"CG449*Direct_cost_personnel*$F449*$G449/CPI_2001*12/1000000/$E449*$CK449","v":0},0,{"$f":"CI449*Direct_cost_personnel*$F449*$G449/CPI_2001*12/1000000/$E449*$CK449","v":0},0,null,470,520,106]
["Finland",2005,28300,2510,196118,1.2152810000000001,195.3,25.110675272727271,2.645973818181818,0.55578763636363637,18.990016363636361,0,0.21533127272727273,2.7035661818181818,42.5,9.4166666666666696,13.75,14.3333333333333,5,0,0,null,null,null,null,null,null,null,null,null,null,180,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX450","v":0},{"$f":"Include_Afghanistan*DY450","v":0},{"$f":"Include_Afghanistan*DZ450","v":0},null,null,null,450,null,{"$f":"IF(NOT(ISBLANK(AV450)),Personnel_plane*AV450,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY450)),Personnel_plane*AY450,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA450)),Personnel_plane*BA450,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV450*Include_Iraq","v":0},0,630,630,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V450:$BV450*INDIRECT(\"Months_non_UN_operation\"&$B450),0))/12","v":630},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V450:$BV450))-IF($AV$19=BY$19,$AV450)","v":630},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V450:$BV450*INDIRECT(\"Months_non_UN_operation\"&$B450),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V450:$BV450))-IF($AV$19=CA$19,$AV450)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V450:$BV450*INDIRECT(\"Months_non_UN_operation\"&$B450),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V450:$BV450))-IF($AV$19=CC$19,$AV450)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V450:$BV450*INDIRECT(\"Months_non_UN_operation\"&$B450),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V450:$BV450))-IF($AV$19=CE$19,$AV450)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V450:$BV450*INDIRECT(\"Months_non_UN_operation\"&$B450),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V450:$BV450))-IF($AV$19=CG$19,$AV450)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V450:$BV450*INDIRECT(\"Months_non_UN_operation\"&$B450),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V450:$BV450))-IF($AV$19=CI$19,$AV450)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B450-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O450*(Direct_cost_personnel*$F450-UN_compensation)*$G450/CPI_2001*12/1000000/$E450*$CK450","v":7.3477894118096647E-5},4.4156511463228732E-5,{"$f":"P450*(Direct_cost_personnel*$F450-UN_compensation)*$G450/CPI_2001*12/1000000/$E450*$CK450","v":1.6280396147735146E-5},9.7836976379310762E-6,{"$f":"Q450*(Direct_cost_personnel*$F450-UN_compensation)*$G450/CPI_2001*12/1000000/$E450*$CK450","v":2.3772259861737152E-5},1.4285930179279884E-5,{"$f":"R450*(Direct_cost_personnel*$F450-UN_compensation)*$G450/CPI_2001*12/1000000/$E450*$CK450","v":2.478077997708352E-5},1.4891999944461421E-5,{"$f":"S450*(Direct_cost_personnel*$F450-UN_compensation)*$G450/CPI_2001*12/1000000/$E450*$CK450","v":8.6444581315407829E-6},5.194883701556322E-6,{"$f":"T450*(Direct_cost_personnel*$F450-UN_compensation)*$G450/CPI_2001*12/1000000/$E450*$CK450","v":0},0,{"$f":"U450*(Direct_cost_personnel*$F450-UN_compensation)*$G450/CPI_2001*12/1000000/$E450*$CK450","v":0},0,2.9415547148804846E-4,3.0995887907389205E-5,6.5106960464475405E-6,2.2245587409902063E-4,0,2.5224678893445386E-6,3.1670545545846487E-5,{"$f":"BW450*Direct_cost_personnel*$F450*$G450/CPI_2001*12/1000000/$E450*$CK450","v":1.1868633654139038E-3},6.5455534639609651E-4,{"$f":"BY450*Direct_cost_personnel*$F450*$G450/CPI_2001*12/1000000/$E450*$CK450","v":1.1868633654139038E-3},6.5455534639609651E-4,{"$f":"CA450*Direct_cost_personnel*$F450*$G450/CPI_2001*12/1000000/$E450*$CK450","v":0},0,{"$f":"CC450*Direct_cost_personnel*$F450*$G450/CPI_2001*12/1000000/$E450*$CK450","v":0},0,{"$f":"CE450*Direct_cost_personnel*$F450*$G450/CPI_2001*12/1000000/$E450*$CK450","v":0},0,{"$f":"CG450*Direct_cost_personnel*$F450*$G450/CPI_2001*12/1000000/$E450*$CK450","v":0},0,{"$f":"CI450*Direct_cost_personnel*$F450*$G450/CPI_2001*12/1000000/$E450*$CK450","v":0},0,null,0,0,100]
["France",2005,254895,53100,2137945,1.1482540000000001,195.3,301.2050334545454,21.602302909090909,3.8384192727272723,251.39037490909089,0,2.8033385454545452,21.570597818181817,597.91666666666697,61.6666666666667,213.5,243.75,0,0,79,null,null,null,null,null,null,null,null,null,null,463,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX451","v":0},{"$f":"Include_Afghanistan*DY451","v":0},{"$f":"Include_Afghanistan*DZ451","v":0},null,null,null,2455,null,{"$f":"IF(NOT(ISBLANK(AV451)),Personnel_plane*AV451,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY451)),Personnel_plane*AY451,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA451)),Personnel_plane*BA451,0)","v":0},null,null,83,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV451*Include_Iraq","v":0},0,2933,3016,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V451:$BV451*INDIRECT(\"Months_non_UN_operation\"&$B451),0))/12","v":2918},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V451:$BV451))-IF($AV$19=BY$19,$AV451)","v":3001},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V451:$BV451*INDIRECT(\"Months_non_UN_operation\"&$B451),0))/12","v":15},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V451:$BV451))-IF($AV$19=CA$19,$AV451)","v":15},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V451:$BV451*INDIRECT(\"Months_non_UN_operation\"&$B451),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V451:$BV451))-IF($AV$19=CC$19,$AV451)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V451:$BV451*INDIRECT(\"Months_non_UN_operation\"&$B451),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V451:$BV451))-IF($AV$19=CE$19,$AV451)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V451:$BV451*INDIRECT(\"Months_non_UN_operation\"&$B451),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V451:$BV451))-IF($AV$19=CG$19,$AV451)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V451:$BV451*INDIRECT(\"Months_non_UN_operation\"&$B451),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V451:$BV451))-IF($AV$19=CI$19,$AV451)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B451-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O451*(Direct_cost_personnel*$F451-UN_compensation)*$G451/CPI_2001*12/1000000/$E451*$CK451","v":8.9127470696959344E-5},1.3384844505266968E-4,{"$f":"P451*(Direct_cost_personnel*$F451-UN_compensation)*$G451/CPI_2001*12/1000000/$E451*$CK451","v":9.1922408802438886E-6},1.3804578305083703E-5,{"$f":"Q451*(Direct_cost_personnel*$F451-UN_compensation)*$G451/CPI_2001*12/1000000/$E451*$CK451","v":3.1825028561060588E-5},4.7793688672465444E-5,{"$f":"R451*(Direct_cost_personnel*$F451-UN_compensation)*$G451/CPI_2001*12/1000000/$E451*$CK451","v":3.6334195371234268E-5},5.4565393976175418E-5,{"$f":"S451*(Direct_cost_personnel*$F451-UN_compensation)*$G451/CPI_2001*12/1000000/$E451*$CK451","v":0},0,{"$f":"T451*(Direct_cost_personnel*$F451-UN_compensation)*$G451/CPI_2001*12/1000000/$E451*$CK451","v":0},0,{"$f":"U451*(Direct_cost_personnel*$F451-UN_compensation)*$G451/CPI_2001*12/1000000/$E451*$CK451","v":1.1776005884420542E-5},1.7684784098945059E-5,3.2366943625403198E-4,2.3213440772162421E-5,4.1246953540626478E-6,2.7013951258817289E-4,0,3.0124164799968353E-6,2.3179371059637256E-5,{"$f":"BW451*Direct_cost_personnel*$F451*$G451/CPI_2001*12/1000000/$E451*$CK451","v":4.7891057215930402E-4},6.7515580813187726E-4,{"$f":"BY451*Direct_cost_personnel*$F451*$G451/CPI_2001*12/1000000/$E451*$CK451","v":4.7646131931839385E-4},6.7179793773334336E-4,{"$f":"CA451*Direct_cost_personnel*$F451*$G451/CPI_2001*12/1000000/$E451*$CK451","v":2.4492528409101805E-6},3.3578703985338718E-6,{"$f":"CC451*Direct_cost_personnel*$F451*$G451/CPI_2001*12/1000000/$E451*$CK451","v":0},0,{"$f":"CE451*Direct_cost_personnel*$F451*$G451/CPI_2001*12/1000000/$E451*$CK451","v":0},0,{"$f":"CG451*Direct_cost_personnel*$F451*$G451/CPI_2001*12/1000000/$E451*$CK451","v":0},0,{"$f":"CI451*Direct_cost_personnel*$F451*$G451/CPI_2001*12/1000000/$E451*$CK451","v":0},0,null,0,0,742,null,700]
["Germany",2005,284500,38000,2771057,1.0780419999999999,195.3,495.0047214545454,43.000763999999997,11.878139999999998,392.8889498181818,0,3.3001200000000002,43.936747636363634,287.5,256.41666666666703,0,30.1666666666667,0.91666666666666696,0,0,null,null,null,null,null,null,null,null,null,null,985,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX452","v":0},{"$f":"Include_Afghanistan*DY452","v":0},{"$f":"Include_Afghanistan*DZ452","v":0},null,null,null,3150,null,{"$f":"IF(NOT(ISBLANK(AV452)),Personnel_plane*AV452,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY452)),Personnel_plane*AY452,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA452)),Personnel_plane*BA452,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV452*Include_Iraq","v":0},0,4135,4135,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V452:$BV452*INDIRECT(\"Months_non_UN_operation\"&$B452),0))/12","v":4135},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V452:$BV452))-IF($AV$19=BY$19,$AV452)","v":4135},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V452:$BV452*INDIRECT(\"Months_non_UN_operation\"&$B452),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V452:$BV452))-IF($AV$19=CA$19,$AV452)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V452:$BV452*INDIRECT(\"Months_non_UN_operation\"&$B452),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V452:$BV452))-IF($AV$19=CC$19,$AV452)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V452:$BV452*INDIRECT(\"Months_non_UN_operation\"&$B452),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V452:$BV452))-IF($AV$19=CE$19,$AV452)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V452:$BV452*INDIRECT(\"Months_non_UN_operation\"&$B452),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V452:$BV452))-IF($AV$19=CG$19,$AV452)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V452:$BV452*INDIRECT(\"Months_non_UN_operation\"&$B452),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V452:$BV452))-IF($AV$19=CI$19,$AV452)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B452-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O452*(Direct_cost_personnel*$F452-UN_compensation)*$G452/CPI_2001*12/1000000/$E452*$CK452","v":3.0849690961889093E-5},3.183682208824871E-5,{"$f":"P452*(Direct_cost_personnel*$F452-UN_compensation)*$G452/CPI_2001*12/1000000/$E452*$CK452","v":2.7514347562241416E-5},2.8394754076968524E-5,{"$f":"Q452*(Direct_cost_personnel*$F452-UN_compensation)*$G452/CPI_2001*12/1000000/$E452*$CK452","v":0},0,{"$f":"R452*(Direct_cost_personnel*$F452-UN_compensation)*$G452/CPI_2001*12/1000000/$E452*$CK452","v":3.236982066146048E-6},3.3405593031727665E-6,{"$f":"S452*(Direct_cost_personnel*$F452-UN_compensation)*$G452/CPI_2001*12/1000000/$E452*$CK452","v":9.8361333501675426E-8},1.0150870810745967E-7,{"$f":"T452*(Direct_cost_personnel*$F452-UN_compensation)*$G452/CPI_2001*12/1000000/$E452*$CK452","v":0},0,{"$f":"U452*(Direct_cost_personnel*$F452-UN_compensation)*$G452/CPI_2001*12/1000000/$E452*$CK452","v":0},0,4.1039293616161766E-4,3.565058883336988E-5,9.8477944541916526E-6,3.2573194297530375E-4,0,2.7360262999229647E-6,{"$f":"N452/$E452*$CK452","v":3.6426583598829452E-5},{"$f":"BW452*Direct_cost_personnel*$F452*$G452/CPI_2001*12/1000000/$E452*$CK452","v":4.8906508458533831E-4},4.5789655420837706E-4,{"$f":"BY452*Direct_cost_personnel*$F452*$G452/CPI_2001*12/1000000/$E452*$CK452","v":4.8906508458533831E-4},4.5789655420837706E-4,{"$f":"CA452*Direct_cost_personnel*$F452*$G452/CPI_2001*12/1000000/$E452*$CK452","v":0},0,{"$f":"CC452*Direct_cost_personnel*$F452*$G452/CPI_2001*12/1000000/$E452*$CK452","v":0},0,{"$f":"CE452*Direct_cost_personnel*$F452*$G452/CPI_2001*12/1000000/$E452*$CK452","v":0},0,{"$f":"CG452*Direct_cost_personnel*$F452*$G452/CPI_2001*12/1000000/$E452*$CK452","v":0},0,{"$f":"CI452*Direct_cost_personnel*$F452*$G452/CPI_2001*12/1000000/$E452*$CK452","v":0},0,null,0,0,2800,163]
["Greece",2005,163850,6860,242696,0.88797269999999995,195.3,29.013331636363635,3.2134996363636366,1.0575709090909089,23.503417090909089,0,0.21105272727272725,1.0277912727272727,26.4166666666667,20.6666666666667,0,5.75,0,0,0,null,null,null,null,null,null,null,null,null,null,155,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX453","v":0},{"$f":"Include_Afghanistan*DY453","v":0},{"$f":"Include_Afghanistan*DZ453","v":0},null,null,null,1262,null,{"$f":"IF(NOT(ISBLANK(AV453)),Personnel_plane*AV453,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY453)),Personnel_plane*AY453,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA453)),Personnel_plane*BA453,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV453*Include_Iraq","v":0},0,1417,1417,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V453:$BV453*INDIRECT(\"Months_non_UN_operation\"&$B453),0))/12","v":1417},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V453:$BV453))-IF($AV$19=BY$19,$AV453)","v":1417},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V453:$BV453*INDIRECT(\"Months_non_UN_operation\"&$B453),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V453:$BV453))-IF($AV$19=CA$19,$AV453)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V453:$BV453*INDIRECT(\"Months_non_UN_operation\"&$B453),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V453:$BV453))-IF($AV$19=CC$19,$AV453)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V453:$BV453*INDIRECT(\"Months_non_UN_operation\"&$B453),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V453:$BV453))-IF($AV$19=CE$19,$AV453)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V453:$BV453*INDIRECT(\"Months_non_UN_operation\"&$B453),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V453:$BV453))-IF($AV$19=CG$19,$AV453)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V453:$BV453*INDIRECT(\"Months_non_UN_operation\"&$B453),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V453:$BV453))-IF($AV$19=CI$19,$AV453)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B453-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O453*(Direct_cost_personnel*$F453-UN_compensation)*$G453/CPI_2001*12/1000000/$E453*$CK453","v":2.6075190609250687E-5},1.0469575241864966E-5,{"$f":"P453*(Direct_cost_personnel*$F453-UN_compensation)*$G453/CPI_2001*12/1000000/$E453*$CK453","v":2.0399518205344394E-5},8.1907087065694393E-6,{"$f":"Q453*(Direct_cost_personnel*$F453-UN_compensation)*$G453/CPI_2001*12/1000000/$E453*$CK453","v":0},0,{"$f":"R453*(Direct_cost_personnel*$F453-UN_compensation)*$G453/CPI_2001*12/1000000/$E453*$CK453","v":5.6756724039062927E-6},2.2788665352955261E-6,{"$f":"S453*(Direct_cost_personnel*$F453-UN_compensation)*$G453/CPI_2001*12/1000000/$E453*$CK453","v":0},0,{"$f":"T453*(Direct_cost_personnel*$F453-UN_compensation)*$G453/CPI_2001*12/1000000/$E453*$CK453","v":0},0,{"$f":"U453*(Direct_cost_personnel*$F453-UN_compensation)*$G453/CPI_2001*12/1000000/$E453*$CK453","v":0},0,2.7464454563465692E-4,3.0419469180163495E-5,1.0011124728594175E-5,2.2248686875050658E-4,0,1.9978567478311937E-6,9.7292262275614519E-6,{"$f":"BW453*Direct_cost_personnel*$F453*$G453/CPI_2001*12/1000000/$E453*$CK453","v":1.5761870992797935E-3},5.6159197921978442E-4,{"$f":"BY453*Direct_cost_personnel*$F453*$G453/CPI_2001*12/1000000/$E453*$CK453","v":1.5761870992797935E-3},5.6159197921978442E-4,{"$f":"CA453*Direct_cost_personnel*$F453*$G453/CPI_2001*12/1000000/$E453*$CK453","v":0},0,{"$f":"CC453*Direct_cost_personnel*$F453*$G453/CPI_2001*12/1000000/$E453*$CK453","v":0},0,{"$f":"CE453*Direct_cost_personnel*$F453*$G453/CPI_2001*12/1000000/$E453*$CK453","v":0},0,{"$f":"CG453*Direct_cost_personnel*$F453*$G453/CPI_2001*12/1000000/$E453*$CK453","v":0},0,{"$f":"CI453*Direct_cost_personnel*$F453*$G453/CPI_2001*12/1000000/$E453*$CK453","v":0},0,null,0,0,157]
["Hungary",2005,32000,822.98937599999999,110323,0.6443141,195.3,2.6626167272727277,0.24119345454545454,6.5214545454545456E-2,2.1121778181818183,0,4.8558545454545451E-2,0.19547236363636364,108,100.75,0,7.25,0,0,0,null,null,null,null,null,null,null,null,null,null,121,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX454","v":0},{"$f":"Include_Afghanistan*DY454","v":0},{"$f":"Include_Afghanistan*DZ454","v":0},null,null,null,484,null,{"$f":"IF(NOT(ISBLANK(AV454)),Personnel_plane*AV454,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY454)),Personnel_plane*AY454,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA454)),Personnel_plane*BA454,0)","v":0},null,null,null,null,null,41,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV454*Include_Iraq","v":0},0,646,646,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V454:$BV454*INDIRECT(\"Months_non_UN_operation\"&$B454),0))/12","v":605},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V454:$BV454))-IF($AV$19=BY$19,$AV454)","v":605},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V454:$BV454*INDIRECT(\"Months_non_UN_operation\"&$B454),0))/12","v":41},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V454:$BV454))-IF($AV$19=CA$19,$AV454)","v":41},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V454:$BV454*INDIRECT(\"Months_non_UN_operation\"&$B454),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V454:$BV454))-IF($AV$19=CC$19,$AV454)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V454:$BV454*INDIRECT(\"Months_non_UN_operation\"&$B454),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V454:$BV454))-IF($AV$19=CE$19,$AV454)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V454:$BV454*INDIRECT(\"Months_non_UN_operation\"&$B454),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V454:$BV454))-IF($AV$19=CG$19,$AV454)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V454:$BV454*INDIRECT(\"Months_non_UN_operation\"&$B454),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V454:$BV454))-IF($AV$19=CI$19,$AV454)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B454-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O454*(Direct_cost_personnel*$F454-UN_compensation)*$G454/CPI_2001*12/1000000/$E454*$CK454","v":1.6199745802289239E-4},5.7841285689664394E-5,{"$f":"P454*(Direct_cost_personnel*$F454-UN_compensation)*$G454/CPI_2001*12/1000000/$E454*$CK454","v":1.5112262866487415E-4},5.3958421604015643E-5,{"$f":"Q454*(Direct_cost_personnel*$F454-UN_compensation)*$G454/CPI_2001*12/1000000/$E454*$CK454","v":0},0,{"$f":"R454*(Direct_cost_personnel*$F454-UN_compensation)*$G454/CPI_2001*12/1000000/$E454*$CK454","v":1.0874829358018239E-5},3.8828640856487677E-6,{"$f":"S454*(Direct_cost_personnel*$F454-UN_compensation)*$G454/CPI_2001*12/1000000/$E454*$CK454","v":0},0,{"$f":"T454*(Direct_cost_personnel*$F454-UN_compensation)*$G454/CPI_2001*12/1000000/$E454*$CK454","v":0},0,{"$f":"U454*(Direct_cost_personnel*$F454-UN_compensation)*$G454/CPI_2001*12/1000000/$E454*$CK454","v":0},0,{"$f":"H454/$E454*$CK454","v":5.5447068237915426E-5},5.0226793048125194E-6,1.3580457581014973E-6,4.3984575930797408E-5,0,1.0111966006124765E-6,4.0705706435915119E-6,{"$f":"BW454*Direct_cost_personnel*$F454*$G454/CPI_2001*12/1000000/$E454*$CK454","v":1.147004213633383E-3},3.4597657921780746E-4,{"$f":"BY454*Direct_cost_personnel*$F454*$G454/CPI_2001*12/1000000/$E454*$CK454","v":1.0742067325823482E-3},3.2401831335413851E-4,{"$f":"CA454*Direct_cost_personnel*$F454*$G454/CPI_2001*12/1000000/$E454*$CK454","v":7.2797481051035148E-5},2.1958265863668895E-5,{"$f":"CC454*Direct_cost_personnel*$F454*$G454/CPI_2001*12/1000000/$E454*$CK454","v":0},0,{"$f":"CE454*Direct_cost_personnel*$F454*$G454/CPI_2001*12/1000000/$E454*$CK454","v":0},0,{"$f":"CG454*Direct_cost_personnel*$F454*$G454/CPI_2001*12/1000000/$E454*$CK454","v":0},0,{"$f":"CI454*Direct_cost_personnel*$F454*$G454/CPI_2001*12/1000000/$E454*$CK454","v":0},0]
["India",2005,1325000,17620.453376000001,808668,0.33132400000000001,195.3,3.9925952727272724,0.71249454545454549,7.2352363636363617E-2,2.7559494545454544,0,1.4934545454545454E-3,0.45030545454545451,6309,203,654.75,5451.25,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX455","v":0},{"$f":"Include_Afghanistan*DY455","v":0},{"$f":"Include_Afghanistan*DZ455","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV455)),Personnel_plane*AV455,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY455)),Personnel_plane*AY455,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA455)),Personnel_plane*BA455,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV455*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V455:BV455,INDIRECT(\"Months_non_UN_operation\"&B455))/12","v":0},{"$f":"SUM(W455:BV455)-AV455","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V455:$BV455*INDIRECT(\"Months_non_UN_operation\"&$B455),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V455:$BV455))-IF($AV$19=BY$19,$AV455)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V455:$BV455*INDIRECT(\"Months_non_UN_operation\"&$B455),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V455:$BV455))-IF($AV$19=CA$19,$AV455)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V455:$BV455*INDIRECT(\"Months_non_UN_operation\"&$B455),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V455:$BV455))-IF($AV$19=CC$19,$AV455)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V455:$BV455*INDIRECT(\"Months_non_UN_operation\"&$B455),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V455:$BV455))-IF($AV$19=CE$19,$AV455)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V455:$BV455*INDIRECT(\"Months_non_UN_operation\"&$B455),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V455:$BV455))-IF($AV$19=CG$19,$AV455)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V455:$BV455*INDIRECT(\"Months_non_UN_operation\"&$B455),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V455:$BV455))-IF($AV$19=CI$19,$AV455)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B455-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O455*(Direct_cost_personnel*$F455-UN_compensation)*$G455/CPI_2001*12/1000000/$E455*$CK455","v":5.4867084803390451E-4},2.3835675523315949E-4,{"$f":"P455*(Direct_cost_personnel*$F455-UN_compensation)*$G455/CPI_2001*12/1000000/$E455*$CK455","v":1.7654173743997875E-5},7.6694280095627476E-6,{"$f":"Q455*(Direct_cost_personnel*$F455-UN_compensation)*$G455/CPI_2001*12/1000000/$E455*$CK455","v":5.6941232802377408E-5},2.473673886335571E-5,{"$f":"R455*(Direct_cost_personnel*$F455-UN_compensation)*$G455/CPI_2001*12/1000000/$E455*$CK455","v":4.7407544148752928E-4},2.05950588360241E-4,{"$f":"S455*(Direct_cost_personnel*$F455-UN_compensation)*$G455/CPI_2001*12/1000000/$E455*$CK455","v":0},0,{"$f":"T455*(Direct_cost_personnel*$F455-UN_compensation)*$G455/CPI_2001*12/1000000/$E455*$CK455","v":0},0,{"$f":"U455*(Direct_cost_personnel*$F455-UN_compensation)*$G455/CPI_2001*12/1000000/$E455*$CK455","v":0},0,1.134281960446254E-5,2.0241713838262341E-6,2.0555046345159741E-7,7.8295533021990229E-6,0,4.2428506621418954E-9,1.2793016043235438E-6,{"$f":"BW455*Direct_cost_personnel*$F455*$G455/CPI_2001*12/1000000/$E455*$CK455","v":0},0,{"$f":"BY455*Direct_cost_personnel*$F455*$G455/CPI_2001*12/1000000/$E455*$CK455","v":0},0,{"$f":"CA455*Direct_cost_personnel*$F455*$G455/CPI_2001*12/1000000/$E455*$CK455","v":0},0,{"$f":"CC455*Direct_cost_personnel*$F455*$G455/CPI_2001*12/1000000/$E455*$CK455","v":0},0,{"$f":"CE455*Direct_cost_personnel*$F455*$G455/CPI_2001*12/1000000/$E455*$CK455","v":0},0,{"$f":"CG455*Direct_cost_personnel*$F455*$G455/CPI_2001*12/1000000/$E455*$CK455","v":0},0,{"$f":"CI455*Direct_cost_personnel*$F455*$G455/CPI_2001*12/1000000/$E455*$CK455","v":0},0]
["Indonesia",2005,302000,2383.9979520000002,285739,0.40539599999999998,195.3,4.7085709090909083,0.83620254545454531,0.35357345454545452,3.111610909090909,0,0.2064370909090909,0.20074690909090906,201.833333333333,4,0,197.833333333333,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX456","v":0},{"$f":"Include_Afghanistan*DY456","v":0},{"$f":"Include_Afghanistan*DZ456","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV456)),Personnel_plane*AV456,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY456)),Personnel_plane*AY456,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA456)),Personnel_plane*BA456,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV456*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V456:$BV456*INDIRECT(\"Months_non_UN_operation\"&$B456),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V456:$BV456))-IF($AV$19=BY$19,$AV456)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V456:$BV456*INDIRECT(\"Months_non_UN_operation\"&$B456),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V456:$BV456))-IF($AV$19=CA$19,$AV456)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V456:$BV456*INDIRECT(\"Months_non_UN_operation\"&$B456),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V456:$BV456))-IF($AV$19=CC$19,$AV456)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V456:$BV456*INDIRECT(\"Months_non_UN_operation\"&$B456),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V456:$BV456))-IF($AV$19=CE$19,$AV456)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V456:$BV456*INDIRECT(\"Months_non_UN_operation\"&$B456),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V456:$BV456))-IF($AV$19=CG$19,$AV456)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V456:$BV456*INDIRECT(\"Months_non_UN_operation\"&$B456),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V456:$BV456))-IF($AV$19=CI$19,$AV456)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B456-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O456*(Direct_cost_personnel*$F456-UN_compensation)*$G456/CPI_2001*12/1000000/$E456*$CK456","v":6.5582450432654036E-5},1.2810270551236395E-5,{"$f":"P456*(Direct_cost_personnel*$F456-UN_compensation)*$G456/CPI_2001*12/1000000/$E456*$CK456","v":1.2997347732317911E-6},2.5387819424415688E-7,{"$f":"Q456*(Direct_cost_personnel*$F456-UN_compensation)*$G456/CPI_2001*12/1000000/$E456*$CK456","v":0},0,{"$f":"R456*(Direct_cost_personnel*$F456-UN_compensation)*$G456/CPI_2001*12/1000000/$E456*$CK456","v":6.4282715659422246E-5},1.2556392356992238E-5,{"$f":"S456*(Direct_cost_personnel*$F456-UN_compensation)*$G456/CPI_2001*12/1000000/$E456*$CK456","v":0},0,{"$f":"T456*(Direct_cost_personnel*$F456-UN_compensation)*$G456/CPI_2001*12/1000000/$E456*$CK456","v":0},0,{"$f":"U456*(Direct_cost_personnel*$F456-UN_compensation)*$G456/CPI_2001*12/1000000/$E456*$CK456","v":0},0,3.7857818902282295E-5,6.7232298594729437E-6,2.8427988171511945E-6,2.5017952275773038E-5,0,1.6597940549777672E-6,1.6140438949073566E-6,{"$f":"BW456*Direct_cost_personnel*$F456*$G456/CPI_2001*12/1000000/$E456*$CK456","v":0},0,{"$f":"BY456*Direct_cost_personnel*$F456*$G456/CPI_2001*12/1000000/$E456*$CK456","v":0},0,{"$f":"CA456*Direct_cost_personnel*$F456*$G456/CPI_2001*12/1000000/$E456*$CK456","v":0},0,{"$f":"CC456*Direct_cost_personnel*$F456*$G456/CPI_2001*12/1000000/$E456*$CK456","v":0},0,{"$f":"CE456*Direct_cost_personnel*$F456*$G456/CPI_2001*12/1000000/$E456*$CK456","v":0},0,{"$f":"CG456*Direct_cost_personnel*$F456*$G456/CPI_2001*12/1000000/$E456*$CK456","v":0},0,{"$f":"CI456*Direct_cost_personnel*$F456*$G456/CPI_2001*12/1000000/$E456*$CK456","v":0},0]
["Ireland",2005,10460,947,203634,1.2563219999999999,195.3,16.961842909090908,1.7880196363636363,0.47543999999999997,12.677555999999999,0,0.1490029090909091,1.8718243636363634,473.91666666666703,22.5833333333333,18.5833333333333,432.75,0,0,0,null,null,null,null,null,null,null,null,null,null,51,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX457","v":0},{"$f":"Include_Afghanistan*DY457","v":0},{"$f":"Include_Afghanistan*DZ457","v":0},null,null,null,211,null,{"$f":"IF(NOT(ISBLANK(AV457)),Personnel_plane*AV457,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY457)),Personnel_plane*AY457,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA457)),Personnel_plane*BA457,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV457*Include_Iraq","v":0},0,262,262,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V457:$BV457*INDIRECT(\"Months_non_UN_operation\"&$B457),0))/12","v":262},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V457:$BV457))-IF($AV$19=BY$19,$AV457)","v":262},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V457:$BV457*INDIRECT(\"Months_non_UN_operation\"&$B457),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V457:$BV457))-IF($AV$19=CA$19,$AV457)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V457:$BV457*INDIRECT(\"Months_non_UN_operation\"&$B457),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V457:$BV457))-IF($AV$19=CC$19,$AV457)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V457:$BV457*INDIRECT(\"Months_non_UN_operation\"&$B457),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V457:$BV457))-IF($AV$19=CE$19,$AV457)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V457:$BV457*INDIRECT(\"Months_non_UN_operation\"&$B457),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V457:$BV457))-IF($AV$19=CG$19,$AV457)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V457:$BV457*INDIRECT(\"Months_non_UN_operation\"&$B457),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V457:$BV457))-IF($AV$19=CI$19,$AV457)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B457-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O457*(Direct_cost_personnel*$F457-UN_compensation)*$G457/CPI_2001*12/1000000/$E457*$CK457","v":8.18147111548845E-4},4.8406756007134084E-4,{"$f":"P457*(Direct_cost_personnel*$F457-UN_compensation)*$G457/CPI_2001*12/1000000/$E457*$CK457","v":3.8986788681156396E-5},2.3067049196295605E-5,{"$f":"Q457*(Direct_cost_personnel*$F457-UN_compensation)*$G457/CPI_2001*12/1000000/$E457*$CK457","v":3.2081379615859316E-5},1.8981372585881611E-5,{"$f":"R457*(Direct_cost_personnel*$F457-UN_compensation)*$G457/CPI_2001*12/1000000/$E457*$CK457","v":7.4707894325182851E-4},4.4201913828916325E-4,{"$f":"S457*(Direct_cost_personnel*$F457-UN_compensation)*$G457/CPI_2001*12/1000000/$E457*$CK457","v":0},0,{"$f":"T457*(Direct_cost_personnel*$F457-UN_compensation)*$G457/CPI_2001*12/1000000/$E457*$CK457","v":0},0,{"$f":"U457*(Direct_cost_personnel*$F457-UN_compensation)*$G457/CPI_2001*12/1000000/$E457*$CK457","v":0},0,1.9136333861134044E-4,2.0172419291408172E-5,5.3639092283193412E-6,1.4302805742246179E-4,0,1.6810492998467844E-6,2.1117903369304367E-5,{"$f":"BW457*Direct_cost_personnel*$F457*$G457/CPI_2001*12/1000000/$E457*$CK457","v":4.9142006721869579E-4},2.6761181798211619E-4,{"$f":"BY457*Direct_cost_personnel*$F457*$G457/CPI_2001*12/1000000/$E457*$CK457","v":4.9142006721869579E-4},2.6761181798211619E-4,{"$f":"CA457*Direct_cost_personnel*$F457*$G457/CPI_2001*12/1000000/$E457*$CK457","v":0},0,{"$f":"CC457*Direct_cost_personnel*$F457*$G457/CPI_2001*12/1000000/$E457*$CK457","v":0},0,{"$f":"CE457*Direct_cost_personnel*$F457*$G457/CPI_2001*12/1000000/$E457*$CK457","v":0},0,{"$f":"CG457*Direct_cost_personnel*$F457*$G457/CPI_2001*12/1000000/$E457*$CK457","v":0},0,{"$f":"CI457*Direct_cost_personnel*$F457*$G457/CPI_2001*12/1000000/$E457*$CK457","v":0},0,null,0,0,7]
["Italy",2005,191152,31300,1789376,1.077758,195.3,254.62683927272727,33.05554363636363,4.1977112727272727,194.68479818181817,0,1.9302239999999997,20.758562181818181,244.333333333333,50.3333333333333,59.3333333333333,127.666666666667,7,0,0,null,null,null,null,null,null,null,null,2,null,810,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX458","v":0},{"$f":"Include_Afghanistan*DY458","v":0},{"$f":"Include_Afghanistan*DZ458","v":0},null,null,null,2280,null,{"$f":"IF(NOT(ISBLANK(AV458)),Personnel_plane*AV458,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY458)),Personnel_plane*AY458,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA458)),Personnel_plane*BA458,0)","v":0},null,null,null,null,null,76,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV458*Include_Iraq","v":0},0,3167.3333333333335,3168,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V458:$BV458*INDIRECT(\"Months_non_UN_operation\"&$B458),0))/12","v":3090},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V458:$BV458))-IF($AV$19=BY$19,$AV458)","v":3090},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V458:$BV458*INDIRECT(\"Months_non_UN_operation\"&$B458),0))/12","v":76},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V458:$BV458))-IF($AV$19=CA$19,$AV458)","v":76},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V458:$BV458*INDIRECT(\"Months_non_UN_operation\"&$B458),0))/12","v":1.3333333333333333},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V458:$BV458))-IF($AV$19=CC$19,$AV458)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V458:$BV458*INDIRECT(\"Months_non_UN_operation\"&$B458),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V458:$BV458))-IF($AV$19=CE$19,$AV458)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V458:$BV458*INDIRECT(\"Months_non_UN_operation\"&$B458),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V458:$BV458))-IF($AV$19=CG$19,$AV458)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V458:$BV458*INDIRECT(\"Months_non_UN_operation\"&$B458),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V458:$BV458))-IF($AV$19=CI$19,$AV458)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B458-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O458*(Direct_cost_personnel*$F458-UN_compensation)*$G458/CPI_2001*12/1000000/$E458*$CK458","v":4.0589473018565052E-5},5.1366810235638344E-5,{"$f":"P458*(Direct_cost_personnel*$F458-UN_compensation)*$G458/CPI_2001*12/1000000/$E458*$CK458","v":8.3615421907275939E-6},1.0581703063548968E-5,{"$f":"Q458*(Direct_cost_personnel*$F458-UN_compensation)*$G458/CPI_2001*12/1000000/$E458*$CK458","v":9.8566523837716027E-6},1.2473795664316003E-5,{"$f":"R458*(Direct_cost_personnel*$F458-UN_compensation)*$G458/CPI_2001*12/1000000/$E458*$CK458","v":2.1208414960587279E-5},2.6839683929399126E-5,{"$f":"S458*(Direct_cost_personnel*$F458-UN_compensation)*$G458/CPI_2001*12/1000000/$E458*$CK458","v":1.1628634834786726E-6},1.4716275783743609E-6,{"$f":"T458*(Direct_cost_personnel*$F458-UN_compensation)*$G458/CPI_2001*12/1000000/$E458*$CK458","v":0},0,{"$f":"U458*(Direct_cost_personnel*$F458-UN_compensation)*$G458/CPI_2001*12/1000000/$E458*$CK458","v":0},0,3.269177986188216E-4,4.2440323999677667E-5,5.389481063492893E-6,2.4995764715116814E-4,0,2.4782327845861313E-6,2.6652113619896777E-5,{"$f":"BW458*Direct_cost_personnel*$F458*$G458/CPI_2001*12/1000000/$E458*$CK458","v":5.7998176791048523E-4},6.6601659546999641E-4,{"$f":"BY458*Direct_cost_personnel*$F458*$G458/CPI_2001*12/1000000/$E458*$CK458","v":5.6582098384868414E-4},6.4961845959668224E-4,{"$f":"CA458*Direct_cost_personnel*$F458*$G458/CPI_2001*12/1000000/$E458*$CK458","v":1.3916632612459548E-5},1.5977670850921631E-5,{"$f":"CC458*Direct_cost_personnel*$F458*$G458/CPI_2001*12/1000000/$E458*$CK458","v":2.4415144934139556E-7},4.2046502239267447E-7,{"$f":"CE458*Direct_cost_personnel*$F458*$G458/CPI_2001*12/1000000/$E458*$CK458","v":0},0,{"$f":"CG458*Direct_cost_personnel*$F458*$G458/CPI_2001*12/1000000/$E458*$CK458","v":0},0,{"$f":"CI458*Direct_cost_personnel*$F458*$G458/CPI_2001*12/1000000/$E458*$CK458","v":0},0,null,3100,0,1868]
["Japan",2005,260250,43900,4571867,1.175416,195.3,945.63481418181811,85.906506545454533,22.145657454545454,747.4262236363636,0,16.707570545454544,73.448855999999992,30,0,30,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX459","v":0},{"$f":"Include_Afghanistan*DY459","v":0},{"$f":"Include_Afghanistan*DZ459","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV459)),Personnel_plane*AV459,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY459)),Personnel_plane*AY459,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA459)),Personnel_plane*BA459,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV459*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V459:$BV459*INDIRECT(\"Months_non_UN_operation\"&$B459),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V459:$BV459))-IF($AV$19=BY$19,$AV459)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V459:$BV459*INDIRECT(\"Months_non_UN_operation\"&$B459),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V459:$BV459))-IF($AV$19=CA$19,$AV459)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V459:$BV459*INDIRECT(\"Months_non_UN_operation\"&$B459),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V459:$BV459))-IF($AV$19=CC$19,$AV459)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V459:$BV459*INDIRECT(\"Months_non_UN_operation\"&$B459),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V459:$BV459))-IF($AV$19=CE$19,$AV459)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V459:$BV459*INDIRECT(\"Months_non_UN_operation\"&$B459),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V459:$BV459))-IF($AV$19=CG$19,$AV459)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V459:$BV459*INDIRECT(\"Months_non_UN_operation\"&$B459),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V459:$BV459))-IF($AV$19=CI$19,$AV459)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B459-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O459*(Direct_cost_personnel*$F459-UN_compensation)*$G459/CPI_2001*12/1000000/$E459*$CK459","v":2.145384227331565E-6},2.5429477904177183E-6,{"$f":"P459*(Direct_cost_personnel*$F459-UN_compensation)*$G459/CPI_2001*12/1000000/$E459*$CK459","v":0},0,{"$f":"Q459*(Direct_cost_personnel*$F459-UN_compensation)*$G459/CPI_2001*12/1000000/$E459*$CK459","v":2.145384227331565E-6},2.5429477904177183E-6,{"$f":"R459*(Direct_cost_personnel*$F459-UN_compensation)*$G459/CPI_2001*12/1000000/$E459*$CK459","v":0},0,{"$f":"S459*(Direct_cost_personnel*$F459-UN_compensation)*$G459/CPI_2001*12/1000000/$E459*$CK459","v":0},0,{"$f":"T459*(Direct_cost_personnel*$F459-UN_compensation)*$G459/CPI_2001*12/1000000/$E459*$CK459","v":0},0,{"$f":"U459*(Direct_cost_personnel*$F459-UN_compensation)*$G459/CPI_2001*12/1000000/$E459*$CK459","v":0},0,4.7518843198132466E-4,4.3168649810812801E-5,1.1128355347329304E-5,3.7558716103190968E-4,0,8.3956767778067699E-6,3.69085890134661E-5,{"$f":"BW459*Direct_cost_personnel*$F459*$G459/CPI_2001*12/1000000/$E459*$CK459","v":0},0,{"$f":"BY459*Direct_cost_personnel*$F459*$G459/CPI_2001*12/1000000/$E459*$CK459","v":0},0,{"$f":"CA459*Direct_cost_personnel*$F459*$G459/CPI_2001*12/1000000/$E459*$CK459","v":0},0,{"$f":"CC459*Direct_cost_personnel*$F459*$G459/CPI_2001*12/1000000/$E459*$CK459","v":0},0,{"$f":"CE459*Direct_cost_personnel*$F459*$G459/CPI_2001*12/1000000/$E459*$CK459","v":0},0,{"$f":"CG459*Direct_cost_personnel*$F459*$G459/CPI_2001*12/1000000/$E459*$CK459","v":0},0,{"$f":"CI459*Direct_cost_personnel*$F459*$G459/CPI_2001*12/1000000/$E459*$CK459","v":0},0,null,1060,0]
["Luxembourg",2005,900,156.49655999999999,37724,1.1850179999999999,195.3,2.6086767272727269,0.19666690909090906,8.8266545454545445E-2,2.1440039999999998,0,3.0418909090909087E-2,0.14932036363636361,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX460","v":0},{"$f":"Include_Afghanistan*DY460","v":0},{"$f":"Include_Afghanistan*DZ460","v":0},null,null,null,23,null,{"$f":"IF(NOT(ISBLANK(AV460)),Personnel_plane*AV460,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY460)),Personnel_plane*AY460,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA460)),Personnel_plane*BA460,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV460*Include_Iraq","v":0},0,46,46,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V460:$BV460*INDIRECT(\"Months_non_UN_operation\"&$B460),0))/12","v":46},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V460:$BV460))-IF($AV$19=BY$19,$AV460)","v":46},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V460:$BV460*INDIRECT(\"Months_non_UN_operation\"&$B460),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V460:$BV460))-IF($AV$19=CA$19,$AV460)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V460:$BV460*INDIRECT(\"Months_non_UN_operation\"&$B460),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V460:$BV460))-IF($AV$19=CC$19,$AV460)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V460:$BV460*INDIRECT(\"Months_non_UN_operation\"&$B460),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V460:$BV460))-IF($AV$19=CE$19,$AV460)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V460:$BV460*INDIRECT(\"Months_non_UN_operation\"&$B460),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V460:$BV460))-IF($AV$19=CG$19,$AV460)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V460:$BV460*INDIRECT(\"Months_non_UN_operation\"&$B460),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V460:$BV460))-IF($AV$19=CI$19,$AV460)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B460-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O460*(Direct_cost_personnel*$F460-UN_compensation)*$G460/CPI_2001*12/1000000/$E460*$CK460","v":0},0,{"$f":"P460*(Direct_cost_personnel*$F460-UN_compensation)*$G460/CPI_2001*12/1000000/$E460*$CK460","v":0},0,{"$f":"Q460*(Direct_cost_personnel*$F460-UN_compensation)*$G460/CPI_2001*12/1000000/$E460*$CK460","v":0},0,{"$f":"R460*(Direct_cost_personnel*$F460-UN_compensation)*$G460/CPI_2001*12/1000000/$E460*$CK460","v":0},0,{"$f":"S460*(Direct_cost_personnel*$F460-UN_compensation)*$G460/CPI_2001*12/1000000/$E460*$CK460","v":0},0,{"$f":"T460*(Direct_cost_personnel*$F460-UN_compensation)*$G460/CPI_2001*12/1000000/$E460*$CK460","v":0},0,{"$f":"U460*(Direct_cost_personnel*$F460-UN_compensation)*$G460/CPI_2001*12/1000000/$E460*$CK460","v":0},0,1.5886876605541463E-4,1.1977041403619908E-5,5.3754445745364958E-6,1.3057013402115698E-4,0,1.8525156841019842E-6,9.0936303719992564E-6,{"$f":"BW460*Direct_cost_personnel*$F460*$G460/CPI_2001*12/1000000/$E460*$CK460","v":4.393048172666354E-4},4.8712270924468717E-4,{"$f":"BY460*Direct_cost_personnel*$F460*$G460/CPI_2001*12/1000000/$E460*$CK460","v":4.393048172666354E-4},4.8712270924468717E-4,{"$f":"CA460*Direct_cost_personnel*$F460*$G460/CPI_2001*12/1000000/$E460*$CK460","v":0},0,{"$f":"CC460*Direct_cost_personnel*$F460*$G460/CPI_2001*12/1000000/$E460*$CK460","v":0},0,{"$f":"CE460*Direct_cost_personnel*$F460*$G460/CPI_2001*12/1000000/$E460*$CK460","v":0},0,{"$f":"CG460*Direct_cost_personnel*$F460*$G460/CPI_2001*12/1000000/$E460*$CK460","v":0},0,{"$f":"CI460*Direct_cost_personnel*$F460*$G460/CPI_2001*12/1000000/$E460*$CK460","v":0},0]
["Mexico",2005,193000,2717.6158719999999,848546,0.65396699999999996,195.3,27.693043636363637,5.0806309090909085,0.15869563636363634,20.072607272727272,0,0.74914254545454551,1.6319672727272727,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX461","v":0},{"$f":"Include_Afghanistan*DY461","v":0},{"$f":"Include_Afghanistan*DZ461","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV461)),Personnel_plane*AV461,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY461)),Personnel_plane*AY461,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA461)),Personnel_plane*BA461,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV461*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V461:$BV461*INDIRECT(\"Months_non_UN_operation\"&$B461),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V461:$BV461))-IF($AV$19=BY$19,$AV461)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V461:$BV461*INDIRECT(\"Months_non_UN_operation\"&$B461),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V461:$BV461))-IF($AV$19=CA$19,$AV461)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V461:$BV461*INDIRECT(\"Months_non_UN_operation\"&$B461),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V461:$BV461))-IF($AV$19=CC$19,$AV461)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V461:$BV461*INDIRECT(\"Months_non_UN_operation\"&$B461),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V461:$BV461))-IF($AV$19=CE$19,$AV461)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V461:$BV461*INDIRECT(\"Months_non_UN_operation\"&$B461),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V461:$BV461))-IF($AV$19=CG$19,$AV461)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V461:$BV461*INDIRECT(\"Months_non_UN_operation\"&$B461),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V461:$BV461))-IF($AV$19=CI$19,$AV461)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B461-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O461*(Direct_cost_personnel*$F461-UN_compensation)*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,{"$f":"P461*(Direct_cost_personnel*$F461-UN_compensation)*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,{"$f":"Q461*(Direct_cost_personnel*$F461-UN_compensation)*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,{"$f":"R461*(Direct_cost_personnel*$F461-UN_compensation)*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,{"$f":"S461*(Direct_cost_personnel*$F461-UN_compensation)*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,{"$f":"T461*(Direct_cost_personnel*$F461-UN_compensation)*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,{"$f":"U461*(Direct_cost_personnel*$F461-UN_compensation)*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,7.4977558482279151E-5,1.3755559198015941E-5,4.2966065819912347E-7,5.4345600485261466E-5,0,2.028266728313911E-6,4.418471412488695E-6,{"$f":"BW461*Direct_cost_personnel*$F461*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,{"$f":"BY461*Direct_cost_personnel*$F461*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,{"$f":"CA461*Direct_cost_personnel*$F461*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,{"$f":"CC461*Direct_cost_personnel*$F461*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,{"$f":"CE461*Direct_cost_personnel*$F461*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,{"$f":"CG461*Direct_cost_personnel*$F461*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,{"$f":"CI461*Direct_cost_personnel*$F461*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0]
["Netherlands",2005,53130,9940,639579,1.1144529999999999,195.3,80.285730545454541,8.3896701818181807,2.2956905454545451,60.358110545454544,0,0.66997854545454538,8.5722807272727266,21.9166666666667,7,13.1666666666667,1.75,0,0,0,null,null,null,null,null,null,null,null,null,null,384,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX462","v":0},{"$f":"Include_Afghanistan*DY462","v":0},{"$f":"Include_Afghanistan*DZ462","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV462)),Personnel_plane*AV462,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY462)),Personnel_plane*AY462,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA462)),Personnel_plane*BA462,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV462*Include_Iraq","v":0},0,384,384,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V462:$BV462*INDIRECT(\"Months_non_UN_operation\"&$B462),0))/12","v":384},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V462:$BV462))-IF($AV$19=BY$19,$AV462)","v":384},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V462:$BV462*INDIRECT(\"Months_non_UN_operation\"&$B462),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V462:$BV462))-IF($AV$19=CA$19,$AV462)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V462:$BV462*INDIRECT(\"Months_non_UN_operation\"&$B462),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V462:$BV462))-IF($AV$19=CC$19,$AV462)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V462:$BV462*INDIRECT(\"Months_non_UN_operation\"&$B462),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V462:$BV462))-IF($AV$19=CE$19,$AV462)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V462:$BV462*INDIRECT(\"Months_non_UN_operation\"&$B462),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V462:$BV462))-IF($AV$19=CG$19,$AV462)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V462:$BV462*INDIRECT(\"Months_non_UN_operation\"&$B462),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V462:$BV462))-IF($AV$19=CI$19,$AV462)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B462-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O462*(Direct_cost_personnel*$F462-UN_compensation)*$G462/CPI_2001*12/1000000/$E462*$CK462","v":1.0568495347374521E-5},1.472864755901182E-5,{"$f":"P462*(Direct_cost_personnel*$F462-UN_compensation)*$G462/CPI_2001*12/1000000/$E462*$CK462","v":3.3754890082869147E-6},4.7042068249315245E-6,{"$f":"Q462*(Direct_cost_personnel*$F462-UN_compensation)*$G462/CPI_2001*12/1000000/$E462*$CK462","v":6.3491340870158781E-6},8.8483890278474141E-6,{"$f":"R462*(Direct_cost_personnel*$F462-UN_compensation)*$G462/CPI_2001*12/1000000/$E462*$CK462","v":8.4387225207172867E-7},1.1760517062328811E-6,{"$f":"S462*(Direct_cost_personnel*$F462-UN_compensation)*$G462/CPI_2001*12/1000000/$E462*$CK462","v":0},0,{"$f":"T462*(Direct_cost_personnel*$F462-UN_compensation)*$G462/CPI_2001*12/1000000/$E462*$CK462","v":0},0,{"$f":"U462*(Direct_cost_personnel*$F462-UN_compensation)*$G462/CPI_2001*12/1000000/$E462*$CK462","v":0},0,2.8838997717967242E-4,3.0136074939365488E-5,8.2462243230183672E-6,2.1680906438232908E-4,0,2.4065932528958661E-6,3.0792020282063571E-5,{"$f":"BW462*Direct_cost_personnel*$F462*$G462/CPI_2001*12/1000000/$E462*$CK462","v":2.0342283815907435E-4},2.5805934582481506E-4,{"$f":"BY462*Direct_cost_personnel*$F462*$G462/CPI_2001*12/1000000/$E462*$CK462","v":2.0342283815907435E-4},2.5805934582481506E-4,{"$f":"CA462*Direct_cost_personnel*$F462*$G462/CPI_2001*12/1000000/$E462*$CK462","v":0},0,{"$f":"CC462*Direct_cost_personnel*$F462*$G462/CPI_2001*12/1000000/$E462*$CK462","v":0},0,{"$f":"CE462*Direct_cost_personnel*$F462*$G462/CPI_2001*12/1000000/$E462*$CK462","v":0},0,{"$f":"CG462*Direct_cost_personnel*$F462*$G462/CPI_2001*12/1000000/$E462*$CK462","v":0},0,{"$f":"CI462*Direct_cost_personnel*$F462*$G462/CPI_2001*12/1000000/$E462*$CK462","v":0},0,null,1100,0,1200]
["New Zealand",2005,8660,1420,111678,1.060889,195.3,10.607113090909092,1.0971076363636363,0.30305781818181821,8.0005036363636357,0,8.5480363636363632E-2,1.1209636363636362,13.25,1,8.1666666666666696,1.0833333333333299,1,2,0,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX463","v":0},{"$f":"Include_Afghanistan*DY463","v":0},{"$f":"Include_Afghanistan*DZ463","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV463)),Personnel_plane*AV463,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY463)),Personnel_plane*AY463,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA463)),Personnel_plane*BA463,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV463*Include_Iraq","v":0},0,35,35,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V463:$BV463*INDIRECT(\"Months_non_UN_operation\"&$B463),0))/12","v":9},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V463:$BV463))-IF($AV$19=BY$19,$AV463)","v":9},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V463:$BV463*INDIRECT(\"Months_non_UN_operation\"&$B463),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V463:$BV463))-IF($AV$19=CA$19,$AV463)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V463:$BV463*INDIRECT(\"Months_non_UN_operation\"&$B463),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V463:$BV463))-IF($AV$19=CC$19,$AV463)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V463:$BV463*INDIRECT(\"Months_non_UN_operation\"&$B463),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V463:$BV463))-IF($AV$19=CE$19,$AV463)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V463:$BV463*INDIRECT(\"Months_non_UN_operation\"&$B463),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V463:$BV463))-IF($AV$19=CG$19,$AV463)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V463:$BV463*INDIRECT(\"Months_non_UN_operation\"&$B463),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V463:$BV463))-IF($AV$19=CI$19,$AV463)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B463-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O463*(Direct_cost_personnel*$F463-UN_compensation)*$G463/CPI_2001*12/1000000/$E463*$CK463","v":3.4659508135898452E-5},4.4694563244429215E-5,{"$f":"P463*(Direct_cost_personnel*$F463-UN_compensation)*$G463/CPI_2001*12/1000000/$E463*$CK463","v":2.6158119347847886E-6},3.3731745844852235E-6,{"$f":"Q463*(Direct_cost_personnel*$F463-UN_compensation)*$G463/CPI_2001*12/1000000/$E463*$CK463","v":2.136246413407578E-5},2.7547592439962674E-5,{"$f":"R463*(Direct_cost_personnel*$F463-UN_compensation)*$G463/CPI_2001*12/1000000/$E463*$CK463","v":2.833796262683512E-6},3.6542724665256472E-6,{"$f":"S463*(Direct_cost_personnel*$F463-UN_compensation)*$G463/CPI_2001*12/1000000/$E463*$CK463","v":2.6158119347847886E-6},3.3731745844852235E-6,{"$f":"T463*(Direct_cost_personnel*$F463-UN_compensation)*$G463/CPI_2001*12/1000000/$E463*$CK463","v":5.2316238695695772E-6},6.7463491689704471E-6,{"$f":"U463*(Direct_cost_personnel*$F463-UN_compensation)*$G463/CPI_2001*12/1000000/$E463*$CK463","v":0},0,2.1820543632219039E-4,2.2569274828445968E-5,6.2343884599374119E-6,1.6458327273480373E-4,0,1.7584690466097044E-6,2.3060031252393552E-5,{"$f":"BW463*Direct_cost_personnel*$F463*$G463/CPI_2001*12/1000000/$E463*$CK463","v":1.0108140874634478E-4},1.1806111045698285E-4,{"$f":"BY463*Direct_cost_personnel*$F463*$G463/CPI_2001*12/1000000/$E463*$CK463","v":2.5992362249060092E-5},3.035857126036702E-5,{"$f":"CA463*Direct_cost_personnel*$F463*$G463/CPI_2001*12/1000000/$E463*$CK463","v":7.50890464972847E-5},8.7702539196615832E-5,{"$f":"CC463*Direct_cost_personnel*$F463*$G463/CPI_2001*12/1000000/$E463*$CK463","v":0},0,{"$f":"CE463*Direct_cost_personnel*$F463*$G463/CPI_2001*12/1000000/$E463*$CK463","v":0},0,{"$f":"CG463*Direct_cost_personnel*$F463*$G463/CPI_2001*12/1000000/$E463*$CK463","v":0},0,{"$f":"CI463*Direct_cost_personnel*$F463*$G463/CPI_2001*12/1000000/$E463*$CK463","v":0},0,null,61,61,156]
["Norway",2005,25800,4840,304056,1.380898,195.3,31.666240363636362,3.3707312727272725,0.82475781818181815,23.749313454545451,0,0.277308,3.4441298181818176,62.4166666666667,21.4166666666667,12.3333333333333,28.1666666666667,8.3333333333333301E-2,0.41666666666666702,0,null,null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX464","v":0},{"$f":"Include_Afghanistan*DY464","v":0},{"$f":"Include_Afghanistan*DZ464","v":0},null,null,null,6,null,{"$f":"IF(NOT(ISBLANK(AV464)),Personnel_plane*AV464,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY464)),Personnel_plane*AY464,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA464)),Personnel_plane*BA464,0)","v":0},null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV464*Include_Iraq","v":0},0,31,31,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V464:$BV464*INDIRECT(\"Months_non_UN_operation\"&$B464),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V464:$BV464))-IF($AV$19=BY$19,$AV464)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V464:$BV464*INDIRECT(\"Months_non_UN_operation\"&$B464),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V464:$BV464))-IF($AV$19=CA$19,$AV464)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V464:$BV464*INDIRECT(\"Months_non_UN_operation\"&$B464),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V464:$BV464))-IF($AV$19=CC$19,$AV464)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V464:$BV464*INDIRECT(\"Months_non_UN_operation\"&$B464),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V464:$BV464))-IF($AV$19=CE$19,$AV464)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V464:$BV464*INDIRECT(\"Months_non_UN_operation\"&$B464),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V464:$BV464))-IF($AV$19=CG$19,$AV464)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V464:$BV464*INDIRECT(\"Months_non_UN_operation\"&$B464),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V464:$BV464))-IF($AV$19=CI$19,$AV464)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B464-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O464*(Direct_cost_personnel*$F464-UN_compensation)*$G464/CPI_2001*12/1000000/$E464*$CK464","v":7.9939690830857344E-5},8.8472570243100829E-5,{"$f":"P464*(Direct_cost_personnel*$F464-UN_compensation)*$G464/CPI_2001*12/1000000/$E464*$CK464","v":2.7429239710988456E-5},3.0357076839088034E-5,{"$f":"Q464*(Direct_cost_personnel*$F464-UN_compensation)*$G464/CPI_2001*12/1000000/$E464*$CK464","v":1.5795826759635312E-5},1.748189638982494E-5,{"$f":"R464*(Direct_cost_personnel*$F464-UN_compensation)*$G464/CPI_2001*12/1000000/$E464*$CK464","v":3.6074253005113219E-5},3.9924871484870629E-5,{"$f":"S464*(Direct_cost_personnel*$F464-UN_compensation)*$G464/CPI_2001*12/1000000/$E464*$CK464","v":1.0672855918672529E-7},1.1812092155287149E-7,{"$f":"T464*(Direct_cost_personnel*$F464-UN_compensation)*$G464/CPI_2001*12/1000000/$E464*$CK464","v":5.3364279593362712E-7},5.9060460776435808E-7,{"$f":"U464*(Direct_cost_personnel*$F464-UN_compensation)*$G464/CPI_2001*12/1000000/$E464*$CK464","v":0},0,2.3926486051681142E-4,2.54686864795885E-5,6.2317332926592356E-6,1.7944587377026147E-4,0,2.0952932580019325E-6,2.602327371630023E-5,{"$f":"BW464*Direct_cost_personnel*$F464*$G464/CPI_2001*12/1000000/$E464*$CK464","v":4.2802648188743376E-5},4.3940982817668208E-5,{"$f":"BY464*Direct_cost_personnel*$F464*$G464/CPI_2001*12/1000000/$E464*$CK464","v":3.8660456428542394E-5},3.968862964176483E-5,{"$f":"CA464*Direct_cost_personnel*$F464*$G464/CPI_2001*12/1000000/$E464*$CK464","v":4.1421917602009718E-6},4.2523531759033753E-6,{"$f":"CC464*Direct_cost_personnel*$F464*$G464/CPI_2001*12/1000000/$E464*$CK464","v":0},0,{"$f":"CE464*Direct_cost_personnel*$F464*$G464/CPI_2001*12/1000000/$E464*$CK464","v":0},0,{"$f":"CG464*Direct_cost_personnel*$F464*$G464/CPI_2001*12/1000000/$E464*$CK464","v":0},0,{"$f":"CI464*Direct_cost_personnel*$F464*$G464/CPI_2001*12/1000000/$E464*$CK464","v":0},0,null,12,12,434]
["Poland",2005,142000,3868.0565759999999,303976,0.57769360000000003,195.3,3.4237985454545448,0.53153127272727263,0,2.8922672727272722,0,0,0,706.58333333333303,116.75,571.5,17.3333333333333,1,0,0,null,null,null,null,null,null,null,null,null,null,236,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX465","v":0},{"$f":"Include_Afghanistan*DY465","v":0},{"$f":"Include_Afghanistan*DZ465","v":0},null,null,null,312,null,{"$f":"IF(NOT(ISBLANK(AV465)),Personnel_plane*AV465,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY465)),Personnel_plane*AY465,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA465)),Personnel_plane*BA465,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV465*Include_Iraq","v":0},0,548,548,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V465:$BV465*INDIRECT(\"Months_non_UN_operation\"&$B465),0))/12","v":548},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V465:$BV465))-IF($AV$19=BY$19,$AV465)","v":548},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V465:$BV465*INDIRECT(\"Months_non_UN_operation\"&$B465),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V465:$BV465))-IF($AV$19=CA$19,$AV465)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V465:$BV465*INDIRECT(\"Months_non_UN_operation\"&$B465),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V465:$BV465))-IF($AV$19=CC$19,$AV465)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V465:$BV465*INDIRECT(\"Months_non_UN_operation\"&$B465),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V465:$BV465))-IF($AV$19=CE$19,$AV465)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V465:$BV465*INDIRECT(\"Months_non_UN_operation\"&$B465),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V465:$BV465))-IF($AV$19=CG$19,$AV465)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V465:$BV465*INDIRECT(\"Months_non_UN_operation\"&$B465),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V465:$BV465))-IF($AV$19=CI$19,$AV465)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B465-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O465*(Direct_cost_personnel*$F465-UN_compensation)*$G465/CPI_2001*12/1000000/$E465*$CK465","v":3.3757823570213901E-4},1.4546702648200253E-4,{"$f":"P465*(Direct_cost_personnel*$F465-UN_compensation)*$G465/CPI_2001*12/1000000/$E465*$CK465","v":5.5778642318515982E-5},2.4035771211379364E-5,{"$f":"Q465*(Direct_cost_personnel*$F465-UN_compensation)*$G465/CPI_2001*12/1000000/$E465*$CK465","v":2.7304063456130097E-4},1.1765690147583133E-4,{"$f":"R465*(Direct_cost_personnel*$F465-UN_compensation)*$G465/CPI_2001*12/1000000/$E465*$CK465","v":8.2811974320137808E-6},3.5684799514396131E-6,{"$f":"S465*(Direct_cost_personnel*$F465-UN_compensation)*$G465/CPI_2001*12/1000000/$E465*$CK465","v":4.7776139030848805E-7},2.0587384335228576E-7,{"$f":"T465*(Direct_cost_personnel*$F465-UN_compensation)*$G465/CPI_2001*12/1000000/$E465*$CK465","v":0},0,{"$f":"U465*(Direct_cost_personnel*$F465-UN_compensation)*$G465/CPI_2001*12/1000000/$E465*$CK465","v":0},0,2.5876462332584659E-5,4.0172191134253923E-6,0,2.1859243219159265E-5,0,0,0,{"$f":"BW465*Direct_cost_personnel*$F465*$G465/CPI_2001*12/1000000/$E465*$CK465","v":3.1662101864993994E-4},1.1281886615705262E-4,{"$f":"BY465*Direct_cost_personnel*$F465*$G465/CPI_2001*12/1000000/$E465*$CK465","v":3.1662101864993994E-4},1.1281886615705262E-4,{"$f":"CA465*Direct_cost_personnel*$F465*$G465/CPI_2001*12/1000000/$E465*$CK465","v":0},0,{"$f":"CC465*Direct_cost_personnel*$F465*$G465/CPI_2001*12/1000000/$E465*$CK465","v":0},0,{"$f":"CE465*Direct_cost_personnel*$F465*$G465/CPI_2001*12/1000000/$E465*$CK465","v":0},0,{"$f":"CG465*Direct_cost_personnel*$F465*$G465/CPI_2001*12/1000000/$E465*$CK465","v":0},0,{"$f":"CI465*Direct_cost_personnel*$F465*$G465/CPI_2001*12/1000000/$E465*$CK465","v":0},0]
["Portugal",2005,44900,2960,192181,0.85102990000000001,195.3,32.518384363636365,2.5329959999999998,0.63844254545454537,25.961390181818182,0,0.31120472727272724,3.0743509090909087,37.0833333333333,10.6666666666667,0,8.8333333333333304,0,16,1.5833333333333299,null,null,null,null,null,null,null,null,null,null,227,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX466","v":0},{"$f":"Include_Afghanistan*DY466","v":0},{"$f":"Include_Afghanistan*DZ466","v":0},null,null,null,308,null,{"$f":"IF(NOT(ISBLANK(AV466)),Personnel_plane*AV466,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY466)),Personnel_plane*AY466,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA466)),Personnel_plane*BA466,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV466*Include_Iraq","v":0},0,535,535,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V466:$BV466*INDIRECT(\"Months_non_UN_operation\"&$B466),0))/12","v":535},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V466:$BV466))-IF($AV$19=BY$19,$AV466)","v":535},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V466:$BV466*INDIRECT(\"Months_non_UN_operation\"&$B466),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V466:$BV466))-IF($AV$19=CA$19,$AV466)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V466:$BV466*INDIRECT(\"Months_non_UN_operation\"&$B466),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V466:$BV466))-IF($AV$19=CC$19,$AV466)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V466:$BV466*INDIRECT(\"Months_non_UN_operation\"&$B466),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V466:$BV466))-IF($AV$19=CE$19,$AV466)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V466:$BV466*INDIRECT(\"Months_non_UN_operation\"&$B466),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V466:$BV466))-IF($AV$19=CG$19,$AV466)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V466:$BV466*INDIRECT(\"Months_non_UN_operation\"&$B466),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V466:$BV466))-IF($AV$19=CI$19,$AV466)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B466-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O466*(Direct_cost_personnel*$F466-UN_compensation)*$G466/CPI_2001*12/1000000/$E466*$CK466","v":4.4058171232155405E-5},2.9224674376024153E-5,{"$f":"P466*(Direct_cost_personnel*$F466-UN_compensation)*$G466/CPI_2001*12/1000000/$E466*$CK466","v":1.2672912174642508E-5},8.4061984722047343E-6,{"$f":"Q466*(Direct_cost_personnel*$F466-UN_compensation)*$G466/CPI_2001*12/1000000/$E466*$CK466","v":0},0,{"$f":"R466*(Direct_cost_personnel*$F466-UN_compensation)*$G466/CPI_2001*12/1000000/$E466*$CK466","v":1.0494755394625789E-5},6.9613831097945216E-6,{"$f":"S466*(Direct_cost_personnel*$F466-UN_compensation)*$G466/CPI_2001*12/1000000/$E466*$CK466","v":0},0,{"$f":"T466*(Direct_cost_personnel*$F466-UN_compensation)*$G466/CPI_2001*12/1000000/$E466*$CK466","v":1.9009368261963699E-5},1.2609297708307063E-5,{"$f":"U466*(Direct_cost_personnel*$F466-UN_compensation)*$G466/CPI_2001*12/1000000/$E466*$CK466","v":1.8811354009234874E-6},1.2477950857178835E-6,3.8873577123306046E-4,3.0280291375464482E-5,7.6321582437780639E-6,3.1035124383045902E-4,0,3.7202466246453367E-6,3.6751831158713565E-5,{"$f":"BW466*Direct_cost_personnel*$F466*$G466/CPI_2001*12/1000000/$E466*$CK466","v":7.2025963218204966E-4},4.2162339212151737E-4,{"$f":"BY466*Direct_cost_personnel*$F466*$G466/CPI_2001*12/1000000/$E466*$CK466","v":7.2025963218204966E-4},4.2162339212151737E-4,{"$f":"CA466*Direct_cost_personnel*$F466*$G466/CPI_2001*12/1000000/$E466*$CK466","v":0},0,{"$f":"CC466*Direct_cost_personnel*$F466*$G466/CPI_2001*12/1000000/$E466*$CK466","v":0},0,{"$f":"CE466*Direct_cost_personnel*$F466*$G466/CPI_2001*12/1000000/$E466*$CK466","v":0},0,{"$f":"CG466*Direct_cost_personnel*$F466*$G466/CPI_2001*12/1000000/$E466*$CK466","v":0},0,{"$f":"CI466*Direct_cost_personnel*$F466*$G466/CPI_2001*12/1000000/$E466*$CK466","v":0},0,null,128,9,166]
["Russia",2005,1027000,13039.702015999999,763704,0.45027859999999997,195.3,111.41080036363635,6.389261454545454,1.8170378181818181,95.970992727272716,0,0.50745381818181812,6.7260545454545442,298.91666666666703,95.8333333333333,3.75,196,0,2,1.3333333333333299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX467","v":0},{"$f":"Include_Afghanistan*DY467","v":0},{"$f":"Include_Afghanistan*DZ467","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV467)),Personnel_plane*AV467,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY467)),Personnel_plane*AY467,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA467)),Personnel_plane*BA467,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV467*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V467:$BV467*INDIRECT(\"Months_non_UN_operation\"&$B467),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V467:$BV467))-IF($AV$19=BY$19,$AV467)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V467:$BV467*INDIRECT(\"Months_non_UN_operation\"&$B467),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V467:$BV467))-IF($AV$19=CA$19,$AV467)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V467:$BV467*INDIRECT(\"Months_non_UN_operation\"&$B467),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V467:$BV467))-IF($AV$19=CC$19,$AV467)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V467:$BV467*INDIRECT(\"Months_non_UN_operation\"&$B467),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V467:$BV467))-IF($AV$19=CE$19,$AV467)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V467:$BV467*INDIRECT(\"Months_non_UN_operation\"&$B467),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V467:$BV467))-IF($AV$19=CG$19,$AV467)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V467:$BV467*INDIRECT(\"Months_non_UN_operation\"&$B467),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V467:$BV467))-IF($AV$19=CI$19,$AV467)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B467-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O467*(Direct_cost_personnel*$F467-UN_compensation)*$G467/CPI_2001*12/1000000/$E467*$CK467","v":4.1681140470804689E-5},1.1417165158830223E-5,{"$f":"P467*(Direct_cost_personnel*$F467-UN_compensation)*$G467/CPI_2001*12/1000000/$E467*$CK467","v":1.3363064271375887E-5},3.6603679767646319E-6,{"$f":"Q467*(Direct_cost_personnel*$F467-UN_compensation)*$G467/CPI_2001*12/1000000/$E467*$CK467","v":5.2290251496688273E-7},1.4323179039513785E-7,{"$f":"R467*(Direct_cost_personnel*$F467-UN_compensation)*$G467/CPI_2001*12/1000000/$E467*$CK467","v":2.7330371448935732E-5},7.4862482446525386E-6,{"$f":"S467*(Direct_cost_personnel*$F467-UN_compensation)*$G467/CPI_2001*12/1000000/$E467*$CK467","v":0},0,{"$f":"T467*(Direct_cost_personnel*$F467-UN_compensation)*$G467/CPI_2001*12/1000000/$E467*$CK467","v":2.7888134131567082E-7},7.6390288210740193E-8,{"$f":"U467*(Direct_cost_personnel*$F467-UN_compensation)*$G467/CPI_2001*12/1000000/$E467*$CK467","v":1.8592089421044671E-7},5.0926858807159987E-8,3.3514922825233904E-4,1.9220363183857431E-5,5.4660663102795226E-6,2.8870274732946426E-4,0,1.5265374181159689E-6,2.0233514010621827E-5,{"$f":"BW467*Direct_cost_personnel*$F467*$G467/CPI_2001*12/1000000/$E467*$CK467","v":0},0,{"$f":"BY467*Direct_cost_personnel*$F467*$G467/CPI_2001*12/1000000/$E467*$CK467","v":0},0,{"$f":"CA467*Direct_cost_personnel*$F467*$G467/CPI_2001*12/1000000/$E467*$CK467","v":0},0,{"$f":"CC467*Direct_cost_personnel*$F467*$G467/CPI_2001*12/1000000/$E467*$CK467","v":0},0,{"$f":"CE467*Direct_cost_personnel*$F467*$G467/CPI_2001*12/1000000/$E467*$CK467","v":0},0,{"$f":"CG467*Direct_cost_personnel*$F467*$G467/CPI_2001*12/1000000/$E467*$CK467","v":0},0,{"$f":"CI467*Direct_cost_personnel*$F467*$G467/CPI_2001*12/1000000/$E467*$CK467","v":0},0]
["Saudi Arabia",2005,200000,18260.211712,315758,0.64328160000000001,195.3,6.6750250909090898,0.92583054545454546,0.24572945454545453,4.8703821818181812,0,0.15865199999999999,0.47443090909090901,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX468","v":0},{"$f":"Include_Afghanistan*DY468","v":0},{"$f":"Include_Afghanistan*DZ468","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV468)),Personnel_plane*AV468,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY468)),Personnel_plane*AY468,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA468)),Personnel_plane*BA468,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV468*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V468:$BV468*INDIRECT(\"Months_non_UN_operation\"&$B468),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V468:$BV468))-IF($AV$19=BY$19,$AV468)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V468:$BV468*INDIRECT(\"Months_non_UN_operation\"&$B468),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V468:$BV468))-IF($AV$19=CA$19,$AV468)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V468:$BV468*INDIRECT(\"Months_non_UN_operation\"&$B468),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V468:$BV468))-IF($AV$19=CC$19,$AV468)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V468:$BV468*INDIRECT(\"Months_non_UN_operation\"&$B468),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V468:$BV468))-IF($AV$19=CE$19,$AV468)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V468:$BV468*INDIRECT(\"Months_non_UN_operation\"&$B468),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V468:$BV468))-IF($AV$19=CG$19,$AV468)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V468:$BV468*INDIRECT(\"Months_non_UN_operation\"&$B468),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V468:$BV468))-IF($AV$19=CI$19,$AV468)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B468-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O468*(Direct_cost_personnel*$F468-UN_compensation)*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,{"$f":"P468*(Direct_cost_personnel*$F468-UN_compensation)*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,{"$f":"Q468*(Direct_cost_personnel*$F468-UN_compensation)*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,{"$f":"R468*(Direct_cost_personnel*$F468-UN_compensation)*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,{"$f":"S468*(Direct_cost_personnel*$F468-UN_compensation)*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,{"$f":"T468*(Direct_cost_personnel*$F468-UN_compensation)*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,{"$f":"U468*(Direct_cost_personnel*$F468-UN_compensation)*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,4.8566245931955521E-5,6.7361715273699744E-6,1.7878819869056831E-6,3.5435998457435222E-5,0,1.1543225597893933E-6,3.4518714004552539E-6,{"$f":"BW468*Direct_cost_personnel*$F468*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,{"$f":"BY468*Direct_cost_personnel*$F468*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,{"$f":"CA468*Direct_cost_personnel*$F468*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,{"$f":"CC468*Direct_cost_personnel*$F468*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,{"$f":"CE468*Direct_cost_personnel*$F468*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,{"$f":"CG468*Direct_cost_personnel*$F468*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,{"$f":"CI468*Direct_cost_personnel*$F468*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0]
["Slovakia",2005,20000,627.57094400000005,47976,0.70384250000000004,195.3,1.0876014545454544,0.15351490909090909,9.91090909090909E-3,0.79921418181818171,0,6.5061818181818172E-3,0.11845527272727271,298.66666666666703,201.416666666667,96.3333333333333,0.91666666666666696,0,0,0,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX469","v":0},{"$f":"Include_Afghanistan*DY469","v":0},{"$f":"Include_Afghanistan*DZ469","v":0},null,null,null,111,null,{"$f":"IF(NOT(ISBLANK(AV469)),Personnel_plane*AV469,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY469)),Personnel_plane*AY469,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA469)),Personnel_plane*BA469,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV469*Include_Iraq","v":0},0,113,113,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V469:$BV469*INDIRECT(\"Months_non_UN_operation\"&$B469),0))/12","v":113},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V469:$BV469))-IF($AV$19=BY$19,$AV469)","v":113},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V469:$BV469*INDIRECT(\"Months_non_UN_operation\"&$B469),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V469:$BV469))-IF($AV$19=CA$19,$AV469)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V469:$BV469*INDIRECT(\"Months_non_UN_operation\"&$B469),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V469:$BV469))-IF($AV$19=CC$19,$AV469)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V469:$BV469*INDIRECT(\"Months_non_UN_operation\"&$B469),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V469:$BV469))-IF($AV$19=CE$19,$AV469)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V469:$BV469*INDIRECT(\"Months_non_UN_operation\"&$B469),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V469:$BV469))-IF($AV$19=CG$19,$AV469)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V469:$BV469*INDIRECT(\"Months_non_UN_operation\"&$B469),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V469:$BV469))-IF($AV$19=CI$19,$AV469)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B469-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O469*(Direct_cost_personnel*$F469-UN_compensation)*$G469/CPI_2001*12/1000000/$E469*$CK469","v":1.1428449631972883E-3},4.4877798695944969E-4,{"$f":"P469*(Direct_cost_personnel*$F469-UN_compensation)*$G469/CPI_2001*12/1000000/$E469*$CK469","v":7.7071882702227888E-4},3.0264966363866913E-4,{"$f":"Q469*(Direct_cost_personnel*$F469-UN_compensation)*$G469/CPI_2001*12/1000000/$E469*$CK469","v":3.6861852049555337E-4},1.4475093552598298E-4,{"$f":"R469*(Direct_cost_personnel*$F469-UN_compensation)*$G469/CPI_2001*12/1000000/$E469*$CK469","v":3.5076156794559607E-6},1.3773877947974166E-6,{"$f":"S469*(Direct_cost_personnel*$F469-UN_compensation)*$G469/CPI_2001*12/1000000/$E469*$CK469","v":0},0,{"$f":"T469*(Direct_cost_personnel*$F469-UN_compensation)*$G469/CPI_2001*12/1000000/$E469*$CK469","v":0},0,{"$f":"U469*(Direct_cost_personnel*$F469-UN_compensation)*$G469/CPI_2001*12/1000000/$E469*$CK469","v":0},0,5.2081290717389782E-5,7.351272450402145E-6,4.7459750580508722E-7,3.8271469732568231E-5,0,3.1155746005740672E-7,5.672393568556917E-6,{"$f":"BW469*Direct_cost_personnel*$F469*$G469/CPI_2001*12/1000000/$E469*$CK469","v":5.040003265307072E-4},1.6979434997684513E-4,{"$f":"BY469*Direct_cost_personnel*$F469*$G469/CPI_2001*12/1000000/$E469*$CK469","v":5.040003265307072E-4},1.6979434997684513E-4,{"$f":"CA469*Direct_cost_personnel*$F469*$G469/CPI_2001*12/1000000/$E469*$CK469","v":0},0,{"$f":"CC469*Direct_cost_personnel*$F469*$G469/CPI_2001*12/1000000/$E469*$CK469","v":0},0,{"$f":"CE469*Direct_cost_personnel*$F469*$G469/CPI_2001*12/1000000/$E469*$CK469","v":0},0,{"$f":"CG469*Direct_cost_personnel*$F469*$G469/CPI_2001*12/1000000/$E469*$CK469","v":0},0,{"$f":"CI469*Direct_cost_personnel*$F469*$G469/CPI_2001*12/1000000/$E469*$CK469","v":0},0]
["South Korea",2005,687700,20300,844866,0.77033949999999995,195.3,45.001220727272724,3.6778200000000001,1.6486123636363634,39.67478836363636,0,0,0,43.5,7,0,26.5,10,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX470","v":0},{"$f":"Include_Afghanistan*DY470","v":0},{"$f":"Include_Afghanistan*DZ470","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV470)),Personnel_plane*AV470,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY470)),Personnel_plane*AY470,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA470)),Personnel_plane*BA470,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV470*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V470:$BV470*INDIRECT(\"Months_non_UN_operation\"&$B470),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V470:$BV470))-IF($AV$19=BY$19,$AV470)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V470:$BV470*INDIRECT(\"Months_non_UN_operation\"&$B470),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V470:$BV470))-IF($AV$19=CA$19,$AV470)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V470:$BV470*INDIRECT(\"Months_non_UN_operation\"&$B470),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V470:$BV470))-IF($AV$19=CC$19,$AV470)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V470:$BV470*INDIRECT(\"Months_non_UN_operation\"&$B470),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V470:$BV470))-IF($AV$19=CE$19,$AV470)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V470:$BV470*INDIRECT(\"Months_non_UN_operation\"&$B470),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V470:$BV470))-IF($AV$19=CG$19,$AV470)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V470:$BV470*INDIRECT(\"Months_non_UN_operation\"&$B470),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V470:$BV470))-IF($AV$19=CI$19,$AV470)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B470-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O470*(Direct_cost_personnel*$F470-UN_compensation)*$G470/CPI_2001*12/1000000/$E470*$CK470","v":1.0492939235734078E-5},{"$f":"O470/$C470*$D470/$E470*$CK470","v":3.49167997493571E-6},{"$f":"P470*(Direct_cost_personnel*$F470-UN_compensation)*$G470/CPI_2001*12/1000000/$E470*$CK470","v":1.6885189574744495E-6},{"$f":"P470/$C470*$D470/$E470*$CK470","v":5.6187953619655088E-7},{"$f":"Q470*(Direct_cost_personnel*$F470-UN_compensation)*$G470/CPI_2001*12/1000000/$E470*$CK470","v":0},{"$f":"Q470/$C470*$D470/$E470*$CK470","v":0},{"$f":"R470*(Direct_cost_personnel*$F470-UN_compensation)*$G470/CPI_2001*12/1000000/$E470*$CK470","v":6.3922503390104153E-6},{"$f":"R470/$C470*$D470/$E470*$CK470","v":2.1271153870298003E-6},{"$f":"S470*(Direct_cost_personnel*$F470-UN_compensation)*$G470/CPI_2001*12/1000000/$E470*$CK470","v":2.4121699392492135E-6},{"$f":"S470/$C470*$D470/$E470*$CK470","v":8.0268505170935848E-7},{"$f":"T470*(Direct_cost_personnel*$F470-UN_compensation)*$G470/CPI_2001*12/1000000/$E470*$CK470","v":0},{"$f":"T470/$C470*$D470/$E470*$CK470","v":0},{"$f":"U470*(Direct_cost_personnel*$F470-UN_compensation)*$G470/CPI_2001*12/1000000/$E470*$CK470","v":0},{"$f":"U470/$C470*$D470/$E470*$CK470","v":0},1.2236929459174983E-4,1.0000889570595089E-5,4.4829790999681949E-6,1.0788542592118655E-4,0,0,0,{"$f":"BW470*Direct_cost_personnel*$F470*$G470/CPI_2001*12/1000000/$E470*$CK470","v":0},{"$f":"BX470/$C470*$D470/$E470*$CK470","v":0},{"$f":"BY470*Direct_cost_personnel*$F470*$G470/CPI_2001*12/1000000/$E470*$CK470","v":0},{"$f":"BZ470/$C470*$D470/$E470*$CK470","v":0},{"$f":"CA470*Direct_cost_personnel*$F470*$G470/CPI_2001*12/1000000/$E470*$CK470","v":0},{"$f":"CB470/$C470*$D470/$E470*$CK470","v":0},{"$f":"CC470*Direct_cost_personnel*$F470*$G470/CPI_2001*12/1000000/$E470*$CK470","v":0},0,{"$f":"CE470*Direct_cost_personnel*$F470*$G470/CPI_2001*12/1000000/$E470*$CK470","v":0},{"$f":"CF470/$C470*$D470/$E470*$CK470","v":0},{"$f":"CG470*Direct_cost_personnel*$F470*$G470/CPI_2001*12/1000000/$E470*$CK470","v":0},{"$f":"CH470/$C470*$D470/$E470*$CK470","v":0},{"$f":"CI470*Direct_cost_personnel*$F470*$G470/CPI_2001*12/1000000/$E470*$CK470","v":0},{"$f":"CJ470/$C470*$D470/$E470*$CK470","v":0},null,null,null,null,null,205]
["Spain",2005,147255,13100,1132763,0.95123930000000001,195.3,85.092666545454534,5.9105978181818175,0.57155999999999996,72.713307272727263,0,1.0103410909090909,4.8868603636363632,255.5,16.1666666666667,0,8.3333333333333304,0,3.4166666666666701,227.583333333333,null,null,null,null,null,null,null,null,null,null,512,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX471","v":0},{"$f":"Include_Afghanistan*DY471","v":0},{"$f":"Include_Afghanistan*DZ471","v":0},null,null,null,749,null,{"$f":"IF(NOT(ISBLANK(AV471)),Personnel_plane*AV471,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY471)),Personnel_plane*AY471,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA471)),Personnel_plane*BA471,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV471*Include_Iraq","v":0},0,1261,1261,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V471:$BV471*INDIRECT(\"Months_non_UN_operation\"&$B471),0))/12","v":1261},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V471:$BV471))-IF($AV$19=BY$19,$AV471)","v":1261},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V471:$BV471*INDIRECT(\"Months_non_UN_operation\"&$B471),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V471:$BV471))-IF($AV$19=CA$19,$AV471)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V471:$BV471*INDIRECT(\"Months_non_UN_operation\"&$B471),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V471:$BV471))-IF($AV$19=CC$19,$AV471)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V471:$BV471*INDIRECT(\"Months_non_UN_operation\"&$B471),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V471:$BV471))-IF($AV$19=CE$19,$AV471)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V471:$BV471*INDIRECT(\"Months_non_UN_operation\"&$B471),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V471:$BV471))-IF($AV$19=CG$19,$AV471)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V471:$BV471*INDIRECT(\"Months_non_UN_operation\"&$B471),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V471:$BV471))-IF($AV$19=CI$19,$AV471)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B471-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O471*(Direct_cost_personnel*$F471-UN_compensation)*$G471/CPI_2001*12/1000000/$E471*$CK471","v":5.8371981791537806E-5},4.6098743686692291E-5,{"$f":"P471*(Direct_cost_personnel*$F471-UN_compensation)*$G471/CPI_2001*12/1000000/$E471*$CK471","v":3.6934652536067703E-6},2.9168807159877111E-6,{"$f":"Q471*(Direct_cost_personnel*$F471-UN_compensation)*$G471/CPI_2001*12/1000000/$E471*$CK471","v":0},0,{"$f":"R471*(Direct_cost_personnel*$F471-UN_compensation)*$G471/CPI_2001*12/1000000/$E471*$CK471","v":1.9038480688694647E-6},1.503546760818404E-6,{"$f":"S471*(Direct_cost_personnel*$F471-UN_compensation)*$G471/CPI_2001*12/1000000/$E471*$CK471","v":0},0,{"$f":"T471*(Direct_cost_personnel*$F471-UN_compensation)*$G471/CPI_2001*12/1000000/$E471*$CK471","v":7.8057770823648145E-7},6.1645417193554644E-7,{"$f":"U471*(Direct_cost_personnel*$F471-UN_compensation)*$G471/CPI_2001*12/1000000/$E471*$CK471","v":5.1994090760825021E-5},4.1061862037950576E-5,1.7257944703892141E-4,1.1987492513075584E-5,1.1592010540282571E-6,1.4747243059770799E-4,0,2.0491085056859775E-6,9.9112143684235848E-6,{"$f":"BW471*Direct_cost_personnel*$F471*$G471/CPI_2001*12/1000000/$E471*$CK471","v":3.2193392103535068E-4},2.2751669584704097E-4,{"$f":"BY471*Direct_cost_personnel*$F471*$G471/CPI_2001*12/1000000/$E471*$CK471","v":3.2193392103535068E-4},2.2751669584704097E-4,{"$f":"CA471*Direct_cost_personnel*$F471*$G471/CPI_2001*12/1000000/$E471*$CK471","v":0},0,{"$f":"CC471*Direct_cost_personnel*$F471*$G471/CPI_2001*12/1000000/$E471*$CK471","v":0},0,{"$f":"CE471*Direct_cost_personnel*$F471*$G471/CPI_2001*12/1000000/$E471*$CK471","v":0},0,{"$f":"CG471*Direct_cost_personnel*$F471*$G471/CPI_2001*12/1000000/$E471*$CK471","v":0},0,{"$f":"CI471*Direct_cost_personnel*$F471*$G471/CPI_2001*12/1000000/$E471*$CK471","v":0},0,null,0,0,572]
["Sweden",2005,27600,5900,370580,1.2549520000000001,195.3,47.538818181818186,4.9543712727272728,0.4380152727272727,36.688638545454545,0,0.39558218181818183,5.0622109090909087,320,38.9166666666667,6,265.5,7.75,1.8333333333333299,0,null,null,null,null,null,null,null,null,null,null,77,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX472","v":0},{"$f":"Include_Afghanistan*DY472","v":0},{"$f":"Include_Afghanistan*DZ472","v":0},null,null,null,338,null,{"$f":"IF(NOT(ISBLANK(AV472)),Personnel_plane*AV472,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY472)),Personnel_plane*AY472,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA472)),Personnel_plane*BA472,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV472*Include_Iraq","v":0},0,415,415,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V472:$BV472*INDIRECT(\"Months_non_UN_operation\"&$B472),0))/12","v":415},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V472:$BV472))-IF($AV$19=BY$19,$AV472)","v":415},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V472:$BV472*INDIRECT(\"Months_non_UN_operation\"&$B472),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V472:$BV472))-IF($AV$19=CA$19,$AV472)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V472:$BV472*INDIRECT(\"Months_non_UN_operation\"&$B472),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V472:$BV472))-IF($AV$19=CC$19,$AV472)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V472:$BV472*INDIRECT(\"Months_non_UN_operation\"&$B472),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V472:$BV472))-IF($AV$19=CE$19,$AV472)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V472:$BV472*INDIRECT(\"Months_non_UN_operation\"&$B472),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V472:$BV472))-IF($AV$19=CG$19,$AV472)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V472:$BV472*INDIRECT(\"Months_non_UN_operation\"&$B472),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V472:$BV472))-IF($AV$19=CI$19,$AV472)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B472-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O472*(Direct_cost_personnel*$F472-UN_compensation)*$G472/CPI_2001*12/1000000/$E472*$CK472","v":3.0320255701394362E-4},4.2407915485291023E-4,{"$f":"P472*(Direct_cost_personnel*$F472-UN_compensation)*$G472/CPI_2001*12/1000000/$E472*$CK472","v":3.6873852636852023E-5},5.1574209717788862E-5,{"$f":"Q472*(Direct_cost_personnel*$F472-UN_compensation)*$G472/CPI_2001*12/1000000/$E472*$CK472","v":5.6850479440114418E-6},7.9514841534920681E-6,{"$f":"R472*(Direct_cost_personnel*$F472-UN_compensation)*$G472/CPI_2001*12/1000000/$E472*$CK472","v":2.5156337152250629E-4},3.5185317379202397E-4,{"$f":"S472*(Direct_cost_personnel*$F472-UN_compensation)*$G472/CPI_2001*12/1000000/$E472*$CK472","v":7.3431869276814447E-6},1.027066703159392E-5,{"$f":"T472*(Direct_cost_personnel*$F472-UN_compensation)*$G472/CPI_2001*12/1000000/$E472*$CK472","v":1.7370979828923818E-6},2.4296201580114604E-6,{"$f":"U472*(Direct_cost_personnel*$F472-UN_compensation)*$G472/CPI_2001*12/1000000/$E472*$CK472","v":0},0,2.9471510736660202E-4,3.0714437535897166E-5,2.7154591356543573E-6,2.2744982861592342E-4,0,2.4523967916276297E-6,3.1382985287499448E-5,{"$f":"BW472*Direct_cost_personnel*$F472*$G472/CPI_2001*12/1000000/$E472*$CK472","v":4.2726189043422219E-4},5.4997765394986799E-4,{"$f":"BY472*Direct_cost_personnel*$F472*$G472/CPI_2001*12/1000000/$E472*$CK472","v":4.2726189043422219E-4},5.4997765394986799E-4,{"$f":"CA472*Direct_cost_personnel*$F472*$G472/CPI_2001*12/1000000/$E472*$CK472","v":0},0,{"$f":"CC472*Direct_cost_personnel*$F472*$G472/CPI_2001*12/1000000/$E472*$CK472","v":0},0,{"$f":"CE472*Direct_cost_personnel*$F472*$G472/CPI_2001*12/1000000/$E472*$CK472","v":0},0,{"$f":"CG472*Direct_cost_personnel*$F472*$G472/CPI_2001*12/1000000/$E472*$CK472","v":0},0,{"$f":"CI472*Direct_cost_personnel*$F472*$G472/CPI_2001*12/1000000/$E472*$CK472","v":0},0,null,0,0,250]
["Switzerland",2005,4300,3700,372477,1.399602,195.3,41.478807272727266,5.7210010909090911,0.52535563636363636,32.773376727272726,0,0.46785163636363636,1.9912221818181819,29.9166666666667,12.75,9.8333333333333304,7.3333333333333304,0,0,0,null,null,null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX473","v":0},{"$f":"Include_Afghanistan*DY473","v":0},{"$f":"Include_Afghanistan*DZ473","v":0},null,null,null,244,null,{"$f":"IF(NOT(ISBLANK(AV473)),Personnel_plane*AV473,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY473)),Personnel_plane*AY473,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA473)),Personnel_plane*BA473,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV473*Include_Iraq","v":0},0,274,274,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V473:$BV473*INDIRECT(\"Months_non_UN_operation\"&$B473),0))/12","v":274},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V473:$BV473))-IF($AV$19=BY$19,$AV473)","v":274},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V473:$BV473*INDIRECT(\"Months_non_UN_operation\"&$B473),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V473:$BV473))-IF($AV$19=CA$19,$AV473)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V473:$BV473*INDIRECT(\"Months_non_UN_operation\"&$B473),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V473:$BV473))-IF($AV$19=CC$19,$AV473)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V473:$BV473*INDIRECT(\"Months_non_UN_operation\"&$B473),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V473:$BV473))-IF($AV$19=CE$19,$AV473)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V473:$BV473*INDIRECT(\"Months_non_UN_operation\"&$B473),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V473:$BV473))-IF($AV$19=CG$19,$AV473)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V473:$BV473*INDIRECT(\"Months_non_UN_operation\"&$B473),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V473:$BV473))-IF($AV$19=CI$19,$AV473)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B473-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O473*(Direct_cost_personnel*$F473-UN_compensation)*$G473/CPI_2001*12/1000000/$E473*$CK473","v":3.1734015953828758E-5},1.5877532305491536E-4,{"$f":"P473*(Direct_cost_personnel*$F473-UN_compensation)*$G473/CPI_2001*12/1000000/$E473*$CK473","v":1.352452490511363E-5},6.7667477513654677E-5,{"$f":"Q473*(Direct_cost_personnel*$F473-UN_compensation)*$G473/CPI_2001*12/1000000/$E473*$CK473","v":1.0430679338584366E-5},5.2187989193537575E-5,{"$f":"R473*(Direct_cost_personnel*$F473-UN_compensation)*$G473/CPI_2001*12/1000000/$E473*$CK473","v":7.7788117101307144E-6},3.8919856347722928E-5,{"$f":"S473*(Direct_cost_personnel*$F473-UN_compensation)*$G473/CPI_2001*12/1000000/$E473*$CK473","v":0},0,{"$f":"T473*(Direct_cost_personnel*$F473-UN_compensation)*$G473/CPI_2001*12/1000000/$E473*$CK473","v":0},0,{"$f":"U473*(Direct_cost_personnel*$F473-UN_compensation)*$G473/CPI_2001*12/1000000/$E473*$CK473","v":0},0,2.5583667008390249E-4,3.5286498452594474E-5,3.2403351362866953E-6,2.0214254267681653E-4,0,2.8856568597447902E-6,1.2281636958459999E-5,{"$f":"BW473*Direct_cost_personnel*$F473*$G473/CPI_2001*12/1000000/$E473*$CK473","v":3.1300882294924243E-4},1.4541873599012846E-3,{"$f":"BY473*Direct_cost_personnel*$F473*$G473/CPI_2001*12/1000000/$E473*$CK473","v":3.1300882294924243E-4},1.4541873599012846E-3,{"$f":"CA473*Direct_cost_personnel*$F473*$G473/CPI_2001*12/1000000/$E473*$CK473","v":0},0,{"$f":"CC473*Direct_cost_personnel*$F473*$G473/CPI_2001*12/1000000/$E473*$CK473","v":0},{"$f":"CD473/$C473*$D473/$E473*$CK473","v":0},{"$f":"CE473*Direct_cost_personnel*$F473*$G473/CPI_2001*12/1000000/$E473*$CK473","v":0},0,{"$f":"CG473*Direct_cost_personnel*$F473*$G473/CPI_2001*12/1000000/$E473*$CK473","v":0},0,{"$f":"CI473*Direct_cost_personnel*$F473*$G473/CPI_2001*12/1000000/$E473*$CK473","v":0},0,null,0,0,4]
["Turkey",2005,515000,8330.4934400000002,482685,0.61821939999999997,195.3,6.2410810909090904,0.39592036363636363,3.265527272727272E-2,5.4347519999999996,0,3.7090909090909091E-4,0.37738254545454547,269,181.916666666667,0,75.4166666666667,0,4,7.6666666666666696,null,null,null,null,null,null,null,null,null,null,332,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX474","v":0},{"$f":"Include_Afghanistan*DY474","v":0},{"$f":"Include_Afghanistan*DZ474","v":0},null,null,null,940,null,{"$f":"IF(NOT(ISBLANK(AV474)),Personnel_plane*AV474,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY474)),Personnel_plane*AY474,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA474)),Personnel_plane*BA474,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV474*Include_Iraq","v":0},0,1272,1272,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V474:$BV474*INDIRECT(\"Months_non_UN_operation\"&$B474),0))/12","v":1272},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V474:$BV474))-IF($AV$19=BY$19,$AV474)","v":1272},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V474:$BV474*INDIRECT(\"Months_non_UN_operation\"&$B474),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V474:$BV474))-IF($AV$19=CA$19,$AV474)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V474:$BV474*INDIRECT(\"Months_non_UN_operation\"&$B474),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V474:$BV474))-IF($AV$19=CC$19,$AV474)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V474:$BV474*INDIRECT(\"Months_non_UN_operation\"&$B474),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V474:$BV474))-IF($AV$19=CE$19,$AV474)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V474:$BV474*INDIRECT(\"Months_non_UN_operation\"&$B474),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V474:$BV474))-IF($AV$19=CG$19,$AV474)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V474:$BV474*INDIRECT(\"Months_non_UN_operation\"&$B474),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V474:$BV474))-IF($AV$19=CI$19,$AV474)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B474-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O474*(Direct_cost_personnel*$F474-UN_compensation)*$G474/CPI_2001*12/1000000/$E474*$CK474","v":8.780172882140913E-5},2.0710375333257811E-5,{"$f":"P474*(Direct_cost_personnel*$F474-UN_compensation)*$G474/CPI_2001*12/1000000/$E474*$CK474","v":5.9377687118072032E-5},1.4005808349597856E-5,{"$f":"Q474*(Direct_cost_personnel*$F474-UN_compensation)*$G474/CPI_2001*12/1000000/$E474*$CK474","v":0},0,{"$f":"R474*(Direct_cost_personnel*$F474-UN_compensation)*$G474/CPI_2001*12/1000000/$E474*$CK474","v":2.4616036116287278E-5},5.8063474834567314E-6,{"$f":"S474*(Direct_cost_personnel*$F474-UN_compensation)*$G474/CPI_2001*12/1000000/$E474*$CK474","v":0},0,{"$f":"T474*(Direct_cost_personnel*$F474-UN_compensation)*$G474/CPI_2001*12/1000000/$E474*$CK474","v":1.3056019155599871E-6},3.0796097149825743E-7,{"$f":"U474*(Direct_cost_personnel*$F474-UN_compensation)*$G474/CPI_2001*12/1000000/$E474*$CK474","v":2.5024036714899762E-6},5.9025852870499367E-7,2.9705168308650045E-5,1.8844300958965737E-6,1.5542665740098704E-7,2.5867349025624772E-5,0,1.7653859663371285E-9,1.7961971437613773E-6,{"$f":"BW474*Direct_cost_personnel*$F474*$G474/CPI_2001*12/1000000/$E474*$CK474","v":4.9529832664442519E-4},9.7931588936445857E-5,{"$f":"BY474*Direct_cost_personnel*$F474*$G474/CPI_2001*12/1000000/$E474*$CK474","v":4.9529832664442519E-4},9.7931588936445857E-5,{"$f":"CA474*Direct_cost_personnel*$F474*$G474/CPI_2001*12/1000000/$E474*$CK474","v":0},0,{"$f":"CC474*Direct_cost_personnel*$F474*$G474/CPI_2001*12/1000000/$E474*$CK474","v":0},0,{"$f":"CE474*Direct_cost_personnel*$F474*$G474/CPI_2001*12/1000000/$E474*$CK474","v":0},0,{"$f":"CG474*Direct_cost_personnel*$F474*$G474/CPI_2001*12/1000000/$E474*$CK474","v":0},0,{"$f":"CI474*Direct_cost_personnel*$F474*$G474/CPI_2001*12/1000000/$E474*$CK474","v":0},0]
["United Kingdom",2005,216890,51700,2283314,1.1566829999999999,195.3,322.16169818181817,15.495547636363636,8.7547243636363632,257.40000981818179,0,3.0472843636363631,37.464131999999999,393.33333333333297,365.5,0,27.8333333333333,0,0,0,null,null,null,null,null,null,null,null,null,null,1100,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX475","v":0},{"$f":"Include_Afghanistan*DY475","v":0},{"$f":"Include_Afghanistan*DZ475","v":0},null,null,null,400,null,{"$f":"IF(NOT(ISBLANK(AV475)),Personnel_plane*AV475,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY475)),Personnel_plane*AY475,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA475)),Personnel_plane*BA475,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV475*Include_Iraq","v":0},0,1500,1500,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V475:$BV475*INDIRECT(\"Months_non_UN_operation\"&$B475),0))/12","v":1500},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V475:$BV475))-IF($AV$19=BY$19,$AV475)","v":1500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V475:$BV475*INDIRECT(\"Months_non_UN_operation\"&$B475),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V475:$BV475))-IF($AV$19=CA$19,$AV475)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V475:$BV475*INDIRECT(\"Months_non_UN_operation\"&$B475),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V475:$BV475))-IF($AV$19=CC$19,$AV475)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V475:$BV475*INDIRECT(\"Months_non_UN_operation\"&$B475),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V475:$BV475))-IF($AV$19=CE$19,$AV475)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V475:$BV475*INDIRECT(\"Months_non_UN_operation\"&$B475),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V475:$BV475))-IF($AV$19=CG$19,$AV475)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V475:$BV475*INDIRECT(\"Months_non_UN_operation\"&$B475),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V475:$BV475))-IF($AV$19=CI$19,$AV475)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B475-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O475*(Direct_cost_personnel*$F475-UN_compensation)*$G475/CPI_2001*12/1000000/$E475*$CK475","v":5.5340204099635578E-5},9.4337013255181541E-5,{"$f":"P475*(Direct_cost_personnel*$F475-UN_compensation)*$G475/CPI_2001*12/1000000/$E475*$CK475","v":5.1424181182415636E-5},8.7661470368056475E-5,{"$f":"Q475*(Direct_cost_personnel*$F475-UN_compensation)*$G475/CPI_2001*12/1000000/$E475*$CK475","v":0},0,{"$f":"R475*(Direct_cost_personnel*$F475-UN_compensation)*$G475/CPI_2001*12/1000000/$E475*$CK475","v":3.9160229172199739E-6},6.6755428871251314E-6,{"$f":"S475*(Direct_cost_personnel*$F475-UN_compensation)*$G475/CPI_2001*12/1000000/$E475*$CK475","v":0},0,{"$f":"T475*(Direct_cost_personnel*$F475-UN_compensation)*$G475/CPI_2001*12/1000000/$E475*$CK475","v":0},0,{"$f":"U475*(Direct_cost_personnel*$F475-UN_compensation)*$G475/CPI_2001*12/1000000/$E475*$CK475","v":0},0,3.2414868278695421E-4,1.5591118943490999E-5,8.8087205482571004E-6,2.5898756619051615E-4,0,3.0660789849466848E-6,3.7695198119743305E-5,{"$f":"BW475*Direct_cost_personnel*$F475*$G475/CPI_2001*12/1000000/$E475*$CK475","v":2.3101538047947258E-4},3.5975979631213328E-4,{"$f":"BY475*Direct_cost_personnel*$F475*$G475/CPI_2001*12/1000000/$E475*$CK475","v":2.3101538047947258E-4},3.5975979631213328E-4,{"$f":"CA475*Direct_cost_personnel*$F475*$G475/CPI_2001*12/1000000/$E475*$CK475","v":0},0,{"$f":"CC475*Direct_cost_personnel*$F475*$G475/CPI_2001*12/1000000/$E475*$CK475","v":0},0,{"$f":"CE475*Direct_cost_personnel*$F475*$G475/CPI_2001*12/1000000/$E475*$CK475","v":0},0,{"$f":"CG475*Direct_cost_personnel*$F475*$G475/CPI_2001*12/1000000/$E475*$CK475","v":0},0,{"$f":"CI475*Direct_cost_personnel*$F475*$G475/CPI_2001*12/1000000/$E475*$CK475","v":0},0,null,9200,9500,3300]
["United States",2005,1546372,495000,12622950,1,195.3,1396.3642756363633,136.33201745454545,21.559119272727273,1081.4639509090907,0,11.544813818181817,145.46437418181816,375.25,282.83333333333297,3.1666666666666701,47.8333333333333,0,4.5833333333333304,36.8333333333333,null,null,null,null,null,null,null,null,null,null,263,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX476","v":0},{"$f":"Include_Afghanistan*DY476","v":0},{"$f":"Include_Afghanistan*DZ476","v":0},null,null,5,1801,null,{"$f":"IF(NOT(ISBLANK(AV476)),Personnel_plane*AV476,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY476)),Personnel_plane*AY476,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA476)),Personnel_plane*BA476,0)","v":0},null,null,46,null,null,687,null,null,null,null,null,null,null,null,null,13,null,null,{"$f":"DV476*Include_Iraq","v":0},0,2764,2815,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V476:$BV476*INDIRECT(\"Months_non_UN_operation\"&$B476),0))/12","v":2064},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V476:$BV476))-IF($AV$19=BY$19,$AV476)","v":2115},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V476:$BV476*INDIRECT(\"Months_non_UN_operation\"&$B476),0))/12","v":687},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V476:$BV476))-IF($AV$19=CA$19,$AV476)","v":687},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V476:$BV476*INDIRECT(\"Months_non_UN_operation\"&$B476),0))/12","v":13},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V476:$BV476))-IF($AV$19=CC$19,$AV476)","v":13},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V476:$BV476*INDIRECT(\"Months_non_UN_operation\"&$B476),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V476:$BV476))-IF($AV$19=CE$19,$AV476)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V476:$BV476*INDIRECT(\"Months_non_UN_operation\"&$B476),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V476:$BV476))-IF($AV$19=CG$19,$AV476)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V476:$BV476*INDIRECT(\"Months_non_UN_operation\"&$B476),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V476:$BV476))-IF($AV$19=CI$19,$AV476)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B476-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O476*(Direct_cost_personnel*$F476-UN_compensation)*$G476/CPI_2001*12/1000000/$E476*$CK476","v":8.1339832049101437E-6},2.1861857306822307E-5,{"$f":"P476*(Direct_cost_personnel*$F476-UN_compensation)*$G476/CPI_2001*12/1000000/$E476*$CK476","v":6.1307437258416599E-6},1.6477713457551588E-5,{"$f":"Q476*(Direct_cost_personnel*$F476-UN_compensation)*$G476/CPI_2001*12/1000000/$E476*$CK476","v":6.8641208480254432E-8},1.8448824731495636E-7,{"$f":"R476*(Direct_cost_personnel*$F476-UN_compensation)*$G476/CPI_2001*12/1000000/$E476*$CK476","v":1.0368435175701575E-6},2.7867435252311775E-6,{"$f":"S476*(Direct_cost_personnel*$F476-UN_compensation)*$G476/CPI_2001*12/1000000/$E476*$CK476","v":0},0,{"$f":"T476*(Direct_cost_personnel*$F476-UN_compensation)*$G476/CPI_2001*12/1000000/$E476*$CK476","v":9.9349117537210185E-8},2.6702246321901536E-7,{"$f":"U476*(Direct_cost_personnel*$F476-UN_compensation)*$G476/CPI_2001*12/1000000/$E476*$CK476","v":7.9840563548085262E-7},2.1458896135055406E-6,2.5414048956862178E-4,2.4812641131187788E-5,3.9237935417262518E-6,1.9682813627525529E-4,0,2.1011742329158387E-6,2.6474744387536621E-5,{"$f":"BW476*Direct_cost_personnel*$F476*$G476/CPI_2001*12/1000000/$E476*$CK476","v":6.6569929908569505E-5},1.6400034195524263E-4,{"$f":"BY476*Direct_cost_personnel*$F476*$G476/CPI_2001*12/1000000/$E476*$CK476","v":4.971068572043685E-5},1.2321872939088387E-4,{"$f":"CA476*Direct_cost_personnel*$F476*$G476/CPI_2001*12/1000000/$E476*$CK476","v":1.6546143938924474E-5},4.0024239759592071E-5,{"$f":"CC476*Direct_cost_personnel*$F476*$G476/CPI_2001*12/1000000/$E476*$CK476","v":3.1310024920817774E-7},7.5737280476666219E-7,{"$f":"CE476*Direct_cost_personnel*$F476*$G476/CPI_2001*12/1000000/$E476*$CK476","v":0},0,{"$f":"CG476*Direct_cost_personnel*$F476*$G476/CPI_2001*12/1000000/$E476*$CK476","v":0},0,{"$f":"CI476*Direct_cost_personnel*$F476*$G476/CPI_2001*12/1000000/$E476*$CK476","v":0},0,null,121600,0,89]
["Australia",2006,51610,17466.417910447763,777974,1.055296,201.6,81.007409454545439,4.9369549090909084,2.024150181818182,65.900238545454542,0,0,8.1460658181818175,92.4166666666667,13.1666666666667,12.8333333333333,23.3333333333333,1,42.0833333333333,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX477","v":0},{"$f":"Include_Afghanistan*DY477","v":0},{"$f":"Include_Afghanistan*DZ477","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV477)),Personnel_plane*AV477,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY477)),Personnel_plane*AY477,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA477)),Personnel_plane*BA477,0)","v":0},null,38,null,null,128,25,null,null,null,null,null,null,null,140,null,null,null,null,{"$f":"DV477*Include_Iraq","v":0},0,165,331,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V477:$BV477*INDIRECT(\"Months_non_UN_operation\"&$B477),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V477:$BV477))-IF($AV$19=BY$19,$AV477)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V477:$BV477*INDIRECT(\"Months_non_UN_operation\"&$B477),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V477:$BV477))-IF($AV$19=CA$19,$AV477)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V477:$BV477*INDIRECT(\"Months_non_UN_operation\"&$B477),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V477:$BV477))-IF($AV$19=CC$19,$AV477)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V477:$BV477*INDIRECT(\"Months_non_UN_operation\"&$B477),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V477:$BV477))-IF($AV$19=CE$19,$AV477)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V477:$BV477*INDIRECT(\"Months_non_UN_operation\"&$B477),0))/12","v":140},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V477:$BV477))-IF($AV$19=CG$19,$AV477)","v":306},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V477:$BV477*INDIRECT(\"Months_non_UN_operation\"&$B477),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V477:$BV477))-IF($AV$19=CI$19,$AV477)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B477-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O477*(Direct_cost_personnel*$F477-UN_compensation)*$G477/CPI_2001*12/1000000/$E477*$CK477","v":3.8169404409338482E-5},9.8990655352839947E-5,{"$f":"P477*(Direct_cost_personnel*$F477-UN_compensation)*$G477/CPI_2001*12/1000000/$E477*$CK477","v":5.4380215479490468E-6},1.4103267399232412E-5,{"$f":"Q477*(Direct_cost_personnel*$F477-UN_compensation)*$G477/CPI_2001*12/1000000/$E477*$CK477","v":5.3003501163553744E-6},1.374622265494798E-5,{"$f":"R477*(Direct_cost_personnel*$F477-UN_compensation)*$G477/CPI_2001*12/1000000/$E477*$CK477","v":9.6370002115552363E-6},2.4993132099905446E-5,{"$f":"S477*(Direct_cost_personnel*$F477-UN_compensation)*$G477/CPI_2001*12/1000000/$E477*$CK477","v":4.1301429478093926E-7},1.0711342328530921E-6,{"$f":"T477*(Direct_cost_personnel*$F477-UN_compensation)*$G477/CPI_2001*12/1000000/$E477*$CK477","v":1.738101823869785E-5},4.5076898965900913E-5,{"$f":"U477*(Direct_cost_personnel*$F477-UN_compensation)*$G477/CPI_2001*12/1000000/$E477*$CK477","v":0},0,2.5638856720020924E-4,1.5625469373688663E-5,6.4064382308831709E-6,2.085743495883762E-4,0,0,2.578231000726125E-5,{"$f":"BW477*Direct_cost_personnel*$F477*$G477/CPI_2001*12/1000000/$E477*$CK477","v":7.5280996656689765E-5},3.5454543107437341E-4,{"$f":"BY477*Direct_cost_personnel*$F477*$G477/CPI_2001*12/1000000/$E477*$CK477","v":0},0,{"$f":"CA477*Direct_cost_personnel*$F477*$G477/CPI_2001*12/1000000/$E477*$CK477","v":1.1406211614649962E-5},2.6778355821327301E-5,{"$f":"CC477*Direct_cost_personnel*$F477*$G477/CPI_2001*12/1000000/$E477*$CK477","v":0},0,{"$f":"CE477*Direct_cost_personnel*$F477*$G477/CPI_2001*12/1000000/$E477*$CK477","v":0},0,{"$f":"CG477*Direct_cost_personnel*$F477*$G477/CPI_2001*12/1000000/$E477*$CK477","v":6.3874785042039776E-5},3.2776707525304617E-4,{"$f":"CI477*Direct_cost_personnel*$F477*$G477/CPI_2001*12/1000000/$E477*$CK477","v":0},0,null,1400,0,240]
["Austria",2006,39600,2320,325256,1.0749329999999999,201.6,41.791501090909087,2.600506909090909,1.092177818181818,33.703420363636361,0,0,4.395395999999999,420.25,30.9166666666667,381.58333333333297,6.0833333333333304,1.6666666666666701,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX478","v":0},{"$f":"Include_Afghanistan*DY478","v":0},{"$f":"Include_Afghanistan*DZ478","v":0},null,null,null,554,null,{"$f":"IF(NOT(ISBLANK(AV478)),Personnel_plane*AV478,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY478)),Personnel_plane*AY478,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA478)),Personnel_plane*BA478,0)","v":0},null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"DV478*Include_Iraq","v":0},0,560,560,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V478:$BV478*INDIRECT(\"Months_non_UN_operation\"&$B478),0))/12","v":560},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V478:$BV478))-IF($AV$19=BY$19,$AV478)","v":560},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V478:$BV478*INDIRECT(\"Months_non_UN_operation\"&$B478),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V478:$BV478))-IF($AV$19=CA$19,$AV478)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V478:$BV478*INDIRECT(\"Months_non_UN_operation\"&$B478),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V478:$BV478))-IF($AV$19=CC$19,$AV478)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V478:$BV478*INDIRECT(\"Months_non_UN_operation\"&$B478),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V478:$BV478))-IF($AV$19=CE$19,$AV478)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V478:$BV478*INDIRECT(\"Months_non_UN_operation\"&$B478),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V478:$BV478))-IF($AV$19=CG$19,$AV478)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V478:$BV478*INDIRECT(\"Months_non_UN_operation\"&$B478),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V478:$BV478))-IF($AV$19=CI$19,$AV478)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B478-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O478*(Direct_cost_personnel*$F478-UN_compensation)*$G478/CPI_2001*12/1000000/$E478*$CK478","v":4.2369114082634507E-4},1.8638639079803415E-4,{"$f":"P478*(Direct_cost_personnel*$F478-UN_compensation)*$G478/CPI_2001*12/1000000/$E478*$CK478","v":3.1169822178579063E-5},1.3711947449151445E-5,{"$f":"Q478*(Direct_cost_personnel*$F478-UN_compensation)*$G478/CPI_2001*12/1000000/$E478*$CK478","v":3.8470785917982004E-4},1.69237216629823E-4,{"$f":"R478*(Direct_cost_personnel*$F478-UN_compensation)*$G478/CPI_2001*12/1000000/$E478*$CK478","v":6.1331456038713429E-6},2.6980381773262908E-6,{"$f":"S478*(Direct_cost_personnel*$F478-UN_compensation)*$G478/CPI_2001*12/1000000/$E478*$CK478","v":1.680313864074344E-6},7.3918854173323226E-7,{"$f":"T478*(Direct_cost_personnel*$F478-UN_compensation)*$G478/CPI_2001*12/1000000/$E478*$CK478","v":0},0,{"$f":"U478*(Direct_cost_personnel*$F478-UN_compensation)*$G478/CPI_2001*12/1000000/$E478*$CK478","v":0},0,3.1637462855947749E-4,1.9686644077232267E-5,8.2681249184260106E-6,2.5514534822605088E-4,0,0,3.3274511337768352E-5,{"$f":"BW478*Direct_cost_personnel*$F478*$G478/CPI_2001*12/1000000/$E478*$CK478","v":6.2249563865203429E-4},2.4836735002236557E-4,{"$f":"BY478*Direct_cost_personnel*$F478*$G478/CPI_2001*12/1000000/$E478*$CK478","v":6.2249563865203429E-4},2.4836735002236557E-4,{"$f":"CA478*Direct_cost_personnel*$F478*$G478/CPI_2001*12/1000000/$E478*$CK478","v":0},0,{"$f":"CC478*Direct_cost_personnel*$F478*$G478/CPI_2001*12/1000000/$E478*$CK478","v":0},0,{"$f":"CE478*Direct_cost_personnel*$F478*$G478/CPI_2001*12/1000000/$E478*$CK478","v":0},0,{"$f":"CG478*Direct_cost_personnel*$F478*$G478/CPI_2001*12/1000000/$E478*$CK478","v":0},0,{"$f":"CI478*Direct_cost_personnel*$F478*$G478/CPI_2001*12/1000000/$E478*$CK478","v":0},0,null,0,0,4]
["Belgium",2006,39690,4786.9879518072294,400171,1.1082080000000001,201.6,43.059850909090905,4.8873359999999995,1.567869818181818,30.331901454545452,0,0,6.2727436363636366,121.25,0,106.833333333333,14.4166666666667,0,0,0,null,null,null,null,null,null,null,null,2,null,51,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX479","v":0},{"$f":"Include_Afghanistan*DY479","v":0},{"$f":"Include_Afghanistan*DZ479","v":0},null,null,null,420,null,{"$f":"IF(NOT(ISBLANK(AV479)),Personnel_plane*AV479,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY479)),Personnel_plane*AY479,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA479)),Personnel_plane*BA479,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV479*Include_Iraq","v":0},0,473,473,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V479:$BV479*INDIRECT(\"Months_non_UN_operation\"&$B479),0))/12","v":471},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V479:$BV479))-IF($AV$19=BY$19,$AV479)","v":471},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V479:$BV479*INDIRECT(\"Months_non_UN_operation\"&$B479),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V479:$BV479))-IF($AV$19=CA$19,$AV479)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V479:$BV479*INDIRECT(\"Months_non_UN_operation\"&$B479),0))/12","v":2},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V479:$BV479))-IF($AV$19=CC$19,$AV479)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V479:$BV479*INDIRECT(\"Months_non_UN_operation\"&$B479),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V479:$BV479))-IF($AV$19=CE$19,$AV479)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V479:$BV479*INDIRECT(\"Months_non_UN_operation\"&$B479),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V479:$BV479))-IF($AV$19=CG$19,$AV479)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V479:$BV479*INDIRECT(\"Months_non_UN_operation\"&$B479),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V479:$BV479))-IF($AV$19=CI$19,$AV479)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B479-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O479*(Direct_cost_personnel*$F479-UN_compensation)*$G479/CPI_2001*12/1000000/$E479*$CK479","v":1.0274920751000126E-4},8.9982149748146751E-5,{"$f":"P479*(Direct_cost_personnel*$F479-UN_compensation)*$G479/CPI_2001*12/1000000/$E479*$CK479","v":0},0,{"$f":"Q479*(Direct_cost_personnel*$F479-UN_compensation)*$G479/CPI_2001*12/1000000/$E479*$CK479","v":9.0532291428055794E-5},7.9283241221390918E-5,{"$f":"R479*(Direct_cost_personnel*$F479-UN_compensation)*$G479/CPI_2001*12/1000000/$E479*$CK479","v":1.2216916081945197E-5},1.0698908526755618E-5,{"$f":"S479*(Direct_cost_personnel*$F479-UN_compensation)*$G479/CPI_2001*12/1000000/$E479*$CK479","v":0},0,{"$f":"T479*(Direct_cost_personnel*$F479-UN_compensation)*$G479/CPI_2001*12/1000000/$E479*$CK479","v":0},0,{"$f":"U479*(Direct_cost_personnel*$F479-UN_compensation)*$G479/CPI_2001*12/1000000/$E479*$CK479","v":0},0,2.649512077896314E-4,3.0072226186002937E-5,9.6472466395948501E-6,1.8663496866035861E-4,0,0,3.8596766303675016E-5,{"$f":"BW479*Direct_cost_personnel*$F479*$G479/CPI_2001*12/1000000/$E479*$CK479","v":4.4058429889285789E-4},3.5102314912060552E-4,{"$f":"BY479*Direct_cost_personnel*$F479*$G479/CPI_2001*12/1000000/$E479*$CK479","v":4.3872136316815233E-4},3.4953890747527514E-4,{"$f":"CA479*Direct_cost_personnel*$F479*$G479/CPI_2001*12/1000000/$E479*$CK479","v":0},0,{"$f":"CC479*Direct_cost_personnel*$F479*$G479/CPI_2001*12/1000000/$E479*$CK479","v":1.8629357247055299E-6},1.4842416453302557E-6,{"$f":"CE479*Direct_cost_personnel*$F479*$G479/CPI_2001*12/1000000/$E479*$CK479","v":0},0,{"$f":"CG479*Direct_cost_personnel*$F479*$G479/CPI_2001*12/1000000/$E479*$CK479","v":0},0,{"$f":"CI479*Direct_cost_personnel*$F479*$G479/CPI_2001*12/1000000/$E479*$CK479","v":0},0,null,0,0,265]
["Brazil",2006,288000,11579.654144,1089157,0.64100959999999996,201.6,1.4011276363636362,0,0,1.4011276363636362,0,0,0,1259.8333333333301,2.1666666666666701,0,34.3333333333333,0,4.3333333333333304,1219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX480","v":0},{"$f":"Include_Afghanistan*DY480","v":0},{"$f":"Include_Afghanistan*DZ480","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV480)),Personnel_plane*AV480,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY480)),Personnel_plane*AY480,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA480)),Personnel_plane*BA480,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV480*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V480:$BV480*INDIRECT(\"Months_non_UN_operation\"&$B480),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V480:$BV480))-IF($AV$19=BY$19,$AV480)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V480:$BV480*INDIRECT(\"Months_non_UN_operation\"&$B480),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V480:$BV480))-IF($AV$19=CA$19,$AV480)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V480:$BV480*INDIRECT(\"Months_non_UN_operation\"&$B480),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V480:$BV480))-IF($AV$19=CC$19,$AV480)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V480:$BV480*INDIRECT(\"Months_non_UN_operation\"&$B480),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V480:$BV480))-IF($AV$19=CE$19,$AV480)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V480:$BV480*INDIRECT(\"Months_non_UN_operation\"&$B480),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V480:$BV480))-IF($AV$19=CG$19,$AV480)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V480:$BV480*INDIRECT(\"Months_non_UN_operation\"&$B480),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V480:$BV480))-IF($AV$19=CI$19,$AV480)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B480-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O480*(Direct_cost_personnel*$F480-UN_compensation)*$G480/CPI_2001*12/1000000/$E480*$CK480","v":2.1048433832591816E-4},1.1451561315911484E-4,{"$f":"P480*(Direct_cost_personnel*$F480-UN_compensation)*$G480/CPI_2001*12/1000000/$E480*$CK480","v":3.61991850540673E-7},1.9694443326742945E-7,{"$f":"Q480*(Direct_cost_personnel*$F480-UN_compensation)*$G480/CPI_2001*12/1000000/$E480*$CK480","v":0},0,{"$f":"R480*(Direct_cost_personnel*$F480-UN_compensation)*$G480/CPI_2001*12/1000000/$E480*$CK480","v":5.7361785547214181E-6},3.1208117886992581E-6,{"$f":"S480*(Direct_cost_personnel*$F480-UN_compensation)*$G480/CPI_2001*12/1000000/$E480*$CK480","v":0},0,{"$f":"T480*(Direct_cost_personnel*$F480-UN_compensation)*$G480/CPI_2001*12/1000000/$E480*$CK480","v":7.2398370108134431E-7},3.9388886653485801E-7,{"$f":"U480*(Direct_cost_personnel*$F480-UN_compensation)*$G480/CPI_2001*12/1000000/$E480*$CK480","v":2.0366218421957518E-4},1.1080396807061361E-4,3.1675698946841614E-6,0,0,3.1675698946841614E-6,0,0,0,{"$f":"BW480*Direct_cost_personnel*$F480*$G480/CPI_2001*12/1000000/$E480*$CK480","v":0},0,{"$f":"BY480*Direct_cost_personnel*$F480*$G480/CPI_2001*12/1000000/$E480*$CK480","v":0},0,{"$f":"CA480*Direct_cost_personnel*$F480*$G480/CPI_2001*12/1000000/$E480*$CK480","v":0},0,{"$f":"CC480*Direct_cost_personnel*$F480*$G480/CPI_2001*12/1000000/$E480*$CK480","v":0},0,{"$f":"CE480*Direct_cost_personnel*$F480*$G480/CPI_2001*12/1000000/$E480*$CK480","v":0},0,{"$f":"CG480*Direct_cost_personnel*$F480*$G480/CPI_2001*12/1000000/$E480*$CK480","v":0},0,{"$f":"CI480*Direct_cost_personnel*$F480*$G480/CPI_2001*12/1000000/$E480*$CK480","v":0},0]
["Canada",2006,62500,14793.442622950821,1278607,1.065026,201.6,153.54846000000001,8.7234054545454534,3.5765847272727269,126.85470327272726,0,0,14.393766545454545,174.083333333333,0.91666666666666696,41.6666666666667,45.6666666666667,0.41666666666666702,8.3333333333333301E-2,85.3333333333333,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX481","v":0},{"$f":"Include_Afghanistan*DY481","v":0},{"$f":"Include_Afghanistan*DZ481","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV481)),Personnel_plane*AV481,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY481)),Personnel_plane*AY481,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA481)),Personnel_plane*BA481,0)","v":0},null,null,null,null,null,28,null,null,null,null,null,null,11,null,null,12,null,null,{"$f":"DV481*Include_Iraq","v":0},0,71,71,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V481:$BV481*INDIRECT(\"Months_non_UN_operation\"&$B481),0))/12","v":20},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V481:$BV481))-IF($AV$19=BY$19,$AV481)","v":20},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V481:$BV481*INDIRECT(\"Months_non_UN_operation\"&$B481),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V481:$BV481))-IF($AV$19=CA$19,$AV481)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V481:$BV481*INDIRECT(\"Months_non_UN_operation\"&$B481),0))/12","v":23},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V481:$BV481))-IF($AV$19=CC$19,$AV481)","v":23},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V481:$BV481*INDIRECT(\"Months_non_UN_operation\"&$B481),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V481:$BV481))-IF($AV$19=CE$19,$AV481)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V481:$BV481*INDIRECT(\"Months_non_UN_operation\"&$B481),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V481:$BV481))-IF($AV$19=CG$19,$AV481)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V481:$BV481*INDIRECT(\"Months_non_UN_operation\"&$B481),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V481:$BV481))-IF($AV$19=CI$19,$AV481)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B481-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O481*(Direct_cost_personnel*$F481-UN_compensation)*$G481/CPI_2001*12/1000000/$E481*$CK481","v":4.4192781560263529E-5},7.935025830678562E-5,{"$f":"P481*(Direct_cost_personnel*$F481-UN_compensation)*$G481/CPI_2001*12/1000000/$E481*$CK481","v":2.3270492923068453E-7},4.1783285848475047E-7,{"$f":"Q481*(Direct_cost_personnel*$F481-UN_compensation)*$G481/CPI_2001*12/1000000/$E481*$CK481","v":1.0577496783212934E-5},1.8992402658397758E-5,{"$f":"R481*(Direct_cost_personnel*$F481-UN_compensation)*$G481/CPI_2001*12/1000000/$E481*$CK481","v":1.1592936474401377E-5},2.0815673313603941E-5,{"$f":"S481*(Direct_cost_personnel*$F481-UN_compensation)*$G481/CPI_2001*12/1000000/$E481*$CK481","v":1.0577496783212937E-7},1.8992402658397756E-7,{"$f":"T481*(Direct_cost_personnel*$F481-UN_compensation)*$G481/CPI_2001*12/1000000/$E481*$CK481","v":2.1154993566425848E-8},3.7984805316795464E-8,{"$f":"U481*(Direct_cost_personnel*$F481-UN_compensation)*$G481/CPI_2001*12/1000000/$E481*$CK481","v":2.1662713412020069E-5},3.8896440644398555E-5,2.9569731544832055E-4,1.679917580727496E-5,6.8876399172483329E-6,2.4429157550481931E-4,0,0,2.7718924218977874E-5,{"$f":"BW481*Direct_cost_personnel*$F481*$G481/CPI_2001*12/1000000/$E481*$CK481","v":1.9891781866727916E-5},3.2363054129909758E-5,{"$f":"BY481*Direct_cost_personnel*$F481*$G481/CPI_2001*12/1000000/$E481*$CK481","v":5.6033188356980051E-6},9.1163532760309167E-6,{"$f":"CA481*Direct_cost_personnel*$F481*$G481/CPI_2001*12/1000000/$E481*$CK481","v":7.8446463699772069E-6},1.2762894586443281E-5,{"$f":"CC481*Direct_cost_personnel*$F481*$G481/CPI_2001*12/1000000/$E481*$CK481","v":6.4438166610527077E-6},1.0483806267435553E-5,{"$f":"CE481*Direct_cost_personnel*$F481*$G481/CPI_2001*12/1000000/$E481*$CK481","v":0},0,{"$f":"CG481*Direct_cost_personnel*$F481*$G481/CPI_2001*12/1000000/$E481*$CK481","v":0},0,{"$f":"CI481*Direct_cost_personnel*$F481*$G481/CPI_2001*12/1000000/$E481*$CK481","v":0},0,null,0,0,2286,null,272]
["China",2006,2255000,44985.147391999999,2712917,0.43461850000000002,201.6,68.470916727272723,10.563746181818182,2.2071741818181816,41.884873090909089,0,4.3847999999999998E-2,13.771275272727271,1462,16.75,151.583333333333,1160.5833333333301,0.41666666666666702,3,129.666666666667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX482","v":0},{"$f":"Include_Afghanistan*DY482","v":0},{"$f":"Include_Afghanistan*DZ482","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV482)),Personnel_plane*AV482,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY482)),Personnel_plane*AY482,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA482)),Personnel_plane*BA482,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV482*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V482:$BV482*INDIRECT(\"Months_non_UN_operation\"&$B482),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V482:$BV482))-IF($AV$19=BY$19,$AV482)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V482:$BV482*INDIRECT(\"Months_non_UN_operation\"&$B482),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V482:$BV482))-IF($AV$19=CA$19,$AV482)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V482:$BV482*INDIRECT(\"Months_non_UN_operation\"&$B482),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V482:$BV482))-IF($AV$19=CC$19,$AV482)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V482:$BV482*INDIRECT(\"Months_non_UN_operation\"&$B482),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V482:$BV482))-IF($AV$19=CE$19,$AV482)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V482:$BV482*INDIRECT(\"Months_non_UN_operation\"&$B482),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V482:$BV482))-IF($AV$19=CG$19,$AV482)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V482:$BV482*INDIRECT(\"Months_non_UN_operation\"&$B482),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V482:$BV482))-IF($AV$19=CI$19,$AV482)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B482-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O482*(Direct_cost_personnel*$F482-UN_compensation)*$G482/CPI_2001*12/1000000/$E482*$CK482","v":6.0653102510417821E-5},2.6471128822017216E-5,{"$f":"P482*(Direct_cost_personnel*$F482-UN_compensation)*$G482/CPI_2001*12/1000000/$E482*$CK482","v":6.9489703628556641E-7},3.0327729669547762E-7,{"$f":"Q482*(Direct_cost_personnel*$F482-UN_compensation)*$G482/CPI_2001*12/1000000/$E482*$CK482","v":6.2886453184250882E-6},2.7445840929804612E-6,{"$f":"R482*(Direct_cost_personnel*$F482-UN_compensation)*$G482/CPI_2001*12/1000000/$E482*$CK482","v":4.8148413056462969E-5},2.1013646323770674E-5,{"$f":"S482*(Direct_cost_personnel*$F482-UN_compensation)*$G482/CPI_2001*12/1000000/$E482*$CK482","v":1.7285995927501675E-8},7.5442113605840274E-9,{"$f":"T482*(Direct_cost_personnel*$F482-UN_compensation)*$G482/CPI_2001*12/1000000/$E482*$CK482","v":1.2445917067801191E-7},5.4318321796204959E-8,{"$f":"U482*(Direct_cost_personnel*$F482-UN_compensation)*$G482/CPI_2001*12/1000000/$E482*$CK482","v":5.3794019326385294E-6},2.3477585754137535E-6,6.2145348792747298E-5,9.5878326507881722E-6,2.0032681893508657E-6,3.8015411094061151E-5,0,3.9797177898437659E-8,1.2499039680648668E-5,{"$f":"BW482*Direct_cost_personnel*$F482*$G482/CPI_2001*12/1000000/$E482*$CK482","v":0},0,{"$f":"BY482*Direct_cost_personnel*$F482*$G482/CPI_2001*12/1000000/$E482*$CK482","v":0},0,{"$f":"CA482*Direct_cost_personnel*$F482*$G482/CPI_2001*12/1000000/$E482*$CK482","v":0},0,{"$f":"CC482*Direct_cost_personnel*$F482*$G482/CPI_2001*12/1000000/$E482*$CK482","v":0},0,{"$f":"CE482*Direct_cost_personnel*$F482*$G482/CPI_2001*12/1000000/$E482*$CK482","v":0},0,{"$f":"CG482*Direct_cost_personnel*$F482*$G482/CPI_2001*12/1000000/$E482*$CK482","v":0},0,{"$f":"CI482*Direct_cost_personnel*$F482*$G482/CPI_2001*12/1000000/$E482*$CK482","v":0},0]
["Czech Republic",2006,25000,1250.467584,148374,0.62151460000000003,201.6,2.899205454545454,0.26748218181818179,6.9801818181818173E-2,2.2810058181818178,0,0,0.28091563636363637,29.1666666666667,17,0,12.1666666666667,0,0,0,null,null,null,null,null,null,null,null,null,null,65,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX483","v":0},{"$f":"Include_Afghanistan*DY483","v":0},{"$f":"Include_Afghanistan*DZ483","v":0},null,null,null,501,null,{"$f":"IF(NOT(ISBLANK(AV483)),Personnel_plane*AV483,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY483)),Personnel_plane*AY483,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA483)),Personnel_plane*BA483,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV483*Include_Iraq","v":0},0,566,566,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V483:$BV483*INDIRECT(\"Months_non_UN_operation\"&$B483),0))/12","v":566},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V483:$BV483))-IF($AV$19=BY$19,$AV483)","v":566},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V483:$BV483*INDIRECT(\"Months_non_UN_operation\"&$B483),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V483:$BV483))-IF($AV$19=CA$19,$AV483)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V483:$BV483*INDIRECT(\"Months_non_UN_operation\"&$B483),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V483:$BV483))-IF($AV$19=CC$19,$AV483)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V483:$BV483*INDIRECT(\"Months_non_UN_operation\"&$B483),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V483:$BV483))-IF($AV$19=CE$19,$AV483)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V483:$BV483*INDIRECT(\"Months_non_UN_operation\"&$B483),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V483:$BV483))-IF($AV$19=CG$19,$AV483)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V483:$BV483*INDIRECT(\"Months_non_UN_operation\"&$B483),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V483:$BV483))-IF($AV$19=CI$19,$AV483)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B483-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O483*(Direct_cost_personnel*$F483-UN_compensation)*$G483/CPI_2001*12/1000000/$E483*$CK483","v":3.4481620798864271E-5},2.4210313713484437E-5,{"$f":"P483*(Direct_cost_personnel*$F483-UN_compensation)*$G483/CPI_2001*12/1000000/$E483*$CK483","v":2.0097858979909443E-5},1.4111154278716625E-5,{"$f":"Q483*(Direct_cost_personnel*$F483-UN_compensation)*$G483/CPI_2001*12/1000000/$E483*$CK483","v":0},0,{"$f":"R483*(Direct_cost_personnel*$F483-UN_compensation)*$G483/CPI_2001*12/1000000/$E483*$CK483","v":1.4383761818954838E-5},1.0099159434767808E-5,{"$f":"S483*(Direct_cost_personnel*$F483-UN_compensation)*$G483/CPI_2001*12/1000000/$E483*$CK483","v":0},0,{"$f":"T483*(Direct_cost_personnel*$F483-UN_compensation)*$G483/CPI_2001*12/1000000/$E483*$CK483","v":0},0,{"$f":"U483*(Direct_cost_personnel*$F483-UN_compensation)*$G483/CPI_2001*12/1000000/$E483*$CK483","v":0},0,4.8112750192119169E-5,4.4389070027735814E-6,1.1583716620952871E-6,3.7853634327601809E-5,0,0,4.661837199648496E-6,{"$f":"BW483*Direct_cost_personnel*$F483*$G483/CPI_2001*12/1000000/$E483*$CK483","v":7.974476238983676E-4},4.698184306913888E-4,{"$f":"BY483*Direct_cost_personnel*$F483*$G483/CPI_2001*12/1000000/$E483*$CK483","v":7.974476238983676E-4},4.698184306913888E-4,{"$f":"CA483*Direct_cost_personnel*$F483*$G483/CPI_2001*12/1000000/$E483*$CK483","v":0},0,{"$f":"CC483*Direct_cost_personnel*$F483*$G483/CPI_2001*12/1000000/$E483*$CK483","v":0},0,{"$f":"CE483*Direct_cost_personnel*$F483*$G483/CPI_2001*12/1000000/$E483*$CK483","v":0},0,{"$f":"CG483*Direct_cost_personnel*$F483*$G483/CPI_2001*12/1000000/$E483*$CK483","v":0},0,{"$f":"CI483*Direct_cost_personnel*$F483*$G483/CPI_2001*12/1000000/$E483*$CK483","v":0},0,null,null,null,103,null,120]
["Denmark",2006,21620,3830.8544303797466,274377,1.400792,201.6,38.931125454545445,2.2265694545454542,0.91290109090909077,32.117738181818176,0,0,3.6739167272727271,91.6666666666667,29.25,35,19.8333333333333,7.5833333333333304,0,0,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX484","v":0},{"$f":"Include_Afghanistan*DY484","v":0},{"$f":"Include_Afghanistan*DZ484","v":0},null,null,75,320,null,{"$f":"IF(NOT(ISBLANK(AV484)),Personnel_plane*AV484,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY484)),Personnel_plane*AY484,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA484)),Personnel_plane*BA484,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV484*Include_Iraq","v":0},0,323,398,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V484:$BV484*INDIRECT(\"Months_non_UN_operation\"&$B484),0))/12","v":323},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V484:$BV484))-IF($AV$19=BY$19,$AV484)","v":398},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V484:$BV484*INDIRECT(\"Months_non_UN_operation\"&$B484),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V484:$BV484))-IF($AV$19=CA$19,$AV484)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V484:$BV484*INDIRECT(\"Months_non_UN_operation\"&$B484),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V484:$BV484))-IF($AV$19=CC$19,$AV484)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V484:$BV484*INDIRECT(\"Months_non_UN_operation\"&$B484),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V484:$BV484))-IF($AV$19=CE$19,$AV484)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V484:$BV484*INDIRECT(\"Months_non_UN_operation\"&$B484),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V484:$BV484))-IF($AV$19=CG$19,$AV484)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V484:$BV484*INDIRECT(\"Months_non_UN_operation\"&$B484),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V484:$BV484))-IF($AV$19=CI$19,$AV484)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B484-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O484*(Direct_cost_personnel*$F484-UN_compensation)*$G484/CPI_2001*12/1000000/$E484*$CK484","v":1.4617186903657101E-4},1.457614533908505E-4,{"$f":"P484*(Direct_cost_personnel*$F484-UN_compensation)*$G484/CPI_2001*12/1000000/$E484*$CK484","v":4.6642114574396721E-5},4.6511154672898637E-5,{"$f":"Q484*(Direct_cost_personnel*$F484-UN_compensation)*$G484/CPI_2001*12/1000000/$E484*$CK484","v":5.5811077268508904E-5},5.5654373112870169E-5,{"$f":"R484*(Direct_cost_personnel*$F484-UN_compensation)*$G484/CPI_2001*12/1000000/$E484*$CK484","v":3.1626277118821656E-5},3.1537478097293044E-5,{"$f":"S484*(Direct_cost_personnel*$F484-UN_compensation)*$G484/CPI_2001*12/1000000/$E484*$CK484","v":1.2092400074843592E-5},1.2058447507788532E-5,{"$f":"T484*(Direct_cost_personnel*$F484-UN_compensation)*$G484/CPI_2001*12/1000000/$E484*$CK484","v":0},0,{"$f":"U484*(Direct_cost_personnel*$F484-UN_compensation)*$G484/CPI_2001*12/1000000/$E484*$CK484","v":0},0,3.4937212381937042E-4,1.9981474721919649E-5,8.1924729697402251E-6,2.882280506880691E-4,0,0,3.2970125439641494E-5,{"$f":"BW484*Direct_cost_personnel*$F484*$G484/CPI_2001*12/1000000/$E484*$CK484","v":5.5465212198990525E-4},6.3286972854063796E-4,{"$f":"BY484*Direct_cost_personnel*$F484*$G484/CPI_2001*12/1000000/$E484*$CK484","v":5.5465212198990525E-4},6.3286972854063796E-4,{"$f":"CA484*Direct_cost_personnel*$F484*$G484/CPI_2001*12/1000000/$E484*$CK484","v":0},0,{"$f":"CC484*Direct_cost_personnel*$F484*$G484/CPI_2001*12/1000000/$E484*$CK484","v":0},0,{"$f":"CE484*Direct_cost_personnel*$F484*$G484/CPI_2001*12/1000000/$E484*$CK484","v":0},0,{"$f":"CG484*Direct_cost_personnel*$F484*$G484/CPI_2001*12/1000000/$E484*$CK484","v":0},0,{"$f":"CI484*Direct_cost_personnel*$F484*$G484/CPI_2001*12/1000000/$E484*$CK484","v":0},0,null,463,0,390,null,1]
["Finland",2006,29300,2695.9259259259261,208143,1.192256,201.6,28.759023272727269,1.6528865454545454,0.67768254545454543,23.701193454545454,0,0,2.7272607272727267,76.9166666666667,6.5,53.5833333333333,12.25,4.5833333333333304,0,0,null,null,null,null,null,null,null,null,null,null,177,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX485","v":0},{"$f":"Include_Afghanistan*DY485","v":0},{"$f":"Include_Afghanistan*DZ485","v":0},null,null,null,400,null,{"$f":"IF(NOT(ISBLANK(AV485)),Personnel_plane*AV485,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY485)),Personnel_plane*AY485,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA485)),Personnel_plane*BA485,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV485*Include_Iraq","v":0},0,577,577,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V485:$BV485*INDIRECT(\"Months_non_UN_operation\"&$B485),0))/12","v":577},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V485:$BV485))-IF($AV$19=BY$19,$AV485)","v":577},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V485:$BV485*INDIRECT(\"Months_non_UN_operation\"&$B485),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V485:$BV485))-IF($AV$19=CA$19,$AV485)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V485:$BV485*INDIRECT(\"Months_non_UN_operation\"&$B485),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V485:$BV485))-IF($AV$19=CC$19,$AV485)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V485:$BV485*INDIRECT(\"Months_non_UN_operation\"&$B485),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V485:$BV485))-IF($AV$19=CE$19,$AV485)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V485:$BV485*INDIRECT(\"Months_non_UN_operation\"&$B485),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V485:$BV485))-IF($AV$19=CG$19,$AV485)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V485:$BV485*INDIRECT(\"Months_non_UN_operation\"&$B485),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V485:$BV485))-IF($AV$19=CI$19,$AV485)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B485-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O485*(Direct_cost_personnel*$F485-UN_compensation)*$G485/CPI_2001*12/1000000/$E485*$CK485","v":1.3576108218909155E-4},8.3721687683991749E-5,{"$f":"P485*(Direct_cost_personnel*$F485-UN_compensation)*$G485/CPI_2001*12/1000000/$E485*$CK485","v":1.1472767508937308E-5},7.0750721986471861E-6,{"$f":"Q485*(Direct_cost_personnel*$F485-UN_compensation)*$G485/CPI_2001*12/1000000/$E485*$CK485","v":9.4576788567265181E-5},5.8323992611924849E-5,{"$f":"R485*(Direct_cost_personnel*$F485-UN_compensation)*$G485/CPI_2001*12/1000000/$E485*$CK485","v":2.1621754151458772E-5},1.3333789912835082E-5,{"$f":"S485*(Direct_cost_personnel*$F485-UN_compensation)*$G485/CPI_2001*12/1000000/$E485*$CK485","v":8.0897719614301482E-6},4.9888329605845515E-6,{"$f":"T485*(Direct_cost_personnel*$F485-UN_compensation)*$G485/CPI_2001*12/1000000/$E485*$CK485","v":0},0,{"$f":"U485*(Direct_cost_personnel*$F485-UN_compensation)*$G485/CPI_2001*12/1000000/$E485*$CK485","v":0},0,3.4021332291236901E-4,1.9553307450448412E-5,8.0168449561861423E-6,2.8038023773243145E-4,0,0,3.2262932773303079E-5,{"$f":"BW485*Direct_cost_personnel*$F485*$G485/CPI_2001*12/1000000/$E485*$CK485","v":1.1116695936316447E-3},6.2804871671068112E-4,{"$f":"BY485*Direct_cost_personnel*$F485*$G485/CPI_2001*12/1000000/$E485*$CK485","v":1.1116695936316447E-3},6.2804871671068112E-4,{"$f":"CA485*Direct_cost_personnel*$F485*$G485/CPI_2001*12/1000000/$E485*$CK485","v":0},0,{"$f":"CC485*Direct_cost_personnel*$F485*$G485/CPI_2001*12/1000000/$E485*$CK485","v":0},0,{"$f":"CE485*Direct_cost_personnel*$F485*$G485/CPI_2001*12/1000000/$E485*$CK485","v":0},0,{"$f":"CG485*Direct_cost_personnel*$F485*$G485/CPI_2001*12/1000000/$E485*$CK485","v":0},0,{"$f":"CI485*Direct_cost_personnel*$F485*$G485/CPI_2001*12/1000000/$E485*$CK485","v":0},0,null,0,0,100]
["France",2006,254895,58526.277372262775,2259577,1.1329739999999999,201.6,220.78110218181814,14.326342909090908,7.2283570909090908,181.24979563636361,0,0,17.976606545454544,1066.8333333333301,57.4166666666667,693.08333333333303,236.583333333333,0,0,79.75,null,null,null,null,null,null,null,null,11,450,450,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX486","v":0},{"$f":"Include_Afghanistan*DY486","v":0},{"$f":"Include_Afghanistan*DZ486","v":0},null,null,null,2455,null,{"$f":"IF(NOT(ISBLANK(AV486)),Personnel_plane*AV486,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY486)),Personnel_plane*AY486,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA486)),Personnel_plane*BA486,0)","v":0},null,null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV486*Include_Iraq","v":0},0,3193.5,3381,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V486:$BV486*INDIRECT(\"Months_non_UN_operation\"&$B486),0))/12","v":2905},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V486:$BV486))-IF($AV$19=BY$19,$AV486)","v":2905},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V486:$BV486*INDIRECT(\"Months_non_UN_operation\"&$B486),0))/12","v":15},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V486:$BV486))-IF($AV$19=CA$19,$AV486)","v":15},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V486:$BV486*INDIRECT(\"Months_non_UN_operation\"&$B486),0))/12","v":273.5},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V486:$BV486))-IF($AV$19=CC$19,$AV486)","v":461},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V486:$BV486*INDIRECT(\"Months_non_UN_operation\"&$B486),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V486:$BV486))-IF($AV$19=CE$19,$AV486)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V486:$BV486*INDIRECT(\"Months_non_UN_operation\"&$B486),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V486:$BV486))-IF($AV$19=CG$19,$AV486)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V486:$BV486*INDIRECT(\"Months_non_UN_operation\"&$B486),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V486:$BV486))-IF($AV$19=CI$19,$AV486)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B486-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O486*(Direct_cost_personnel*$F486-UN_compensation)*$G486/CPI_2001*12/1000000/$E486*$CK486","v":1.6404047901606069E-4},2.6693038354011028E-4,{"$f":"P486*(Direct_cost_personnel*$F486-UN_compensation)*$G486/CPI_2001*12/1000000/$E486*$CK486","v":8.8286119389209674E-6},1.436611734565979E-5,{"$f":"Q486*(Direct_cost_personnel*$F486-UN_compensation)*$G486/CPI_2001*12/1000000/$E486*$CK486","v":1.065712126211983E-4},1.7341509138440111E-4,{"$f":"R486*(Direct_cost_personnel*$F486-UN_compensation)*$G486/CPI_2001*12/1000000/$E486*$CK486","v":3.6377981559646707E-5},5.9195075681172814E-5,{"$f":"S486*(Direct_cost_personnel*$F486-UN_compensation)*$G486/CPI_2001*12/1000000/$E486*$CK486","v":0},0,{"$f":"T486*(Direct_cost_personnel*$F486-UN_compensation)*$G486/CPI_2001*12/1000000/$E486*$CK486","v":0},0,{"$f":"U486*(Direct_cost_personnel*$F486-UN_compensation)*$G486/CPI_2001*12/1000000/$E486*$CK486","v":1.2262672896295156E-5},1.9954099128877228E-5,2.4058788040706608E-4,1.5611591936181712E-5,7.8768295571559109E-6,1.9751012983192597E-4,0,0,1.9589329081802497E-5,{"$f":"BW486*Direct_cost_personnel*$F486*$G486/CPI_2001*12/1000000/$E486*$CK486","v":5.3858211274075219E-4},8.4595371980857579E-4,{"$f":"BY486*Direct_cost_personnel*$F486*$G486/CPI_2001*12/1000000/$E486*$CK486","v":4.8992673790884146E-4},7.268546453841801E-4,{"$f":"CA486*Direct_cost_personnel*$F486*$G486/CPI_2001*12/1000000/$E486*$CK486","v":2.5297421923003857E-6},3.7531220932057486E-6,{"$f":"CC486*Direct_cost_personnel*$F486*$G486/CPI_2001*12/1000000/$E486*$CK486","v":4.6125632639610366E-5},1.1534595233119002E-4,{"$f":"CE486*Direct_cost_personnel*$F486*$G486/CPI_2001*12/1000000/$E486*$CK486","v":0},0,{"$f":"CG486*Direct_cost_personnel*$F486*$G486/CPI_2001*12/1000000/$E486*$CK486","v":0},0,{"$f":"CI486*Direct_cost_personnel*$F486*$G486/CPI_2001*12/1000000/$E486*$CK486","v":0},0,null,0,0,1100,null,220]
["Germany",2006,245702,46300.341296928324,2905445,1.0510429999999999,201.6,459.86061927272726,26.861765454545452,11.013293454545453,377.66319709090908,0,0,44.322363272727273,496.91666666666703,214.5,229,52.4166666666667,1,0,0,null,null,null,null,null,null,null,null,null,741,900,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX487","v":0},{"$f":"Include_Afghanistan*DY487","v":0},{"$f":"Include_Afghanistan*DZ487","v":0},null,null,null,3000,null,{"$f":"IF(NOT(ISBLANK(AV487)),Personnel_plane*AV487,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY487)),Personnel_plane*AY487,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA487)),Personnel_plane*BA487,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV487*Include_Iraq","v":0},0,4332.25,4641,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V487:$BV487*INDIRECT(\"Months_non_UN_operation\"&$B487),0))/12","v":3900},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V487:$BV487))-IF($AV$19=BY$19,$AV487)","v":3900},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V487:$BV487*INDIRECT(\"Months_non_UN_operation\"&$B487),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V487:$BV487))-IF($AV$19=CA$19,$AV487)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V487:$BV487*INDIRECT(\"Months_non_UN_operation\"&$B487),0))/12","v":432.25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V487:$BV487))-IF($AV$19=CC$19,$AV487)","v":741},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V487:$BV487*INDIRECT(\"Months_non_UN_operation\"&$B487),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V487:$BV487))-IF($AV$19=CE$19,$AV487)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V487:$BV487*INDIRECT(\"Months_non_UN_operation\"&$B487),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V487:$BV487))-IF($AV$19=CG$19,$AV487)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V487:$BV487*INDIRECT(\"Months_non_UN_operation\"&$B487),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V487:$BV487))-IF($AV$19=CI$19,$AV487)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B487-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O487*(Direct_cost_personnel*$F487-UN_compensation)*$G487/CPI_2001*12/1000000/$E487*$CK487","v":5.4709565416213972E-5},7.93570289232118E-5,{"$f":"P487*(Direct_cost_personnel*$F487-UN_compensation)*$G487/CPI_2001*12/1000000/$E487*$CK487","v":2.3616035784225171E-5},3.4255407085082511E-5,{"$f":"Q487*(Direct_cost_personnel*$F487-UN_compensation)*$G487/CPI_2001*12/1000000/$E487*$CK487","v":2.5212457783625005E-5},3.6571040664260593E-5,{"$f":"R487*(Direct_cost_personnel*$F487-UN_compensation)*$G487/CPI_2001*12/1000000/$E487*$CK487","v":5.7709737794396416E-6},8.3708823063391289E-6,{"$f":"S487*(Direct_cost_personnel*$F487-UN_compensation)*$G487/CPI_2001*12/1000000/$E487*$CK487","v":1.1009806892412666E-7},1.5969886752952222E-7,{"$f":"T487*(Direct_cost_personnel*$F487-UN_compensation)*$G487/CPI_2001*12/1000000/$E487*$CK487","v":0},0,{"$f":"U487*(Direct_cost_personnel*$F487-UN_compensation)*$G487/CPI_2001*12/1000000/$E487*$CK487","v":0},0,3.8971987584342628E-4,2.276464532761426E-5,9.3334788365236802E-6,3.2005970529433729E-4,0,0,3.756204638495108E-5,{"$f":"BW487*Direct_cost_personnel*$F487*$G487/CPI_2001*12/1000000/$E487*$CK487","v":5.2712491361790444E-4},7.4116244420451265E-4,{"$f":"BY487*Direct_cost_personnel*$F487*$G487/CPI_2001*12/1000000/$E487*$CK487","v":4.7453105501986902E-4},6.2282558336513672E-4,{"$f":"CA487*Direct_cost_personnel*$F487*$G487/CPI_2001*12/1000000/$E487*$CK487","v":0},0,{"$f":"CC487*Direct_cost_personnel*$F487*$G487/CPI_2001*12/1000000/$E487*$CK487","v":5.2593858598035479E-5},1.1833686083937597E-4,{"$f":"CE487*Direct_cost_personnel*$F487*$G487/CPI_2001*12/1000000/$E487*$CK487","v":0},0,{"$f":"CG487*Direct_cost_personnel*$F487*$G487/CPI_2001*12/1000000/$E487*$CK487","v":0},0,{"$f":"CI487*Direct_cost_personnel*$F487*$G487/CPI_2001*12/1000000/$E487*$CK487","v":0},0,null,0,0,2900]
["Greece",2006,147100,7421.272727272727,265318,0.87752870000000005,201.6,22.681366909090904,2.0866254545454543,0.34835127272727268,18.943112727272723,0,0,1.3032774545454544,82.1666666666667,15.4166666666667,57.0833333333333,9.6666666666666696,0,0,0,null,null,null,null,null,null,null,null,null,null,155,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX488","v":0},{"$f":"Include_Afghanistan*DY488","v":0},{"$f":"Include_Afghanistan*DZ488","v":0},null,null,null,1429,null,{"$f":"IF(NOT(ISBLANK(AV488)),Personnel_plane*AV488,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY488)),Personnel_plane*AY488,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA488)),Personnel_plane*BA488,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV488*Include_Iraq","v":0},0,1584,1584,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V488:$BV488*INDIRECT(\"Months_non_UN_operation\"&$B488),0))/12","v":1584},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V488:$BV488))-IF($AV$19=BY$19,$AV488)","v":1584},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V488:$BV488*INDIRECT(\"Months_non_UN_operation\"&$B488),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V488:$BV488))-IF($AV$19=CA$19,$AV488)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V488:$BV488*INDIRECT(\"Months_non_UN_operation\"&$B488),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V488:$BV488))-IF($AV$19=CC$19,$AV488)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V488:$BV488*INDIRECT(\"Months_non_UN_operation\"&$B488),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V488:$BV488))-IF($AV$19=CE$19,$AV488)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V488:$BV488*INDIRECT(\"Months_non_UN_operation\"&$B488),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V488:$BV488))-IF($AV$19=CG$19,$AV488)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V488:$BV488*INDIRECT(\"Months_non_UN_operation\"&$B488),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V488:$BV488))-IF($AV$19=CI$19,$AV488)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B488-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O488*(Direct_cost_personnel*$F488-UN_compensation)*$G488/CPI_2001*12/1000000/$E488*$CK488","v":8.0991154478862344E-5},3.8471017031303828E-5,{"$f":"P488*(Direct_cost_personnel*$F488-UN_compensation)*$G488/CPI_2001*12/1000000/$E488*$CK488","v":1.5196109106074603E-5},7.2181928507010357E-6,{"$f":"Q488*(Direct_cost_personnel*$F488-UN_compensation)*$G488/CPI_2001*12/1000000/$E488*$CK488","v":5.6266674257627419E-5},2.6726822176919978E-5,{"$f":"R488*(Direct_cost_personnel*$F488-UN_compensation)*$G488/CPI_2001*12/1000000/$E488*$CK488","v":9.528371115160271E-6},4.5260020036828027E-6,{"$f":"S488*(Direct_cost_personnel*$F488-UN_compensation)*$G488/CPI_2001*12/1000000/$E488*$CK488","v":0},0,{"$f":"T488*(Direct_cost_personnel*$F488-UN_compensation)*$G488/CPI_2001*12/1000000/$E488*$CK488","v":0},0,{"$f":"U488*(Direct_cost_personnel*$F488-UN_compensation)*$G488/CPI_2001*12/1000000/$E488*$CK488","v":0},0,2.1049486395309421E-4,1.9364967858245073E-5,3.2328807189845629E-6,1.7580192377105814E-4,0,0,1.2095091604806455E-5,{"$f":"BW488*Direct_cost_personnel*$F488*$G488/CPI_2001*12/1000000/$E488*$CK488","v":1.7621464469815933E-3},7.4164005246554027E-4,{"$f":"BY488*Direct_cost_personnel*$F488*$G488/CPI_2001*12/1000000/$E488*$CK488","v":1.7621464469815933E-3},7.4164005246554027E-4,{"$f":"CA488*Direct_cost_personnel*$F488*$G488/CPI_2001*12/1000000/$E488*$CK488","v":0},0,{"$f":"CC488*Direct_cost_personnel*$F488*$G488/CPI_2001*12/1000000/$E488*$CK488","v":0},0,{"$f":"CE488*Direct_cost_personnel*$F488*$G488/CPI_2001*12/1000000/$E488*$CK488","v":0},0,{"$f":"CG488*Direct_cost_personnel*$F488*$G488/CPI_2001*12/1000000/$E488*$CK488","v":0},0,{"$f":"CI488*Direct_cost_personnel*$F488*$G488/CPI_2001*12/1000000/$E488*$CK488","v":0},0,null,0,0,158]
["Hungary",2006,32000,740.56255999999996,112533,0.61100140000000003,201.6,5.4437116363636369,0.57256799999999997,0.17833527272727273,3.9921905454545454,0,0,0.70061781818181823,107.416666666667,100,0.5,6.9166666666666696,0,0,0,null,null,null,null,null,null,null,null,null,null,118,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX489","v":0},{"$f":"Include_Afghanistan*DY489","v":0},{"$f":"Include_Afghanistan*DZ489","v":0},null,null,null,268,null,{"$f":"IF(NOT(ISBLANK(AV489)),Personnel_plane*AV489,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY489)),Personnel_plane*AY489,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA489)),Personnel_plane*BA489,0)","v":0},null,null,null,null,null,41,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV489*Include_Iraq","v":0},0,427,427,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V489:$BV489*INDIRECT(\"Months_non_UN_operation\"&$B489),0))/12","v":386},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V489:$BV489))-IF($AV$19=BY$19,$AV489)","v":386},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V489:$BV489*INDIRECT(\"Months_non_UN_operation\"&$B489),0))/12","v":41},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V489:$BV489))-IF($AV$19=CA$19,$AV489)","v":41},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V489:$BV489*INDIRECT(\"Months_non_UN_operation\"&$B489),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V489:$BV489))-IF($AV$19=CC$19,$AV489)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V489:$BV489*INDIRECT(\"Months_non_UN_operation\"&$B489),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V489:$BV489))-IF($AV$19=CE$19,$AV489)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V489:$BV489*INDIRECT(\"Months_non_UN_operation\"&$B489),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V489:$BV489))-IF($AV$19=CG$19,$AV489)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V489:$BV489*INDIRECT(\"Months_non_UN_operation\"&$B489),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V489:$BV489))-IF($AV$19=CI$19,$AV489)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B489-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O489*(Direct_cost_personnel*$F489-UN_compensation)*$G489/CPI_2001*12/1000000/$E489*$CK489","v":1.6406127089158335E-4},5.4392941125052181E-5,{"$f":"P489*(Direct_cost_personnel*$F489-UN_compensation)*$G489/CPI_2001*12/1000000/$E489*$CK489","v":1.5273353380131836E-4},5.0637338518279621E-5,{"$f":"Q489*(Direct_cost_personnel*$F489-UN_compensation)*$G489/CPI_2001*12/1000000/$E489*$CK489","v":7.6366766900659174E-7},2.5318669259139806E-7,{"$f":"R489*(Direct_cost_personnel*$F489-UN_compensation)*$G489/CPI_2001*12/1000000/$E489*$CK489","v":1.056406942125786E-5},3.502415914181008E-6,{"$f":"S489*(Direct_cost_personnel*$F489-UN_compensation)*$G489/CPI_2001*12/1000000/$E489*$CK489","v":0},0,{"$f":"T489*(Direct_cost_personnel*$F489-UN_compensation)*$G489/CPI_2001*12/1000000/$E489*$CK489","v":0},0,{"$f":"U489*(Direct_cost_personnel*$F489-UN_compensation)*$G489/CPI_2001*12/1000000/$E489*$CK489","v":0},0,1.1911164136688447E-4,1.2528127650734846E-5,3.9020816066491405E-6,8.735149844125295E-5,0,0,1.5329933668247535E-5,{"$f":"BW489*Direct_cost_personnel*$F489*$G489/CPI_2001*12/1000000/$E489*$CK489","v":7.7979849120313682E-4},2.1622143547305391E-4,{"$f":"BY489*Direct_cost_personnel*$F489*$G489/CPI_2001*12/1000000/$E489*$CK489","v":7.0492322623983816E-4},1.954601266805593E-4,{"$f":"CA489*Direct_cost_personnel*$F489*$G489/CPI_2001*12/1000000/$E489*$CK489","v":7.4875264963298864E-5},2.076130879249464E-5,{"$f":"CC489*Direct_cost_personnel*$F489*$G489/CPI_2001*12/1000000/$E489*$CK489","v":0},0,{"$f":"CE489*Direct_cost_personnel*$F489*$G489/CPI_2001*12/1000000/$E489*$CK489","v":0},0,{"$f":"CG489*Direct_cost_personnel*$F489*$G489/CPI_2001*12/1000000/$E489*$CK489","v":0},0,{"$f":"CI489*Direct_cost_personnel*$F489*$G489/CPI_2001*12/1000000/$E489*$CK489","v":0},0,null,null,null,175]
["India",2006,1316000,17623.502848,908465,0.33496140000000002,201.6,4.7123661818181821,0.5122810909090908,0.10705636363636363,3.6492916363636363,0,1.2894545454545454E-2,0.43084254545454542,9033.1666666666697,88.1666666666667,859.91666666666697,8085.0833333333303,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX490","v":0},{"$f":"Include_Afghanistan*DY490","v":0},{"$f":"Include_Afghanistan*DZ490","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV490)),Personnel_plane*AV490,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY490)),Personnel_plane*AY490,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA490)),Personnel_plane*BA490,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV490*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V490:$BV490*INDIRECT(\"Months_non_UN_operation\"&$B490),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V490:$BV490))-IF($AV$19=BY$19,$AV490)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V490:$BV490*INDIRECT(\"Months_non_UN_operation\"&$B490),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V490:$BV490))-IF($AV$19=CA$19,$AV490)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V490:$BV490*INDIRECT(\"Months_non_UN_operation\"&$B490),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V490:$BV490))-IF($AV$19=CC$19,$AV490)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V490:$BV490*INDIRECT(\"Months_non_UN_operation\"&$B490),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V490:$BV490))-IF($AV$19=CE$19,$AV490)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V490:$BV490*INDIRECT(\"Months_non_UN_operation\"&$B490),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V490:$BV490))-IF($AV$19=CG$19,$AV490)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V490:$BV490*INDIRECT(\"Months_non_UN_operation\"&$B490),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V490:$BV490))-IF($AV$19=CI$19,$AV490)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B490-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O490*(Direct_cost_personnel*$F490-UN_compensation)*$G490/CPI_2001*12/1000000/$E490*$CK490","v":7.8581542849967838E-4},3.2787413760001116E-4,{"$f":"P490*(Direct_cost_personnel*$F490-UN_compensation)*$G490/CPI_2001*12/1000000/$E490*$CK490","v":7.6698160791957385E-6},3.2001590212071421E-6,{"$f":"Q490*(Direct_cost_personnel*$F490-UN_compensation)*$G490/CPI_2001*12/1000000/$E490*$CK490","v":7.4806079509660535E-5},3.1212136994174385E-5,{"$f":"R490*(Direct_cost_personnel*$F490-UN_compensation)*$G490/CPI_2001*12/1000000/$E490*$CK490","v":7.0333953291082168E-4},2.9346184158462937E-4,{"$f":"S490*(Direct_cost_personnel*$F490-UN_compensation)*$G490/CPI_2001*12/1000000/$E490*$CK490","v":0},0,{"$f":"T490*(Direct_cost_personnel*$F490-UN_compensation)*$G490/CPI_2001*12/1000000/$E490*$CK490","v":0},0,{"$f":"U490*(Direct_cost_personnel*$F490-UN_compensation)*$G490/CPI_2001*12/1000000/$E490*$CK490","v":0},0,1.2772320999446253E-5,1.3884783742576024E-6,2.9016383460877627E-7,9.8909809640997066E-6,0,3.4949167219399143E-8,1.1677486592607683E-6,{"$f":"BW490*Direct_cost_personnel*$F490*$G490/CPI_2001*12/1000000/$E490*$CK490","v":0},0,{"$f":"BY490*Direct_cost_personnel*$F490*$G490/CPI_2001*12/1000000/$E490*$CK490","v":0},0,{"$f":"CA490*Direct_cost_personnel*$F490*$G490/CPI_2001*12/1000000/$E490*$CK490","v":0},0,{"$f":"CC490*Direct_cost_personnel*$F490*$G490/CPI_2001*12/1000000/$E490*$CK490","v":0},0,{"$f":"CE490*Direct_cost_personnel*$F490*$G490/CPI_2001*12/1000000/$E490*$CK490","v":0},0,{"$f":"CG490*Direct_cost_personnel*$F490*$G490/CPI_2001*12/1000000/$E490*$CK490","v":0},0,{"$f":"CI490*Direct_cost_personnel*$F490*$G490/CPI_2001*12/1000000/$E490*$CK490","v":0},0]
["Indonesia",2006,302000,2400.0645119999999,364281,0.47461059999999999,201.6,2.9835992727272727,1.5003752727272726,3.8576727272727269E-2,1.2883952727272727,0,4.3658181818181816E-3,0.15188618181818181,349.83333333333297,3.6666666666666701,141.666666666667,204.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX491","v":0},{"$f":"Include_Afghanistan*DY491","v":0},{"$f":"Include_Afghanistan*DZ491","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV491)),Personnel_plane*AV491,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY491)),Personnel_plane*AY491,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA491)),Personnel_plane*BA491,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV491*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V491:$BV491*INDIRECT(\"Months_non_UN_operation\"&$B491),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V491:$BV491))-IF($AV$19=BY$19,$AV491)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V491:$BV491*INDIRECT(\"Months_non_UN_operation\"&$B491),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V491:$BV491))-IF($AV$19=CA$19,$AV491)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V491:$BV491*INDIRECT(\"Months_non_UN_operation\"&$B491),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V491:$BV491))-IF($AV$19=CC$19,$AV491)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V491:$BV491*INDIRECT(\"Months_non_UN_operation\"&$B491),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V491:$BV491))-IF($AV$19=CE$19,$AV491)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V491:$BV491*INDIRECT(\"Months_non_UN_operation\"&$B491),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V491:$BV491))-IF($AV$19=CG$19,$AV491)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V491:$BV491*INDIRECT(\"Months_non_UN_operation\"&$B491),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V491:$BV491))-IF($AV$19=CI$19,$AV491)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B491-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O491*(Direct_cost_personnel*$F491-UN_compensation)*$G491/CPI_2001*12/1000000/$E491*$CK491","v":1.210032227030421E-4},1.8792286932105519E-5,{"$f":"P491*(Direct_cost_personnel*$F491-UN_compensation)*$G491/CPI_2001*12/1000000/$E491*$CK491","v":1.2682567410514203E-6},1.9696537041749508E-7,{"$f":"Q491*(Direct_cost_personnel*$F491-UN_compensation)*$G491/CPI_2001*12/1000000/$E491*$CK491","v":4.9000828631532224E-5},7.6100256752214119E-6,{"$f":"R491*(Direct_cost_personnel*$F491-UN_compensation)*$G491/CPI_2001*12/1000000/$E491*$CK491","v":7.0734137330458682E-5},1.0985295886466648E-5,{"$f":"S491*(Direct_cost_personnel*$F491-UN_compensation)*$G491/CPI_2001*12/1000000/$E491*$CK491","v":0},0,{"$f":"T491*(Direct_cost_personnel*$F491-UN_compensation)*$G491/CPI_2001*12/1000000/$E491*$CK491","v":0},0,{"$f":"U491*(Direct_cost_personnel*$F491-UN_compensation)*$G491/CPI_2001*12/1000000/$E491*$CK491","v":0},0,2.0167077482921909E-5,1.0141504140699278E-5,2.6075212414014814E-7,8.708665245775552E-6,0,2.9509925932042107E-8,1.0266460463748851E-6,{"$f":"BW491*Direct_cost_personnel*$F491*$G491/CPI_2001*12/1000000/$E491*$CK491","v":0},0,{"$f":"BY491*Direct_cost_personnel*$F491*$G491/CPI_2001*12/1000000/$E491*$CK491","v":0},0,{"$f":"CA491*Direct_cost_personnel*$F491*$G491/CPI_2001*12/1000000/$E491*$CK491","v":0},0,{"$f":"CC491*Direct_cost_personnel*$F491*$G491/CPI_2001*12/1000000/$E491*$CK491","v":0},0,{"$f":"CE491*Direct_cost_personnel*$F491*$G491/CPI_2001*12/1000000/$E491*$CK491","v":0},0,{"$f":"CG491*Direct_cost_personnel*$F491*$G491/CPI_2001*12/1000000/$E491*$CK491","v":0},0,{"$f":"CI491*Direct_cost_personnel*$F491*$G491/CPI_2001*12/1000000/$E491*$CK491","v":0},0]
["Ireland",2006,10470,970,223878,1.2352240000000001,201.6,18.20133818181818,1.0853912727272725,0.4450101818181818,14.880030545454543,0,0,1.7909061818181817,439.58333333333297,22,47.25,370.33333333333297,0,0,0,1,null,null,null,null,null,null,null,null,null,57,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX492","v":0},{"$f":"Include_Afghanistan*DY492","v":0},{"$f":"Include_Afghanistan*DZ492","v":0},null,null,null,211,null,{"$f":"IF(NOT(ISBLANK(AV492)),Personnel_plane*AV492,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY492)),Personnel_plane*AY492,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA492)),Personnel_plane*BA492,0)","v":0},null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,3,null,null,{"$f":"DV492*Include_Iraq","v":0},0,277,276,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V492:$BV492*INDIRECT(\"Months_non_UN_operation\"&$B492),0))/12","v":273},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V492:$BV492))-IF($AV$19=BY$19,$AV492)","v":273},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V492:$BV492*INDIRECT(\"Months_non_UN_operation\"&$B492),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V492:$BV492))-IF($AV$19=CA$19,$AV492)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V492:$BV492*INDIRECT(\"Months_non_UN_operation\"&$B492),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V492:$BV492))-IF($AV$19=CC$19,$AV492)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V492:$BV492*INDIRECT(\"Months_non_UN_operation\"&$B492),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V492:$BV492))-IF($AV$19=CE$19,$AV492)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V492:$BV492*INDIRECT(\"Months_non_UN_operation\"&$B492),0))/12","v":1},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V492:$BV492))-IF($AV$19=CG$19,$AV492)","v":1},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V492:$BV492*INDIRECT(\"Months_non_UN_operation\"&$B492),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V492:$BV492))-IF($AV$19=CI$19,$AV492)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B492-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O492*(Direct_cost_personnel*$F492-UN_compensation)*$G492/CPI_2001*12/1000000/$E492*$CK492","v":7.4972772339060442E-4},4.4791318460524535E-4,{"$f":"P492*(Direct_cost_personnel*$F492-UN_compensation)*$G492/CPI_2001*12/1000000/$E492*$CK492","v":3.7521918289122235E-5},2.2416887343276751E-5,{"$f":"Q492*(Direct_cost_personnel*$F492-UN_compensation)*$G492/CPI_2001*12/1000000/$E492*$CK492","v":8.0586847234592057E-5},4.8145360316810304E-5,{"$f":"R492*(Direct_cost_personnel*$F492-UN_compensation)*$G492/CPI_2001*12/1000000/$E492*$CK492","v":6.316189578668901E-4},3.7735093694515827E-4,{"$f":"S492*(Direct_cost_personnel*$F492-UN_compensation)*$G492/CPI_2001*12/1000000/$E492*$CK492","v":0},0,{"$f":"T492*(Direct_cost_personnel*$F492-UN_compensation)*$G492/CPI_2001*12/1000000/$E492*$CK492","v":0},0,{"$f":"U492*(Direct_cost_personnel*$F492-UN_compensation)*$G492/CPI_2001*12/1000000/$E492*$CK492","v":0},0,2.0018470611625057E-4,1.1937514197120844E-5,4.8943781812153052E-6,1.6365579893011438E-4,0,0,1.9697014807800048E-5,{"$f":"BW492*Direct_cost_personnel*$F492*$G492/CPI_2001*12/1000000/$E492*$CK492","v":5.1405108343468588E-4},2.8123004121565376E-4,{"$f":"BY492*Direct_cost_personnel*$F492*$G492/CPI_2001*12/1000000/$E492*$CK492","v":5.0662796309627878E-4},2.7817319294157059E-4,{"$f":"CA492*Direct_cost_personnel*$F492*$G492/CPI_2001*12/1000000/$E492*$CK492","v":0},0,{"$f":"CC492*Direct_cost_personnel*$F492*$G492/CPI_2001*12/1000000/$E492*$CK492","v":5.5673402538052618E-6},3.0568482740831936E-6,{"$f":"CE492*Direct_cost_personnel*$F492*$G492/CPI_2001*12/1000000/$E492*$CK492","v":0},0,{"$f":"CG492*Direct_cost_personnel*$F492*$G492/CPI_2001*12/1000000/$E492*$CK492","v":1.8557800846017539E-6},1.0189494246943979E-6,{"$f":"CI492*Direct_cost_personnel*$F492*$G492/CPI_2001*12/1000000/$E492*$CK492","v":0},0,null,0,0,7]
["Italy",2006,191152,27722.857142857141,1874722,1.045984,201.6,242.68021418181814,19.514012727272725,8.6490818181818181,197.1380378181818,0,0,17.379081818181817,688.83333333333303,33.8333333333333,642.5,6,6.5,0,0,null,null,null,null,null,null,null,null,4,null,882,null,null,null,155,null,null,null,null,{"$f":"Include_Afghanistan*DX493","v":0},{"$f":"Include_Afghanistan*DY493","v":0},{"$f":"Include_Afghanistan*DZ493","v":0},null,null,null,2280,null,{"$f":"IF(NOT(ISBLANK(AV493)),Personnel_plane*AV493,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY493)),Personnel_plane*AY493,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA493)),Personnel_plane*BA493,0)","v":0},15,null,null,3,null,76,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV493*Include_Iraq","v":0},0,3412,3415,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V493:$BV493*INDIRECT(\"Months_non_UN_operation\"&$B493),0))/12","v":3317},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V493:$BV493))-IF($AV$19=BY$19,$AV493)","v":3320},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V493:$BV493*INDIRECT(\"Months_non_UN_operation\"&$B493),0))/12","v":91},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V493:$BV493))-IF($AV$19=CA$19,$AV493)","v":91},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V493:$BV493*INDIRECT(\"Months_non_UN_operation\"&$B493),0))/12","v":4},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V493:$BV493))-IF($AV$19=CC$19,$AV493)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V493:$BV493*INDIRECT(\"Months_non_UN_operation\"&$B493),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V493:$BV493))-IF($AV$19=CE$19,$AV493)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V493:$BV493*INDIRECT(\"Months_non_UN_operation\"&$B493),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V493:$BV493))-IF($AV$19=CG$19,$AV493)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V493:$BV493*INDIRECT(\"Months_non_UN_operation\"&$B493),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V493:$BV493))-IF($AV$19=CI$19,$AV493)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B493-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O493*(Direct_cost_personnel*$F493-UN_compensation)*$G493/CPI_2001*12/1000000/$E493*$CK493","v":1.1691043514515682E-4},1.3121256158506625E-4,{"$f":"P493*(Direct_cost_personnel*$F493-UN_compensation)*$G493/CPI_2001*12/1000000/$E493*$CK493","v":5.7422739739818107E-6},6.4447495770066383E-6,{"$f":"Q493*(Direct_cost_personnel*$F493-UN_compensation)*$G493/CPI_2001*12/1000000/$E493*$CK493","v":1.0904663137783201E-4},1.2238674689340204E-4,{"$f":"R493*(Direct_cost_personnel*$F493-UN_compensation)*$G493/CPI_2001*12/1000000/$E493*$CK493","v":1.0183343008046569E-6},1.1429112550356611E-6,{"$f":"S493*(Direct_cost_personnel*$F493-UN_compensation)*$G493/CPI_2001*12/1000000/$E493*$CK493","v":1.1031954925383784E-6},1.2381538596219662E-6,{"$f":"T493*(Direct_cost_personnel*$F493-UN_compensation)*$G493/CPI_2001*12/1000000/$E493*$CK493","v":0},0,{"$f":"U493*(Direct_cost_personnel*$F493-UN_compensation)*$G493/CPI_2001*12/1000000/$E493*$CK493","v":0},0,3.1873994108917822E-4,2.563000567670664E-5,1.1359837630344806E-5,2.5892414333179365E-4,0,0,2.282595445033318E-5,{"$f":"BW493*Direct_cost_personnel*$F493*$G493/CPI_2001*12/1000000/$E493*$CK493","v":6.4030868855766978E-4},6.5050698932446374E-4,{"$f":"BY493*Direct_cost_personnel*$F493*$G493/CPI_2001*12/1000000/$E493*$CK493","v":6.2248063304390106E-4},6.3241089445306568E-4,{"$f":"CA493*Direct_cost_personnel*$F493*$G493/CPI_2001*12/1000000/$E493*$CK493","v":1.7077400544767865E-5},1.7334154034707526E-5,{"$f":"CC493*Direct_cost_personnel*$F493*$G493/CPI_2001*12/1000000/$E493*$CK493","v":7.5065496900078529E-7},7.6194083669044066E-7,{"$f":"CE493*Direct_cost_personnel*$F493*$G493/CPI_2001*12/1000000/$E493*$CK493","v":0},0,{"$f":"CG493*Direct_cost_personnel*$F493*$G493/CPI_2001*12/1000000/$E493*$CK493","v":0},0,{"$f":"CI493*Direct_cost_personnel*$F493*$G493/CPI_2001*12/1000000/$E493*$CK493","v":0},0,null,0,50,1300,null,8]
["Japan",2006,240400,41100,4356750,1.071518,201.6,1075.1924901818181,94.34454218181817,20.843234181818179,859.82642399999997,0,0,100.17828981818181,30.25,0,30.25,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX494","v":0},{"$f":"Include_Afghanistan*DY494","v":0},{"$f":"Include_Afghanistan*DZ494","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV494)),Personnel_plane*AV494,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY494)),Personnel_plane*AY494,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA494)),Personnel_plane*BA494,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV494*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V494:$BV494*INDIRECT(\"Months_non_UN_operation\"&$B494),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V494:$BV494))-IF($AV$19=BY$19,$AV494)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V494:$BV494*INDIRECT(\"Months_non_UN_operation\"&$B494),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V494:$BV494))-IF($AV$19=CA$19,$AV494)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V494:$BV494*INDIRECT(\"Months_non_UN_operation\"&$B494),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V494:$BV494))-IF($AV$19=CC$19,$AV494)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V494:$BV494*INDIRECT(\"Months_non_UN_operation\"&$B494),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V494:$BV494))-IF($AV$19=CE$19,$AV494)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V494:$BV494*INDIRECT(\"Months_non_UN_operation\"&$B494),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V494:$BV494))-IF($AV$19=CG$19,$AV494)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V494:$BV494*INDIRECT(\"Months_non_UN_operation\"&$B494),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V494:$BV494))-IF($AV$19=CI$19,$AV494)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B494-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O494*(Direct_cost_personnel*$F494-UN_compensation)*$G494/CPI_2001*12/1000000/$E494*$CK494","v":2.2688500689117405E-6},2.9228672560162802E-6,{"$f":"P494*(Direct_cost_personnel*$F494-UN_compensation)*$G494/CPI_2001*12/1000000/$E494*$CK494","v":0},0,{"$f":"Q494*(Direct_cost_personnel*$F494-UN_compensation)*$G494/CPI_2001*12/1000000/$E494*$CK494","v":2.2688500689117405E-6},2.9228672560162802E-6,{"$f":"R494*(Direct_cost_personnel*$F494-UN_compensation)*$G494/CPI_2001*12/1000000/$E494*$CK494","v":0},0,{"$f":"S494*(Direct_cost_personnel*$F494-UN_compensation)*$G494/CPI_2001*12/1000000/$E494*$CK494","v":0},0,{"$f":"T494*(Direct_cost_personnel*$F494-UN_compensation)*$G494/CPI_2001*12/1000000/$E494*$CK494","v":0},0,{"$f":"U494*(Direct_cost_personnel*$F494-UN_compensation)*$G494/CPI_2001*12/1000000/$E494*$CK494","v":0},0,6.0766269699099305E-4,5.3320367722145754E-5,1.177989616984461E-5,4.8594502707474029E-4,0,0,5.6617406024262338E-5,{"$f":"BW494*Direct_cost_personnel*$F494*$G494/CPI_2001*12/1000000/$E494*$CK494","v":0},0,{"$f":"BY494*Direct_cost_personnel*$F494*$G494/CPI_2001*12/1000000/$E494*$CK494","v":0},0,{"$f":"CA494*Direct_cost_personnel*$F494*$G494/CPI_2001*12/1000000/$E494*$CK494","v":0},0,{"$f":"CC494*Direct_cost_personnel*$F494*$G494/CPI_2001*12/1000000/$E494*$CK494","v":0},0,{"$f":"CE494*Direct_cost_personnel*$F494*$G494/CPI_2001*12/1000000/$E494*$CK494","v":0},0,{"$f":"CG494*Direct_cost_personnel*$F494*$G494/CPI_2001*12/1000000/$E494*$CK494","v":0},0,{"$f":"CI494*Direct_cost_personnel*$F494*$G494/CPI_2001*12/1000000/$E494*$CK494","v":0},0,null,0,0]
["Luxembourg",2006,900,147.40849600000001,42592,1.1476219999999999,201.6,4.3531200000000005,0.249024,0.11374799999999999,3.5963498181818183,0,0,0.3939981818181818,0.5,0,0.5,0,0,0,0,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX495","v":0},{"$f":"Include_Afghanistan*DY495","v":0},{"$f":"Include_Afghanistan*DZ495","v":0},null,null,null,26,null,{"$f":"IF(NOT(ISBLANK(AV495)),Personnel_plane*AV495,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY495)),Personnel_plane*AY495,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA495)),Personnel_plane*BA495,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV495*Include_Iraq","v":0},0,27,27,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V495:$BV495*INDIRECT(\"Months_non_UN_operation\"&$B495),0))/12","v":27},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V495:$BV495))-IF($AV$19=BY$19,$AV495)","v":27},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V495:$BV495*INDIRECT(\"Months_non_UN_operation\"&$B495),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V495:$BV495))-IF($AV$19=CA$19,$AV495)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V495:$BV495*INDIRECT(\"Months_non_UN_operation\"&$B495),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V495:$BV495))-IF($AV$19=CC$19,$AV495)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V495:$BV495*INDIRECT(\"Months_non_UN_operation\"&$B495),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V495:$BV495))-IF($AV$19=CE$19,$AV495)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V495:$BV495*INDIRECT(\"Months_non_UN_operation\"&$B495),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V495:$BV495))-IF($AV$19=CG$19,$AV495)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V495:$BV495*INDIRECT(\"Months_non_UN_operation\"&$B495),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V495:$BV495))-IF($AV$19=CI$19,$AV495)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B495-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O495*(Direct_cost_personnel*$F495-UN_compensation)*$G495/CPI_2001*12/1000000/$E495*$CK495","v":4.1365548516376177E-6},4.734356643135291E-6,{"$f":"P495*(Direct_cost_personnel*$F495-UN_compensation)*$G495/CPI_2001*12/1000000/$E495*$CK495","v":0},0,{"$f":"Q495*(Direct_cost_personnel*$F495-UN_compensation)*$G495/CPI_2001*12/1000000/$E495*$CK495","v":4.1365548516376177E-6},4.734356643135291E-6,{"$f":"R495*(Direct_cost_personnel*$F495-UN_compensation)*$G495/CPI_2001*12/1000000/$E495*$CK495","v":0},0,{"$f":"S495*(Direct_cost_personnel*$F495-UN_compensation)*$G495/CPI_2001*12/1000000/$E495*$CK495","v":0},0,{"$f":"T495*(Direct_cost_personnel*$F495-UN_compensation)*$G495/CPI_2001*12/1000000/$E495*$CK495","v":0},0,{"$f":"U495*(Direct_cost_personnel*$F495-UN_compensation)*$G495/CPI_2001*12/1000000/$E495*$CK495","v":0},0,2.5165849777517013E-4,1.4396342336063322E-5,6.5758928779657E-6,2.0790880855975545E-4,0,0,2.2777454001385669E-5,{"$f":"BW495*Direct_cost_personnel*$F495*$G495/CPI_2001*12/1000000/$E495*$CK495","v":2.4469596190714553E-4},2.5565525872930575E-4,{"$f":"BY495*Direct_cost_personnel*$F495*$G495/CPI_2001*12/1000000/$E495*$CK495","v":2.4469596190714553E-4},2.5565525872930575E-4,{"$f":"CA495*Direct_cost_personnel*$F495*$G495/CPI_2001*12/1000000/$E495*$CK495","v":0},0,{"$f":"CC495*Direct_cost_personnel*$F495*$G495/CPI_2001*12/1000000/$E495*$CK495","v":0},0,{"$f":"CE495*Direct_cost_personnel*$F495*$G495/CPI_2001*12/1000000/$E495*$CK495","v":0},0,{"$f":"CG495*Direct_cost_personnel*$F495*$G495/CPI_2001*12/1000000/$E495*$CK495","v":0},0,{"$f":"CI495*Direct_cost_personnel*$F495*$G495/CPI_2001*12/1000000/$E495*$CK495","v":0},0,null,null,null,10]
["Mexico",2006,238000,2871.764224,951794,0.66266899999999995,201.6,17.395710545454541,0.56840509090909086,0.4788294545454545,13.251281454545452,0,0,3.0971945454545451,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX496","v":0},{"$f":"Include_Afghanistan*DY496","v":0},{"$f":"Include_Afghanistan*DZ496","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV496)),Personnel_plane*AV496,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY496)),Personnel_plane*AY496,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA496)),Personnel_plane*BA496,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV496*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V496:$BV496*INDIRECT(\"Months_non_UN_operation\"&$B496),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V496:$BV496))-IF($AV$19=BY$19,$AV496)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V496:$BV496*INDIRECT(\"Months_non_UN_operation\"&$B496),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V496:$BV496))-IF($AV$19=CA$19,$AV496)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V496:$BV496*INDIRECT(\"Months_non_UN_operation\"&$B496),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V496:$BV496))-IF($AV$19=CC$19,$AV496)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V496:$BV496*INDIRECT(\"Months_non_UN_operation\"&$B496),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V496:$BV496))-IF($AV$19=CE$19,$AV496)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V496:$BV496*INDIRECT(\"Months_non_UN_operation\"&$B496),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V496:$BV496))-IF($AV$19=CG$19,$AV496)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V496:$BV496*INDIRECT(\"Months_non_UN_operation\"&$B496),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V496:$BV496))-IF($AV$19=CI$19,$AV496)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B496-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O496*(Direct_cost_personnel*$F496-UN_compensation)*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,{"$f":"P496*(Direct_cost_personnel*$F496-UN_compensation)*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,{"$f":"Q496*(Direct_cost_personnel*$F496-UN_compensation)*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,{"$f":"R496*(Direct_cost_personnel*$F496-UN_compensation)*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,{"$f":"S496*(Direct_cost_personnel*$F496-UN_compensation)*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,{"$f":"T496*(Direct_cost_personnel*$F496-UN_compensation)*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,{"$f":"U496*(Direct_cost_personnel*$F496-UN_compensation)*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,4.5002662034435201E-5,1.4704626257142546E-6,1.2387306663177745E-6,{"$f":"K496/$E496*$CK496","v":3.4281033779210067E-5},0,0,8.0124349631931104E-6,{"$f":"BW496*Direct_cost_personnel*$F496*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,{"$f":"BY496*Direct_cost_personnel*$F496*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,{"$f":"CA496*Direct_cost_personnel*$F496*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,{"$f":"CC496*Direct_cost_personnel*$F496*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,{"$f":"CE496*Direct_cost_personnel*$F496*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,{"$f":"CG496*Direct_cost_personnel*$F496*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,{"$f":"CI496*Direct_cost_personnel*$F496*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0]
["Netherlands",2006,53130,10323.903966597076,678321,1.089539,201.6,82.946787272727263,3.4307923636363635,1.890922909090909,72.492063272727265,0,0,5.1330087272727267,56.8333333333333,8.75,26.5833333333333,21.5,0,0,0,null,null,null,null,null,null,null,null,2,3,261,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX497","v":0},{"$f":"Include_Afghanistan*DY497","v":0},{"$f":"Include_Afghanistan*DZ497","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV497)),Personnel_plane*AV497,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY497)),Personnel_plane*AY497,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA497)),Personnel_plane*BA497,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV497*Include_Iraq","v":0},0,264.75,266,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V497:$BV497*INDIRECT(\"Months_non_UN_operation\"&$B497),0))/12","v":261},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V497:$BV497))-IF($AV$19=BY$19,$AV497)","v":261},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V497:$BV497*INDIRECT(\"Months_non_UN_operation\"&$B497),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V497:$BV497))-IF($AV$19=CA$19,$AV497)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V497:$BV497*INDIRECT(\"Months_non_UN_operation\"&$B497),0))/12","v":3.75},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V497:$BV497))-IF($AV$19=CC$19,$AV497)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V497:$BV497*INDIRECT(\"Months_non_UN_operation\"&$B497),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V497:$BV497))-IF($AV$19=CE$19,$AV497)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V497:$BV497*INDIRECT(\"Months_non_UN_operation\"&$B497),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V497:$BV497))-IF($AV$19=CG$19,$AV497)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V497:$BV497*INDIRECT(\"Months_non_UN_operation\"&$B497),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V497:$BV497))-IF($AV$19=CI$19,$AV497)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B497-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O497*(Direct_cost_personnel*$F497-UN_compensation)*$G497/CPI_2001*12/1000000/$E497*$CK497","v":2.7886434414421787E-5},4.0087687165547125E-5,{"$f":"P497*(Direct_cost_personnel*$F497-UN_compensation)*$G497/CPI_2001*12/1000000/$E497*$CK497","v":4.2933660022203662E-6},6.171857994695675E-6,{"$f":"Q497*(Direct_cost_personnel*$F497-UN_compensation)*$G497/CPI_2001*12/1000000/$E497*$CK497","v":1.3043654806745666E-5},1.8750692383884932E-5,{"$f":"R497*(Direct_cost_personnel*$F497-UN_compensation)*$G497/CPI_2001*12/1000000/$E497*$CK497","v":1.0549413605455754E-5},1.5165136786966517E-5,{"$f":"S497*(Direct_cost_personnel*$F497-UN_compensation)*$G497/CPI_2001*12/1000000/$E497*$CK497","v":0},0,{"$f":"T497*(Direct_cost_personnel*$F497-UN_compensation)*$G497/CPI_2001*12/1000000/$E497*$CK497","v":0},0,{"$f":"U497*(Direct_cost_personnel*$F497-UN_compensation)*$G497/CPI_2001*12/1000000/$E497*$CK497","v":0},0,{"$f":"H497/$E497*$CK497","v":3.0109483196223442E-4},1.2453693315811571E-5,6.8640044332792E-6,2.6314443666070893E-4,0,0,1.8632697552434668E-5,{"$f":"BW497*Direct_cost_personnel*$F497*$G497/CPI_2001*12/1000000/$E497*$CK497","v":1.4303281753376564E-4},1.8762448303874852E-4,{"$f":"BY497*Direct_cost_personnel*$F497*$G497/CPI_2001*12/1000000/$E497*$CK497","v":1.4100685694546866E-4},1.8409770704177954E-4,{"$f":"CA497*Direct_cost_personnel*$F497*$G497/CPI_2001*12/1000000/$E497*$CK497","v":0},0,{"$f":"CC497*Direct_cost_personnel*$F497*$G497/CPI_2001*12/1000000/$E497*$CK497","v":2.0259605882969633E-6},3.526775996968957E-6,{"$f":"CE497*Direct_cost_personnel*$F497*$G497/CPI_2001*12/1000000/$E497*$CK497","v":0},0,{"$f":"CG497*Direct_cost_personnel*$F497*$G497/CPI_2001*12/1000000/$E497*$CK497","v":0},0,{"$f":"CI497*Direct_cost_personnel*$F497*$G497/CPI_2001*12/1000000/$E497*$CK497","v":0},0,null,0,15,1889,null,6]
["New Zealand",2006,8951,1310,107873,0.97520689999999999,201.6,12.050786181818182,0.6853450909090909,0.28098872727272722,9.9536716363636373,0,0,1.130780727272727,20.5833333333333,1,8.1666666666666696,3,1,7.4166666666666696,0,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX498","v":0},{"$f":"Include_Afghanistan*DY498","v":0},{"$f":"Include_Afghanistan*DZ498","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV498)),Personnel_plane*AV498,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY498)),Personnel_plane*AY498,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA498)),Personnel_plane*BA498,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,null,null,42,null,null,142,null,{"$f":"DV498*Include_Iraq","v":0},0,173.66666666666666,221,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V498:$BV498*INDIRECT(\"Months_non_UN_operation\"&$B498),0))/12","v":11},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V498:$BV498))-IF($AV$19=BY$19,$AV498)","v":11},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V498:$BV498*INDIRECT(\"Months_non_UN_operation\"&$B498),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V498:$BV498))-IF($AV$19=CA$19,$AV498)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V498:$BV498*INDIRECT(\"Months_non_UN_operation\"&$B498),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V498:$BV498))-IF($AV$19=CC$19,$AV498)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V498:$BV498*INDIRECT(\"Months_non_UN_operation\"&$B498),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V498:$BV498))-IF($AV$19=CE$19,$AV498)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V498:$BV498*INDIRECT(\"Months_non_UN_operation\"&$B498),0))/12","v":136.66666666666666},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V498:$BV498))-IF($AV$19=CG$19,$AV498)","v":184},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V498:$BV498*INDIRECT(\"Months_non_UN_operation\"&$B498),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V498:$BV498))-IF($AV$19=CI$19,$AV498)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B498-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O498*(Direct_cost_personnel*$F498-UN_compensation)*$G498/CPI_2001*12/1000000/$E498*$CK498","v":5.6170189659779173E-5},6.8760920709766917E-5,{"$f":"P498*(Direct_cost_personnel*$F498-UN_compensation)*$G498/CPI_2001*12/1000000/$E498*$CK498","v":2.7289160968313825E-6},3.340611532458317E-6,{"$f":"Q498*(Direct_cost_personnel*$F498-UN_compensation)*$G498/CPI_2001*12/1000000/$E498*$CK498","v":2.2286148124122963E-5},2.72816608484096E-5,{"$f":"R498*(Direct_cost_personnel*$F498-UN_compensation)*$G498/CPI_2001*12/1000000/$E498*$CK498","v":8.1867482904941475E-6},1.0021834597374951E-5,{"$f":"S498*(Direct_cost_personnel*$F498-UN_compensation)*$G498/CPI_2001*12/1000000/$E498*$CK498","v":2.7289160968313825E-6},3.340611532458317E-6,{"$f":"T498*(Direct_cost_personnel*$F498-UN_compensation)*$G498/CPI_2001*12/1000000/$E498*$CK498","v":2.0239461051499425E-5},2.4776202199065859E-5,{"$f":"U498*(Direct_cost_personnel*$F498-UN_compensation)*$G498/CPI_2001*12/1000000/$E498*$CK498","v":0},0,2.7506898082299693E-4,1.5643558256210379E-5,6.4137958858049097E-6,2.272006382946399E-4,0,0,2.581098838634171E-5,{"$f":"BW498*Direct_cost_personnel*$F498*$G498/CPI_2001*12/1000000/$E498*$CK498","v":5.2807144517320707E-4},7.3827514867328802E-4,{"$f":"BY498*Direct_cost_personnel*$F498*$G498/CPI_2001*12/1000000/$E498*$CK498","v":3.3447903437074547E-5},3.6746726857041485E-5,{"$f":"CA498*Direct_cost_personnel*$F498*$G498/CPI_2001*12/1000000/$E498*$CK498","v":7.905868085126709E-5},8.6855899843916239E-5,{"$f":"CC498*Direct_cost_personnel*$F498*$G498/CPI_2001*12/1000000/$E498*$CK498","v":0},0,{"$f":"CE498*Direct_cost_personnel*$F498*$G498/CPI_2001*12/1000000/$E498*$CK498","v":0},0,{"$f":"CG498*Direct_cost_personnel*$F498*$G498/CPI_2001*12/1000000/$E498*$CK498","v":4.155648608848654E-4},6.1467252197233029E-4,{"$f":"CI498*Direct_cost_personnel*$F498*$G498/CPI_2001*12/1000000/$E498*$CK498","v":0},0,null,0,0,3,null,133]
["Norway",2006,23400,4952.7966101694919,340033,1.355739,201.6,27.471206181818182,2.1056585454545456,0.86334654545454537,21.242975999999999,0,0,3.2592250909090907,98.9166666666667,20.25,35.3333333333333,43.3333333333333,0,0,0,null,null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX499","v":0},{"$f":"Include_Afghanistan*DY499","v":0},{"$f":"Include_Afghanistan*DZ499","v":0},null,null,null,6,null,{"$f":"IF(NOT(ISBLANK(AV499)),Personnel_plane*AV499,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY499)),Personnel_plane*AY499,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA499)),Personnel_plane*BA499,0)","v":0},null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV499*Include_Iraq","v":0},0,31,31,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V499:$BV499*INDIRECT(\"Months_non_UN_operation\"&$B499),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V499:$BV499))-IF($AV$19=BY$19,$AV499)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V499:$BV499*INDIRECT(\"Months_non_UN_operation\"&$B499),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V499:$BV499))-IF($AV$19=CA$19,$AV499)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V499:$BV499*INDIRECT(\"Months_non_UN_operation\"&$B499),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V499:$BV499))-IF($AV$19=CC$19,$AV499)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V499:$BV499*INDIRECT(\"Months_non_UN_operation\"&$B499),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V499:$BV499))-IF($AV$19=CE$19,$AV499)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V499:$BV499*INDIRECT(\"Months_non_UN_operation\"&$B499),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V499:$BV499))-IF($AV$19=CG$19,$AV499)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V499:$BV499*INDIRECT(\"Months_non_UN_operation\"&$B499),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V499:$BV499))-IF($AV$19=CI$19,$AV499)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B499-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O499*(Direct_cost_personnel*$F499-UN_compensation)*$G499/CPI_2001*12/1000000/$E499*$CK499","v":1.2286834127124029E-4},1.5160797134234502E-4,{"$f":"P499*(Direct_cost_personnel*$F499-UN_compensation)*$G499/CPI_2001*12/1000000/$E499*$CK499","v":2.5153333554264011E-5},3.1036846702771547E-5,{"$f":"Q499*(Direct_cost_personnel*$F499-UN_compensation)*$G499/CPI_2001*12/1000000/$E499*$CK499","v":4.3888944144065559E-5},5.4154827168621911E-5,{"$f":"R499*(Direct_cost_personnel*$F499-UN_compensation)*$G499/CPI_2001*12/1000000/$E499*$CK499","v":5.382606357291059E-5},6.6416297470951418E-5,{"$f":"S499*(Direct_cost_personnel*$F499-UN_compensation)*$G499/CPI_2001*12/1000000/$E499*$CK499","v":0},0,{"$f":"T499*(Direct_cost_personnel*$F499-UN_compensation)*$G499/CPI_2001*12/1000000/$E499*$CK499","v":0},0,{"$f":"U499*(Direct_cost_personnel*$F499-UN_compensation)*$G499/CPI_2001*12/1000000/$E499*$CK499","v":0},0,1.989278806385956E-4,1.5247753921815511E-5,6.2517713058261786E-6,1.5382725338552517E-4,0,0,2.3601102025428734E-5,{"$f":"BW499*Direct_cost_personnel*$F499*$G499/CPI_2001*12/1000000/$E499*$CK499","v":4.1572766223477903E-5},4.7513197421526816E-5,{"$f":"BY499*Direct_cost_personnel*$F499*$G499/CPI_2001*12/1000000/$E499*$CK499","v":3.7549595298625203E-5},4.2915146058153248E-5,{"$f":"CA499*Direct_cost_personnel*$F499*$G499/CPI_2001*12/1000000/$E499*$CK499","v":4.0231709248527003E-6},4.5980513633735626E-6,{"$f":"CC499*Direct_cost_personnel*$F499*$G499/CPI_2001*12/1000000/$E499*$CK499","v":0},0,{"$f":"CE499*Direct_cost_personnel*$F499*$G499/CPI_2001*12/1000000/$E499*$CK499","v":0},0,{"$f":"CG499*Direct_cost_personnel*$F499*$G499/CPI_2001*12/1000000/$E499*$CK499","v":0},0,{"$f":"CI499*Direct_cost_personnel*$F499*$G499/CPI_2001*12/1000000/$E499*$CK499","v":0},0,null,12,0,433]
["Poland",2006,142000,4103.8056960000004,341670,0.59467230000000004,201.6,8.0434461818181813,0.67382072727272724,0.17584254545454545,6.5299363636363639,0,0,0.66384654545454547,731.41666666666697,127.916666666667,583.91666666666697,18.5833333333333,1,0,0,null,null,null,null,null,null,null,null,null,null,236,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX500","v":0},{"$f":"Include_Afghanistan*DY500","v":0},{"$f":"Include_Afghanistan*DZ500","v":0},null,null,null,312,null,{"$f":"IF(NOT(ISBLANK(AV500)),Personnel_plane*AV500,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY500)),Personnel_plane*AY500,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA500)),Personnel_plane*BA500,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV500*Include_Iraq","v":0},0,548,548,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V500:$BV500*INDIRECT(\"Months_non_UN_operation\"&$B500),0))/12","v":548},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V500:$BV500))-IF($AV$19=BY$19,$AV500)","v":548},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V500:$BV500*INDIRECT(\"Months_non_UN_operation\"&$B500),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V500:$BV500))-IF($AV$19=CA$19,$AV500)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V500:$BV500*INDIRECT(\"Months_non_UN_operation\"&$B500),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V500:$BV500))-IF($AV$19=CC$19,$AV500)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V500:$BV500*INDIRECT(\"Months_non_UN_operation\"&$B500),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V500:$BV500))-IF($AV$19=CE$19,$AV500)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V500:$BV500*INDIRECT(\"Months_non_UN_operation\"&$B500),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V500:$BV500))-IF($AV$19=CG$19,$AV500)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V500:$BV500*INDIRECT(\"Months_non_UN_operation\"&$B500),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V500:$BV500))-IF($AV$19=CI$19,$AV500)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B500-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O500*(Direct_cost_personnel*$F500-UN_compensation)*$G500/CPI_2001*12/1000000/$E500*$CK500","v":3.5617858449814597E-4},1.5233350843311743E-4,{"$f":"P500*(Direct_cost_personnel*$F500-UN_compensation)*$G500/CPI_2001*12/1000000/$E500*$CK500","v":6.2291685906876534E-5},2.664144188730042E-5,{"$f":"Q500*(Direct_cost_personnel*$F500-UN_compensation)*$G500/CPI_2001*12/1000000/$E500*$CK500","v":2.843503864166013E-4},1.2161340931877111E-4,{"$f":"R500*(Direct_cost_personnel*$F500-UN_compensation)*$G500/CPI_2001*12/1000000/$E500*$CK500","v":9.0495413402172029E-6},3.870385368643627E-6,{"$f":"S500*(Direct_cost_personnel*$F500-UN_compensation)*$G500/CPI_2001*12/1000000/$E500*$CK500","v":4.8697083445115075E-7},2.0827185840234802E-7,{"$f":"T500*(Direct_cost_personnel*$F500-UN_compensation)*$G500/CPI_2001*12/1000000/$E500*$CK500","v":0},0,{"$f":"U500*(Direct_cost_personnel*$F500-UN_compensation)*$G500/CPI_2001*12/1000000/$E500*$CK500","v":0},0,5.7966130071624397E-5,4.8559757893747002E-6,1.2672319341160369E-6,4.7058826783672716E-5,0,0,4.7840955644609469E-6,{"$f":"BW500*Direct_cost_personnel*$F500*$G500/CPI_2001*12/1000000/$E500*$CK500","v":3.2080684577139208E-4},1.1413297840448671E-4,{"$f":"BY500*Direct_cost_personnel*$F500*$G500/CPI_2001*12/1000000/$E500*$CK500","v":3.2080684577139208E-4},1.1413297840448671E-4,{"$f":"CA500*Direct_cost_personnel*$F500*$G500/CPI_2001*12/1000000/$E500*$CK500","v":0},0,{"$f":"CC500*Direct_cost_personnel*$F500*$G500/CPI_2001*12/1000000/$E500*$CK500","v":0},0,{"$f":"CE500*Direct_cost_personnel*$F500*$G500/CPI_2001*12/1000000/$E500*$CK500","v":0},0,{"$f":"CG500*Direct_cost_personnel*$F500*$G500/CPI_2001*12/1000000/$E500*$CK500","v":0},0,{"$f":"CI500*Direct_cost_personnel*$F500*$G500/CPI_2001*12/1000000/$E500*$CK500","v":0},0,null,null,null,10,null,87]
["Portugal",2006,43960,3009.333333333333,201978,0.83061470000000004,201.6,19.837138909090907,1.422861818181818,0.59757927272727263,15.411765818181816,0,0,2.4049320000000001,113.083333333333,9.5,24.5,2.9166666666666701,0,76.1666666666667,0,null,null,null,null,null,null,null,null,6,51,193,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX501","v":0},{"$f":"Include_Afghanistan*DY501","v":0},{"$f":"Include_Afghanistan*DZ501","v":0},null,null,null,308,null,{"$f":"IF(NOT(ISBLANK(AV501)),Personnel_plane*AV501,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY501)),Personnel_plane*AY501,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA501)),Personnel_plane*BA501,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV501*Include_Iraq","v":0},0,536.75,558,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V501:$BV501*INDIRECT(\"Months_non_UN_operation\"&$B501),0))/12","v":501},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V501:$BV501))-IF($AV$19=BY$19,$AV501)","v":501},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V501:$BV501*INDIRECT(\"Months_non_UN_operation\"&$B501),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V501:$BV501))-IF($AV$19=CA$19,$AV501)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V501:$BV501*INDIRECT(\"Months_non_UN_operation\"&$B501),0))/12","v":35.75},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V501:$BV501))-IF($AV$19=CC$19,$AV501)","v":57},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V501:$BV501*INDIRECT(\"Months_non_UN_operation\"&$B501),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V501:$BV501))-IF($AV$19=CE$19,$AV501)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V501:$BV501*INDIRECT(\"Months_non_UN_operation\"&$B501),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V501:$BV501))-IF($AV$19=CG$19,$AV501)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V501:$BV501*INDIRECT(\"Months_non_UN_operation\"&$B501),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V501:$BV501))-IF($AV$19=CI$19,$AV501)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B501-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O501*(Direct_cost_personnel*$F501-UN_compensation)*$G501/CPI_2001*12/1000000/$E501*$CK501","v":1.375862858868129E-4},9.437264786084445E-5,{"$f":"P501*(Direct_cost_personnel*$F501-UN_compensation)*$G501/CPI_2001*12/1000000/$E501*$CK501","v":1.1558464694986524E-5},7.9281369610437002E-6,{"$f":"Q501*(Direct_cost_personnel*$F501-UN_compensation)*$G501/CPI_2001*12/1000000/$E501*$CK501","v":2.9808672108123144E-5},2.0446247952165328E-5,{"$f":"R501*(Direct_cost_personnel*$F501-UN_compensation)*$G501/CPI_2001*12/1000000/$E501*$CK501","v":3.5486514414432362E-6},2.4340771371625419E-6,{"$f":"S501*(Direct_cost_personnel*$F501-UN_compensation)*$G501/CPI_2001*12/1000000/$E501*$CK501","v":0},0,{"$f":"T501*(Direct_cost_personnel*$F501-UN_compensation)*$G501/CPI_2001*12/1000000/$E501*$CK501","v":9.267049764226044E-5},6.3564185810473199E-5,{"$f":"U501*(Direct_cost_personnel*$F501-UN_compensation)*$G501/CPI_2001*12/1000000/$E501*$CK501","v":0},0,2.418321078996162E-4,1.7345932511623401E-5,7.2850150328144646E-6,1.8788293167409012E-4,0,0,2.9318228681088205E-5,{"$f":"BW501*Direct_cost_personnel*$F501*$G501/CPI_2001*12/1000000/$E501*$CK501","v":7.4243733900701092E-4},4.6567372886972461E-4,{"$f":"BY501*Direct_cost_personnel*$F501*$G501/CPI_2001*12/1000000/$E501*$CK501","v":6.9298762336751283E-4},4.1810490710346247E-4,{"$f":"CA501*Direct_cost_personnel*$F501*$G501/CPI_2001*12/1000000/$E501*$CK501","v":0},0,{"$f":"CC501*Direct_cost_personnel*$F501*$G501/CPI_2001*12/1000000/$E501*$CK501","v":4.9449715639498169E-5},4.7568821766262198E-5,{"$f":"CE501*Direct_cost_personnel*$F501*$G501/CPI_2001*12/1000000/$E501*$CK501","v":0},0,{"$f":"CG501*Direct_cost_personnel*$F501*$G501/CPI_2001*12/1000000/$E501*$CK501","v":0},0,{"$f":"CI501*Direct_cost_personnel*$F501*$G501/CPI_2001*12/1000000/$E501*$CK501","v":0},0,null,0,8,166]
["Russia",2006,1027000,13589.485568,989932,0.46288790000000002,201.6,120.511968,3.962073818181818,1.698034909090909,108.02459236363636,0,0,6.8272669090909082,267.33333333333297,54.8333333333333,4.3333333333333304,199.166666666667,0,1,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX502","v":0},{"$f":"Include_Afghanistan*DY502","v":0},{"$f":"Include_Afghanistan*DZ502","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV502)),Personnel_plane*AV502,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY502)),Personnel_plane*AY502,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA502)),Personnel_plane*BA502,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV502*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V502:$BV502*INDIRECT(\"Months_non_UN_operation\"&$B502),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V502:$BV502))-IF($AV$19=BY$19,$AV502)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V502:$BV502*INDIRECT(\"Months_non_UN_operation\"&$B502),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V502:$BV502))-IF($AV$19=CA$19,$AV502)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V502:$BV502*INDIRECT(\"Months_non_UN_operation\"&$B502),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V502:$BV502))-IF($AV$19=CC$19,$AV502)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V502:$BV502*INDIRECT(\"Months_non_UN_operation\"&$B502),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V502:$BV502))-IF($AV$19=CE$19,$AV502)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V502:$BV502*INDIRECT(\"Months_non_UN_operation\"&$B502),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V502:$BV502))-IF($AV$19=CG$19,$AV502)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V502:$BV502*INDIRECT(\"Months_non_UN_operation\"&$B502),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V502:$BV502))-IF($AV$19=CI$19,$AV502)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B502-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O502*(Direct_cost_personnel*$F502-UN_compensation)*$G502/CPI_2001*12/1000000/$E502*$CK502","v":3.2961915734941128E-5},8.798716361294148E-6,{"$f":"P502*(Direct_cost_personnel*$F502-UN_compensation)*$G502/CPI_2001*12/1000000/$E502*$CK502","v":6.7608916937628677E-6},1.8047242411881402E-6,{"$f":"Q502*(Direct_cost_personnel*$F502-UN_compensation)*$G502/CPI_2001*12/1000000/$E502*$CK502","v":5.3429539221226299E-7},1.4262258441000499E-7,{"$f":"R502*(Direct_cost_personnel*$F502-UN_compensation)*$G502/CPI_2001*12/1000000/$E502*$CK502","v":2.4557038218986761E-5},6.555153398844475E-6,{"$f":"S502*(Direct_cost_personnel*$F502-UN_compensation)*$G502/CPI_2001*12/1000000/$E502*$CK502","v":0},0,{"$f":"T502*(Direct_cost_personnel*$F502-UN_compensation)*$G502/CPI_2001*12/1000000/$E502*$CK502","v":1.232989366643685E-7},3.2912904094616559E-8,{"$f":"U502*(Direct_cost_personnel*$F502-UN_compensation)*$G502/CPI_2001*12/1000000/$E502*$CK502","v":9.8639149331494797E-7},2.6330323275693247E-7,2.9975318737933784E-4,9.8549901336954608E-6,4.2235753405121081E-6,2.6869294737891659E-4,0,0,1.6981674526213695E-5,{"$f":"BW502*Direct_cost_personnel*$F502*$G502/CPI_2001*12/1000000/$E502*$CK502","v":0},0,{"$f":"BY502*Direct_cost_personnel*$F502*$G502/CPI_2001*12/1000000/$E502*$CK502","v":0},0,{"$f":"CA502*Direct_cost_personnel*$F502*$G502/CPI_2001*12/1000000/$E502*$CK502","v":0},0,{"$f":"CC502*Direct_cost_personnel*$F502*$G502/CPI_2001*12/1000000/$E502*$CK502","v":0},0,{"$f":"CE502*Direct_cost_personnel*$F502*$G502/CPI_2001*12/1000000/$E502*$CK502","v":0},0,{"$f":"CG502*Direct_cost_personnel*$F502*$G502/CPI_2001*12/1000000/$E502*$CK502","v":0},0,{"$f":"CI502*Direct_cost_personnel*$F502*$G502/CPI_2001*12/1000000/$E502*$CK502","v":0},0]
["Saudi Arabia",2006,225000,19418.212351999999,356630,0.68250739999999999,201.6,10.174210909090906,0.84028036363636349,0.18736472727272724,8.4451669090909078,0,0,0.70139890909090907,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX503","v":0},{"$f":"Include_Afghanistan*DY503","v":0},{"$f":"Include_Afghanistan*DZ503","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV503)),Personnel_plane*AV503,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY503)),Personnel_plane*AY503,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA503)),Personnel_plane*BA503,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV503*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V503:$BV503*INDIRECT(\"Months_non_UN_operation\"&$B503),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V503:$BV503))-IF($AV$19=BY$19,$AV503)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V503:$BV503*INDIRECT(\"Months_non_UN_operation\"&$B503),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V503:$BV503))-IF($AV$19=CA$19,$AV503)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V503:$BV503*INDIRECT(\"Months_non_UN_operation\"&$B503),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V503:$BV503))-IF($AV$19=CC$19,$AV503)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V503:$BV503*INDIRECT(\"Months_non_UN_operation\"&$B503),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V503:$BV503))-IF($AV$19=CE$19,$AV503)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V503:$BV503*INDIRECT(\"Months_non_UN_operation\"&$B503),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V503:$BV503))-IF($AV$19=CG$19,$AV503)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V503:$BV503*INDIRECT(\"Months_non_UN_operation\"&$B503),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V503:$BV503))-IF($AV$19=CI$19,$AV503)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B503-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O503*(Direct_cost_personnel*$F503-UN_compensation)*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,{"$f":"P503*(Direct_cost_personnel*$F503-UN_compensation)*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,{"$f":"Q503*(Direct_cost_personnel*$F503-UN_compensation)*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,{"$f":"R503*(Direct_cost_personnel*$F503-UN_compensation)*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,{"$f":"S503*(Direct_cost_personnel*$F503-UN_compensation)*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,{"$f":"T503*(Direct_cost_personnel*$F503-UN_compensation)*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,{"$f":"U503*(Direct_cost_personnel*$F503-UN_compensation)*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,7.0246041672995395E-5,5.801567312533123E-6,1.2936266564210081E-6,5.8308162857261746E-5,0,0,4.8426848467795292E-6,{"$f":"BW503*Direct_cost_personnel*$F503*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,{"$f":"BY503*Direct_cost_personnel*$F503*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,{"$f":"CA503*Direct_cost_personnel*$F503*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,{"$f":"CC503*Direct_cost_personnel*$F503*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,{"$f":"CE503*Direct_cost_personnel*$F503*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,{"$f":"CG503*Direct_cost_personnel*$F503*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,{"$f":"CI503*Direct_cost_personnel*$F503*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0]
["Slovakia",2006,15000,645.58131200000003,55915,0.69671870000000002,201.6,0.80970109090909093,7.4545090909090908E-2,1.9454181818181818E-2,0.63741381818181819,0,0,7.8287999999999983E-2,293.33333333333297,196.083333333333,97.25,0,0,0,0,null,null,null,null,null,null,null,null,null,null,42,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX504","v":0},{"$f":"Include_Afghanistan*DY504","v":0},{"$f":"Include_Afghanistan*DZ504","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV504)),Personnel_plane*AV504,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY504)),Personnel_plane*AY504,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA504)),Personnel_plane*BA504,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV504*Include_Iraq","v":0},0,42,42,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V504:$BV504*INDIRECT(\"Months_non_UN_operation\"&$B504),0))/12","v":42},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V504:$BV504))-IF($AV$19=BY$19,$AV504)","v":42},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V504:$BV504*INDIRECT(\"Months_non_UN_operation\"&$B504),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V504:$BV504))-IF($AV$19=CA$19,$AV504)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V504:$BV504*INDIRECT(\"Months_non_UN_operation\"&$B504),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V504:$BV504))-IF($AV$19=CC$19,$AV504)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V504:$BV504*INDIRECT(\"Months_non_UN_operation\"&$B504),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V504:$BV504))-IF($AV$19=CE$19,$AV504)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V504:$BV504*INDIRECT(\"Months_non_UN_operation\"&$B504),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V504:$BV504))-IF($AV$19=CG$19,$AV504)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V504:$BV504*INDIRECT(\"Months_non_UN_operation\"&$B504),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V504:$BV504))-IF($AV$19=CI$19,$AV504)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B504-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O504*(Direct_cost_personnel*$F504-UN_compensation)*$G504/CPI_2001*12/1000000/$E504*$CK504","v":1.0529189528610814E-3},5.559449295484128E-4,{"$f":"P504*(Direct_cost_personnel*$F504-UN_compensation)*$G504/CPI_2001*12/1000000/$E504*$CK504","v":7.0384042502333029E-4},3.7163023273506111E-4,{"$f":"Q504*(Direct_cost_personnel*$F504-UN_compensation)*$G504/CPI_2001*12/1000000/$E504*$CK504","v":3.4907852783775095E-4},1.843146968133519E-4,{"$f":"R504*(Direct_cost_personnel*$F504-UN_compensation)*$G504/CPI_2001*12/1000000/$E504*$CK504","v":0},0,{"$f":"S504*(Direct_cost_personnel*$F504-UN_compensation)*$G504/CPI_2001*12/1000000/$E504*$CK504","v":0},0,{"$f":"T504*(Direct_cost_personnel*$F504-UN_compensation)*$G504/CPI_2001*12/1000000/$E504*$CK504","v":0},0,{"$f":"U504*(Direct_cost_personnel*$F504-UN_compensation)*$G504/CPI_2001*12/1000000/$E504*$CK504","v":0},0,3.5656227293284866E-5,3.2826888031839828E-6,8.566898779093552E-7,2.8069336000836907E-5,0,0,3.4475126113546206E-6,{"$f":"BW504*Direct_cost_personnel*$F504*$G504/CPI_2001*12/1000000/$E504*$CK504","v":1.7602349320272945E-4},7.9601205821704676E-5,{"$f":"BY504*Direct_cost_personnel*$F504*$G504/CPI_2001*12/1000000/$E504*$CK504","v":1.7602349320272945E-4},7.9601205821704676E-5,{"$f":"CA504*Direct_cost_personnel*$F504*$G504/CPI_2001*12/1000000/$E504*$CK504","v":0},0,{"$f":"CC504*Direct_cost_personnel*$F504*$G504/CPI_2001*12/1000000/$E504*$CK504","v":0},0,{"$f":"CE504*Direct_cost_personnel*$F504*$G504/CPI_2001*12/1000000/$E504*$CK504","v":0},0,{"$f":"CG504*Direct_cost_personnel*$F504*$G504/CPI_2001*12/1000000/$E504*$CK504","v":0},0,{"$f":"CI504*Direct_cost_personnel*$F504*$G504/CPI_2001*12/1000000/$E504*$CK504","v":0},0,null,null,null,57]
["South Korea",2006,687000,23500,951773,0.81143290000000001,201.6,70.042172727272728,14.642766545454544,2.4425803636363632,42.667974545454541,0,0.49275490909090902,9.796096363636364,38.9166666666667,7.4166666666666696,0,19.6666666666667,11,0.83333333333333304,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX505","v":0},{"$f":"Include_Afghanistan*DY505","v":0},{"$f":"Include_Afghanistan*DZ505","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV505)),Personnel_plane*AV505,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY505)),Personnel_plane*AY505,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA505)),Personnel_plane*BA505,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV505*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V505:$BV505*INDIRECT(\"Months_non_UN_operation\"&$B505),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V505:$BV505))-IF($AV$19=BY$19,$AV505)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V505:$BV505*INDIRECT(\"Months_non_UN_operation\"&$B505),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V505:$BV505))-IF($AV$19=CA$19,$AV505)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V505:$BV505*INDIRECT(\"Months_non_UN_operation\"&$B505),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V505:$BV505))-IF($AV$19=CC$19,$AV505)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V505:$BV505*INDIRECT(\"Months_non_UN_operation\"&$B505),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V505:$BV505))-IF($AV$19=CE$19,$AV505)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V505:$BV505*INDIRECT(\"Months_non_UN_operation\"&$B505),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V505:$BV505))-IF($AV$19=CG$19,$AV505)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V505:$BV505*INDIRECT(\"Months_non_UN_operation\"&$B505),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V505:$BV505))-IF($AV$19=CI$19,$AV505)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B505-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O505*(Direct_cost_personnel*$F505-UN_compensation)*$G505/CPI_2001*12/1000000/$E505*$CK505","v":9.7842694916040641E-6},3.4439146000966378E-6,{"$f":"P505*(Direct_cost_personnel*$F505-UN_compensation)*$G505/CPI_2001*12/1000000/$E505*$CK505","v":1.8646680615690818E-6},6.5633490237387722E-7,{"$f":"Q505*(Direct_cost_personnel*$F505-UN_compensation)*$G505/CPI_2001*12/1000000/$E505*$CK505","v":0},0,{"$f":"R505*(Direct_cost_personnel*$F505-UN_compensation)*$G505/CPI_2001*12/1000000/$E505*$CK505","v":4.9445130621382459E-6},1.7403936737105081E-6,{"$f":"S505*(Direct_cost_personnel*$F505-UN_compensation)*$G505/CPI_2001*12/1000000/$E505*$CK505","v":2.7655751025518957E-6},9.7344052936350273E-7,{"$f":"T505*(Direct_cost_personnel*$F505-UN_compensation)*$G505/CPI_2001*12/1000000/$E505*$CK505","v":2.0951326534484049E-7},7.3745494648750192E-8,{"$f":"U505*(Direct_cost_personnel*$F505-UN_compensation)*$G505/CPI_2001*12/1000000/$E505*$CK505","v":0},0,1.8120293316099847E-4,3.788163822329527E-5,6.3190890450494042E-6,1.1038438470177124E-4,0,1.2747839106080017E-6,2.5343037280274521E-5,{"$f":"BW505*Direct_cost_personnel*$F505*$G505/CPI_2001*12/1000000/$E505*$CK505","v":0},0,{"$f":"BY505*Direct_cost_personnel*$F505*$G505/CPI_2001*12/1000000/$E505*$CK505","v":0},0,{"$f":"CA505*Direct_cost_personnel*$F505*$G505/CPI_2001*12/1000000/$E505*$CK505","v":0},0,{"$f":"CC505*Direct_cost_personnel*$F505*$G505/CPI_2001*12/1000000/$E505*$CK505","v":0},0,{"$f":"CE505*Direct_cost_personnel*$F505*$G505/CPI_2001*12/1000000/$E505*$CK505","v":0},0,{"$f":"CG505*Direct_cost_personnel*$F505*$G505/CPI_2001*12/1000000/$E505*$CK505","v":0},0,{"$f":"CI505*Direct_cost_personnel*$F505*$G505/CPI_2001*12/1000000/$E505*$CK505","v":0},0,null,null,null,null,null,209]
["Spain",2006,147255,13700.229095074457,1237501,0.9232745,201.6,113.19385090909091,11.095279636363637,0.65286654545454548,92.05698327272728,0,0,9.388721454545454,474.5,15.8333333333333,380.66666666666703,5.8333333333333304,0,4,68.1666666666667,null,null,null,null,null,null,null,null,null,130,495,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX506","v":0},{"$f":"Include_Afghanistan*DY506","v":0},{"$f":"Include_Afghanistan*DZ506","v":0},null,null,null,749,null,{"$f":"IF(NOT(ISBLANK(AV506)),Personnel_plane*AV506,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY506)),Personnel_plane*AY506,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA506)),Personnel_plane*BA506,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV506*Include_Iraq","v":0},0,1319.8333333333333,1374,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V506:$BV506*INDIRECT(\"Months_non_UN_operation\"&$B506),0))/12","v":1244},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V506:$BV506))-IF($AV$19=BY$19,$AV506)","v":1244},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V506:$BV506*INDIRECT(\"Months_non_UN_operation\"&$B506),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V506:$BV506))-IF($AV$19=CA$19,$AV506)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V506:$BV506*INDIRECT(\"Months_non_UN_operation\"&$B506),0))/12","v":75.833333333333329},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V506:$BV506))-IF($AV$19=CC$19,$AV506)","v":130},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V506:$BV506*INDIRECT(\"Months_non_UN_operation\"&$B506),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V506:$BV506))-IF($AV$19=CE$19,$AV506)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V506:$BV506*INDIRECT(\"Months_non_UN_operation\"&$B506),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V506:$BV506))-IF($AV$19=CG$19,$AV506)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V506:$BV506*INDIRECT(\"Months_non_UN_operation\"&$B506),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V506:$BV506))-IF($AV$19=CI$19,$AV506)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B506-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O506*(Direct_cost_personnel*$F506-UN_compensation)*$G506/CPI_2001*12/1000000/$E506*$CK506","v":1.0617628580555376E-4},8.7839009928033043E-5,{"$f":"P506*(Direct_cost_personnel*$F506-UN_compensation)*$G506/CPI_2001*12/1000000/$E506*$CK506","v":3.5429389362583724E-6},2.9310523158282836E-6,{"$f":"Q506*(Direct_cost_personnel*$F506-UN_compensation)*$G506/CPI_2001*12/1000000/$E506*$CK506","v":8.5179710846464704E-5},7.0468668308966507E-5,{"$f":"R506*(Direct_cost_personnel*$F506-UN_compensation)*$G506/CPI_2001*12/1000000/$E506*$CK506","v":1.3052932923057182E-6},1.0798613795156849E-6,{"$f":"S506*(Direct_cost_personnel*$F506-UN_compensation)*$G506/CPI_2001*12/1000000/$E506*$CK506","v":0},0,{"$f":"T506*(Direct_cost_personnel*$F506-UN_compensation)*$G506/CPI_2001*12/1000000/$E506*$CK506","v":8.950582575810645E-7},7.4047637452504152E-7,{"$f":"U506*(Direct_cost_personnel*$F506-UN_compensation)*$G506/CPI_2001*12/1000000/$E506*$CK506","v":1.5253284472943982E-5},1.2618951549197587E-5,2.2522483161100423E-4,2.2076574546297271E-5,1.2990260211444816E-6,1.8316824093977236E-4,0,0,1.8680990103790131E-5,{"$f":"BW506*Direct_cost_personnel*$F506*$G506/CPI_2001*12/1000000/$E506*$CK506","v":3.3120476929970216E-4},2.5435363464935176E-4,{"$f":"BY506*Direct_cost_personnel*$F506*$G506/CPI_2001*12/1000000/$E506*$CK506","v":3.1217481980716976E-4},2.3028815247728789E-4,{"$f":"CA506*Direct_cost_personnel*$F506*$G506/CPI_2001*12/1000000/$E506*$CK506","v":0},0,{"$f":"CC506*Direct_cost_personnel*$F506*$G506/CPI_2001*12/1000000/$E506*$CK506","v":1.902994949253245E-5},2.406548217206385E-5,{"$f":"CE506*Direct_cost_personnel*$F506*$G506/CPI_2001*12/1000000/$E506*$CK506","v":0},0,{"$f":"CG506*Direct_cost_personnel*$F506*$G506/CPI_2001*12/1000000/$E506*$CK506","v":0},0,{"$f":"CI506*Direct_cost_personnel*$F506*$G506/CPI_2001*12/1000000/$E506*$CK506","v":0},0,null,0,0,625]
["Sweden",2006,27600,5900,399076,1.23167,201.6,54.140953090909086,3.0949003636363632,0.42925418181818181,45.510158181818177,0,0,5.1066403636363633,291.33333333333297,39.5833333333333,19.4166666666667,225.166666666667,6.9166666666666696,0.25,0,null,null,null,null,null,null,null,null,null,null,67,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX507","v":0},{"$f":"Include_Afghanistan*DY507","v":0},{"$f":"Include_Afghanistan*DZ507","v":0},null,4,null,338,null,{"$f":"IF(NOT(ISBLANK(AV507)),Personnel_plane*AV507,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY507)),Personnel_plane*AY507,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA507)),Personnel_plane*BA507,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV507*Include_Iraq","v":0},0,409,409,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V507:$BV507*INDIRECT(\"Months_non_UN_operation\"&$B507),0))/12","v":405},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V507:$BV507))-IF($AV$19=BY$19,$AV507)","v":405},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V507:$BV507*INDIRECT(\"Months_non_UN_operation\"&$B507),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V507:$BV507))-IF($AV$19=CA$19,$AV507)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V507:$BV507*INDIRECT(\"Months_non_UN_operation\"&$B507),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V507:$BV507))-IF($AV$19=CC$19,$AV507)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V507:$BV507*INDIRECT(\"Months_non_UN_operation\"&$B507),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V507:$BV507))-IF($AV$19=CE$19,$AV507)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V507:$BV507*INDIRECT(\"Months_non_UN_operation\"&$B507),0))/12","v":4},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V507:$BV507))-IF($AV$19=CG$19,$AV507)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V507:$BV507*INDIRECT(\"Months_non_UN_operation\"&$B507),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V507:$BV507))-IF($AV$19=CI$19,$AV507)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B507-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O507*(Direct_cost_personnel*$F507-UN_compensation)*$G507/CPI_2001*12/1000000/$E507*$CK507","v":2.7787314561452298E-4},3.8425231377806339E-4,{"$f":"P507*(Direct_cost_personnel*$F507-UN_compensation)*$G507/CPI_2001*12/1000000/$E507*$CK507","v":3.7754503480234112E-5},5.2208194806802104E-5,{"$f":"Q507*(Direct_cost_personnel*$F507-UN_compensation)*$G507/CPI_2001*12/1000000/$E507*$CK507","v":1.8519577496620149E-5},2.5609493452599835E-5,{"$f":"R507*(Direct_cost_personnel*$F507-UN_compensation)*$G507/CPI_2001*12/1000000/$E507*$CK507","v":2.1476351242861644E-4},2.9698219445890449E-4,{"$f":"S507*(Direct_cost_personnel*$F507-UN_compensation)*$G507/CPI_2001*12/1000000/$E507*$CK507","v":6.5971027133882857E-6},9.1226950925570109E-6,{"$f":"T507*(Direct_cost_personnel*$F507-UN_compensation)*$G507/CPI_2001*12/1000000/$E507*$CK507","v":2.3844949566463673E-7},3.2973596720085567E-7,{"$f":"U507*(Direct_cost_personnel*$F507-UN_compensation)*$G507/CPI_2001*12/1000000/$E507*$CK507","v":0},0,3.340483112542068E-4,1.9095456968347178E-5,2.6484874452505166E-6,2.8079652495258497E-4,0,0,3.150784188802414E-5,{"$f":"BW507*Direct_cost_personnel*$F507*$G507/CPI_2001*12/1000000/$E507*$CK507","v":4.2457485289185923E-4},5.3944804234059987E-4,{"$f":"BY507*Direct_cost_personnel*$F507*$G507/CPI_2001*12/1000000/$E507*$CK507","v":4.2042253159218346E-4},5.341722668653862E-4,{"$f":"CA507*Direct_cost_personnel*$F507*$G507/CPI_2001*12/1000000/$E507*$CK507","v":0},0,{"$f":"CC507*Direct_cost_personnel*$F507*$G507/CPI_2001*12/1000000/$E507*$CK507","v":0},0,{"$f":"CE507*Direct_cost_personnel*$F507*$G507/CPI_2001*12/1000000/$E507*$CK507","v":0},0,{"$f":"CG507*Direct_cost_personnel*$F507*$G507/CPI_2001*12/1000000/$E507*$CK507","v":4.152321299675886E-6},5.2757754752136908E-6,{"$f":"CI507*Direct_cost_personnel*$F507*$G507/CPI_2001*12/1000000/$E507*$CK507","v":0},0,null,0,0,350]
["Switzerland",2006,4200,3600,391233,1.3234060000000001,201.6,58.498936363636361,3.7120178181818182,0.51484690909090902,48.147173454545452,0,0,6.1248981818181809,29.8333333333333,13.25,9.5833333333333304,7,0,0,0,null,null,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX508","v":0},{"$f":"Include_Afghanistan*DY508","v":0},{"$f":"Include_Afghanistan*DZ508","v":0},null,5,null,220,null,{"$f":"IF(NOT(ISBLANK(AV508)),Personnel_plane*AV508,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY508)),Personnel_plane*AY508,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA508)),Personnel_plane*BA508,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV508*Include_Iraq","v":0},0,251,251,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V508:$BV508*INDIRECT(\"Months_non_UN_operation\"&$B508),0))/12","v":246},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V508:$BV508))-IF($AV$19=BY$19,$AV508)","v":246},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V508:$BV508*INDIRECT(\"Months_non_UN_operation\"&$B508),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V508:$BV508))-IF($AV$19=CA$19,$AV508)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V508:$BV508*INDIRECT(\"Months_non_UN_operation\"&$B508),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V508:$BV508))-IF($AV$19=CC$19,$AV508)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V508:$BV508*INDIRECT(\"Months_non_UN_operation\"&$B508),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V508:$BV508))-IF($AV$19=CE$19,$AV508)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V508:$BV508*INDIRECT(\"Months_non_UN_operation\"&$B508),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V508:$BV508))-IF($AV$19=CG$19,$AV508)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V508:$BV508*INDIRECT(\"Months_non_UN_operation\"&$B508),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V508:$BV508))-IF($AV$19=CI$19,$AV508)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B508-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O508*(Direct_cost_personnel*$F508-UN_compensation)*$G508/CPI_2001*12/1000000/$E508*$CK508","v":3.1378278539612663E-5},1.6093796498231405E-4,{"$f":"P508*(Direct_cost_personnel*$F508-UN_compensation)*$G508/CPI_2001*12/1000000/$E508*$CK508","v":1.3936162815079385E-5},7.1478034726781993E-5,{"$f":"Q508*(Direct_cost_personnel*$F508-UN_compensation)*$G508/CPI_2001*12/1000000/$E508*$CK508","v":1.0079614614680056E-5},5.1697949645156779E-5,{"$f":"R508*(Direct_cost_personnel*$F508-UN_compensation)*$G508/CPI_2001*12/1000000/$E508*$CK508","v":7.3625011098532611E-6},3.7761980610375405E-5,{"$f":"S508*(Direct_cost_personnel*$F508-UN_compensation)*$G508/CPI_2001*12/1000000/$E508*$CK508","v":0},0,{"$f":"T508*(Direct_cost_personnel*$F508-UN_compensation)*$G508/CPI_2001*12/1000000/$E508*$CK508","v":0},0,{"$f":"U508*(Direct_cost_personnel*$F508-UN_compensation)*$G508/CPI_2001*12/1000000/$E508*$CK508","v":0},0,3.681726167818701E-4,2.3362190812591636E-5,3.2402731664004352E-6,3.0302210507248778E-4,0,0,3.8548047730390282E-5,{"$f":"BW508*Direct_cost_personnel*$F508*$G508/CPI_2001*12/1000000/$E508*$CK508","v":2.8557721103336588E-4},1.3540367333148891E-3,{"$f":"BY508*Direct_cost_personnel*$F508*$G508/CPI_2001*12/1000000/$E508*$CK508","v":2.7988842196895614E-4},1.3270638900217638E-3,{"$f":"CA508*Direct_cost_personnel*$F508*$G508/CPI_2001*12/1000000/$E508*$CK508","v":0},0,{"$f":"CC508*Direct_cost_personnel*$F508*$G508/CPI_2001*12/1000000/$E508*$CK508","v":0},0,{"$f":"CE508*Direct_cost_personnel*$F508*$G508/CPI_2001*12/1000000/$E508*$CK508","v":0},0,{"$f":"CG508*Direct_cost_personnel*$F508*$G508/CPI_2001*12/1000000/$E508*$CK508","v":5.6887890644096783E-6},2.697284329312529E-5,{"$f":"CI508*Direct_cost_personnel*$F508*$G508/CPI_2001*12/1000000/$E508*$CK508","v":0},0,null,0,0,3]
["Turkey",2006,515000,9040.9103360000008,529187,0.59344830000000004,201.6,3.7270472727272725,0.33882872727272728,3.200181818181818E-2,2.9871905454545455,0,0,0.36902618181818181,363.91666666666703,130.166666666667,124.833333333333,93.4166666666667,0,3.5833333333333299,11.9166666666667,null,null,null,null,null,null,null,null,null,17,368,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX509","v":0},{"$f":"Include_Afghanistan*DY509","v":0},{"$f":"Include_Afghanistan*DZ509","v":0},null,null,null,467,null,{"$f":"IF(NOT(ISBLANK(AV509)),Personnel_plane*AV509,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY509)),Personnel_plane*AY509,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA509)),Personnel_plane*BA509,0)","v":0},3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV509*Include_Iraq","v":0},0,847.91666666666663,855,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V509:$BV509*INDIRECT(\"Months_non_UN_operation\"&$B509),0))/12","v":835},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V509:$BV509))-IF($AV$19=BY$19,$AV509)","v":835},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V509:$BV509*INDIRECT(\"Months_non_UN_operation\"&$B509),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V509:$BV509))-IF($AV$19=CA$19,$AV509)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V509:$BV509*INDIRECT(\"Months_non_UN_operation\"&$B509),0))/12","v":9.9166666666666661},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V509:$BV509))-IF($AV$19=CC$19,$AV509)","v":17},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V509:$BV509*INDIRECT(\"Months_non_UN_operation\"&$B509),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V509:$BV509))-IF($AV$19=CE$19,$AV509)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V509:$BV509*INDIRECT(\"Months_non_UN_operation\"&$B509),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V509:$BV509))-IF($AV$19=CG$19,$AV509)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V509:$BV509*INDIRECT(\"Months_non_UN_operation\"&$B509),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V509:$BV509))-IF($AV$19=CI$19,$AV509)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B509-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O509*(Direct_cost_personnel*$F509-UN_compensation)*$G509/CPI_2001*12/1000000/$E509*$CK509","v":1.1413704991276729E-4},2.9726015953320587E-5,{"$f":"P509*(Direct_cost_personnel*$F509-UN_compensation)*$G509/CPI_2001*12/1000000/$E509*$CK509","v":4.0824839011619601E-5},1.0632479257862794E-5,{"$f":"Q509*(Direct_cost_personnel*$F509-UN_compensation)*$G509/CPI_2001*12/1000000/$E509*$CK509","v":3.9152118335086969E-5},1.0196833500818429E-5,{"$f":"R509*(Direct_cost_personnel*$F509-UN_compensation)*$G509/CPI_2001*12/1000000/$E509*$CK509","v":2.9298748099888267E-5},7.6306077132293009E-6,{"$f":"S509*(Direct_cost_personnel*$F509-UN_compensation)*$G509/CPI_2001*12/1000000/$E509*$CK509","v":0},0,{"$f":"T509*(Direct_cost_personnel*$F509-UN_compensation)*$G509/CPI_2001*12/1000000/$E509*$CK509","v":1.1238592045452222E-6},2.9269949301414765E-7,{"$f":"U509*(Direct_cost_personnel*$F509-UN_compensation)*$G509/CPI_2001*12/1000000/$E509*$CK509","v":3.7374852616271479E-6},9.7339598839588999E-7,1.7341822184182867E-5,1.5765583608916568E-6,1.4890335428279691E-7,1.3899294395490132E-5,0,0,1.7170660735182835E-6,{"$f":"BW509*Direct_cost_personnel*$F509*$G509/CPI_2001*12/1000000/$E509*$CK509","v":3.1982992937014008E-4},6.9839460426166452E-5,{"$f":"BY509*Direct_cost_personnel*$F509*$G509/CPI_2001*12/1000000/$E509*$CK509","v":3.149578272519709E-4},6.8205788837250283E-5,{"$f":"CA509*Direct_cost_personnel*$F509*$G509/CPI_2001*12/1000000/$E509*$CK509","v":1.1315850080909135E-6},2.4505073833742618E-7,{"$f":"CC509*Direct_cost_personnel*$F509*$G509/CPI_2001*12/1000000/$E509*$CK509","v":3.7405171100782964E-6},1.3886208505787481E-6,{"$f":"CE509*Direct_cost_personnel*$F509*$G509/CPI_2001*12/1000000/$E509*$CK509","v":0},0,{"$f":"CG509*Direct_cost_personnel*$F509*$G509/CPI_2001*12/1000000/$E509*$CK509","v":0},0,{"$f":"CI509*Direct_cost_personnel*$F509*$G509/CPI_2001*12/1000000/$E509*$CK509","v":0},0,null,null,null,650]
["United Kingdom",2006,191030,55746.966731898239,2448113,1.1536329999999999,201.6,387.19144799999998,14.404878545454546,9.4580585454545432,325.30063418181817,0,0,38.027876727272726,358.16666666666703,342.58333333333297,1,14.5833333333333,0,0,0,null,null,null,null,null,null,null,null,null,null,590,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX510","v":0},{"$f":"Include_Afghanistan*DY510","v":0},{"$f":"Include_Afghanistan*DZ510","v":0},null,null,null,204,null,{"$f":"IF(NOT(ISBLANK(AV510)),Personnel_plane*AV510,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY510)),Personnel_plane*AY510,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA510)),Personnel_plane*BA510,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,100,null,null,null,null,null,{"$f":"DV510*Include_Iraq","v":0},0,894,894,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V510:$BV510*INDIRECT(\"Months_non_UN_operation\"&$B510),0))/12","v":794},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V510:$BV510))-IF($AV$19=BY$19,$AV510)","v":794},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V510:$BV510*INDIRECT(\"Months_non_UN_operation\"&$B510),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V510:$BV510))-IF($AV$19=CA$19,$AV510)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V510:$BV510*INDIRECT(\"Months_non_UN_operation\"&$B510),0))/12","v":100},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V510:$BV510))-IF($AV$19=CC$19,$AV510)","v":100},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V510:$BV510*INDIRECT(\"Months_non_UN_operation\"&$B510),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V510:$BV510))-IF($AV$19=CE$19,$AV510)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V510:$BV510*INDIRECT(\"Months_non_UN_operation\"&$B510),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V510:$BV510))-IF($AV$19=CG$19,$AV510)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V510:$BV510*INDIRECT(\"Months_non_UN_operation\"&$B510),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V510:$BV510))-IF($AV$19=CI$19,$AV510)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B510-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O510*(Direct_cost_personnel*$F510-UN_compensation)*$G510/CPI_2001*12/1000000/$E510*$CK510","v":5.1848390139562463E-5},1.0512653870715826E-4,{"$f":"P510*(Direct_cost_personnel*$F510-UN_compensation)*$G510/CPI_2001*12/1000000/$E510*$CK510","v":4.9592538823578606E-5},1.005526292752738E-4,{"$f":"Q510*(Direct_cost_personnel*$F510-UN_compensation)*$G510/CPI_2001*12/1000000/$E510*$CK510","v":1.4476051225564194E-7},2.9351290471984591E-7,{"$f":"R510*(Direct_cost_personnel*$F510-UN_compensation)*$G510/CPI_2001*12/1000000/$E510*$CK510","v":2.1110908037281068E-6},4.2803965271644111E-6,{"$f":"S510*(Direct_cost_personnel*$F510-UN_compensation)*$G510/CPI_2001*12/1000000/$E510*$CK510","v":0},0,{"$f":"T510*(Direct_cost_personnel*$F510-UN_compensation)*$G510/CPI_2001*12/1000000/$E510*$CK510","v":0},0,{"$f":"U510*(Direct_cost_personnel*$F510-UN_compensation)*$G510/CPI_2001*12/1000000/$E510*$CK510","v":0},0,3.8943348456556433E-4,1.4488290161563956E-5,9.5128255430411148E-6,3.271842912729141E-4,0,0,3.824807758804515E-5,{"$f":"BW510*Direct_cost_personnel*$F510*$G510/CPI_2001*12/1000000/$E510*$CK510","v":1.4169872299681348E-4},2.624005368195423E-4,{"$f":"BY510*Direct_cost_personnel*$F510*$G510/CPI_2001*12/1000000/$E510*$CK510","v":1.2584875398150998E-4},2.3304924634755768E-4,{"$f":"CA510*Direct_cost_personnel*$F510*$G510/CPI_2001*12/1000000/$E510*$CK510","v":0},0,{"$f":"CC510*Direct_cost_personnel*$F510*$G510/CPI_2001*12/1000000/$E510*$CK510","v":1.5849969015303521E-5},2.9351290471984594E-5,{"$f":"CE510*Direct_cost_personnel*$F510*$G510/CPI_2001*12/1000000/$E510*$CK510","v":0},0,{"$f":"CG510*Direct_cost_personnel*$F510*$G510/CPI_2001*12/1000000/$E510*$CK510","v":0},0,{"$f":"CI510*Direct_cost_personnel*$F510*$G510/CPI_2001*12/1000000/$E510*$CK510","v":0},0,null,7100,0,6180]
["United States",2006,1506757,547930.69306930702,13377200,1,201.6,1259.7953858181818,67.422728727272712,39.494404363636363,1059.8622556363634,0,0,93.015997090909082,339,233.916666666667,2.9166666666666701,45.6666666666667,0,4.4166666666666696,52.0833333333333,null,null,null,null,null,null,null,null,null,null,256,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX511","v":0},{"$f":"Include_Afghanistan*DY511","v":0},{"$f":"Include_Afghanistan*DZ511","v":0},null,null,6,1839,null,{"$f":"IF(NOT(ISBLANK(AV511)),Personnel_plane*AV511,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY511)),Personnel_plane*AY511,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA511)),Personnel_plane*BA511,0)","v":0},null,null,39,null,null,392,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV511*Include_Iraq","v":0},0,2487,2532,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V511:$BV511*INDIRECT(\"Months_non_UN_operation\"&$B511),0))/12","v":2095},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V511:$BV511))-IF($AV$19=BY$19,$AV511)","v":2140},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V511:$BV511*INDIRECT(\"Months_non_UN_operation\"&$B511),0))/12","v":392},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V511:$BV511))-IF($AV$19=CA$19,$AV511)","v":392},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V511:$BV511*INDIRECT(\"Months_non_UN_operation\"&$B511),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V511:$BV511))-IF($AV$19=CC$19,$AV511)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V511:$BV511*INDIRECT(\"Months_non_UN_operation\"&$B511),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V511:$BV511))-IF($AV$19=CE$19,$AV511)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V511:$BV511*INDIRECT(\"Months_non_UN_operation\"&$B511),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V511:$BV511))-IF($AV$19=CG$19,$AV511)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V511:$BV511*INDIRECT(\"Months_non_UN_operation\"&$B511),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V511:$BV511))-IF($AV$19=CI$19,$AV511)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B511-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O511*(Direct_cost_personnel*$F511-UN_compensation)*$G511/CPI_2001*12/1000000/$E511*$CK511","v":7.6713040188364964E-6},2.2691117428668779E-5,{"$f":"P511*(Direct_cost_personnel*$F511-UN_compensation)*$G511/CPI_2001*12/1000000/$E511*$CK511","v":5.2933506344331543E-6},1.5657317262112424E-5,{"$f":"Q511*(Direct_cost_personnel*$F511-UN_compensation)*$G511/CPI_2001*12/1000000/$E511*$CK511","v":6.6001878234827343E-8},1.9522839478943162E-7,{"$f":"R511*(Direct_cost_personnel*$F511-UN_compensation)*$G511/CPI_2001*12/1000000/$E511*$CK511","v":1.0334008363624392E-6},3.0567188669888143E-6,{"$f":"S511*(Direct_cost_personnel*$F511-UN_compensation)*$G511/CPI_2001*12/1000000/$E511*$CK511","v":0},0,{"$f":"T511*(Direct_cost_personnel*$F511-UN_compensation)*$G511/CPI_2001*12/1000000/$E511*$CK511","v":9.9945701327024228E-8},2.9563156925256784E-7,{"$f":"U511*(Direct_cost_personnel*$F511-UN_compensation)*$G511/CPI_2001*12/1000000/$E511*$CK511","v":1.1786049684790577E-6},3.4862213355255596E-6,2.3188560404385943E-4,1.2410237688761717E-5,7.2695803741703798E-6,1.9508469559277738E-4,0,0,1.7121090388149945E-5,{"$f":"BW511*Direct_cost_personnel*$F511*$G511/CPI_2001*12/1000000/$E511*$CK511","v":6.2532065207624948E-5},1.6948055849377386E-4,{"$f":"BY511*Direct_cost_personnel*$F511*$G511/CPI_2001*12/1000000/$E511*$CK511","v":5.2675784724557388E-5},1.4324186223407427E-4,{"$f":"CA511*Direct_cost_personnel*$F511*$G511/CPI_2001*12/1000000/$E511*$CK511","v":9.8562804830675411E-6},2.6238696259699582E-5,{"$f":"CC511*Direct_cost_personnel*$F511*$G511/CPI_2001*12/1000000/$E511*$CK511","v":0},0,{"$f":"CE511*Direct_cost_personnel*$F511*$G511/CPI_2001*12/1000000/$E511*$CK511","v":0},0,{"$f":"CG511*Direct_cost_personnel*$F511*$G511/CPI_2001*12/1000000/$E511*$CK511","v":0},0,{"$f":"CI511*Direct_cost_personnel*$F511*$G511/CPI_2001*12/1000000/$E511*$CK511","v":0},0,null,165700,0,12000,null,11300]
["Australia",2007,51293,19909,945596,1.120234,207.34200000000001,128.08808181818182,10.077275999999999,22.897339636363636,75.178574181818178,0,5.2805050909090898,14.654386909090908,108.454545454545,15,12.909090909090899,25.909090909090899,1,53.636363636363598,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX512","v":0},{"$f":"Include_Afghanistan*DY512","v":0},{"$f":"Include_Afghanistan*DZ512","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV512)),Personnel_plane*AV512,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY512)),Personnel_plane*AY512,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA512)),Personnel_plane*BA512,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,140,null,null,850,null,{"$f":"DV512*Include_Iraq","v":0},0,1015,1015,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V512:$BV512*INDIRECT(\"Months_non_UN_operation\"&$B512),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V512:$BV512))-IF($AV$19=BY$19,$AV512)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V512:$BV512*INDIRECT(\"Months_non_UN_operation\"&$B512),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V512:$BV512))-IF($AV$19=CA$19,$AV512)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V512:$BV512*INDIRECT(\"Months_non_UN_operation\"&$B512),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V512:$BV512))-IF($AV$19=CC$19,$AV512)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V512:$BV512*INDIRECT(\"Months_non_UN_operation\"&$B512),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V512:$BV512))-IF($AV$19=CE$19,$AV512)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V512:$BV512*INDIRECT(\"Months_non_UN_operation\"&$B512),0))/12","v":990},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V512:$BV512))-IF($AV$19=CG$19,$AV512)","v":990},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V512:$BV512*INDIRECT(\"Months_non_UN_operation\"&$B512),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V512:$BV512))-IF($AV$19=CI$19,$AV512)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B512-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O512*(Direct_cost_personnel*$F512-UN_compensation)*$G512/CPI_2001*12/1000000/$E512*$CK512","v":4.3384429096089623E-5},1.1748312012036653E-4,{"$f":"P512*(Direct_cost_personnel*$F512-UN_compensation)*$G512/CPI_2001*12/1000000/$E512*$CK512","v":6.0003611071708464E-6},1.6248713176748168E-5,{"$f":"Q512*(Direct_cost_personnel*$F512-UN_compensation)*$G512/CPI_2001*12/1000000/$E512*$CK512","v":5.1639471346561184E-6},1.3983741036959017E-5,{"$f":"R512*(Direct_cost_personnel*$F512-UN_compensation)*$G512/CPI_2001*12/1000000/$E512*$CK512","v":1.0364260094204184E-5},2.8065959123474093E-5,{"$f":"S512*(Direct_cost_personnel*$F512-UN_compensation)*$G512/CPI_2001*12/1000000/$E512*$CK512","v":4.000240738113897E-7},1.0832475451165444E-6,{"$f":"T512*(Direct_cost_personnel*$F512-UN_compensation)*$G512/CPI_2001*12/1000000/$E512*$CK512","v":2.145583668624725E-5},5.8101459238069147E-5,{"$f":"U512*(Direct_cost_personnel*$F512-UN_compensation)*$G512/CPI_2001*12/1000000/$E512*$CK512","v":0},0,3.5747451815535742E-4,2.8124157464798566E-5,6.3903021556427001E-5,2.0981206213549123E-4,0,1.4737093304817465E-5,4.089818369382316E-5,{"$f":"BW512*Direct_cost_personnel*$F512*$G512/CPI_2001*12/1000000/$E512*$CK512","v":4.4582162212449173E-4},1.0994962582932925E-3,{"$f":"BY512*Direct_cost_personnel*$F512*$G512/CPI_2001*12/1000000/$E512*$CK512","v":0},0,{"$f":"CA512*Direct_cost_personnel*$F512*$G512/CPI_2001*12/1000000/$E512*$CK512","v":1.098082813114512E-5},2.7081188627913606E-5,{"$f":"CC512*Direct_cost_personnel*$F512*$G512/CPI_2001*12/1000000/$E512*$CK512","v":0},0,{"$f":"CE512*Direct_cost_personnel*$F512*$G512/CPI_2001*12/1000000/$E512*$CK512","v":0},0,{"$f":"CG512*Direct_cost_personnel*$F512*$G512/CPI_2001*12/1000000/$E512*$CK512","v":4.3484079399334669E-4},1.0724150696653789E-3,{"$f":"CI512*Direct_cost_personnel*$F512*$G512/CPI_2001*12/1000000/$E512*$CK512","v":0},0,null,1575,null,907]
["Austria",2007,39600,3214,375581,1.1864330000000001,207.34200000000001,64.06805454545453,4.8874974545454544,11.530876363636363,41.461298181818172,0,2.6989701818181815,3.489412363636363,416.90909090909099,29.454545454545499,381.36363636363598,4.0909090909090899,2,0,0,null,null,null,null,null,null,null,null,null,null,178,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX513","v":0},{"$f":"Include_Afghanistan*DY513","v":0},{"$f":"Include_Afghanistan*DZ513","v":0},null,null,null,35,null,{"$f":"IF(NOT(ISBLANK(AV513)),Personnel_plane*AV513,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY513)),Personnel_plane*AY513,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA513)),Personnel_plane*BA513,0)","v":0},null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,1,null,null,{"$f":"DV513*Include_Iraq","v":0},0,219,219,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V513:$BV513*INDIRECT(\"Months_non_UN_operation\"&$B513),0))/12","v":218},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V513:$BV513))-IF($AV$19=BY$19,$AV513)","v":218},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V513:$BV513*INDIRECT(\"Months_non_UN_operation\"&$B513),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V513:$BV513))-IF($AV$19=CA$19,$AV513)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V513:$BV513*INDIRECT(\"Months_non_UN_operation\"&$B513),0))/12","v":1},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V513:$BV513))-IF($AV$19=CC$19,$AV513)","v":1},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V513:$BV513*INDIRECT(\"Months_non_UN_operation\"&$B513),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V513:$BV513))-IF($AV$19=CE$19,$AV513)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V513:$BV513*INDIRECT(\"Months_non_UN_operation\"&$B513),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V513:$BV513))-IF($AV$19=CG$19,$AV513)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V513:$BV513*INDIRECT(\"Months_non_UN_operation\"&$B513),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V513:$BV513))-IF($AV$19=CI$19,$AV513)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B513-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O513*(Direct_cost_personnel*$F513-UN_compensation)*$G513/CPI_2001*12/1000000/$E513*$CK513","v":4.4712881857386817E-4},2.3775542306560352E-4,{"$f":"P513*(Direct_cost_personnel*$F513-UN_compensation)*$G513/CPI_2001*12/1000000/$E513*$CK513","v":3.1589563283456945E-5},1.6797373980212746E-5,{"$f":"Q513*(Direct_cost_personnel*$F513-UN_compensation)*$G513/CPI_2001*12/1000000/$E513*$CK513","v":4.0900684559907878E-4},2.1748451804627249E-4,{"$f":"R513*(Direct_cost_personnel*$F513-UN_compensation)*$G513/CPI_2001*12/1000000/$E513*$CK513","v":4.3874393449245662E-6},2.332968608362877E-6,{"$f":"S513*(Direct_cost_personnel*$F513-UN_compensation)*$G513/CPI_2001*12/1000000/$E513*$CK513","v":2.1449703464075664E-6},1.1405624307551845E-6,{"$f":"T513*(Direct_cost_personnel*$F513-UN_compensation)*$G513/CPI_2001*12/1000000/$E513*$CK513","v":0},0,{"$f":"U513*(Direct_cost_personnel*$F513-UN_compensation)*$G513/CPI_2001*12/1000000/$E513*$CK513","v":0},0,4.501734901422413E-4,3.4341947836312877E-5,8.1021577662141437E-5,2.9132736183045955E-4,0,1.8964284699435E-5,2.4518318113892482E-5,{"$f":"BW513*Direct_cost_personnel*$F513*$G513/CPI_2001*12/1000000/$E513*$CK513","v":2.564930967012515E-4},1.2489158616769272E-4,{"$f":"BY513*Direct_cost_personnel*$F513*$G513/CPI_2001*12/1000000/$E513*$CK513","v":2.5532189534645131E-4},1.243213049523151E-4,{"$f":"CA513*Direct_cost_personnel*$F513*$G513/CPI_2001*12/1000000/$E513*$CK513","v":0},0,{"$f":"CC513*Direct_cost_personnel*$F513*$G513/CPI_2001*12/1000000/$E513*$CK513","v":1.1712013548002356E-6},5.7028121537759226E-7,{"$f":"CE513*Direct_cost_personnel*$F513*$G513/CPI_2001*12/1000000/$E513*$CK513","v":0},0,{"$f":"CG513*Direct_cost_personnel*$F513*$G513/CPI_2001*12/1000000/$E513*$CK513","v":0},0,{"$f":"CI513*Direct_cost_personnel*$F513*$G513/CPI_2001*12/1000000/$E513*$CK513","v":0},0,null,1400,0,3]
["Belgium",2007,39690,5214,459999,1.212912,207.34200000000001,51.626274545454542,1.6755829090909091,5.8825036363636354,35.214328363636362,0,2.9163272727272722,5.9375323636363637,359.36363636363598,0,346.18181818181802,13.181818181818199,0,0,0,null,null,null,null,null,null,null,null,2,null,100,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX514","v":0},{"$f":"Include_Afghanistan*DY514","v":0},{"$f":"Include_Afghanistan*DZ514","v":0},null,null,null,420,null,{"$f":"IF(NOT(ISBLANK(AV514)),Personnel_plane*AV514,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY514)),Personnel_plane*AY514,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA514)),Personnel_plane*BA514,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV514*Include_Iraq","v":0},0,521,522,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V514:$BV514*INDIRECT(\"Months_non_UN_operation\"&$B514),0))/12","v":520},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V514:$BV514))-IF($AV$19=BY$19,$AV514)","v":520},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V514:$BV514*INDIRECT(\"Months_non_UN_operation\"&$B514),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V514:$BV514))-IF($AV$19=CA$19,$AV514)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V514:$BV514*INDIRECT(\"Months_non_UN_operation\"&$B514),0))/12","v":1},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V514:$BV514))-IF($AV$19=CC$19,$AV514)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V514:$BV514*INDIRECT(\"Months_non_UN_operation\"&$B514),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V514:$BV514))-IF($AV$19=CE$19,$AV514)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V514:$BV514*INDIRECT(\"Months_non_UN_operation\"&$B514),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V514:$BV514))-IF($AV$19=CG$19,$AV514)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V514:$BV514*INDIRECT(\"Months_non_UN_operation\"&$B514),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V514:$BV514))-IF($AV$19=CI$19,$AV514)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B514-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O514*(Direct_cost_personnel*$F514-UN_compensation)*$G514/CPI_2001*12/1000000/$E514*$CK514","v":3.2235174758359075E-4},2.7083772896074339E-4,{"$f":"P514*(Direct_cost_personnel*$F514-UN_compensation)*$G514/CPI_2001*12/1000000/$E514*$CK514","v":0},0,{"$f":"Q514*(Direct_cost_personnel*$F514-UN_compensation)*$G514/CPI_2001*12/1000000/$E514*$CK514","v":3.1052756255965452E-4},2.6090312974513319E-4,{"$f":"R514*(Direct_cost_personnel*$F514-UN_compensation)*$G514/CPI_2001*12/1000000/$E514*$CK514","v":1.1824185023936448E-5},9.9345992156103922E-6,{"$f":"S514*(Direct_cost_personnel*$F514-UN_compensation)*$G514/CPI_2001*12/1000000/$E514*$CK514","v":0},0,{"$f":"T514*(Direct_cost_personnel*$F514-UN_compensation)*$G514/CPI_2001*12/1000000/$E514*$CK514","v":0},0,{"$f":"U514*(Direct_cost_personnel*$F514-UN_compensation)*$G514/CPI_2001*12/1000000/$E514*$CK514","v":0},0,2.9618011198485471E-4,9.612824826581426E-6,3.3747943292625137E-5,2.0202472113362203E-4,0,1.6730979444591736E-5,3.4063643287434391E-5,{"$f":"BW514*Direct_cost_personnel*$F514*$G514/CPI_2001*12/1000000/$E514*$CK514","v":5.0933332297964764E-4},3.9341012893817108E-4,{"$f":"BY514*Direct_cost_personnel*$F514*$G514/CPI_2001*12/1000000/$E514*$CK514","v":5.0835571583381339E-4},3.9190281043649218E-4,{"$f":"CA514*Direct_cost_personnel*$F514*$G514/CPI_2001*12/1000000/$E514*$CK514","v":0},0,{"$f":"CC514*Direct_cost_personnel*$F514*$G514/CPI_2001*12/1000000/$E514*$CK514","v":9.7760714583425625E-7},1.5073185016788161E-6,{"$f":"CE514*Direct_cost_personnel*$F514*$G514/CPI_2001*12/1000000/$E514*$CK514","v":0},0,{"$f":"CG514*Direct_cost_personnel*$F514*$G514/CPI_2001*12/1000000/$E514*$CK514","v":0},0,{"$f":"CI514*Direct_cost_personnel*$F514*$G514/CPI_2001*12/1000000/$E514*$CK514","v":0},0,null,0,0,368]
["Brazil",2007,368000,12225.386495999999,1366220,0.73628400000000005,207.34200000000001,24.686681454545457,3.4016541818181816,2.9894716363636364,15.531569454545455,0,0.68595272727272716,2.0780334545454542,1279.9090909090901,2,0,43.090909090909101,6.2727272727272698,9.8181818181818201,1218.72727272727,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX515","v":0},{"$f":"Include_Afghanistan*DY515","v":0},{"$f":"Include_Afghanistan*DZ515","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV515)),Personnel_plane*AV515,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY515)),Personnel_plane*AY515,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA515)),Personnel_plane*BA515,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV515*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V515:$BV515*INDIRECT(\"Months_non_UN_operation\"&$B515),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V515:$BV515))-IF($AV$19=BY$19,$AV515)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V515:$BV515*INDIRECT(\"Months_non_UN_operation\"&$B515),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V515:$BV515))-IF($AV$19=CA$19,$AV515)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V515:$BV515*INDIRECT(\"Months_non_UN_operation\"&$B515),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V515:$BV515))-IF($AV$19=CC$19,$AV515)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V515:$BV515*INDIRECT(\"Months_non_UN_operation\"&$B515),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V515:$BV515))-IF($AV$19=CE$19,$AV515)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V515:$BV515*INDIRECT(\"Months_non_UN_operation\"&$B515),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V515:$BV515))-IF($AV$19=CG$19,$AV515)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V515:$BV515*INDIRECT(\"Months_non_UN_operation\"&$B515),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V515:$BV515))-IF($AV$19=CI$19,$AV515)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B515-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O515*(Direct_cost_personnel*$F515-UN_compensation)*$G515/CPI_2001*12/1000000/$E515*$CK515","v":2.2100466955771853E-4},8.2132540833466816E-5,{"$f":"P515*(Direct_cost_personnel*$F515-UN_compensation)*$G515/CPI_2001*12/1000000/$E515*$CK515","v":3.4534432347963702E-7},1.2834121019506152E-7,{"$f":"Q515*(Direct_cost_personnel*$F515-UN_compensation)*$G515/CPI_2001*12/1000000/$E515*$CK515","v":0},0,{"$f":"R515*(Direct_cost_personnel*$F515-UN_compensation)*$G515/CPI_2001*12/1000000/$E515*$CK515","v":7.4406004240612729E-6},2.7651697105663256E-6,{"$f":"S515*(Direct_cost_personnel*$F515-UN_compensation)*$G515/CPI_2001*12/1000000/$E515*$CK515","v":1.083125378186134E-6},4.0252470470269271E-7,{"$f":"T515*(Direct_cost_personnel*$F515-UN_compensation)*$G515/CPI_2001*12/1000000/$E515*$CK515","v":1.6953266789000368E-6},6.3003866823030199E-7,{"$f":"U515*(Direct_cost_personnel*$F515-UN_compensation)*$G515/CPI_2001*12/1000000/$E515*$CK515","v":2.1044027275309108E-4},7.8206466539772313E-5,4.7685250501388128E-5,6.5706981344480227E-6,5.7745187059375629E-6,3.0001066829634142E-5,0,1.3249989753518545E-6,4.0139678560165319E-6,{"$f":"BW515*Direct_cost_personnel*$F515*$G515/CPI_2001*12/1000000/$E515*$CK515","v":0},0,{"$f":"BY515*Direct_cost_personnel*$F515*$G515/CPI_2001*12/1000000/$E515*$CK515","v":0},0,{"$f":"CA515*Direct_cost_personnel*$F515*$G515/CPI_2001*12/1000000/$E515*$CK515","v":0},0,{"$f":"CC515*Direct_cost_personnel*$F515*$G515/CPI_2001*12/1000000/$E515*$CK515","v":0},0,{"$f":"CE515*Direct_cost_personnel*$F515*$G515/CPI_2001*12/1000000/$E515*$CK515","v":0},0,{"$f":"CG515*Direct_cost_personnel*$F515*$G515/CPI_2001*12/1000000/$E515*$CK515","v":0},0,{"$f":"CI515*Direct_cost_personnel*$F515*$G515/CPI_2001*12/1000000/$E515*$CK515","v":0},0]
["Canada",2007,64000,20397,1424067,1.127489,207.34200000000001,213.84429599999999,16.758693818181815,38.532131999999997,125.24867454545453,0,8.97912,24.325675636363634,139.54545454545499,1,10.636363636363599,46.727272727272698,0,5.5454545454545503,75.636363636363598,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX516","v":0},{"$f":"Include_Afghanistan*DY516","v":0},{"$f":"Include_Afghanistan*DZ516","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV516)),Personnel_plane*AV516,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY516)),Personnel_plane*AY516,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA516)),Personnel_plane*BA516,0)","v":0},null,null,null,null,null,28,null,null,null,null,null,null,11,null,null,11,null,null,{"$f":"DV516*Include_Iraq","v":0},0,50,50,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V516:$BV516*INDIRECT(\"Months_non_UN_operation\"&$B516),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V516:$BV516))-IF($AV$19=BY$19,$AV516)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V516:$BV516*INDIRECT(\"Months_non_UN_operation\"&$B516),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V516:$BV516))-IF($AV$19=CA$19,$AV516)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V516:$BV516*INDIRECT(\"Months_non_UN_operation\"&$B516),0))/12","v":22},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V516:$BV516))-IF($AV$19=CC$19,$AV516)","v":22},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V516:$BV516*INDIRECT(\"Months_non_UN_operation\"&$B516),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V516:$BV516))-IF($AV$19=CE$19,$AV516)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V516:$BV516*INDIRECT(\"Months_non_UN_operation\"&$B516),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V516:$BV516))-IF($AV$19=CG$19,$AV516)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V516:$BV516*INDIRECT(\"Months_non_UN_operation\"&$B516),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V516:$BV516))-IF($AV$19=CI$19,$AV516)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B516-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O516*(Direct_cost_personnel*$F516-UN_compensation)*$G516/CPI_2001*12/1000000/$E516*$CK516","v":3.7329692746326145E-5},8.2416390042196083E-5,{"$f":"P516*(Direct_cost_personnel*$F516-UN_compensation)*$G516/CPI_2001*12/1000000/$E516*$CK516","v":2.6750919883360662E-7},5.906060524196442E-7,{"$f":"Q516*(Direct_cost_personnel*$F516-UN_compensation)*$G516/CPI_2001*12/1000000/$E516*$CK516","v":2.8453251148665341E-6},6.2819007393725575E-6,{"$f":"R516*(Direct_cost_personnel*$F516-UN_compensation)*$G516/CPI_2001*12/1000000/$E516*$CK516","v":1.2499975290952155E-5},2.7597410085790629E-5,{"$f":"S516*(Direct_cost_personnel*$F516-UN_compensation)*$G516/CPI_2001*12/1000000/$E516*$CK516","v":0},0,{"$f":"T516*(Direct_cost_personnel*$F516-UN_compensation)*$G516/CPI_2001*12/1000000/$E516*$CK516","v":1.4834601026227286E-6},3.2751790179634839E-6,{"$f":"U516*(Direct_cost_personnel*$F516-UN_compensation)*$G516/CPI_2001*12/1000000/$E516*$CK516","v":2.0233423039050968E-5},4.467129414664942E-5,3.9628646720366452E-4,3.1056444770241445E-5,7.1405984399533728E-5,2.3210511426294823E-4,0,1.6639694441032779E-5,4.5079229329908335E-5,{"$f":"BW516*Direct_cost_personnel*$F516*$G516/CPI_2001*12/1000000/$E516*$CK516","v":1.4677221804014656E-5},2.9530302620982208E-5,{"$f":"BY516*Direct_cost_personnel*$F516*$G516/CPI_2001*12/1000000/$E516*$CK516","v":0},0,{"$f":"CA516*Direct_cost_personnel*$F516*$G516/CPI_2001*12/1000000/$E516*$CK516","v":8.2192442102482087E-6},1.6536969467750035E-5,{"$f":"CC516*Direct_cost_personnel*$F516*$G516/CPI_2001*12/1000000/$E516*$CK516","v":6.4579775937664498E-6},1.299333315323217E-5,{"$f":"CE516*Direct_cost_personnel*$F516*$G516/CPI_2001*12/1000000/$E516*$CK516","v":0},0,{"$f":"CG516*Direct_cost_personnel*$F516*$G516/CPI_2001*12/1000000/$E516*$CK516","v":0},0,{"$f":"CI516*Direct_cost_personnel*$F516*$G516/CPI_2001*12/1000000/$E516*$CK516","v":0},0,null,0,0,2500,null,267]
["China",2007,2105000,50504.794112000003,3494235,0.4761474,207.34200000000001,103.04081345454544,17.882597454545454,6.3381752727272715,73.322358545454549,0,0.41527854545454546,5.0824036363636367,1824,17.272727272727298,352.54545454545502,1311.45454545455,0,10.181818181818199,132.54545454545499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX517","v":0},{"$f":"Include_Afghanistan*DY517","v":0},{"$f":"Include_Afghanistan*DZ517","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV517)),Personnel_plane*AV517,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY517)),Personnel_plane*AY517,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA517)),Personnel_plane*BA517,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,315,null,null,{"$f":"DV517*Include_Iraq","v":0},0,315,315,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V517:$BV517*INDIRECT(\"Months_non_UN_operation\"&$B517),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V517:$BV517))-IF($AV$19=BY$19,$AV517)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V517:$BV517*INDIRECT(\"Months_non_UN_operation\"&$B517),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V517:$BV517))-IF($AV$19=CA$19,$AV517)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V517:$BV517*INDIRECT(\"Months_non_UN_operation\"&$B517),0))/12","v":315},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V517:$BV517))-IF($AV$19=CC$19,$AV517)","v":315},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V517:$BV517*INDIRECT(\"Months_non_UN_operation\"&$B517),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V517:$BV517))-IF($AV$19=CE$19,$AV517)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V517:$BV517*INDIRECT(\"Months_non_UN_operation\"&$B517),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V517:$BV517))-IF($AV$19=CG$19,$AV517)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V517:$BV517*INDIRECT(\"Months_non_UN_operation\"&$B517),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V517:$BV517))-IF($AV$19=CI$19,$AV517)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B517-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O517*(Direct_cost_personnel*$F517-UN_compensation)*$G517/CPI_2001*12/1000000/$E517*$CK517","v":7.2798553647578917E-5},3.3051808151616447E-5,{"$f":"P517*(Direct_cost_personnel*$F517-UN_compensation)*$G517/CPI_2001*12/1000000/$E517*$CK517","v":6.8938024287480147E-7},3.1299060749636838E-7,{"$f":"Q517*(Direct_cost_personnel*$F517-UN_compensation)*$G517/CPI_2001*12/1000000/$E517*$CK517","v":1.4070613588781471E-5},6.3883030308995597E-6,{"$f":"R517*(Direct_cost_personnel*$F517-UN_compensation)*$G517/CPI_2001*12/1000000/$E517*$CK517","v":5.2342102019536334E-5},2.3764223703908521E-5,{"$f":"S517*(Direct_cost_personnel*$F517-UN_compensation)*$G517/CPI_2001*12/1000000/$E517*$CK517","v":0},0,{"$f":"T517*(Direct_cost_personnel*$F517-UN_compensation)*$G517/CPI_2001*12/1000000/$E517*$CK517","v":4.0637151158935672E-7},1.8449972652417507E-7,{"$f":"U517*(Direct_cost_personnel*$F517-UN_compensation)*$G517/CPI_2001*12/1000000/$E517*$CK517","v":5.29008628479717E-6},2.4017910827879258E-6,7.782142213431371E-5,1.3505805308709893E-5,4.7868975110310461E-6,5.5376602968749291E-5,0,3.1363850794324586E-7,3.8384778378802482E-6,{"$f":"BW517*Direct_cost_personnel*$F517*$G517/CPI_2001*12/1000000/$E517*$CK517","v":1.5914456946479651E-5},5.7079602893416563E-6,{"$f":"BY517*Direct_cost_personnel*$F517*$G517/CPI_2001*12/1000000/$E517*$CK517","v":0},0,{"$f":"CA517*Direct_cost_personnel*$F517*$G517/CPI_2001*12/1000000/$E517*$CK517","v":0},0,{"$f":"CC517*Direct_cost_personnel*$F517*$G517/CPI_2001*12/1000000/$E517*$CK517","v":1.5914456946479651E-5},5.7079602893416563E-6,{"$f":"CE517*Direct_cost_personnel*$F517*$G517/CPI_2001*12/1000000/$E517*$CK517","v":0},0,{"$f":"CG517*Direct_cost_personnel*$F517*$G517/CPI_2001*12/1000000/$E517*$CK517","v":0},0,{"$f":"CI517*Direct_cost_personnel*$F517*$G517/CPI_2001*12/1000000/$E517*$CK517","v":0},0]
["Czech Republic",2007,23000,1200.6696959999999,180479,0.6866468,207.34200000000001,6.025888363636362,0.64856945454545445,1.0315636363636362,3.4172836363636359,0,0.22619454545454543,0.70227709090909096,39,26,0,13,0,0,0,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX518","v":0},{"$f":"Include_Afghanistan*DY518","v":0},{"$f":"Include_Afghanistan*DZ518","v":0},null,null,null,500,null,{"$f":"IF(NOT(ISBLANK(AV518)),Personnel_plane*AV518,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY518)),Personnel_plane*AY518,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA518)),Personnel_plane*BA518,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV518*Include_Iraq","v":0},0,505,505,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V518:$BV518*INDIRECT(\"Months_non_UN_operation\"&$B518),0))/12","v":505},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V518:$BV518))-IF($AV$19=BY$19,$AV518)","v":505},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V518:$BV518*INDIRECT(\"Months_non_UN_operation\"&$B518),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V518:$BV518))-IF($AV$19=CA$19,$AV518)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V518:$BV518*INDIRECT(\"Months_non_UN_operation\"&$B518),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V518:$BV518))-IF($AV$19=CC$19,$AV518)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V518:$BV518*INDIRECT(\"Months_non_UN_operation\"&$B518),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V518:$BV518))-IF($AV$19=CE$19,$AV518)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V518:$BV518*INDIRECT(\"Months_non_UN_operation\"&$B518),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V518:$BV518))-IF($AV$19=CG$19,$AV518)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V518:$BV518*INDIRECT(\"Months_non_UN_operation\"&$B518),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V518:$BV518))-IF($AV$19=CI$19,$AV518)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B518-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O518*(Direct_cost_personnel*$F518-UN_compensation)*$G518/CPI_2001*12/1000000/$E518*$CK518","v":4.7000946011199719E-5},2.9769780909976599E-5,{"$f":"P518*(Direct_cost_personnel*$F518-UN_compensation)*$G518/CPI_2001*12/1000000/$E518*$CK518","v":3.1333964007466484E-5},1.9846520606651067E-5,{"$f":"Q518*(Direct_cost_personnel*$F518-UN_compensation)*$G518/CPI_2001*12/1000000/$E518*$CK518","v":0},0,{"$f":"R518*(Direct_cost_personnel*$F518-UN_compensation)*$G518/CPI_2001*12/1000000/$E518*$CK518","v":1.5666982003733242E-5},9.9232603033255334E-6,{"$f":"S518*(Direct_cost_personnel*$F518-UN_compensation)*$G518/CPI_2001*12/1000000/$E518*$CK518","v":0},0,{"$f":"T518*(Direct_cost_personnel*$F518-UN_compensation)*$G518/CPI_2001*12/1000000/$E518*$CK518","v":0},0,{"$f":"U518*(Direct_cost_personnel*$F518-UN_compensation)*$G518/CPI_2001*12/1000000/$E518*$CK518","v":0},0,8.8112271956876004E-5,9.4835690131083231E-6,1.5083820041638878E-5,4.9968503721059859E-5,0,3.3074816693460379E-6,1.0268897511722925E-5,{"$f":"BW518*Direct_cost_personnel*$F518*$G518/CPI_2001*12/1000000/$E518*$CK518","v":7.1234448243725232E-4},3.8548049639841489E-4,{"$f":"BY518*Direct_cost_personnel*$F518*$G518/CPI_2001*12/1000000/$E518*$CK518","v":7.1234448243725232E-4},3.8548049639841489E-4,{"$f":"CA518*Direct_cost_personnel*$F518*$G518/CPI_2001*12/1000000/$E518*$CK518","v":0},0,{"$f":"CC518*Direct_cost_personnel*$F518*$G518/CPI_2001*12/1000000/$E518*$CK518","v":0},0,{"$f":"CE518*Direct_cost_personnel*$F518*$G518/CPI_2001*12/1000000/$E518*$CK518","v":0},0,{"$f":"CG518*Direct_cost_personnel*$F518*$G518/CPI_2001*12/1000000/$E518*$CK518","v":0},0,{"$f":"CI518*Direct_cost_personnel*$F518*$G518/CPI_2001*12/1000000/$E518*$CK518","v":0},0,null,null,null,530,null,35]
["Denmark",2007,29960,4174,311417,1.5116639999999999,207.34200000000001,54.214935272727267,4.1565610909090909,9.6124974545454531,32.167880727272724,0,2.2501810909090909,6.0278149090909086,103.818181818182,29.909090909090899,41.454545454545503,25.181818181818201,7.2727272727272698,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX519","v":0},{"$f":"Include_Afghanistan*DY519","v":0},{"$f":"Include_Afghanistan*DZ519","v":0},null,null,null,363,null,{"$f":"IF(NOT(ISBLANK(AV519)),Personnel_plane*AV519,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY519)),Personnel_plane*AY519,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA519)),Personnel_plane*BA519,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV519*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V519:BV519,INDIRECT(\"Months_non_UN_operation\"&B519))/12","v":363},{"$f":"SUM(W519:BV519)-AV519","v":363},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V519:$BV519*INDIRECT(\"Months_non_UN_operation\"&$B519),0))/12","v":363},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V519:$BV519))-IF($AV$19=BY$19,$AV519)","v":363},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V519:$BV519*INDIRECT(\"Months_non_UN_operation\"&$B519),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V519:$BV519))-IF($AV$19=CA$19,$AV519)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V519:$BV519*INDIRECT(\"Months_non_UN_operation\"&$B519),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V519:$BV519))-IF($AV$19=CC$19,$AV519)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V519:$BV519*INDIRECT(\"Months_non_UN_operation\"&$B519),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V519:$BV519))-IF($AV$19=CE$19,$AV519)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V519:$BV519*INDIRECT(\"Months_non_UN_operation\"&$B519),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V519:$BV519))-IF($AV$19=CG$19,$AV519)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V519:$BV519*INDIRECT(\"Months_non_UN_operation\"&$B519),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V519:$BV519))-IF($AV$19=CI$19,$AV519)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B519-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O519*(Direct_cost_personnel*$F519-UN_compensation)*$G519/CPI_2001*12/1000000/$E519*$CK519","v":1.7448351589148138E-4},1.2256987176271776E-4,{"$f":"P519*(Direct_cost_personnel*$F519-UN_compensation)*$G519/CPI_2001*12/1000000/$E519*$CK519","v":5.0267142494130704E-5},3.5311285297665539E-5,{"$f":"Q519*(Direct_cost_personnel*$F519-UN_compensation)*$G519/CPI_2001*12/1000000/$E519*$CK519","v":6.9671176222868184E-5},4.8942085397372374E-5,{"$f":"R519*(Direct_cost_personnel*$F519-UN_compensation)*$G519/CPI_2001*12/1000000/$E519*$CK519","v":4.232218380204929E-5},2.9730170296210844E-5,{"$f":"S519*(Direct_cost_personnel*$F519-UN_compensation)*$G519/CPI_2001*12/1000000/$E519*$CK519","v":1.2223013372432998E-5},8.5863307714688245E-6,{"$f":"T519*(Direct_cost_personnel*$F519-UN_compensation)*$G519/CPI_2001*12/1000000/$E519*$CK519","v":0},0,{"$f":"U519*(Direct_cost_personnel*$F519-UN_compensation)*$G519/CPI_2001*12/1000000/$E519*$CK519","v":0},0,4.5942922816932964E-4,3.5223608480367856E-5,8.1458407431559863E-5,2.7259766224987903E-4,0,1.9068527088284377E-5,5.1081022919238516E-5,{"$f":"BW519*Direct_cost_personnel*$F519*$G519/CPI_2001*12/1000000/$E519*$CK519","v":6.5329831958504155E-4},4.2856523463093789E-4,{"$f":"BY519*Direct_cost_personnel*$F519*$G519/CPI_2001*12/1000000/$E519*$CK519","v":6.5329831958504155E-4},4.2856523463093789E-4,{"$f":"CA519*Direct_cost_personnel*$F519*$G519/CPI_2001*12/1000000/$E519*$CK519","v":0},0,{"$f":"CC519*Direct_cost_personnel*$F519*$G519/CPI_2001*12/1000000/$E519*$CK519","v":0},0,{"$f":"CE519*Direct_cost_personnel*$F519*$G519/CPI_2001*12/1000000/$E519*$CK519","v":0},0,{"$f":"CG519*Direct_cost_personnel*$F519*$G519/CPI_2001*12/1000000/$E519*$CK519","v":0},0,{"$f":"CI519*Direct_cost_personnel*$F519*$G519/CPI_2001*12/1000000/$E519*$CK519","v":0},0,null,0,0,454]
["Finland",2007,29300,3171,246481,1.286475,207.34200000000001,40.17868363636363,3.1749578181818179,7.3001749090909085,23.393831999999996,0,1.7011963636363636,4.6085225454545444,249.54545454545499,7.1818181818181799,224.18181818181799,11.2727272727273,6.9090909090909101,0,0,null,null,null,null,null,null,null,null,null,null,64,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX520","v":0},{"$f":"Include_Afghanistan*DY520","v":0},{"$f":"Include_Afghanistan*DZ520","v":0},null,null,null,450,null,{"$f":"IF(NOT(ISBLANK(AV520)),Personnel_plane*AV520,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY520)),Personnel_plane*AY520,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA520)),Personnel_plane*BA520,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV520*Include_Iraq","v":0},0,514,514,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V520:$BV520*INDIRECT(\"Months_non_UN_operation\"&$B520),0))/12","v":514},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V520:$BV520))-IF($AV$19=BY$19,$AV520)","v":514},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V520:$BV520*INDIRECT(\"Months_non_UN_operation\"&$B520),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V520:$BV520))-IF($AV$19=CA$19,$AV520)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V520:$BV520*INDIRECT(\"Months_non_UN_operation\"&$B520),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V520:$BV520))-IF($AV$19=CC$19,$AV520)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V520:$BV520*INDIRECT(\"Months_non_UN_operation\"&$B520),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V520:$BV520))-IF($AV$19=CE$19,$AV520)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V520:$BV520*INDIRECT(\"Months_non_UN_operation\"&$B520),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V520:$BV520))-IF($AV$19=CG$19,$AV520)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V520:$BV520*INDIRECT(\"Months_non_UN_operation\"&$B520),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V520:$BV520))-IF($AV$19=CI$19,$AV520)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B520-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O520*(Direct_cost_personnel*$F520-UN_compensation)*$G520/CPI_2001*12/1000000/$E520*$CK520","v":4.4536570366400936E-4},2.8915907842192346E-4,{"$f":"P520*(Direct_cost_personnel*$F520-UN_compensation)*$G520/CPI_2001*12/1000000/$E520*$CK520","v":1.2817446480676381E-5},8.3218824026710062E-6,{"$f":"Q520*(Direct_cost_personnel*$F520-UN_compensation)*$G520/CPI_2001*12/1000000/$E520*$CK520","v":4.0009902558668279E-4},2.5976913930362893E-4,{"$f":"R520*(Direct_cost_personnel*$F520-UN_compensation)*$G520/CPI_2001*12/1000000/$E520*$CK520","v":2.0118523589922473E-5},1.3062195163686169E-5,{"$f":"S520*(Direct_cost_personnel*$F520-UN_compensation)*$G520/CPI_2001*12/1000000/$E520*$CK520","v":1.2330708006726648E-5},8.0058615519366658E-6,{"$f":"T520*(Direct_cost_personnel*$F520-UN_compensation)*$G520/CPI_2001*12/1000000/$E520*$CK520","v":0},0,{"$f":"U520*(Direct_cost_personnel*$F520-UN_compensation)*$G520/CPI_2001*12/1000000/$E520*$CK520","v":0},0,4.3018399716508179E-4,3.3993548853349011E-5,7.816130689644436E-5,2.5047242089485262E-4,0,1.8214321262866213E-5,4.9342399257569615E-5,{"$f":"BW520*Direct_cost_personnel*$F520*$G520/CPI_2001*12/1000000/$E520*$CK520","v":9.946561789513609E-4},5.9559396335065657E-4,{"$f":"BY520*Direct_cost_personnel*$F520*$G520/CPI_2001*12/1000000/$E520*$CK520","v":9.946561789513609E-4},5.9559396335065657E-4,{"$f":"CA520*Direct_cost_personnel*$F520*$G520/CPI_2001*12/1000000/$E520*$CK520","v":0},0,{"$f":"CC520*Direct_cost_personnel*$F520*$G520/CPI_2001*12/1000000/$E520*$CK520","v":0},0,{"$f":"CE520*Direct_cost_personnel*$F520*$G520/CPI_2001*12/1000000/$E520*$CK520","v":0},0,{"$f":"CG520*Direct_cost_personnel*$F520*$G520/CPI_2001*12/1000000/$E520*$CK520","v":0},0,{"$f":"CI520*Direct_cost_personnel*$F520*$G520/CPI_2001*12/1000000/$E520*$CK520","v":0},0,null,463,0,85]
["France",2007,254895,63261,2586773,1.22132,207.34200000000001,417.93168872727267,24.040839272727272,47.536581818181816,297.06639054545451,0,19.939821818181816,29.348055272727272,1976.72727272727,51.727272727272698,1618.8181818181799,231,0,0,75.181818181818201,null,null,null,null,null,null,null,null,12,1500,73,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX521","v":0},{"$f":"Include_Afghanistan*DY521","v":0},{"$f":"Include_Afghanistan*DZ521","v":0},null,null,null,1830,null,{"$f":"IF(NOT(ISBLANK(AV521)),Personnel_plane*AV521,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY521)),Personnel_plane*AY521,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA521)),Personnel_plane*BA521,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV521*Include_Iraq","v":0},0,1909,3415,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V521:$BV521*INDIRECT(\"Months_non_UN_operation\"&$B521),0))/12","v":1903},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V521:$BV521))-IF($AV$19=BY$19,$AV521)","v":1903},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V521:$BV521*INDIRECT(\"Months_non_UN_operation\"&$B521),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V521:$BV521))-IF($AV$19=CA$19,$AV521)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V521:$BV521*INDIRECT(\"Months_non_UN_operation\"&$B521),0))/12","v":6},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V521:$BV521))-IF($AV$19=CC$19,$AV521)","v":1512},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V521:$BV521*INDIRECT(\"Months_non_UN_operation\"&$B521),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V521:$BV521))-IF($AV$19=CE$19,$AV521)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V521:$BV521*INDIRECT(\"Months_non_UN_operation\"&$B521),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V521:$BV521))-IF($AV$19=CG$19,$AV521)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V521:$BV521*INDIRECT(\"Months_non_UN_operation\"&$B521),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V521:$BV521))-IF($AV$19=CI$19,$AV521)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B521-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O521*(Direct_cost_personnel*$F521-UN_compensation)*$G521/CPI_2001*12/1000000/$E521*$CK521","v":3.1769469692870435E-4},5.0050124853258664E-4,{"$f":"P521*(Direct_cost_personnel*$F521-UN_compensation)*$G521/CPI_2001*12/1000000/$E521*$CK521","v":8.3134787781656068E-6},1.3097185909448216E-5,{"$f":"Q521*(Direct_cost_personnel*$F521-UN_compensation)*$G521/CPI_2001*12/1000000/$E521*$CK521","v":2.6017243691176602E-4},4.0987977063188788E-4,{"$f":"R521*(Direct_cost_personnel*$F521-UN_compensation)*$G521/CPI_2001*12/1000000/$E521*$CK521","v":3.7125746178064705E-5},5.848848751477669E-5,{"$f":"S521*(Direct_cost_personnel*$F521-UN_compensation)*$G521/CPI_2001*12/1000000/$E521*$CK521","v":0},0,{"$f":"T521*(Direct_cost_personnel*$F521-UN_compensation)*$G521/CPI_2001*12/1000000/$E521*$CK521","v":0},0,{"$f":"U521*(Direct_cost_personnel*$F521-UN_compensation)*$G521/CPI_2001*12/1000000/$E521*$CK521","v":1.2083035060708193E-5},1.9035804476473962E-5,4.2637229431288429E-4,2.4526371353020398E-5,4.8496637130659596E-5,3.03065984026799E-4,0,2.0342529188678612E-5,2.9940772613726673E-5,{"$f":"BW521*Direct_cost_personnel*$F521*$G521/CPI_2001*12/1000000/$E521*$CK521","v":3.3417121703606091E-4},8.6466746693923116E-4,{"$f":"BY521*Direct_cost_personnel*$F521*$G521/CPI_2001*12/1000000/$E521*$CK521","v":3.3312091462526139E-4},4.8183373047887463E-4,{"$f":"CA521*Direct_cost_personnel*$F521*$G521/CPI_2001*12/1000000/$E521*$CK521","v":0},0,{"$f":"CC521*Direct_cost_personnel*$F521*$G521/CPI_2001*12/1000000/$E521*$CK521","v":1.0503024107995631E-6},3.8283373646035647E-4,{"$f":"CE521*Direct_cost_personnel*$F521*$G521/CPI_2001*12/1000000/$E521*$CK521","v":0},0,{"$f":"CG521*Direct_cost_personnel*$F521*$G521/CPI_2001*12/1000000/$E521*$CK521","v":0},0,{"$f":"CI521*Direct_cost_personnel*$F521*$G521/CPI_2001*12/1000000/$E521*$CK521","v":0},0,null,0,0,1155,null,860]
["Germany",2007,245702,43913,3328589,1.136037,207.34200000000001,617.05626109090917,48.181906909090905,112.35568472727272,360.23585781818178,0,26.501181818181816,69.781629818181813,1099.45454545455,165.90909090909099,876.27272727272702,56.272727272727302,1,0,0,null,null,null,null,null,null,null,null,null,null,235,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX522","v":0},{"$f":"Include_Afghanistan*DY522","v":0},{"$f":"Include_Afghanistan*DZ522","v":0},null,null,null,2279,null,{"$f":"IF(NOT(ISBLANK(AV522)),Personnel_plane*AV522,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY522)),Personnel_plane*AY522,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA522)),Personnel_plane*BA522,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV522*Include_Iraq","v":0},0,2514,2514,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V522:$BV522*INDIRECT(\"Months_non_UN_operation\"&$B522),0))/12","v":2514},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V522:$BV522))-IF($AV$19=BY$19,$AV522)","v":2514},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V522:$BV522*INDIRECT(\"Months_non_UN_operation\"&$B522),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V522:$BV522))-IF($AV$19=CA$19,$AV522)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V522:$BV522*INDIRECT(\"Months_non_UN_operation\"&$B522),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V522:$BV522))-IF($AV$19=CC$19,$AV522)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V522:$BV522*INDIRECT(\"Months_non_UN_operation\"&$B522),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V522:$BV522))-IF($AV$19=CE$19,$AV522)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V522:$BV522*INDIRECT(\"Months_non_UN_operation\"&$B522),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V522:$BV522))-IF($AV$19=CG$19,$AV522)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V522:$BV522*INDIRECT(\"Months_non_UN_operation\"&$B522),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V522:$BV522))-IF($AV$19=CI$19,$AV522)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B522-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O522*(Direct_cost_personnel*$F522-UN_compensation)*$G522/CPI_2001*12/1000000/$E522*$CK522","v":1.2687741837311408E-4},1.557914127298367E-4,{"$f":"P522*(Direct_cost_personnel*$F522-UN_compensation)*$G522/CPI_2001*12/1000000/$E522*$CK522","v":1.9145963992966124E-5},2.3509122559281542E-5,{"$f":"Q522*(Direct_cost_personnel*$F522-UN_compensation)*$G522/CPI_2001*12/1000000/$E522*$CK522","v":1.0112216270038378E-4},1.2416681224598059E-4,{"$f":"R522*(Direct_cost_personnel*$F522-UN_compensation)*$G522/CPI_2001*12/1000000/$E522*$CK522","v":6.4938913488471415E-6},7.9737791036686443E-6,{"$f":"S522*(Direct_cost_personnel*$F522-UN_compensation)*$G522/CPI_2001*12/1000000/$E522*$CK522","v":1.1540033091650813E-7},1.4169882090525853E-7,{"$f":"T522*(Direct_cost_personnel*$F522-UN_compensation)*$G522/CPI_2001*12/1000000/$E522*$CK522","v":0},0,{"$f":"U522*(Direct_cost_personnel*$F522-UN_compensation)*$G522/CPI_2001*12/1000000/$E522*$CK522","v":0},0,4.8922268138325243E-4,3.8200214759268054E-5,8.9079315480488364E-5,2.8560694284283857E-4,0,2.1011016412012241E-5,5.5325191888645079E-5,{"$f":"BW522*Direct_cost_personnel*$F522*$G522/CPI_2001*12/1000000/$E522*$CK522","v":3.1811894842921672E-4},3.5623083575582004E-4,{"$f":"BY522*Direct_cost_personnel*$F522*$G522/CPI_2001*12/1000000/$E522*$CK522","v":3.1811894842921672E-4},3.5623083575582004E-4,{"$f":"CA522*Direct_cost_personnel*$F522*$G522/CPI_2001*12/1000000/$E522*$CK522","v":0},0,{"$f":"CC522*Direct_cost_personnel*$F522*$G522/CPI_2001*12/1000000/$E522*$CK522","v":0},0,{"$f":"CE522*Direct_cost_personnel*$F522*$G522/CPI_2001*12/1000000/$E522*$CK522","v":0},0,{"$f":"CG522*Direct_cost_personnel*$F522*$G522/CPI_2001*12/1000000/$E522*$CK522","v":0},0,{"$f":"CI522*Direct_cost_personnel*$F522*$G522/CPI_2001*12/1000000/$E522*$CK522","v":0},0,null,0,0,3155,null,257]
["Greece",2007,156600,9024,311236,0.98287579999999997,207.34200000000001,3.2360170909090904,1.0272305454545454,0,1.2086399999999999,0,0,1.0001465454545453,243.09090909090901,14.090909090909101,219.18181818181799,9.8181818181818201,0,0,0,null,null,null,null,null,null,null,null,null,null,45,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX523","v":0},{"$f":"Include_Afghanistan*DY523","v":0},{"$f":"Include_Afghanistan*DZ523","v":0},null,null,null,742,null,{"$f":"IF(NOT(ISBLANK(AV523)),Personnel_plane*AV523,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY523)),Personnel_plane*AY523,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA523)),Personnel_plane*BA523,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV523*Include_Iraq","v":0},0,787,787,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V523:$BV523*INDIRECT(\"Months_non_UN_operation\"&$B523),0))/12","v":787},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V523:$BV523))-IF($AV$19=BY$19,$AV523)","v":787},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V523:$BV523*INDIRECT(\"Months_non_UN_operation\"&$B523),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V523:$BV523))-IF($AV$19=CA$19,$AV523)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V523:$BV523*INDIRECT(\"Months_non_UN_operation\"&$B523),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V523:$BV523))-IF($AV$19=CC$19,$AV523)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V523:$BV523*INDIRECT(\"Months_non_UN_operation\"&$B523),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V523:$BV523))-IF($AV$19=CE$19,$AV523)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V523:$BV523*INDIRECT(\"Months_non_UN_operation\"&$B523),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V523:$BV523))-IF($AV$19=CG$19,$AV523)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V523:$BV523*INDIRECT(\"Months_non_UN_operation\"&$B523),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V523:$BV523))-IF($AV$19=CI$19,$AV523)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B523-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O523*(Direct_cost_personnel*$F523-UN_compensation)*$G523/CPI_2001*12/1000000/$E523*$CK523","v":2.5566452286247528E-4},1.187758687125974E-4,{"$f":"P523*(Direct_cost_personnel*$F523-UN_compensation)*$G523/CPI_2001*12/1000000/$E523*$CK523","v":1.4819746089634896E-5},6.8849138558162356E-6,{"$f":"Q523*(Direct_cost_personnel*$F523-UN_compensation)*$G523/CPI_2001*12/1000000/$E523*$CK523","v":2.3051876014264312E-4},1.0709372455724465E-4,{"$f":"R523*(Direct_cost_personnel*$F523-UN_compensation)*$G523/CPI_2001*12/1000000/$E523*$CK523","v":1.0326016630197212E-5},4.7972302995364729E-6,{"$f":"S523*(Direct_cost_personnel*$F523-UN_compensation)*$G523/CPI_2001*12/1000000/$E523*$CK523","v":0},0,{"$f":"T523*(Direct_cost_personnel*$F523-UN_compensation)*$G523/CPI_2001*12/1000000/$E523*$CK523","v":0},0,{"$f":"U523*(Direct_cost_personnel*$F523-UN_compensation)*$G523/CPI_2001*12/1000000/$E523*$CK523","v":0},0,2.7438664877140395E-5,8.7100388831293819E-6,0,1.0248236330479452E-5,0,0,8.4803896635315645E-6,{"$f":"BW523*Direct_cost_personnel*$F523*$G523/CPI_2001*12/1000000/$E523*$CK523","v":9.2145792927480715E-4},3.8453354354710397E-4,{"$f":"BY523*Direct_cost_personnel*$F523*$G523/CPI_2001*12/1000000/$E523*$CK523","v":9.2145792927480715E-4},3.8453354354710397E-4,{"$f":"CA523*Direct_cost_personnel*$F523*$G523/CPI_2001*12/1000000/$E523*$CK523","v":0},0,{"$f":"CC523*Direct_cost_personnel*$F523*$G523/CPI_2001*12/1000000/$E523*$CK523","v":0},0,{"$f":"CE523*Direct_cost_personnel*$F523*$G523/CPI_2001*12/1000000/$E523*$CK523","v":0},0,{"$f":"CG523*Direct_cost_personnel*$F523*$G523/CPI_2001*12/1000000/$E523*$CK523","v":0},0,{"$f":"CI523*Direct_cost_personnel*$F523*$G523/CPI_2001*12/1000000/$E523*$CK523","v":0},0,null,0,0,137]
["Hungary",2007,32000,772.30899199999999,136100,0.71470370000000005,207.34200000000001,6.6803912727272721,0.63586909090909083,9.1374545454545444E-2,5.2934323636363629,0,0.27701890909090904,0.38269636363636356,116.454545454545,105.636363636364,4,6.8181818181818201,0,0,0,null,null,null,null,null,null,null,null,null,null,158,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX524","v":0},{"$f":"Include_Afghanistan*DY524","v":0},{"$f":"Include_Afghanistan*DZ524","v":0},null,null,null,484,null,{"$f":"IF(NOT(ISBLANK(AV524)),Personnel_plane*AV524,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY524)),Personnel_plane*AY524,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA524)),Personnel_plane*BA524,0)","v":0},null,null,null,null,null,41,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV524*Include_Iraq","v":0},0,683,683,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V524:$BV524*INDIRECT(\"Months_non_UN_operation\"&$B524),0))/12","v":642},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V524:$BV524))-IF($AV$19=BY$19,$AV524)","v":642},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V524:$BV524*INDIRECT(\"Months_non_UN_operation\"&$B524),0))/12","v":41},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V524:$BV524))-IF($AV$19=CA$19,$AV524)","v":41},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V524:$BV524*INDIRECT(\"Months_non_UN_operation\"&$B524),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V524:$BV524))-IF($AV$19=CC$19,$AV524)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V524:$BV524*INDIRECT(\"Months_non_UN_operation\"&$B524),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V524:$BV524))-IF($AV$19=CE$19,$AV524)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V524:$BV524*INDIRECT(\"Months_non_UN_operation\"&$B524),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V524:$BV524))-IF($AV$19=CG$19,$AV524)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V524:$BV524*INDIRECT(\"Months_non_UN_operation\"&$B524),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V524:$BV524))-IF($AV$19=CI$19,$AV524)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B524-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O524*(Direct_cost_personnel*$F524-UN_compensation)*$G524/CPI_2001*12/1000000/$E524*$CK524","v":1.9500965266167484E-4},5.4498108142030899E-5,{"$f":"P524*(Direct_cost_personnel*$F524-UN_compensation)*$G524/CPI_2001*12/1000000/$E524*$CK524","v":1.7689400186796862E-4},4.9435442358345331E-5,{"$f":"Q524*(Direct_cost_personnel*$F524-UN_compensation)*$G524/CPI_2001*12/1000000/$E524*$CK524","v":6.6982238228834697E-6},1.8719100376653936E-6,{"$f":"R524*(Direct_cost_personnel*$F524-UN_compensation)*$G524/CPI_2001*12/1000000/$E524*$CK524","v":1.14174269708241E-5},3.1907557460205581E-6,{"$f":"S524*(Direct_cost_personnel*$F524-UN_compensation)*$G524/CPI_2001*12/1000000/$E524*$CK524","v":0},0,{"$f":"T524*(Direct_cost_personnel*$F524-UN_compensation)*$G524/CPI_2001*12/1000000/$E524*$CK524","v":0},0,{"$f":"U524*(Direct_cost_personnel*$F524-UN_compensation)*$G524/CPI_2001*12/1000000/$E524*$CK524","v":0},0,1.2953459414286321E-4,1.2329673705665162E-5,1.7717771575393116E-6,1.026410856570087E-4,0,5.3714715941092107E-6,7.4205860285408088E-6,{"$f":"BW524*Direct_cost_personnel*$F524*$G524/CPI_2001*12/1000000/$E524*$CK524","v":1.3297823706796227E-3},3.1962863893136595E-4,{"$f":"BY524*Direct_cost_personnel*$F524*$G524/CPI_2001*12/1000000/$E524*$CK524","v":1.2499564889843597E-3},3.0044156104529565E-4,{"$f":"CA524*Direct_cost_personnel*$F524*$G524/CPI_2001*12/1000000/$E524*$CK524","v":7.9825881695262863E-5},1.9187077886070282E-5,{"$f":"CC524*Direct_cost_personnel*$F524*$G524/CPI_2001*12/1000000/$E524*$CK524","v":0},0,{"$f":"CE524*Direct_cost_personnel*$F524*$G524/CPI_2001*12/1000000/$E524*$CK524","v":0},0,{"$f":"CG524*Direct_cost_personnel*$F524*$G524/CPI_2001*12/1000000/$E524*$CK524","v":0},0,{"$f":"CI524*Direct_cost_personnel*$F524*$G524/CPI_2001*12/1000000/$E524*$CK524","v":0},0,null,null,null,225]
["India",2007,1288000,17976.291327999999,1152813,0.3869649,207.34200000000001,6.3354479999999986,0.80473199999999989,0.56316545454545452,4.3413894545454541,0,0.27049963636363633,0.3556614545454545,9407.3636363636397,80.181818181818201,1075.3636363636399,8246.8181818181802,0,5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX525","v":0},{"$f":"Include_Afghanistan*DY525","v":0},{"$f":"Include_Afghanistan*DZ525","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV525)),Personnel_plane*AV525,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY525)),Personnel_plane*AY525,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA525)),Personnel_plane*BA525,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV525*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V525:$BV525*INDIRECT(\"Months_non_UN_operation\"&$B525),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V525:$BV525))-IF($AV$19=BY$19,$AV525)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V525:$BV525*INDIRECT(\"Months_non_UN_operation\"&$B525),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V525:$BV525))-IF($AV$19=CA$19,$AV525)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V525:$BV525*INDIRECT(\"Months_non_UN_operation\"&$B525),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V525:$BV525))-IF($AV$19=CC$19,$AV525)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V525:$BV525*INDIRECT(\"Months_non_UN_operation\"&$B525),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V525:$BV525))-IF($AV$19=CE$19,$AV525)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V525:$BV525*INDIRECT(\"Months_non_UN_operation\"&$B525),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V525:$BV525))-IF($AV$19=CG$19,$AV525)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V525:$BV525*INDIRECT(\"Months_non_UN_operation\"&$B525),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V525:$BV525))-IF($AV$19=CI$19,$AV525)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B525-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O525*(Direct_cost_personnel*$F525-UN_compensation)*$G525/CPI_2001*12/1000000/$E525*$CK525","v":8.6822004440314192E-4},3.0056284653625688E-4,{"$f":"P525*(Direct_cost_personnel*$F525-UN_compensation)*$G525/CPI_2001*12/1000000/$E525*$CK525","v":7.4001031992691514E-6},2.5617884504882878E-6,{"$f":"Q525*(Direct_cost_personnel*$F525-UN_compensation)*$G525/CPI_2001*12/1000000/$E525*$CK525","v":9.9246962294960382E-5},3.435759136148079E-5,{"$f":"R525*(Direct_cost_personnel*$F525-UN_compensation)*$G525/CPI_2001*12/1000000/$E525*$CK525","v":7.6111152122641812E-4},2.634837180113888E-4,{"$f":"S525*(Direct_cost_personnel*$F525-UN_compensation)*$G525/CPI_2001*12/1000000/$E525*$CK525","v":0},0,{"$f":"T525*(Direct_cost_personnel*$F525-UN_compensation)*$G525/CPI_2001*12/1000000/$E525*$CK525","v":4.6145768249410795E-7},1.5974871289892949E-7,{"$f":"U525*(Direct_cost_personnel*$F525-UN_compensation)*$G525/CPI_2001*12/1000000/$E525*$CK525","v":0},0,1.4503087238416486E-5,1.8421899129383392E-6,1.2891965519936717E-6,9.9382948128078861E-6,0,6.1922689984066707E-7,8.1417906083592308E-7,{"$f":"BW525*Direct_cost_personnel*$F525*$G525/CPI_2001*12/1000000/$E525*$CK525","v":0},0,{"$f":"BY525*Direct_cost_personnel*$F525*$G525/CPI_2001*12/1000000/$E525*$CK525","v":0},0,{"$f":"CA525*Direct_cost_personnel*$F525*$G525/CPI_2001*12/1000000/$E525*$CK525","v":0},0,{"$f":"CC525*Direct_cost_personnel*$F525*$G525/CPI_2001*12/1000000/$E525*$CK525","v":0},0,{"$f":"CE525*Direct_cost_personnel*$F525*$G525/CPI_2001*12/1000000/$E525*$CK525","v":0},0,{"$f":"CG525*Direct_cost_personnel*$F525*$G525/CPI_2001*12/1000000/$E525*$CK525","v":0},0,{"$f":"CI525*Direct_cost_personnel*$F525*$G525/CPI_2001*12/1000000/$E525*$CK525","v":0},0]
["Indonesia",2007,302000,2760.2979839999998,432188,0.51398639999999995,207.34200000000001,0.97859563636363622,0.12013745454545453,0.10589018181818181,0.68518581818181812,0,4.5483272727272726E-2,2.189890909090909E-2,1069.3636363636399,4,855.18181818181802,204.727272727273,5.4545454545454497,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX526","v":0},{"$f":"Include_Afghanistan*DY526","v":0},{"$f":"Include_Afghanistan*DZ526","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV526)),Personnel_plane*AV526,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY526)),Personnel_plane*AY526,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA526)),Personnel_plane*BA526,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV526*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V526:$BV526*INDIRECT(\"Months_non_UN_operation\"&$B526),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V526:$BV526))-IF($AV$19=BY$19,$AV526)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V526:$BV526*INDIRECT(\"Months_non_UN_operation\"&$B526),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V526:$BV526))-IF($AV$19=CA$19,$AV526)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V526:$BV526*INDIRECT(\"Months_non_UN_operation\"&$B526),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V526:$BV526))-IF($AV$19=CC$19,$AV526)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V526:$BV526*INDIRECT(\"Months_non_UN_operation\"&$B526),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V526:$BV526))-IF($AV$19=CE$19,$AV526)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V526:$BV526*INDIRECT(\"Months_non_UN_operation\"&$B526),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V526:$BV526))-IF($AV$19=CG$19,$AV526)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V526:$BV526*INDIRECT(\"Months_non_UN_operation\"&$B526),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V526:$BV526))-IF($AV$19=CI$19,$AV526)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B526-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O526*(Direct_cost_personnel*$F526-UN_compensation)*$G526/CPI_2001*12/1000000/$E526*$CK526","v":3.7977882282847614E-4},5.968204926810052E-5,{"$f":"P526*(Direct_cost_personnel*$F526-UN_compensation)*$G526/CPI_2001*12/1000000/$E526*$CK526","v":1.4205787813017849E-6},2.2324323453170231E-7,{"$f":"Q526*(Direct_cost_personnel*$F526-UN_compensation)*$G526/CPI_2001*12/1000000/$E526*$CK526","v":3.0371328626604299E-4},4.7728388800902797E-5,{"$f":"R526*(Direct_cost_personnel*$F526-UN_compensation)*$G526/CPI_2001*12/1000000/$E526*$CK526","v":7.2707804897536907E-5},1.1425994640122597E-5,{"$f":"S526*(Direct_cost_personnel*$F526-UN_compensation)*$G526/CPI_2001*12/1000000/$E526*$CK526","v":1.9371528835933412E-6},3.0442259254323013E-7,{"$f":"T526*(Direct_cost_personnel*$F526-UN_compensation)*$G526/CPI_2001*12/1000000/$E526*$CK526","v":0},0,{"$f":"U526*(Direct_cost_personnel*$F526-UN_compensation)*$G526/CPI_2001*12/1000000/$E526*$CK526","v":0},0,5.9754768000483727E-6,7.3358039396210129E-7,6.4658404482434053E-7,4.1838649265611592E-6,0,2.7772885027570139E-7,1.3371858442506967E-7,{"$f":"BW526*Direct_cost_personnel*$F526*$G526/CPI_2001*12/1000000/$E526*$CK526","v":0},0,{"$f":"BY526*Direct_cost_personnel*$F526*$G526/CPI_2001*12/1000000/$E526*$CK526","v":0},0,{"$f":"CA526*Direct_cost_personnel*$F526*$G526/CPI_2001*12/1000000/$E526*$CK526","v":0},0,{"$f":"CC526*Direct_cost_personnel*$F526*$G526/CPI_2001*12/1000000/$E526*$CK526","v":0},0,{"$f":"CE526*Direct_cost_personnel*$F526*$G526/CPI_2001*12/1000000/$E526*$CK526","v":0},0,{"$f":"CG526*Direct_cost_personnel*$F526*$G526/CPI_2001*12/1000000/$E526*$CK526","v":0},0,{"$f":"CI526*Direct_cost_personnel*$F526*$G526/CPI_2001*12/1000000/$E526*$CK526","v":0},0]
["Ireland",2007,10460,1386,260329,1.3108569999999999,207.34200000000001,30.851060727272724,2.5178923636363635,5.5901836363636361,17.806167272727272,0,1.2623476363636361,3.6744698181818176,329.54545454545502,22.272727272727298,177.90909090909099,129.363636363636,0,0,0,null,null,null,null,null,null,null,null,null,400,25,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX527","v":0},{"$f":"Include_Afghanistan*DY527","v":0},{"$f":"Include_Afghanistan*DZ527","v":0},null,null,null,220,null,{"$f":"IF(NOT(ISBLANK(AV527)),Personnel_plane*AV527,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY527)),Personnel_plane*AY527,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA527)),Personnel_plane*BA527,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV527*Include_Iraq","v":0},0,245,645,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V527:$BV527*INDIRECT(\"Months_non_UN_operation\"&$B527),0))/12","v":245},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V527:$BV527))-IF($AV$19=BY$19,$AV527)","v":245},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V527:$BV527*INDIRECT(\"Months_non_UN_operation\"&$B527),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V527:$BV527))-IF($AV$19=CA$19,$AV527)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V527:$BV527*INDIRECT(\"Months_non_UN_operation\"&$B527),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V527:$BV527))-IF($AV$19=CC$19,$AV527)","v":400},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V527:$BV527*INDIRECT(\"Months_non_UN_operation\"&$B527),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V527:$BV527))-IF($AV$19=CE$19,$AV527)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V527:$BV527*INDIRECT(\"Months_non_UN_operation\"&$B527),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V527:$BV527))-IF($AV$19=CG$19,$AV527)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V527:$BV527*INDIRECT(\"Months_non_UN_operation\"&$B527),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V527:$BV527))-IF($AV$19=CI$19,$AV527)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B527-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O527*(Direct_cost_personnel*$F527-UN_compensation)*$G527/CPI_2001*12/1000000/$E527*$CK527","v":5.6829991956797382E-4},4.4265595927054155E-4,{"$f":"P527*(Direct_cost_personnel*$F527-UN_compensation)*$G527/CPI_2001*12/1000000/$E527*$CK527","v":3.8409235943214772E-5},2.9917437247250388E-5,{"$f":"Q527*(Direct_cost_personnel*$F527-UN_compensation)*$G527/CPI_2001*12/1000000/$E527*$CK527","v":3.0680357037090315E-4},2.3897316201171008E-4,{"$f":"R527*(Direct_cost_personnel*$F527-UN_compensation)*$G527/CPI_2001*12/1000000/$E527*$CK527","v":2.2308711325385477E-4},1.7376536001158016E-4,{"$f":"S527*(Direct_cost_personnel*$F527-UN_compensation)*$G527/CPI_2001*12/1000000/$E527*$CK527","v":0},0,{"$f":"T527*(Direct_cost_personnel*$F527-UN_compensation)*$G527/CPI_2001*12/1000000/$E527*$CK527","v":0},0,{"$f":"U527*(Direct_cost_personnel*$F527-UN_compensation)*$G527/CPI_2001*12/1000000/$E527*$CK527","v":0},0,3.1274440177906678E-4,2.552446244784748E-5,5.6668996007782496E-5,1.8050527276568536E-4,0,1.2796712562390539E-5,3.7248957995360855E-5,{"$f":"BW527*Direct_cost_personnel*$F527*$G527/CPI_2001*12/1000000/$E527*$CK527","v":4.5739436928469751E-4},8.6638456028261738E-4,{"$f":"BY527*Direct_cost_personnel*$F527*$G527/CPI_2001*12/1000000/$E527*$CK527","v":4.5739436928469751E-4},3.2909180971975392E-4,{"$f":"CA527*Direct_cost_personnel*$F527*$G527/CPI_2001*12/1000000/$E527*$CK527","v":0},0,{"$f":"CC527*Direct_cost_personnel*$F527*$G527/CPI_2001*12/1000000/$E527*$CK527","v":0},5.3729275056286347E-4,{"$f":"CE527*Direct_cost_personnel*$F527*$G527/CPI_2001*12/1000000/$E527*$CK527","v":0},0,{"$f":"CG527*Direct_cost_personnel*$F527*$G527/CPI_2001*12/1000000/$E527*$CK527","v":0},0,{"$f":"CI527*Direct_cost_personnel*$F527*$G527/CPI_2001*12/1000000/$E527*$CK527","v":0},0,null,0,0,7]
["Italy",2007,186049,39389,2130242,1.1173550000000001,207.34200000000001,226.40157709090906,17.033098909090906,32.101894909090909,153.64142836363635,0,9.8080112727272724,13.817143636363635,2478,33.454545454545503,2432.1818181818198,5.3636363636363598,7,0,0,null,null,null,null,null,null,null,null,4,null,363,null,null,null,155,null,null,null,null,{"$f":"Include_Afghanistan*DX528","v":0},{"$f":"Include_Afghanistan*DY528","v":0},{"$f":"Include_Afghanistan*DZ528","v":0},null,null,null,2280,null,{"$f":"IF(NOT(ISBLANK(AV528)),Personnel_plane*AV528,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY528)),Personnel_plane*AY528,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA528)),Personnel_plane*BA528,0)","v":0},17,null,null,null,null,80,null,null,null,null,null,null,null,null,null,6,null,null,{"$f":"DV528*Include_Iraq","v":0},0,2903,2905,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V528:$BV528*INDIRECT(\"Months_non_UN_operation\"&$B528),0))/12","v":2798},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V528:$BV528))-IF($AV$19=BY$19,$AV528)","v":2798},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V528:$BV528*INDIRECT(\"Months_non_UN_operation\"&$B528),0))/12","v":97},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V528:$BV528))-IF($AV$19=CA$19,$AV528)","v":97},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V528:$BV528*INDIRECT(\"Months_non_UN_operation\"&$B528),0))/12","v":8},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V528:$BV528))-IF($AV$19=CC$19,$AV528)","v":10},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V528:$BV528*INDIRECT(\"Months_non_UN_operation\"&$B528),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V528:$BV528))-IF($AV$19=CE$19,$AV528)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V528:$BV528*INDIRECT(\"Months_non_UN_operation\"&$B528),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V528:$BV528))-IF($AV$19=CG$19,$AV528)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V528:$BV528*INDIRECT(\"Months_non_UN_operation\"&$B528),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V528:$BV528))-IF($AV$19=CI$19,$AV528)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B528-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O528*(Direct_cost_personnel*$F528-UN_compensation)*$G528/CPI_2001*12/1000000/$E528*$CK528","v":4.3876991829399579E-4},6.4992309227301394E-4,{"$f":"P528*(Direct_cost_personnel*$F528-UN_compensation)*$G528/CPI_2001*12/1000000/$E528*$CK528","v":5.9236675446544377E-6},8.7743670832955293E-6,{"$f":"Q528*(Direct_cost_personnel*$F528-UN_compensation)*$G528/CPI_2001*12/1000000/$E528*$CK528","v":4.3065706926544752E-4},6.3790602431110981E-4,{"$f":"R528*(Direct_cost_personnel*$F528-UN_compensation)*$G528/CPI_2001*12/1000000/$E528*$CK528","v":9.4971843786579108E-7},1.4067599399848779E-6,{"$f":"S528*(Direct_cost_personnel*$F528-UN_compensation)*$G528/CPI_2001*12/1000000/$E528*$CK528","v":1.2394630460282364E-6},1.8359409386243333E-6,{"$f":"T528*(Direct_cost_personnel*$F528-UN_compensation)*$G528/CPI_2001*12/1000000/$E528*$CK528","v":0},0,{"$f":"U528*(Direct_cost_personnel*$F528-UN_compensation)*$G528/CPI_2001*12/1000000/$E528*$CK528","v":0},0,2.8047392923706685E-4,2.1101178885330976E-5,3.9768912905994312E-5,1.9033619668400601E-4,0,1.2150496012484367E-5,1.7117144749251189E-5,{"$f":"BW528*Direct_cost_personnel*$F528*$G528/CPI_2001*12/1000000/$E528*$CK528","v":5.645484660714076E-4},7.619154895290983E-4,{"$f":"BY528*Direct_cost_personnel*$F528*$G528/CPI_2001*12/1000000/$E528*$CK528","v":5.4412904170437408E-4},7.3385182089584077E-4,{"$f":"CA528*Direct_cost_personnel*$F528*$G528/CPI_2001*12/1000000/$E528*$CK528","v":1.8863658700973658E-5},2.5440895863794339E-5,{"$f":"CC528*Direct_cost_personnel*$F528*$G528/CPI_2001*12/1000000/$E528*$CK528","v":1.5557656660596832E-6},2.6227727694633337E-6,{"$f":"CE528*Direct_cost_personnel*$F528*$G528/CPI_2001*12/1000000/$E528*$CK528","v":0},0,{"$f":"CG528*Direct_cost_personnel*$F528*$G528/CPI_2001*12/1000000/$E528*$CK528","v":0},0,{"$f":"CI528*Direct_cost_personnel*$F528*$G528/CPI_2001*12/1000000/$E528*$CK528","v":0},0,null,0,0,2395]
["Japan",2007,240400,43636,4356347,1.020456,207.34200000000001,1071.4712323636363,78.024729818181811,75.031052727272723,798.70091781818178,0,28.640118545454541,91.07441345454545,36.909090909090899,0,30,0,4.9090909090909101,2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX529","v":0},{"$f":"Include_Afghanistan*DY529","v":0},{"$f":"Include_Afghanistan*DZ529","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV529)),Personnel_plane*AV529,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY529)),Personnel_plane*AY529,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA529)),Personnel_plane*BA529,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV529*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V529:$BV529*INDIRECT(\"Months_non_UN_operation\"&$B529),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V529:$BV529))-IF($AV$19=BY$19,$AV529)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V529:$BV529*INDIRECT(\"Months_non_UN_operation\"&$B529),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V529:$BV529))-IF($AV$19=CA$19,$AV529)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V529:$BV529*INDIRECT(\"Months_non_UN_operation\"&$B529),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V529:$BV529))-IF($AV$19=CC$19,$AV529)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V529:$BV529*INDIRECT(\"Months_non_UN_operation\"&$B529),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V529:$BV529))-IF($AV$19=CE$19,$AV529)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V529:$BV529*INDIRECT(\"Months_non_UN_operation\"&$B529),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V529:$BV529))-IF($AV$19=CG$19,$AV529)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V529:$BV529*INDIRECT(\"Months_non_UN_operation\"&$B529),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V529:$BV529))-IF($AV$19=CI$19,$AV529)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B529-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O529*(Direct_cost_personnel*$F529-UN_compensation)*$G529/CPI_2001*12/1000000/$E529*$CK529","v":2.8913846954262372E-6},4.0584794044062256E-6,{"$f":"P529*(Direct_cost_personnel*$F529-UN_compensation)*$G529/CPI_2001*12/1000000/$E529*$CK529","v":0},0,{"$f":"Q529*(Direct_cost_personnel*$F529-UN_compensation)*$G529/CPI_2001*12/1000000/$E529*$CK529","v":2.3501402696814245E-6},3.2987640479163916E-6,{"$f":"R529*(Direct_cost_personnel*$F529-UN_compensation)*$G529/CPI_2001*12/1000000/$E529*$CK529","v":0},0,{"$f":"S529*(Direct_cost_personnel*$F529-UN_compensation)*$G529/CPI_2001*12/1000000/$E529*$CK529","v":3.8456840776605136E-7},5.3979775329540952E-7,{"$f":"T529*(Direct_cost_personnel*$F529-UN_compensation)*$G529/CPI_2001*12/1000000/$E529*$CK529","v":1.5667601797876163E-7},2.1991760319442602E-7,{"$f":"U529*(Direct_cost_personnel*$F529-UN_compensation)*$G529/CPI_2001*12/1000000/$E529*$CK529","v":0},0,6.4908271414990614E-4,4.7266321177357385E-5,4.5452792271715055E-5,4.8384216381416005E-4,0,1.7349794672555129E-5,5.5171642214118423E-5,{"$f":"BW529*Direct_cost_personnel*$F529*$G529/CPI_2001*12/1000000/$E529*$CK529","v":0},0,{"$f":"BY529*Direct_cost_personnel*$F529*$G529/CPI_2001*12/1000000/$E529*$CK529","v":0},0,{"$f":"CA529*Direct_cost_personnel*$F529*$G529/CPI_2001*12/1000000/$E529*$CK529","v":0},0,{"$f":"CC529*Direct_cost_personnel*$F529*$G529/CPI_2001*12/1000000/$E529*$CK529","v":0},0,{"$f":"CE529*Direct_cost_personnel*$F529*$G529/CPI_2001*12/1000000/$E529*$CK529","v":0},0,{"$f":"CG529*Direct_cost_personnel*$F529*$G529/CPI_2001*12/1000000/$E529*$CK529","v":0},0,{"$f":"CI529*Direct_cost_personnel*$F529*$G529/CPI_2001*12/1000000/$E529*$CK529","v":0},0,null,0,50]
["Luxembourg",2007,900,150.88784000000001,51386,1.2644709999999999,207.34200000000001,4.7796730909090908,0.38088109090909084,0.75284618181818175,2.9739065454545455,0,0.22915309090909089,0.44288618181818179,2,0,2,0,0,0,0,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX530","v":0},{"$f":"Include_Afghanistan*DY530","v":0},{"$f":"Include_Afghanistan*DZ530","v":0},null,null,null,23,null,{"$f":"IF(NOT(ISBLANK(AV530)),Personnel_plane*AV530,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY530)),Personnel_plane*AY530,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA530)),Personnel_plane*BA530,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV530*Include_Iraq","v":0},0,24,24,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V530:$BV530*INDIRECT(\"Months_non_UN_operation\"&$B530),0))/12","v":24},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V530:$BV530))-IF($AV$19=BY$19,$AV530)","v":24},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V530:$BV530*INDIRECT(\"Months_non_UN_operation\"&$B530),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V530:$BV530))-IF($AV$19=CA$19,$AV530)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V530:$BV530*INDIRECT(\"Months_non_UN_operation\"&$B530),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V530:$BV530))-IF($AV$19=CC$19,$AV530)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V530:$BV530*INDIRECT(\"Months_non_UN_operation\"&$B530),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V530:$BV530))-IF($AV$19=CE$19,$AV530)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V530:$BV530*INDIRECT(\"Months_non_UN_operation\"&$B530),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V530:$BV530))-IF($AV$19=CG$19,$AV530)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V530:$BV530*INDIRECT(\"Months_non_UN_operation\"&$B530),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V530:$BV530))-IF($AV$19=CI$19,$AV530)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B530-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O530*(Direct_cost_personnel*$F530-UN_compensation)*$G530/CPI_2001*12/1000000/$E530*$CK530","v":1.6803734947402959E-5},1.722022846857854E-5,{"$f":"P530*(Direct_cost_personnel*$F530-UN_compensation)*$G530/CPI_2001*12/1000000/$E530*$CK530","v":0},0,{"$f":"Q530*(Direct_cost_personnel*$F530-UN_compensation)*$G530/CPI_2001*12/1000000/$E530*$CK530","v":1.6803734947402959E-5},1.722022846857854E-5,{"$f":"R530*(Direct_cost_personnel*$F530-UN_compensation)*$G530/CPI_2001*12/1000000/$E530*$CK530","v":0},0,{"$f":"S530*(Direct_cost_personnel*$F530-UN_compensation)*$G530/CPI_2001*12/1000000/$E530*$CK530","v":0},0,{"$f":"T530*(Direct_cost_personnel*$F530-UN_compensation)*$G530/CPI_2001*12/1000000/$E530*$CK530","v":0},0,{"$f":"U530*(Direct_cost_personnel*$F530-UN_compensation)*$G530/CPI_2001*12/1000000/$E530*$CK530","v":0},0,2.4546827752161592E-4,1.9560799148342172E-5,3.8663701883947371E-5,1.5273005147808989E-4,0,1.1768548485291935E-5,2.2745176525944551E-5,{"$f":"BW530*Direct_cost_personnel*$F530*$G530/CPI_2001*12/1000000/$E530*$CK530","v":2.1896125055250915E-4},2.0664274162294252E-4,{"$f":"BY530*Direct_cost_personnel*$F530*$G530/CPI_2001*12/1000000/$E530*$CK530","v":2.1896125055250915E-4},2.0664274162294252E-4,{"$f":"CA530*Direct_cost_personnel*$F530*$G530/CPI_2001*12/1000000/$E530*$CK530","v":0},0,{"$f":"CC530*Direct_cost_personnel*$F530*$G530/CPI_2001*12/1000000/$E530*$CK530","v":0},0,{"$f":"CE530*Direct_cost_personnel*$F530*$G530/CPI_2001*12/1000000/$E530*$CK530","v":0},0,{"$f":"CG530*Direct_cost_personnel*$F530*$G530/CPI_2001*12/1000000/$E530*$CK530","v":0},0,{"$f":"CI530*Direct_cost_personnel*$F530*$G530/CPI_2001*12/1000000/$E530*$CK530","v":0},0,null,null,null,9]
["Mexico",2007,249000,3191.5630080000001,1035317,0.67048589999999997,207.34200000000001,33.893362909090904,4.106199272727272,5.7224672727272718,19.044160363636362,0,1.3049312727272726,3.7156047272727273,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX531","v":0},{"$f":"Include_Afghanistan*DY531","v":0},{"$f":"Include_Afghanistan*DZ531","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV531)),Personnel_plane*AV531,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY531)),Personnel_plane*AY531,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA531)),Personnel_plane*BA531,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV531*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V531:$BV531*INDIRECT(\"Months_non_UN_operation\"&$B531),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V531:$BV531))-IF($AV$19=BY$19,$AV531)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V531:$BV531*INDIRECT(\"Months_non_UN_operation\"&$B531),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V531:$BV531))-IF($AV$19=CA$19,$AV531)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V531:$BV531*INDIRECT(\"Months_non_UN_operation\"&$B531),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V531:$BV531))-IF($AV$19=CC$19,$AV531)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V531:$BV531*INDIRECT(\"Months_non_UN_operation\"&$B531),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V531:$BV531))-IF($AV$19=CE$19,$AV531)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V531:$BV531*INDIRECT(\"Months_non_UN_operation\"&$B531),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V531:$BV531))-IF($AV$19=CG$19,$AV531)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V531:$BV531*INDIRECT(\"Months_non_UN_operation\"&$B531),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V531:$BV531))-IF($AV$19=CI$19,$AV531)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B531-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O531*(Direct_cost_personnel*$F531-UN_compensation)*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,{"$f":"P531*(Direct_cost_personnel*$F531-UN_compensation)*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,{"$f":"Q531*(Direct_cost_personnel*$F531-UN_compensation)*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,{"$f":"R531*(Direct_cost_personnel*$F531-UN_compensation)*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,{"$f":"S531*(Direct_cost_personnel*$F531-UN_compensation)*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,{"$f":"T531*(Direct_cost_personnel*$F531-UN_compensation)*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,{"$f":"U531*(Direct_cost_personnel*$F531-UN_compensation)*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,8.6393945972570822E-5,1.0466673344634623E-5,1.458652921859223E-5,4.8543432115662709E-5,0,3.3262607247414614E-6,9.4710505689398077E-6,{"$f":"BW531*Direct_cost_personnel*$F531*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,{"$f":"BY531*Direct_cost_personnel*$F531*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,{"$f":"CA531*Direct_cost_personnel*$F531*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,{"$f":"CC531*Direct_cost_personnel*$F531*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,{"$f":"CE531*Direct_cost_personnel*$F531*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,{"$f":"CG531*Direct_cost_personnel*$F531*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,{"$f":"CI531*Direct_cost_personnel*$F531*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0]
["Netherlands",2007,45608,11619,783692,1.1727160000000001,207.34200000000001,133.13568109090906,10.627604727272725,24.308555999999999,76.374800727272714,0,5.5588549090909085,16.265864727272724,209.18181818181799,6.2727272727272698,169,33.909090909090899,0,0,0,null,null,null,null,null,null,null,null,2,100,67,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX532","v":0},{"$f":"Include_Afghanistan*DY532","v":0},{"$f":"Include_Afghanistan*DZ532","v":0},null,null,null,1,null,{"$f":"IF(NOT(ISBLANK(AV532)),Personnel_plane*AV532,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY532)),Personnel_plane*AY532,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA532)),Personnel_plane*BA532,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV532*Include_Iraq","v":0},0,69,170,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V532:$BV532*INDIRECT(\"Months_non_UN_operation\"&$B532),0))/12","v":68},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V532:$BV532))-IF($AV$19=BY$19,$AV532)","v":68},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V532:$BV532*INDIRECT(\"Months_non_UN_operation\"&$B532),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V532:$BV532))-IF($AV$19=CA$19,$AV532)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V532:$BV532*INDIRECT(\"Months_non_UN_operation\"&$B532),0))/12","v":1},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V532:$BV532))-IF($AV$19=CC$19,$AV532)","v":102},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V532:$BV532*INDIRECT(\"Months_non_UN_operation\"&$B532),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V532:$BV532))-IF($AV$19=CE$19,$AV532)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V532:$BV532*INDIRECT(\"Months_non_UN_operation\"&$B532),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V532:$BV532))-IF($AV$19=CG$19,$AV532)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V532:$BV532*INDIRECT(\"Months_non_UN_operation\"&$B532),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V532:$BV532))-IF($AV$19=CI$19,$AV532)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B532-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O532*(Direct_cost_personnel*$F532-UN_compensation)*$G532/CPI_2001*12/1000000/$E532*$CK532","v":1.0615861419165456E-4},1.794519730388175E-4,{"$f":"P532*(Direct_cost_personnel*$F532-UN_compensation)*$G532/CPI_2001*12/1000000/$E532*$CK532","v":3.1833743499453141E-6},5.3812195304990944E-6,{"$f":"Q532*(Direct_cost_personnel*$F532-UN_compensation)*$G532/CPI_2001*12/1000000/$E532*$CK532","v":8.5766564007946973E-5},1.4498097256808432E-4,{"$f":"R532*(Direct_cost_personnel*$F532-UN_compensation)*$G532/CPI_2001*12/1000000/$E532*$CK532","v":1.7208675833762352E-5},2.9089780940234238E-5,{"$f":"S532*(Direct_cost_personnel*$F532-UN_compensation)*$G532/CPI_2001*12/1000000/$E532*$CK532","v":0},0,{"$f":"T532*(Direct_cost_personnel*$F532-UN_compensation)*$G532/CPI_2001*12/1000000/$E532*$CK532","v":0},0,{"$f":"U532*(Direct_cost_personnel*$F532-UN_compensation)*$G532/CPI_2001*12/1000000/$E532*$CK532","v":0},0,4.4832302589688748E-4,3.5787550492294864E-5,8.1856984482337229E-5,2.5718561308100572E-4,0,1.871896874635493E-5,5.4773909094894814E-5,{"$f":"BW532*Direct_cost_personnel*$F532*$G532/CPI_2001*12/1000000/$E532*$CK532","v":3.8281459748782686E-5},1.4583884814541029E-4,{"$f":"BY532*Direct_cost_personnel*$F532*$G532/CPI_2001*12/1000000/$E532*$CK532","v":3.7726655984307568E-5},5.833553925816412E-5,{"$f":"CA532*Direct_cost_personnel*$F532*$G532/CPI_2001*12/1000000/$E532*$CK532","v":0},0,{"$f":"CC532*Direct_cost_personnel*$F532*$G532/CPI_2001*12/1000000/$E532*$CK532","v":5.5480376447511143E-7},8.7503308887246177E-5,{"$f":"CE532*Direct_cost_personnel*$F532*$G532/CPI_2001*12/1000000/$E532*$CK532","v":0},0,{"$f":"CG532*Direct_cost_personnel*$F532*$G532/CPI_2001*12/1000000/$E532*$CK532","v":0},0,{"$f":"CI532*Direct_cost_personnel*$F532*$G532/CPI_2001*12/1000000/$E532*$CK532","v":0},0,null,0,15,1516,null,6]
["New Zealand",2007,9051,1682,131517,1.141667,207.34200000000001,18.325221818181817,1.4449254545454546,3.2632047272727269,10.765504363636362,0,0.74840945454545449,2.1031778181818179,40,1,8.9090909090909101,3.0909090909090899,1,26,0,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX533","v":0},{"$f":"Include_Afghanistan*DY533","v":0},{"$f":"Include_Afghanistan*DZ533","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV533)),Personnel_plane*AV533,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY533)),Personnel_plane*AY533,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA533)),Personnel_plane*BA533,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,null,null,44,null,null,180,null,{"$f":"DV533*Include_Iraq","v":0},0,253,253,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V533:$BV533*INDIRECT(\"Months_non_UN_operation\"&$B533),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V533:$BV533))-IF($AV$19=BY$19,$AV533)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V533:$BV533*INDIRECT(\"Months_non_UN_operation\"&$B533),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V533:$BV533))-IF($AV$19=CA$19,$AV533)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V533:$BV533*INDIRECT(\"Months_non_UN_operation\"&$B533),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V533:$BV533))-IF($AV$19=CC$19,$AV533)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V533:$BV533*INDIRECT(\"Months_non_UN_operation\"&$B533),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V533:$BV533))-IF($AV$19=CE$19,$AV533)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V533:$BV533*INDIRECT(\"Months_non_UN_operation\"&$B533),0))/12","v":224},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V533:$BV533))-IF($AV$19=CG$19,$AV533)","v":224},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V533:$BV533*INDIRECT(\"Months_non_UN_operation\"&$B533),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V533:$BV533))-IF($AV$19=CI$19,$AV533)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B533-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O533*(Direct_cost_personnel*$F533-UN_compensation)*$G533/CPI_2001*12/1000000/$E533*$CK533","v":1.1746242584758435E-4},1.4915901889532644E-4,{"$f":"P533*(Direct_cost_personnel*$F533-UN_compensation)*$G533/CPI_2001*12/1000000/$E533*$CK533","v":2.9365606461896097E-6},3.7289754723831606E-6,{"$f":"Q533*(Direct_cost_personnel*$F533-UN_compensation)*$G533/CPI_2001*12/1000000/$E533*$CK533","v":2.6162085756961975E-5},3.3221781481231803E-5,{"$f":"R533*(Direct_cost_personnel*$F533-UN_compensation)*$G533/CPI_2001*12/1000000/$E533*$CK533","v":9.0766419973133338E-6},1.1525924187366129E-5,{"$f":"S533*(Direct_cost_personnel*$F533-UN_compensation)*$G533/CPI_2001*12/1000000/$E533*$CK533","v":2.9365606461896097E-6},3.7289754723831606E-6,{"$f":"T533*(Direct_cost_personnel*$F533-UN_compensation)*$G533/CPI_2001*12/1000000/$E533*$CK533","v":7.635057680092984E-5},9.6953362281962193E-5,{"$f":"U533*(Direct_cost_personnel*$F533-UN_compensation)*$G533/CPI_2001*12/1000000/$E533*$CK533","v":0},0,3.6771330179001885E-4,2.8993826923513278E-5,6.5479359354423674E-5,2.1602025854115128E-4,0,1.5017559642783128E-5,4.2202297328147475E-5,{"$f":"BW533*Direct_cost_personnel*$F533*$G533/CPI_2001*12/1000000/$E533*$CK533","v":8.1427300563721239E-4},9.4343079451293969E-4,{"$f":"BY533*Direct_cost_personnel*$F533*$G533/CPI_2001*12/1000000/$E533*$CK533","v":9.6554111340380926E-6},1.1186926417149482E-5,{"$f":"CA533*Direct_cost_personnel*$F533*$G533/CPI_2001*12/1000000/$E533*$CK533","v":8.3680229828330126E-5},9.6953362281962193E-5,{"$f":"CC533*Direct_cost_personnel*$F533*$G533/CPI_2001*12/1000000/$E533*$CK533","v":0},0,{"$f":"CE533*Direct_cost_personnel*$F533*$G533/CPI_2001*12/1000000/$E533*$CK533","v":0},0,{"$f":"CG533*Direct_cost_personnel*$F533*$G533/CPI_2001*12/1000000/$E533*$CK533","v":7.209373646748442E-4},8.3529050581382814E-4,{"$f":"CI533*Direct_cost_personnel*$F533*$G533/CPI_2001*12/1000000/$E533*$CK533","v":0},0,null,0,15,8,null,131]
["Norway",2007,15800,6008,393527,1.4961120000000001,207.34200000000001,51.424730181818177,4.4129443636363632,9.9773890909090888,28.321370181818178,0,2.290664727272727,6.4223618181818178,123.454545454545,15.181818181818199,59.818181818181799,45.181818181818201,3.2727272727272698,0,0,null,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX534","v":0},{"$f":"Include_Afghanistan*DY534","v":0},{"$f":"Include_Afghanistan*DZ534","v":0},null,null,null,86,null,{"$f":"IF(NOT(ISBLANK(AV534)),Personnel_plane*AV534,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY534)),Personnel_plane*AY534,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA534)),Personnel_plane*BA534,0)","v":0},null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV534*Include_Iraq","v":0},0,103,103,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V534:$BV534*INDIRECT(\"Months_non_UN_operation\"&$B534),0))/12","v":94},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V534:$BV534))-IF($AV$19=BY$19,$AV534)","v":94},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V534:$BV534*INDIRECT(\"Months_non_UN_operation\"&$B534),0))/12","v":9},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V534:$BV534))-IF($AV$19=CA$19,$AV534)","v":9},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V534:$BV534*INDIRECT(\"Months_non_UN_operation\"&$B534),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V534:$BV534))-IF($AV$19=CC$19,$AV534)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V534:$BV534*INDIRECT(\"Months_non_UN_operation\"&$B534),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V534:$BV534))-IF($AV$19=CE$19,$AV534)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V534:$BV534*INDIRECT(\"Months_non_UN_operation\"&$B534),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V534:$BV534))-IF($AV$19=CG$19,$AV534)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V534:$BV534*INDIRECT(\"Months_non_UN_operation\"&$B534),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V534:$BV534))-IF($AV$19=CI$19,$AV534)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B534-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O534*(Direct_cost_personnel*$F534-UN_compensation)*$G534/CPI_2001*12/1000000/$E534*$CK534","v":1.6238457469141675E-4},{"$f":"O534/$C534*$D534/$E534*$CK534","v":3.1480917481436035E-4},{"$f":"P534*(Direct_cost_personnel*$F534-UN_compensation)*$G534/CPI_2001*12/1000000/$E534*$CK534","v":1.9969237093863563E-5},{"$f":"P534/$C534*$D534/$E534*$CK534","v":3.8713646681883973E-5},{"$f":"Q534*(Direct_cost_personnel*$F534-UN_compensation)*$G534/CPI_2001*12/1000000/$E534*$CK534","v":7.8681185675222784E-5},{"$f":"Q534/$C534*$D534/$E534*$CK534","v":1.5253640429149472E-4},{"$f":"R534*(Direct_cost_personnel*$F534-UN_compensation)*$G534/CPI_2001*12/1000000/$E534*$CK534","v":5.9429406201498107E-5},{"$f":"R534/$C534*$D534/$E534*$CK534","v":1.1521366707123546E-4},{"$f":"S534*(Direct_cost_personnel*$F534-UN_compensation)*$G534/CPI_2001*12/1000000/$E534*$CK534","v":4.3047457208328548E-6},{"$f":"S534/$C534*$D534/$E534*$CK534","v":8.3454567697474263E-6},{"$f":"T534*(Direct_cost_personnel*$F534-UN_compensation)*$G534/CPI_2001*12/1000000/$E534*$CK534","v":0},{"$f":"T534/$C534*$D534/$E534*$CK534","v":0},{"$f":"U534*(Direct_cost_personnel*$F534-UN_compensation)*$G534/CPI_2001*12/1000000/$E534*$CK534","v":0},{"$f":"U534/$C534*$D534/$E534*$CK534","v":0},3.4485734541350765E-4,2.9593471338021733E-5,6.6908973637456754E-5,1.8992481836741399E-4,0,1.5361335962029536E-5,4.3068746108585689E-5,{"$f":"BW534*Direct_cost_personnel*$F534*$G534/CPI_2001*12/1000000/$E534*$CK534","v":1.4518400028001613E-4},{"$f":"BX534/$C534*$D534/$E534*$CK534","v":2.6265007000344013E-4},{"$f":"BY534*Direct_cost_personnel*$F534*$G534/CPI_2001*12/1000000/$E534*$CK534","v":1.3249801967302443E-4},{"$f":"BZ534/$C534*$D534/$E534*$CK534","v":2.3970006388663464E-4},{"$f":"CA534*Direct_cost_personnel*$F534*$G534/CPI_2001*12/1000000/$E534*$CK534","v":1.2685980606991703E-5},{"$f":"CB534/$C534*$D534/$E534*$CK534","v":2.2950006116805449E-5},{"$f":"CC534*Direct_cost_personnel*$F534*$G534/CPI_2001*12/1000000/$E534*$CK534","v":0},0,{"$f":"CE534*Direct_cost_personnel*$F534*$G534/CPI_2001*12/1000000/$E534*$CK534","v":0},{"$f":"CF534/$C534*$D534/$E534*$CK534","v":0},{"$f":"CG534*Direct_cost_personnel*$F534*$G534/CPI_2001*12/1000000/$E534*$CK534","v":0},{"$f":"CH534/$C534*$D534/$E534*$CK534","v":0},{"$f":"CI534*Direct_cost_personnel*$F534*$G534/CPI_2001*12/1000000/$E534*$CK534","v":0},{"$f":"CJ534/$C534*$D534/$E534*$CK534","v":0},null,0,0,508]
["Poland",2007,127000,4568.9671680000001,425321,0.66570050000000003,207.34200000000001,11.648511272727273,1.1525334545454544,1.9364236363636362,7.5152258181818183,0,0.4491152727272727,0.5952130909090908,941.36363636363603,132.90909090909099,787.36363636363603,20.363636363636399,0.72727272727272696,0,0,null,null,null,null,null,null,null,null,null,null,203,350,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX535","v":0},{"$f":"Include_Afghanistan*DY535","v":0},{"$f":"Include_Afghanistan*DZ535","v":0},null,null,null,312,null,{"$f":"IF(NOT(ISBLANK(AV535)),Personnel_plane*AV535,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY535)),Personnel_plane*AY535,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA535)),Personnel_plane*BA535,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV535*Include_Iraq","v":0},0,515,865,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V535:$BV535*INDIRECT(\"Months_non_UN_operation\"&$B535),0))/12","v":515},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V535:$BV535))-IF($AV$19=BY$19,$AV535)","v":515},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V535:$BV535*INDIRECT(\"Months_non_UN_operation\"&$B535),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V535:$BV535))-IF($AV$19=CA$19,$AV535)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V535:$BV535*INDIRECT(\"Months_non_UN_operation\"&$B535),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V535:$BV535))-IF($AV$19=CC$19,$AV535)","v":350},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V535:$BV535*INDIRECT(\"Months_non_UN_operation\"&$B535),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V535:$BV535))-IF($AV$19=CE$19,$AV535)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V535:$BV535*INDIRECT(\"Months_non_UN_operation\"&$B535),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V535:$BV535))-IF($AV$19=CG$19,$AV535)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V535:$BV535*INDIRECT(\"Months_non_UN_operation\"&$B535),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V535:$BV535))-IF($AV$19=CI$19,$AV535)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B535-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O535*(Direct_cost_personnel*$F535-UN_compensation)*$G535/CPI_2001*12/1000000/$E535*$CK535","v":4.6421494334216508E-4},2.1013427793733775E-4,{"$f":"P535*(Direct_cost_personnel*$F535-UN_compensation)*$G535/CPI_2001*12/1000000/$E535*$CK535","v":6.5541501416344373E-5},2.9668403123552695E-5,{"$f":"Q535*(Direct_cost_personnel*$F535-UN_compensation)*$G535/CPI_2001*12/1000000/$E535*$CK535","v":3.8827287535359641E-4},1.7575789292276989E-4,{"$f":"R535*(Direct_cost_personnel*$F535-UN_compensation)*$G535/CPI_2001*12/1000000/$E535*$CK535","v":1.0041926345595865E-5},4.5456376878767513E-6,{"$f":"S535*(Direct_cost_personnel*$F535-UN_compensation)*$G535/CPI_2001*12/1000000/$E535*$CK535","v":3.5864022662842292E-7},1.6234420313845506E-7,{"$f":"T535*(Direct_cost_personnel*$F535-UN_compensation)*$G535/CPI_2001*12/1000000/$E535*$CK535","v":0},0,{"$f":"U535*(Direct_cost_personnel*$F535-UN_compensation)*$G535/CPI_2001*12/1000000/$E535*$CK535","v":0},0,7.2276246755231344E-5,7.1511964408206479E-6,1.2015048900898065E-5,4.6630191870778108E-5,0,2.7866536343729199E-6,3.6931559083615969E-6,{"$f":"BW535*Direct_cost_personnel*$F535*$G535/CPI_2001*12/1000000/$E535*$CK535","v":2.9885549673091112E-4},1.9308813660780006E-4,{"$f":"BY535*Direct_cost_personnel*$F535*$G535/CPI_2001*12/1000000/$E535*$CK535","v":2.9885549673091112E-4},1.1495998884741852E-4,{"$f":"CA535*Direct_cost_personnel*$F535*$G535/CPI_2001*12/1000000/$E535*$CK535","v":0},0,{"$f":"CC535*Direct_cost_personnel*$F535*$G535/CPI_2001*12/1000000/$E535*$CK535","v":0},7.8128147760381535E-5,{"$f":"CE535*Direct_cost_personnel*$F535*$G535/CPI_2001*12/1000000/$E535*$CK535","v":0},0,{"$f":"CG535*Direct_cost_personnel*$F535*$G535/CPI_2001*12/1000000/$E535*$CK535","v":0},0,{"$f":"CI535*Direct_cost_personnel*$F535*$G535/CPI_2001*12/1000000/$E535*$CK535","v":0},0,null,null,null,937]
["Portugal",2007,42910,3534,232075,0.90246610000000005,207.34200000000001,16.820879999999999,2.2235869090909088,4.5596716363636363,7.0461109090909089,0,1.5578356363636361,1.4336749090909091,393.36363636363598,6.8181818181818201,146.81818181818201,1.63636363636364,0,238.09090909090901,0,null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX536","v":0},{"$f":"Include_Afghanistan*DY536","v":0},{"$f":"Include_Afghanistan*DZ536","v":0},null,null,null,296,null,{"$f":"IF(NOT(ISBLANK(AV536)),Personnel_plane*AV536,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY536)),Personnel_plane*AY536,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA536)),Personnel_plane*BA536,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"DV536*Include_Iraq","v":0},0,311,311,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V536:$BV536*INDIRECT(\"Months_non_UN_operation\"&$B536),0))/12","v":310},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V536:$BV536))-IF($AV$19=BY$19,$AV536)","v":310},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V536:$BV536*INDIRECT(\"Months_non_UN_operation\"&$B536),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V536:$BV536))-IF($AV$19=CA$19,$AV536)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V536:$BV536*INDIRECT(\"Months_non_UN_operation\"&$B536),0))/12","v":1},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V536:$BV536))-IF($AV$19=CC$19,$AV536)","v":1},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V536:$BV536*INDIRECT(\"Months_non_UN_operation\"&$B536),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V536:$BV536))-IF($AV$19=CE$19,$AV536)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V536:$BV536*INDIRECT(\"Months_non_UN_operation\"&$B536),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V536:$BV536))-IF($AV$19=CG$19,$AV536)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V536:$BV536*INDIRECT(\"Months_non_UN_operation\"&$B536),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V536:$BV536))-IF($AV$19=CI$19,$AV536)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B536-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O536*(Direct_cost_personnel*$F536-UN_compensation)*$G536/CPI_2001*12/1000000/$E536*$CK536","v":5.0429482077213534E-4},3.6839682234984734E-4,{"$f":"P536*(Direct_cost_personnel*$F536-UN_compensation)*$G536/CPI_2001*12/1000000/$E536*$CK536","v":8.7409548319644571E-6},6.3854314019502166E-6,{"$f":"Q536*(Direct_cost_personnel*$F536-UN_compensation)*$G536/CPI_2001*12/1000000/$E536*$CK536","v":1.8822189404830148E-4},1.3749962285532815E-4,{"$f":"R536*(Direct_cost_personnel*$F536-UN_compensation)*$G536/CPI_2001*12/1000000/$E536*$CK536","v":2.0978291596714731E-6},1.5325035364680552E-6,{"$f":"S536*(Direct_cost_personnel*$F536-UN_compensation)*$G536/CPI_2001*12/1000000/$E536*$CK536","v":0},0,{"$f":"T536*(Direct_cost_personnel*$F536-UN_compensation)*$G536/CPI_2001*12/1000000/$E536*$CK536","v":3.052341427321986E-4},2.2297926455610144E-4,{"$f":"U536*(Direct_cost_personnel*$F536-UN_compensation)*$G536/CPI_2001*12/1000000/$E536*$CK536","v":0},0,1.9127682194257516E-4,2.5285278611108508E-5,5.1849814023127074E-5,8.0124089925486552E-5,0,1.7714759848029681E-5,1.6302879534823357E-5,{"$f":"BW536*Direct_cost_personnel*$F536*$G536/CPI_2001*12/1000000/$E536*$CK536","v":4.4838893743833001E-4},2.9126081101428915E-4,{"$f":"BY536*Direct_cost_personnel*$F536*$G536/CPI_2001*12/1000000/$E536*$CK536","v":4.4694717236618117E-4},2.9032428107533641E-4,{"$f":"CA536*Direct_cost_personnel*$F536*$G536/CPI_2001*12/1000000/$E536*$CK536","v":0},0,{"$f":"CC536*Direct_cost_personnel*$F536*$G536/CPI_2001*12/1000000/$E536*$CK536","v":1.4417650721489713E-6},9.3652993895269811E-7,{"$f":"CE536*Direct_cost_personnel*$F536*$G536/CPI_2001*12/1000000/$E536*$CK536","v":0},0,{"$f":"CG536*Direct_cost_personnel*$F536*$G536/CPI_2001*12/1000000/$E536*$CK536","v":0},0,{"$f":"CI536*Direct_cost_personnel*$F536*$G536/CPI_2001*12/1000000/$E536*$CK536","v":0},0,null,0,9,162]
["Russia",2007,1027000,14121.200639999999,1299703,0.5443751,207.34200000000001,131.93927454545454,7.8115123636363633,0.54446727272727269,107.69263309090908,0,4.2787319999999998,11.611929818181817,294.72727272727298,48.090909090909101,4.3636363636363598,227.81818181818201,4.3636363636363598,4.5454545454545503,5.5454545454545503,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX537","v":0},{"$f":"Include_Afghanistan*DY537","v":0},{"$f":"Include_Afghanistan*DZ537","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV537)),Personnel_plane*AV537,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY537)),Personnel_plane*AY537,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA537)),Personnel_plane*BA537,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV537*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V537:$BV537*INDIRECT(\"Months_non_UN_operation\"&$B537),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V537:$BV537))-IF($AV$19=BY$19,$AV537)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V537:$BV537*INDIRECT(\"Months_non_UN_operation\"&$B537),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V537:$BV537))-IF($AV$19=CA$19,$AV537)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V537:$BV537*INDIRECT(\"Months_non_UN_operation\"&$B537),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V537:$BV537))-IF($AV$19=CC$19,$AV537)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V537:$BV537*INDIRECT(\"Months_non_UN_operation\"&$B537),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V537:$BV537))-IF($AV$19=CE$19,$AV537)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V537:$BV537*INDIRECT(\"Months_non_UN_operation\"&$B537),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V537:$BV537))-IF($AV$19=CG$19,$AV537)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V537:$BV537*INDIRECT(\"Months_non_UN_operation\"&$B537),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V537:$BV537))-IF($AV$19=CI$19,$AV537)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B537-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O537*(Direct_cost_personnel*$F537-UN_compensation)*$G537/CPI_2001*12/1000000/$E537*$CK537","v":3.7360947519709173E-5},8.2284754551059228E-6,{"$f":"P537*(Direct_cost_personnel*$F537-UN_compensation)*$G537/CPI_2001*12/1000000/$E537*$CK537","v":6.0962187655540209E-6},1.3426475989361596E-6,{"$f":"Q537*(Direct_cost_personnel*$F537-UN_compensation)*$G537/CPI_2001*12/1000000/$E537*$CK537","v":5.5315406568354011E-7},1.2182813752161739E-7,{"$f":"R537*(Direct_cost_personnel*$F537-UN_compensation)*$G537/CPI_2001*12/1000000/$E537*$CK537","v":2.8879251845894873E-5},6.3604440131077871E-6,{"$f":"S537*(Direct_cost_personnel*$F537-UN_compensation)*$G537/CPI_2001*12/1000000/$E537*$CK537","v":5.5315406568354011E-7},1.2182813752161739E-7,{"$f":"T537*(Direct_cost_personnel*$F537-UN_compensation)*$G537/CPI_2001*12/1000000/$E537*$CK537","v":5.7620215175368881E-7},1.2690430991835171E-7,{"$f":"U537*(Direct_cost_personnel*$F537-UN_compensation)*$G537/CPI_2001*12/1000000/$E537*$CK537","v":7.0296662513949991E-7},1.5482325810038907E-7,2.6789953782420151E-4,1.5861088816319502E-5,1.1055277606046603E-6,2.1866731290982224E-4,0,8.6878628764835185E-6,2.3577745460971575E-5,{"$f":"BW537*Direct_cost_personnel*$F537*$G537/CPI_2001*12/1000000/$E537*$CK537","v":0},0,{"$f":"BY537*Direct_cost_personnel*$F537*$G537/CPI_2001*12/1000000/$E537*$CK537","v":0},0,{"$f":"CA537*Direct_cost_personnel*$F537*$G537/CPI_2001*12/1000000/$E537*$CK537","v":0},0,{"$f":"CC537*Direct_cost_personnel*$F537*$G537/CPI_2001*12/1000000/$E537*$CK537","v":0},{"$f":"CD537/$C537*$D537/$E537*$CK537","v":0},{"$f":"CE537*Direct_cost_personnel*$F537*$G537/CPI_2001*12/1000000/$E537*$CK537","v":0},0,{"$f":"CG537*Direct_cost_personnel*$F537*$G537/CPI_2001*12/1000000/$E537*$CK537","v":0},0,{"$f":"CI537*Direct_cost_personnel*$F537*$G537/CPI_2001*12/1000000/$E537*$CK537","v":0},0]
["Saudi Arabia",2007,224000,22006.69184,385199,0.70139859999999998,207.34200000000001,8.0445458181818186,0.94554218181818184,0.46846036363636362,5.8907083636363637,0,0.12936654545454543,0.61046836363636359,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX538","v":0},{"$f":"Include_Afghanistan*DY538","v":0},{"$f":"Include_Afghanistan*DZ538","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV538)),Personnel_plane*AV538,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY538)),Personnel_plane*AY538,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA538)),Personnel_plane*BA538,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV538*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V538:$BV538*INDIRECT(\"Months_non_UN_operation\"&$B538),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V538:$BV538))-IF($AV$19=BY$19,$AV538)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V538:$BV538*INDIRECT(\"Months_non_UN_operation\"&$B538),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V538:$BV538))-IF($AV$19=CA$19,$AV538)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V538:$BV538*INDIRECT(\"Months_non_UN_operation\"&$B538),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V538:$BV538))-IF($AV$19=CC$19,$AV538)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V538:$BV538*INDIRECT(\"Months_non_UN_operation\"&$B538),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V538:$BV538))-IF($AV$19=CE$19,$AV538)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V538:$BV538*INDIRECT(\"Months_non_UN_operation\"&$B538),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V538:$BV538))-IF($AV$19=CG$19,$AV538)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V538:$BV538*INDIRECT(\"Months_non_UN_operation\"&$B538),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V538:$BV538))-IF($AV$19=CI$19,$AV538)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B538-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O538*(Direct_cost_personnel*$F538-UN_compensation)*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,{"$f":"P538*(Direct_cost_personnel*$F538-UN_compensation)*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,{"$f":"Q538*(Direct_cost_personnel*$F538-UN_compensation)*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,{"$f":"R538*(Direct_cost_personnel*$F538-UN_compensation)*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,{"$f":"S538*(Direct_cost_personnel*$F538-UN_compensation)*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,{"$f":"T538*(Direct_cost_personnel*$F538-UN_compensation)*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,{"$f":"U538*(Direct_cost_personnel*$F538-UN_compensation)*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,5.5113548299273449E-5,6.4779523772312679E-6,3.2094432005364947E-6,4.035751020056768E-5,0,8.8629607094843933E-7,4.1823464499895683E-6,{"$f":"BW538*Direct_cost_personnel*$F538*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,{"$f":"BY538*Direct_cost_personnel*$F538*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,{"$f":"CA538*Direct_cost_personnel*$F538*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,{"$f":"CC538*Direct_cost_personnel*$F538*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,{"$f":"CE538*Direct_cost_personnel*$F538*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,{"$f":"CG538*Direct_cost_personnel*$F538*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,{"$f":"CI538*Direct_cost_personnel*$F538*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0]
["Slovakia",2007,17000,660.51692800000001,75144,0.74640770000000001,207.34200000000001,1.1401003636363636,0.14134472727272726,0.23847054545454544,0.66595199999999999,0,4.8603272727272724E-2,4.5729818181818177E-2,295.18181818181802,195.90909090909099,99.272727272727295,0,0,0,0,null,null,null,null,null,null,null,null,null,null,40,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX539","v":0},{"$f":"Include_Afghanistan*DY539","v":0},{"$f":"Include_Afghanistan*DZ539","v":0},null,null,null,92,null,{"$f":"IF(NOT(ISBLANK(AV539)),Personnel_plane*AV539,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY539)),Personnel_plane*AY539,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA539)),Personnel_plane*BA539,0)","v":0},null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,{"$f":"DV539*Include_Iraq","v":0},0,134,134,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V539:$BV539*INDIRECT(\"Months_non_UN_operation\"&$B539),0))/12","v":134},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V539:$BV539))-IF($AV$19=BY$19,$AV539)","v":134},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V539:$BV539*INDIRECT(\"Months_non_UN_operation\"&$B539),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V539:$BV539))-IF($AV$19=CA$19,$AV539)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V539:$BV539*INDIRECT(\"Months_non_UN_operation\"&$B539),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V539:$BV539))-IF($AV$19=CC$19,$AV539)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V539:$BV539*INDIRECT(\"Months_non_UN_operation\"&$B539),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V539:$BV539))-IF($AV$19=CE$19,$AV539)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V539:$BV539*INDIRECT(\"Months_non_UN_operation\"&$B539),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V539:$BV539))-IF($AV$19=CG$19,$AV539)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V539:$BV539*INDIRECT(\"Months_non_UN_operation\"&$B539),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V539:$BV539))-IF($AV$19=CI$19,$AV539)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B539-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O539*(Direct_cost_personnel*$F539-UN_compensation)*$G539/CPI_2001*12/1000000/$E539*$CK539","v":9.4144245107939033E-4},4.027841006693169E-4,{"$f":"P539*(Direct_cost_personnel*$F539-UN_compensation)*$G539/CPI_2001*12/1000000/$E539*$CK539","v":6.2482552573947905E-4},2.6732360238447143E-4,{"$f":"Q539*(Direct_cost_personnel*$F539-UN_compensation)*$G539/CPI_2001*12/1000000/$E539*$CK539","v":3.1661692533991231E-4},1.3546049828484582E-4,{"$f":"R539*(Direct_cost_personnel*$F539-UN_compensation)*$G539/CPI_2001*12/1000000/$E539*$CK539","v":0},0,{"$f":"S539*(Direct_cost_personnel*$F539-UN_compensation)*$G539/CPI_2001*12/1000000/$E539*$CK539","v":0},0,{"$f":"T539*(Direct_cost_personnel*$F539-UN_compensation)*$G539/CPI_2001*12/1000000/$E539*$CK539","v":0},0,{"$f":"U539*(Direct_cost_personnel*$F539-UN_compensation)*$G539/CPI_2001*12/1000000/$E539*$CK539","v":0},0,4.0039695754637376E-5,4.9639488390929659E-6,8.3749539873735724E-6,2.3387866820904682E-5,0,1.7069201227799649E-6,1.6060059844861927E-6,{"$f":"BW539*Direct_cost_personnel*$F539*$G539/CPI_2001*12/1000000/$E539*$CK539","v":4.9349023357619492E-4},1.8284686306947132E-4,{"$f":"BY539*Direct_cost_personnel*$F539*$G539/CPI_2001*12/1000000/$E539*$CK539","v":4.9349023357619492E-4},1.8284686306947132E-4,{"$f":"CA539*Direct_cost_personnel*$F539*$G539/CPI_2001*12/1000000/$E539*$CK539","v":0},0,{"$f":"CC539*Direct_cost_personnel*$F539*$G539/CPI_2001*12/1000000/$E539*$CK539","v":0},0,{"$f":"CE539*Direct_cost_personnel*$F539*$G539/CPI_2001*12/1000000/$E539*$CK539","v":0},0,{"$f":"CG539*Direct_cost_personnel*$F539*$G539/CPI_2001*12/1000000/$E539*$CK539","v":0},0,{"$f":"CI539*Direct_cost_personnel*$F539*$G539/CPI_2001*12/1000000/$E539*$CK539","v":0},0,null,null,null,59]
["South Korea",2007,687000,26906,1049239,0.82675460000000001,207.34200000000001,201.25005381818181,13.309797818181817,24.532833818181814,143.35136399999999,0,5.2399210909090908,14.816137090909091,235.363636363636,7.3636363636363598,199.45454545454501,9.9090909090909101,14,4.6363636363636402,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX540","v":0},{"$f":"Include_Afghanistan*DY540","v":0},{"$f":"Include_Afghanistan*DZ540","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV540)),Personnel_plane*AV540,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY540)),Personnel_plane*AY540,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA540)),Personnel_plane*BA540,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV540*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V540:$BV540*INDIRECT(\"Months_non_UN_operation\"&$B540),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V540:$BV540))-IF($AV$19=BY$19,$AV540)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V540:$BV540*INDIRECT(\"Months_non_UN_operation\"&$B540),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V540:$BV540))-IF($AV$19=CA$19,$AV540)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V540:$BV540*INDIRECT(\"Months_non_UN_operation\"&$B540),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V540:$BV540))-IF($AV$19=CC$19,$AV540)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V540:$BV540*INDIRECT(\"Months_non_UN_operation\"&$B540),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V540:$BV540))-IF($AV$19=CE$19,$AV540)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V540:$BV540*INDIRECT(\"Months_non_UN_operation\"&$B540),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V540:$BV540))-IF($AV$19=CG$19,$AV540)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V540:$BV540*INDIRECT(\"Months_non_UN_operation\"&$B540),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V540:$BV540))-IF($AV$19=CI$19,$AV540)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B540-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O540*(Direct_cost_personnel*$F540-UN_compensation)*$G540/CPI_2001*12/1000000/$E540*$CK540","v":6.0442816308065036E-5},2.3184585461397905E-5,{"$f":"P540*(Direct_cost_personnel*$F540-UN_compensation)*$G540/CPI_2001*12/1000000/$E540*$CK540","v":1.8910266979348289E-6},7.2535783019437341E-7,{"$f":"Q540*(Direct_cost_personnel*$F540-UN_compensation)*$G540/CPI_2001*12/1000000/$E540*$CK540","v":5.1221142904555651E-5},1.9647346659832747E-5,{"$f":"R540*(Direct_cost_personnel*$F540-UN_compensation)*$G540/CPI_2001*12/1000000/$E540*$CK540","v":2.5447149391962525E-6},9.7609880853316974E-7,{"$f":"S540*(Direct_cost_personnel*$F540-UN_compensation)*$G540/CPI_2001*12/1000000/$E540*$CK540","v":3.5952853269378243E-6},1.3790753808633772E-6,{"$f":"T540*(Direct_cost_personnel*$F540-UN_compensation)*$G540/CPI_2001*12/1000000/$E540*$CK540","v":1.1906464394404492E-6},4.5670678197423563E-7,{"$f":"U540*(Direct_cost_personnel*$F540-UN_compensation)*$G540/CPI_2001*12/1000000/$E540*$CK540","v":0},0,5.0617835985235335E-4,3.3476421505259945E-5,6.1704279571704265E-5,3.6055323680893439E-4,0,1.317929915163329E-5,3.7265122814821501E-5,{"$f":"BW540*Direct_cost_personnel*$F540*$G540/CPI_2001*12/1000000/$E540*$CK540","v":0},0,{"$f":"BY540*Direct_cost_personnel*$F540*$G540/CPI_2001*12/1000000/$E540*$CK540","v":0},0,{"$f":"CA540*Direct_cost_personnel*$F540*$G540/CPI_2001*12/1000000/$E540*$CK540","v":0},0,{"$f":"CC540*Direct_cost_personnel*$F540*$G540/CPI_2001*12/1000000/$E540*$CK540","v":0},0,{"$f":"CE540*Direct_cost_personnel*$F540*$G540/CPI_2001*12/1000000/$E540*$CK540","v":0},0,{"$f":"CG540*Direct_cost_personnel*$F540*$G540/CPI_2001*12/1000000/$E540*$CK540","v":0},0,{"$f":"CI540*Direct_cost_personnel*$F540*$G540/CPI_2001*12/1000000/$E540*$CK540","v":0},0,null,1200,null,207]
["Spain",2007,149150,18244,1443500,0.99632730000000003,207.34200000000001,123.78611563636362,7.7603694545454545,1.1557974545454544,96.667759636363627,0,4.0875229090909091,14.114666181818182,1183.9090909090901,15.7272727272727,1106.72727272727,7.6363636363636402,0,9.3636363636363598,44.454545454545503,null,null,null,null,null,null,null,null,null,null,284,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX541","v":0},{"$f":"Include_Afghanistan*DY541","v":0},{"$f":"Include_Afghanistan*DZ541","v":0},null,null,null,627,null,{"$f":"IF(NOT(ISBLANK(AV541)),Personnel_plane*AV541,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY541)),Personnel_plane*AY541,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA541)),Personnel_plane*BA541,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,{"$f":"DV541*Include_Iraq","v":0},0,913,913,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V541:$BV541*INDIRECT(\"Months_non_UN_operation\"&$B541),0))/12","v":911},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V541:$BV541))-IF($AV$19=BY$19,$AV541)","v":911},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V541:$BV541*INDIRECT(\"Months_non_UN_operation\"&$B541),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V541:$BV541))-IF($AV$19=CA$19,$AV541)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V541:$BV541*INDIRECT(\"Months_non_UN_operation\"&$B541),0))/12","v":2},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V541:$BV541))-IF($AV$19=CC$19,$AV541)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V541:$BV541*INDIRECT(\"Months_non_UN_operation\"&$B541),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V541:$BV541))-IF($AV$19=CE$19,$AV541)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V541:$BV541*INDIRECT(\"Months_non_UN_operation\"&$B541),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V541:$BV541))-IF($AV$19=CG$19,$AV541)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V541:$BV541*INDIRECT(\"Months_non_UN_operation\"&$B541),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V541:$BV541))-IF($AV$19=CI$19,$AV541)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B541-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O541*(Direct_cost_personnel*$F541-UN_compensation)*$G541/CPI_2001*12/1000000/$E541*$CK541","v":2.7255876552417931E-4},2.6475268120025635E-4,{"$f":"P541*(Direct_cost_personnel*$F541-UN_compensation)*$G541/CPI_2001*12/1000000/$E541*$CK541","v":3.6207222940707189E-6},3.5170247905739303E-6,{"$f":"Q541*(Direct_cost_personnel*$F541-UN_compensation)*$G541/CPI_2001*12/1000000/$E541*$CK541","v":2.5479001854345032E-4},2.4749283121645665E-4,{"$f":"R541*(Direct_cost_personnel*$F541-UN_compensation)*$G541/CPI_2001*12/1000000/$E541*$CK541","v":1.7580385705314516E-6},1.7076883376197155E-6,{"$f":"S541*(Direct_cost_personnel*$F541-UN_compensation)*$G541/CPI_2001*12/1000000/$E541*$CK541","v":0},0,{"$f":"T541*(Direct_cost_personnel*$F541-UN_compensation)*$G541/CPI_2001*12/1000000/$E541*$CK541","v":2.1556901519611824E-6},2.09395117589084E-6,{"$f":"U541*(Direct_cost_personnel*$F541-UN_compensation)*$G541/CPI_2001*12/1000000/$E541*$CK541","v":1.0234295964165241E-5},9.9411856797147781E-6,2.2630655881680651E-4,1.4187556474947087E-5,2.1130362099395945E-6,1.7672860901541326E-4,0,7.4728352116534679E-6,2.5804521904853118E-5,{"$f":"BW541*Direct_cost_personnel*$F541*$G541/CPI_2001*12/1000000/$E541*$CK541","v":2.3364042195795305E-4},2.0417040446089047E-4,{"$f":"BY541*Direct_cost_personnel*$F541*$G541/CPI_2001*12/1000000/$E541*$CK541","v":2.331286138047045E-4},2.0372315275341861E-4,{"$f":"CA541*Direct_cost_personnel*$F541*$G541/CPI_2001*12/1000000/$E541*$CK541","v":0},0,{"$f":"CC541*Direct_cost_personnel*$F541*$G541/CPI_2001*12/1000000/$E541*$CK541","v":5.1180815324852809E-7},4.4725170747183016E-7,{"$f":"CE541*Direct_cost_personnel*$F541*$G541/CPI_2001*12/1000000/$E541*$CK541","v":0},0,{"$f":"CG541*Direct_cost_personnel*$F541*$G541/CPI_2001*12/1000000/$E541*$CK541","v":0},0,{"$f":"CI541*Direct_cost_personnel*$F541*$G541/CPI_2001*12/1000000/$E541*$CK541","v":0},0,null,0,0,742]
["Sweden",2007,24000,7305,462513,1.3136840000000001,207.34200000000001,63.977175272727266,6.0316221818181814,0.41021781818181818,45.561921818181816,0,3.214450909090909,8.7589625454545459,144.90909090909099,38.090909090909101,43.636363636363598,49.090909090909101,9.4545454545454604,4.6363636363636402,0,null,null,null,null,null,null,null,null,1,200,24,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX542","v":0},{"$f":"Include_Afghanistan*DY542","v":0},{"$f":"Include_Afghanistan*DZ542","v":0},null,5,null,380,null,{"$f":"IF(NOT(ISBLANK(AV542)),Personnel_plane*AV542,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY542)),Personnel_plane*AY542,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA542)),Personnel_plane*BA542,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,{"$f":"DV542*Include_Iraq","v":0},0,421.5,622,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V542:$BV542*INDIRECT(\"Months_non_UN_operation\"&$B542),0))/12","v":404},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V542:$BV542))-IF($AV$19=BY$19,$AV542)","v":404},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V542:$BV542*INDIRECT(\"Months_non_UN_operation\"&$B542),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V542:$BV542))-IF($AV$19=CA$19,$AV542)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V542:$BV542*INDIRECT(\"Months_non_UN_operation\"&$B542),0))/12","v":12.5},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V542:$BV542))-IF($AV$19=CC$19,$AV542)","v":213},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V542:$BV542*INDIRECT(\"Months_non_UN_operation\"&$B542),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V542:$BV542))-IF($AV$19=CE$19,$AV542)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V542:$BV542*INDIRECT(\"Months_non_UN_operation\"&$B542),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V542:$BV542))-IF($AV$19=CG$19,$AV542)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V542:$BV542*INDIRECT(\"Months_non_UN_operation\"&$B542),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V542:$BV542))-IF($AV$19=CI$19,$AV542)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B542-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O542*(Direct_cost_personnel*$F542-UN_compensation)*$G542/CPI_2001*12/1000000/$E542*$CK542","v":1.4098382094420152E-4},2.5166490700088474E-4,{"$f":"P542*(Direct_cost_personnel*$F542-UN_compensation)*$G542/CPI_2001*12/1000000/$E542*$CK542","v":3.705910977140554E-5},6.6152820598099535E-5,{"$f":"Q542*(Direct_cost_personnel*$F542-UN_compensation)*$G542/CPI_2001*12/1000000/$E542*$CK542","v":4.2454350096120846E-5},7.5783660828371695E-5,{"$f":"R542*(Direct_cost_personnel*$F542-UN_compensation)*$G542/CPI_2001*12/1000000/$E542*$CK542","v":4.7761143858136021E-5},8.525661843191825E-5,{"$f":"S542*(Direct_cost_personnel*$F542-UN_compensation)*$G542/CPI_2001*12/1000000/$E542*$CK542","v":9.1984425208261984E-6},1.6419793179480561E-5,{"$f":"T542*(Direct_cost_personnel*$F542-UN_compensation)*$G542/CPI_2001*12/1000000/$E542*$CK542","v":4.5107746977128503E-6},8.0520139630145064E-6,{"$f":"U542*(Direct_cost_personnel*$F542-UN_compensation)*$G542/CPI_2001*12/1000000/$E542*$CK542","v":0},0,3.6504223181302E-4,3.4415349119710614E-5,2.340628938995903E-6,2.5996811449237989E-4,0,1.8341077562518578E-5,4.9977061699414999E-5,{"$f":"BW542*Direct_cost_personnel*$F542*$G542/CPI_2001*12/1000000/$E542*$CK542","v":4.4387073003588571E-4},1.0802329320577493E-3,{"$f":"BY542*Direct_cost_personnel*$F542*$G542/CPI_2001*12/1000000/$E542*$CK542","v":4.2544193341517874E-4},7.0163039316934177E-4,{"$f":"CA542*Direct_cost_personnel*$F542*$G542/CPI_2001*12/1000000/$E542*$CK542","v":0},0,{"$f":"CC542*Direct_cost_personnel*$F542*$G542/CPI_2001*12/1000000/$E542*$CK542","v":1.3163426157647854E-5},3.6991899441848967E-4,{"$f":"CE542*Direct_cost_personnel*$F542*$G542/CPI_2001*12/1000000/$E542*$CK542","v":0},0,{"$f":"CG542*Direct_cost_personnel*$F542*$G542/CPI_2001*12/1000000/$E542*$CK542","v":5.2653704630591412E-6},8.6835444699175986E-6,{"$f":"CI542*Direct_cost_personnel*$F542*$G542/CPI_2001*12/1000000/$E542*$CK542","v":0},0,null,0,0,340]
["Switzerland",2007,22600,3780,434118,1.332719,207.34200000000001,53.868548727272724,6.6099698181818178,0.46186581818181816,38.30154109090909,0,3.7220203636363633,4.7731516363636359,34.818181818181799,14.454545454545499,9.9090909090909101,5.4545454545454497,5,0,0,null,null,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX543","v":0},{"$f":"Include_Afghanistan*DY543","v":0},{"$f":"Include_Afghanistan*DZ543","v":0},null,5,null,220,null,{"$f":"IF(NOT(ISBLANK(AV543)),Personnel_plane*AV543,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY543)),Personnel_plane*AY543,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA543)),Personnel_plane*BA543,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV543*Include_Iraq","v":0},0,251,251,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V543:$BV543*INDIRECT(\"Months_non_UN_operation\"&$B543),0))/12","v":246},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V543:$BV543))-IF($AV$19=BY$19,$AV543)","v":246},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V543:$BV543*INDIRECT(\"Months_non_UN_operation\"&$B543),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V543:$BV543))-IF($AV$19=CA$19,$AV543)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V543:$BV543*INDIRECT(\"Months_non_UN_operation\"&$B543),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V543:$BV543))-IF($AV$19=CC$19,$AV543)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V543:$BV543*INDIRECT(\"Months_non_UN_operation\"&$B543),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V543:$BV543))-IF($AV$19=CE$19,$AV543)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V543:$BV543*INDIRECT(\"Months_non_UN_operation\"&$B543),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V543:$BV543))-IF($AV$19=CG$19,$AV543)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V543:$BV543*INDIRECT(\"Months_non_UN_operation\"&$B543),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V543:$BV543))-IF($AV$19=CI$19,$AV543)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B543-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O543*(Direct_cost_personnel*$F543-UN_compensation)*$G543/CPI_2001*12/1000000/$E543*$CK543","v":3.6656782889600766E-5},3.5401661885486099E-5,{"$f":"P543*(Direct_cost_personnel*$F543-UN_compensation)*$G543/CPI_2001*12/1000000/$E543*$CK543","v":1.5217828928058862E-5},1.4696773472042587E-5,{"$f":"Q543*(Direct_cost_personnel*$F543-UN_compensation)*$G543/CPI_2001*12/1000000/$E543*$CK543","v":1.0432348133071767E-5},1.0075146594041743E-5,{"$f":"R543*(Direct_cost_personnel*$F543-UN_compensation)*$G543/CPI_2001*12/1000000/$E543*$CK543","v":5.7425769539844526E-6},5.545952253600954E-6,{"$f":"S543*(Direct_cost_personnel*$F543-UN_compensation)*$G543/CPI_2001*12/1000000/$E543*$CK543","v":5.2640288744857533E-6},5.0837895658008786E-6,{"$f":"T543*(Direct_cost_personnel*$F543-UN_compensation)*$G543/CPI_2001*12/1000000/$E543*$CK543","v":0},0,{"$f":"U543*(Direct_cost_personnel*$F543-UN_compensation)*$G543/CPI_2001*12/1000000/$E543*$CK543","v":0},0,3.274684587485039E-4,4.0182196845378359E-5,2.8076956072151096E-6,2.3283617110669277E-4,0,2.2626268958559596E-5,2.9016126230658045E-5,{"$f":"BW543*Direct_cost_personnel*$F543*$G543/CPI_2001*12/1000000/$E543*$CK543","v":2.856909475219446E-4},2.5520623620320414E-4,{"$f":"BY543*Direct_cost_personnel*$F543*$G543/CPI_2001*12/1000000/$E543*$CK543","v":2.7999989279043171E-4},2.501224466374032E-4,{"$f":"CA543*Direct_cost_personnel*$F543*$G543/CPI_2001*12/1000000/$E543*$CK543","v":0},0,{"$f":"CC543*Direct_cost_personnel*$F543*$G543/CPI_2001*12/1000000/$E543*$CK543","v":0},0,{"$f":"CE543*Direct_cost_personnel*$F543*$G543/CPI_2001*12/1000000/$E543*$CK543","v":0},0,{"$f":"CG543*Direct_cost_personnel*$F543*$G543/CPI_2001*12/1000000/$E543*$CK543","v":5.6910547315128402E-6},5.0837895658008786E-6,{"$f":"CI543*Direct_cost_personnel*$F543*$G543/CPI_2001*12/1000000/$E543*$CK543","v":0},0,null,0,0,2]
["Turkey",2007,510000,8101.7594879999997,649125,0.66281449999999997,207.34200000000001,4.596403636363636,0.39400145454545449,2.897890909090909E-2,3.3195294545454543,0,0.2325490909090909,0.62134472727272727,959.90909090909099,137.45454545454501,721,71.090909090909093,0,6.2727272727272698,24.090909090909101,null,null,null,null,null,null,null,null,1,null,253,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX544","v":0},{"$f":"Include_Afghanistan*DY544","v":0},{"$f":"Include_Afghanistan*DZ544","v":0},null,null,null,940,null,{"$f":"IF(NOT(ISBLANK(AV544)),Personnel_plane*AV544,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY544)),Personnel_plane*AY544,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA544)),Personnel_plane*BA544,0)","v":0},3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV544*Include_Iraq","v":0},0,1196.5,1197,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V544:$BV544*INDIRECT(\"Months_non_UN_operation\"&$B544),0))/12","v":1193},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V544:$BV544))-IF($AV$19=BY$19,$AV544)","v":1193},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V544:$BV544*INDIRECT(\"Months_non_UN_operation\"&$B544),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V544:$BV544))-IF($AV$19=CA$19,$AV544)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V544:$BV544*INDIRECT(\"Months_non_UN_operation\"&$B544),0))/12","v":0.5},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V544:$BV544))-IF($AV$19=CC$19,$AV544)","v":1},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V544:$BV544*INDIRECT(\"Months_non_UN_operation\"&$B544),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V544:$BV544))-IF($AV$19=CE$19,$AV544)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V544:$BV544*INDIRECT(\"Months_non_UN_operation\"&$B544),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V544:$BV544))-IF($AV$19=CG$19,$AV544)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V544:$BV544*INDIRECT(\"Months_non_UN_operation\"&$B544),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V544:$BV544))-IF($AV$19=CI$19,$AV544)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B544-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O544*(Direct_cost_personnel*$F544-UN_compensation)*$G544/CPI_2001*12/1000000/$E544*$CK544","v":3.0857377181054828E-4},6.1994467408801784E-5,{"$f":"P544*(Direct_cost_personnel*$F544-UN_compensation)*$G544/CPI_2001*12/1000000/$E544*$CK544","v":4.4186338003366547E-5},8.8773212162238839E-6,{"$f":"Q544*(Direct_cost_personnel*$F544-UN_compensation)*$G544/CPI_2001*12/1000000/$E544*$CK544","v":2.3177370813802991E-4},4.6564837675841171E-5,{"$f":"R544*(Direct_cost_personnel*$F544-UN_compensation)*$G544/CPI_2001*12/1000000/$E544*$CK544","v":2.2852986983222721E-5},4.5913129570681877E-6,{"$f":"S544*(Direct_cost_personnel*$F544-UN_compensation)*$G544/CPI_2001*12/1000000/$E544*$CK544","v":0},0,{"$f":"T544*(Direct_cost_personnel*$F544-UN_compensation)*$G544/CPI_2001*12/1000000/$E544*$CK544","v":2.0164400279314151E-6},4.0511584915307515E-7,{"$f":"U544*(Direct_cost_personnel*$F544-UN_compensation)*$G544/CPI_2001*12/1000000/$E544*$CK544","v":7.7442986579974713E-6},1.5558797105154351E-6,1.8686665770959728E-5,1.6018117808704155E-6,1.1781367160723465E-7,1.3495537455240081E-5,0,9.4542766061264151E-7,2.5260752026293564E-6,{"$f":"BW544*Direct_cost_personnel*$F544*$G544/CPI_2001*12/1000000/$E544*$CK544","v":4.5296884261515299E-4},7.7306672257949904E-5,{"$f":"BY544*Direct_cost_personnel*$F544*$G544/CPI_2001*12/1000000/$E544*$CK544","v":4.5164381883817597E-4},7.7048337513562439E-5,{"$f":"CA544*Direct_cost_personnel*$F544*$G544/CPI_2001*12/1000000/$E544*$CK544","v":1.1357346659803253E-6},1.9375105829060128E-7,{"$f":"CC544*Direct_cost_personnel*$F544*$G544/CPI_2001*12/1000000/$E544*$CK544","v":1.8928911099672082E-7},6.4583686096867089E-8,{"$f":"CE544*Direct_cost_personnel*$F544*$G544/CPI_2001*12/1000000/$E544*$CK544","v":0},0,{"$f":"CG544*Direct_cost_personnel*$F544*$G544/CPI_2001*12/1000000/$E544*$CK544","v":0},0,{"$f":"CI544*Direct_cost_personnel*$F544*$G544/CPI_2001*12/1000000/$E544*$CK544","v":0},0,null,null,null,1220]
["United Kingdom",2007,180527,64549,2813953,1.2904009999999999,207.34200000000001,531.92164581818179,17.804875636363633,101.76913418181819,324.36528109090904,0,23.735698909090907,64.246655999999987,365.90909090909099,343.09090909090901,1,17.272727272727298,4.5454545454545503,0,0,null,null,null,null,null,null,null,null,null,null,21,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX545","v":0},{"$f":"Include_Afghanistan*DY545","v":0},{"$f":"Include_Afghanistan*DZ545","v":0},null,null,null,150,null,{"$f":"IF(NOT(ISBLANK(AV545)),Personnel_plane*AV545,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY545)),Personnel_plane*AY545,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA545)),Personnel_plane*BA545,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,115,null,null,null,null,null,{"$f":"DV545*Include_Iraq","v":0},0,286,286,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V545:$BV545*INDIRECT(\"Months_non_UN_operation\"&$B545),0))/12","v":171},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V545:$BV545))-IF($AV$19=BY$19,$AV545)","v":171},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V545:$BV545*INDIRECT(\"Months_non_UN_operation\"&$B545),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V545:$BV545))-IF($AV$19=CA$19,$AV545)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V545:$BV545*INDIRECT(\"Months_non_UN_operation\"&$B545),0))/12","v":115},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V545:$BV545))-IF($AV$19=CC$19,$AV545)","v":115},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V545:$BV545*INDIRECT(\"Months_non_UN_operation\"&$B545),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V545:$BV545))-IF($AV$19=CE$19,$AV545)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V545:$BV545*INDIRECT(\"Months_non_UN_operation\"&$B545),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V545:$BV545))-IF($AV$19=CG$19,$AV545)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V545:$BV545*INDIRECT(\"Months_non_UN_operation\"&$B545),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V545:$BV545))-IF($AV$19=CI$19,$AV545)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B545-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O545*(Direct_cost_personnel*$F545-UN_compensation)*$G545/CPI_2001*12/1000000/$E545*$CK545","v":5.7390711030363681E-5},1.2270032343811239E-4,{"$f":"P545*(Direct_cost_personnel*$F545-UN_compensation)*$G545/CPI_2001*12/1000000/$E545*$CK545","v":5.3811812031948428E-5},1.1504870078395926E-4,{"$f":"Q545*(Direct_cost_personnel*$F545-UN_compensation)*$G545/CPI_2001*12/1000000/$E545*$CK545","v":1.5684417921341624E-7},3.3533007647682887E-7,{"$f":"R545*(Direct_cost_personnel*$F545-UN_compensation)*$G545/CPI_2001*12/1000000/$E545*$CK545","v":2.7091267318681022E-6},5.7920649573270519E-6,{"$f":"S545*(Direct_cost_personnel*$F545-UN_compensation)*$G545/CPI_2001*12/1000000/$E545*$CK545","v":7.1292808733371067E-7},1.5242276203492236E-6,{"$f":"T545*(Direct_cost_personnel*$F545-UN_compensation)*$G545/CPI_2001*12/1000000/$E545*$CK545","v":0},0,{"$f":"U545*(Direct_cost_personnel*$F545-UN_compensation)*$G545/CPI_2001*12/1000000/$E545*$CK545","v":0},0,4.9885326412234233E-4,1.6697986251020816E-5,9.5442374215502036E-5,3.0420021541193338E-4,0,2.2260103475977759E-5,6.0252584767908235E-5,{"$f":"BW545*Direct_cost_personnel*$F545*$G545/CPI_2001*12/1000000/$E545*$CK545","v":4.8625697819923749E-5},9.5904401872373062E-5,{"$f":"BY545*Direct_cost_personnel*$F545*$G545/CPI_2001*12/1000000/$E545*$CK545","v":2.907340673848588E-5},5.7341443077537739E-5,{"$f":"CA545*Direct_cost_personnel*$F545*$G545/CPI_2001*12/1000000/$E545*$CK545","v":0},0,{"$f":"CC545*Direct_cost_personnel*$F545*$G545/CPI_2001*12/1000000/$E545*$CK545","v":1.9552291081437869E-5},3.8562958794835323E-5,{"$f":"CE545*Direct_cost_personnel*$F545*$G545/CPI_2001*12/1000000/$E545*$CK545","v":0},0,{"$f":"CG545*Direct_cost_personnel*$F545*$G545/CPI_2001*12/1000000/$E545*$CK545","v":0},0,{"$f":"CI545*Direct_cost_personnel*$F545*$G545/CPI_2001*12/1000000/$E545*$CK545","v":0},0,null,6371,0,7398]
["United States",2007,1498157,625850,14028680,1,207.34200000000001,1580.755761818182,88.79395527272726,322.68832800000001,1000.6218130909091,0,79.220574545454539,89.431090909090898,314.90909090909099,222.272727272727,3,37.181818181818201,0,1.27272727272727,51.181818181818201,null,null,null,null,null,null,null,null,null,null,207,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX546","v":0},{"$f":"Include_Afghanistan*DY546","v":0},{"$f":"Include_Afghanistan*DZ546","v":0},null,null,14,1667,null,{"$f":"IF(NOT(ISBLANK(AV546)),Personnel_plane*AV546,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY546)),Personnel_plane*AY546,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA546)),Personnel_plane*BA546,0)","v":0},null,null,null,null,null,288,null,null,null,null,null,null,null,null,null,2,null,null,{"$f":"DV546*Include_Iraq","v":0},0,2164,2178,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V546:$BV546*INDIRECT(\"Months_non_UN_operation\"&$B546),0))/12","v":1874},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V546:$BV546))-IF($AV$19=BY$19,$AV546)","v":1888},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V546:$BV546*INDIRECT(\"Months_non_UN_operation\"&$B546),0))/12","v":288},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V546:$BV546))-IF($AV$19=CA$19,$AV546)","v":288},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V546:$BV546*INDIRECT(\"Months_non_UN_operation\"&$B546),0))/12","v":2},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V546:$BV546))-IF($AV$19=CC$19,$AV546)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V546:$BV546*INDIRECT(\"Months_non_UN_operation\"&$B546),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V546:$BV546))-IF($AV$19=CE$19,$AV546)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V546:$BV546*INDIRECT(\"Months_non_UN_operation\"&$B546),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V546:$BV546))-IF($AV$19=CG$19,$AV546)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V546:$BV546*INDIRECT(\"Months_non_UN_operation\"&$B546),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V546:$BV546))-IF($AV$19=CI$19,$AV546)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B546-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O546*(Direct_cost_personnel*$F546-UN_compensation)*$G546/CPI_2001*12/1000000/$E546*$CK546","v":7.4903629273791694E-6},2.4747042943966941E-5,{"$f":"P546*(Direct_cost_personnel*$F546-UN_compensation)*$G546/CPI_2001*12/1000000/$E546*$CK546","v":5.2869334172754159E-6},1.7467240184179875E-5,{"$f":"Q546*(Direct_cost_personnel*$F546-UN_compensation)*$G546/CPI_2001*12/1000000/$E546*$CK546","v":7.1357383546048638E-8},2.3575416199506607E-7,{"$f":"R546*(Direct_cost_personnel*$F546-UN_compensation)*$G546/CPI_2001*12/1000000/$E546*$CK546","v":8.8439908697981544E-7},2.9219227956358203E-6,{"$f":"S546*(Direct_cost_personnel*$F546-UN_compensation)*$G546/CPI_2001*12/1000000/$E546*$CK546","v":0},0,{"$f":"T546*(Direct_cost_personnel*$F546-UN_compensation)*$G546/CPI_2001*12/1000000/$E546*$CK546","v":3.0272829383172087E-8},1.0001691721002781E-7,{"$f":"U546*(Direct_cost_personnel*$F546-UN_compensation)*$G546/CPI_2001*12/1000000/$E546*$CK546","v":1.2174002101947093E-6},4.0221088849461286E-6,2.9736507393695271E-4,1.6703542515928542E-5,6.0702760560520104E-5,1.8823273437919624E-4,0,1.4902638709942927E-5,1.6823397771364852E-5,{"$f":"BW546*Direct_cost_personnel*$F546*$G546/CPI_2001*12/1000000/$E546*$CK546","v":5.7191621479129364E-5},1.7115752160841793E-4,{"$f":"BY546*Direct_cost_personnel*$F546*$G546/CPI_2001*12/1000000/$E546*$CK546","v":4.9527309913072298E-5},1.4836795261556157E-4,{"$f":"CA546*Direct_cost_personnel*$F546*$G546/CPI_2001*12/1000000/$E546*$CK546","v":7.6114542449118567E-6},2.2632399551526341E-5,{"$f":"CC546*Direct_cost_personnel*$F546*$G546/CPI_2001*12/1000000/$E546*$CK546","v":5.2857321145221219E-8},1.5716944133004407E-7,{"$f":"CE546*Direct_cost_personnel*$F546*$G546/CPI_2001*12/1000000/$E546*$CK546","v":0},0,{"$f":"CG546*Direct_cost_personnel*$F546*$G546/CPI_2001*12/1000000/$E546*$CK546","v":0},0,{"$f":"CI546*Direct_cost_personnel*$F546*$G546/CPI_2001*12/1000000/$E546*$CK546","v":0},0,null,165700,0,15108,null,9650]
["Australia",2008,54747,22777,1054590,1.3009269999999999,215.303,165.3705315,11.014402499999999,3.8556945000000002,109.202592,0,37.780828499999998,3.5170140000000005,109.916666666667,15,13,27.1666666666667,1,53.75,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX547","v":0},{"$f":"Include_Afghanistan*DY547","v":0},{"$f":"Include_Afghanistan*DZ547","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV547)),Personnel_plane*AV547,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY547)),Personnel_plane*AY547,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA547)),Personnel_plane*BA547,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,140,null,null,750,null,{"$f":"DV547*Include_Iraq","v":0},0,915,915,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V547:$BV547*INDIRECT(\"Months_non_UN_operation\"&$B547),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V547:$BV547))-IF($AV$19=BY$19,$AV547)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V547:$BV547*INDIRECT(\"Months_non_UN_operation\"&$B547),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V547:$BV547))-IF($AV$19=CA$19,$AV547)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V547:$BV547*INDIRECT(\"Months_non_UN_operation\"&$B547),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V547:$BV547))-IF($AV$19=CC$19,$AV547)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V547:$BV547*INDIRECT(\"Months_non_UN_operation\"&$B547),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V547:$BV547))-IF($AV$19=CE$19,$AV547)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V547:$BV547*INDIRECT(\"Months_non_UN_operation\"&$B547),0))/12","v":890},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V547:$BV547))-IF($AV$19=CG$19,$AV547)","v":890},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V547:$BV547*INDIRECT(\"Months_non_UN_operation\"&$B547),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V547:$BV547))-IF($AV$19=CI$19,$AV547)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B547-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O547*(Direct_cost_personnel*$F547-UN_compensation)*$G547/CPI_2001*12/1000000/$E547*$CK547","v":5.1648090447085549E-5},1.2264817491615255E-4,{"$f":"P547*(Direct_cost_personnel*$F547-UN_compensation)*$G547/CPI_2001*12/1000000/$E547*$CK547","v":7.0482610162815571E-6},1.6737430996897188E-5,{"$f":"Q547*(Direct_cost_personnel*$F547-UN_compensation)*$G547/CPI_2001*12/1000000/$E547*$CK547","v":6.108492880777348E-6},1.4505773530644231E-5,{"$f":"R547*(Direct_cost_personnel*$F547-UN_compensation)*$G547/CPI_2001*12/1000000/$E547*$CK547","v":1.2765183840598835E-5},3.031334724993605E-5,{"$f":"S547*(Direct_cost_personnel*$F547-UN_compensation)*$G547/CPI_2001*12/1000000/$E547*$CK547","v":4.6988406775210369E-7},1.1158287331264793E-6,{"$f":"T547*(Direct_cost_personnel*$F547-UN_compensation)*$G547/CPI_2001*12/1000000/$E547*$CK547","v":2.5256268641675576E-5},5.9975794405548262E-5,{"$f":"U547*(Direct_cost_personnel*$F547-UN_compensation)*$G547/CPI_2001*12/1000000/$E547*$CK547","v":0},0,4.435263912309944E-4,2.9540802391329573E-5,1.0341033869593589E-5,2.9288308565925277E-4,0,1.0132878191978298E-4,9.4326873910354738E-6,{"$f":"BW547*Direct_cost_personnel*$F547*$G547/CPI_2001*12/1000000/$E547*$CK547","v":4.6574492588376737E-4},1.0209832908107284E-3,{"$f":"BY547*Direct_cost_personnel*$F547*$G547/CPI_2001*12/1000000/$E547*$CK547","v":0},0,{"$f":"CA547*Direct_cost_personnel*$F547*$G547/CPI_2001*12/1000000/$E547*$CK547","v":1.2725271199010039E-5},2.7895718328161981E-5,{"$f":"CC547*Direct_cost_personnel*$F547*$G547/CPI_2001*12/1000000/$E547*$CK547","v":0},0,{"$f":"CE547*Direct_cost_personnel*$F547*$G547/CPI_2001*12/1000000/$E547*$CK547","v":0},0,{"$f":"CG547*Direct_cost_personnel*$F547*$G547/CPI_2001*12/1000000/$E547*$CK547","v":4.530196546847574E-4},9.9308757248256648E-4,{"$f":"CI547*Direct_cost_personnel*$F547*$G547/CPI_2001*12/1000000/$E547*$CK547","v":0},0,null,350,null,1080]
["Austria",2008,34900,2750,416121,1.248246,215.303,75.251361000000003,5.4679035000000002,1.9138229999999998,47.370930000000001,0,18.752989500000002,1.7457150000000001,418.08333333333297,25.25,388.66666666666703,3.1666666666666701,1,0,0,null,null,null,4,null,null,null,null,null,null,103,175,4,1,null,5,null,null,null,{"$f":"Include_Afghanistan*DX548","v":0},{"$f":"Include_Afghanistan*DY548","v":0},{"$f":"Include_Afghanistan*DZ548","v":0},null,null,null,623,null,{"$f":"IF(NOT(ISBLANK(AV548)),Personnel_plane*AV548,0)","v":0},14,null,{"$f":"IF(NOT(ISBLANK(AY548)),Personnel_plane*AY548,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA548)),Personnel_plane*BA548,0)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV548*Include_Iraq","v":0},0,912.41666666666663,930,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V548:$BV548*INDIRECT(\"Months_non_UN_operation\"&$B548),0))/12","v":751},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V548:$BV548))-IF($AV$19=BY$19,$AV548)","v":754},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V548:$BV548*INDIRECT(\"Months_non_UN_operation\"&$B548),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V548:$BV548))-IF($AV$19=CA$19,$AV548)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V548:$BV548*INDIRECT(\"Months_non_UN_operation\"&$B548),0))/12","v":161.41666666666666},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V548:$BV548))-IF($AV$19=CC$19,$AV548)","v":176},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V548:$BV548*INDIRECT(\"Months_non_UN_operation\"&$B548),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V548:$BV548))-IF($AV$19=CE$19,$AV548)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V548:$BV548*INDIRECT(\"Months_non_UN_operation\"&$B548),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V548:$BV548))-IF($AV$19=CG$19,$AV548)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V548:$BV548*INDIRECT(\"Months_non_UN_operation\"&$B548),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V548:$BV548))-IF($AV$19=CI$19,$AV548)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B548-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O548*(Direct_cost_personnel*$F548-UN_compensation)*$G548/CPI_2001*12/1000000/$E548*$CK548","v":4.7603175260082972E-4},2.2392133869370329E-4,{"$f":"P548*(Direct_cost_personnel*$F548-UN_compensation)*$G548/CPI_2001*12/1000000/$E548*$CK548","v":2.8749774972703122E-5},1.3523652705639255E-5,{"$f":"Q548*(Direct_cost_personnel*$F548-UN_compensation)*$G548/CPI_2001*12/1000000/$E548*$CK548","v":4.4253779033890251E-4},2.0816606012904801E-4,{"$f":"R548*(Direct_cost_personnel*$F548-UN_compensation)*$G548/CPI_2001*12/1000000/$E548*$CK548","v":3.6055823398109568E-6},1.6960356528524498E-6,{"$f":"S548*(Direct_cost_personnel*$F548-UN_compensation)*$G548/CPI_2001*12/1000000/$E548*$CK548","v":1.1386049494139853E-6},5.35590206163931E-7,{"$f":"T548*(Direct_cost_personnel*$F548-UN_compensation)*$G548/CPI_2001*12/1000000/$E548*$CK548","v":0},0,{"$f":"U548*(Direct_cost_personnel*$F548-UN_compensation)*$G548/CPI_2001*12/1000000/$E548*$CK548","v":0},0,5.1149302877400479E-4,3.7166032415798849E-5,1.3008497252393242E-5,3.2198620914698626E-4,0,1.2746644406766425E-4,1.1865845891162179E-5,{"$f":"BW548*Direct_cost_personnel*$F548*$G548/CPI_2001*12/1000000/$E548*$CK548","v":1.1293577042572108E-3},4.9809889173245577E-4,{"$f":"BY548*Direct_cost_personnel*$F548*$G548/CPI_2001*12/1000000/$E548*$CK548","v":9.2956175274143632E-4},4.0383501544760398E-4,{"$f":"CA548*Direct_cost_personnel*$F548*$G548/CPI_2001*12/1000000/$E548*$CK548","v":0},0,{"$f":"CC548*Direct_cost_personnel*$F548*$G548/CPI_2001*12/1000000/$E548*$CK548","v":1.9979595151577468E-4},9.4263876284851852E-5,{"$f":"CE548*Direct_cost_personnel*$F548*$G548/CPI_2001*12/1000000/$E548*$CK548","v":0},0,{"$f":"CG548*Direct_cost_personnel*$F548*$G548/CPI_2001*12/1000000/$E548*$CK548","v":0},0,{"$f":"CI548*Direct_cost_personnel*$F548*$G548/CPI_2001*12/1000000/$E548*$CK548","v":0},0,null,null,null,1]
["Belgium",2008,38844,5101,509405,1.2797510000000001,215.303,124.08372300000002,6.0093810000000003,12.170202,79.115116499999999,0,20.898441000000002,5.8905825000000007,411.16666666666703,0,399.16666666666703,12,0,0,0,null,null,null,null,null,null,null,null,null,null,null,69,null,10,null,null,null,null,null,{"$f":"Include_Afghanistan*DX549","v":0},{"$f":"Include_Afghanistan*DY549","v":0},{"$f":"Include_Afghanistan*DZ549","v":0},null,null,null,195,null,{"$f":"IF(NOT(ISBLANK(AV549)),Personnel_plane*AV549,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY549)),Personnel_plane*AY549,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA549)),Personnel_plane*BA549,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV549*Include_Iraq","v":0},0,268.25,274,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V549:$BV549*INDIRECT(\"Months_non_UN_operation\"&$B549),0))/12","v":195},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V549:$BV549))-IF($AV$19=BY$19,$AV549)","v":195},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V549:$BV549*INDIRECT(\"Months_non_UN_operation\"&$B549),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V549:$BV549))-IF($AV$19=CA$19,$AV549)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V549:$BV549*INDIRECT(\"Months_non_UN_operation\"&$B549),0))/12","v":73.25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V549:$BV549))-IF($AV$19=CC$19,$AV549)","v":79},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V549:$BV549*INDIRECT(\"Months_non_UN_operation\"&$B549),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V549:$BV549))-IF($AV$19=CE$19,$AV549)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V549:$BV549*INDIRECT(\"Months_non_UN_operation\"&$B549),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V549:$BV549))-IF($AV$19=CG$19,$AV549)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V549:$BV549*INDIRECT(\"Months_non_UN_operation\"&$B549),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V549:$BV549))-IF($AV$19=CI$19,$AV549)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B549-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O549*(Direct_cost_personnel*$F549-UN_compensation)*$G549/CPI_2001*12/1000000/$E549*$CK549","v":3.9291880039405189E-4},2.9979961256786417E-4,{"$f":"P549*(Direct_cost_personnel*$F549-UN_compensation)*$G549/CPI_2001*12/1000000/$E549*$CK549","v":0},0,{"$f":"Q549*(Direct_cost_personnel*$F549-UN_compensation)*$G549/CPI_2001*12/1000000/$E549*$CK549","v":3.8145136884627242E-4},2.9104988735307447E-4,{"$f":"R549*(Direct_cost_personnel*$F549-UN_compensation)*$G549/CPI_2001*12/1000000/$E549*$CK549","v":1.1467431547779369E-5},8.7497252147897071E-6,{"$f":"S549*(Direct_cost_personnel*$F549-UN_compensation)*$G549/CPI_2001*12/1000000/$E549*$CK549","v":0},0,{"$f":"T549*(Direct_cost_personnel*$F549-UN_compensation)*$G549/CPI_2001*12/1000000/$E549*$CK549","v":0},0,{"$f":"U549*(Direct_cost_personnel*$F549-UN_compensation)*$G549/CPI_2001*12/1000000/$E549*$CK549","v":0},0,6.8896412063621838E-4,3.3366567315464881E-5,6.7573992109304661E-5,4.3927982938144481E-4,0,1.1603678289240959E-4,3.270694893759431E-5,{"$f":"BW549*Direct_cost_personnel*$F549*$G549/CPI_2001*12/1000000/$E549*$CK549","v":2.7807360322615148E-4},1.9978539240436495E-4,{"$f":"BY549*Direct_cost_personnel*$F549*$G549/CPI_2001*12/1000000/$E549*$CK549","v":2.0214110952134032E-4},1.4218303474033273E-4,{"$f":"CA549*Direct_cost_personnel*$F549*$G549/CPI_2001*12/1000000/$E549*$CK549","v":0},0,{"$f":"CC549*Direct_cost_personnel*$F549*$G549/CPI_2001*12/1000000/$E549*$CK549","v":7.5932493704811168E-5},5.7602357664032236E-5,{"$f":"CE549*Direct_cost_personnel*$F549*$G549/CPI_2001*12/1000000/$E549*$CK549","v":0},0,{"$f":"CG549*Direct_cost_personnel*$F549*$G549/CPI_2001*12/1000000/$E549*$CK549","v":0},0,{"$f":"CI549*Direct_cost_personnel*$F549*$G549/CPI_2001*12/1000000/$E549*$CK549","v":0},0,null,null,null,497]
["Brazil",2008,326000,12687.188991999999,1650392,0.82899279999999997,215.303,20.677894500000001,2.0129355000000002,0.37801649999999998,14.2380435,0,3.7040864999999998,0.34481249999999997,1293.5833333333301,1.8333333333333299,0,45.75,6.1666666666666696,9.4166666666666696,1230.4166666666699,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX550","v":0},{"$f":"Include_Afghanistan*DY550","v":0},{"$f":"Include_Afghanistan*DZ550","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV550)),Personnel_plane*AV550,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY550)),Personnel_plane*AY550,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA550)),Personnel_plane*BA550,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV550*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V550:$BV550*INDIRECT(\"Months_non_UN_operation\"&$B550),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V550:$BV550))-IF($AV$19=BY$19,$AV550)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V550:$BV550*INDIRECT(\"Months_non_UN_operation\"&$B550),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V550:$BV550))-IF($AV$19=CA$19,$AV550)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V550:$BV550*INDIRECT(\"Months_non_UN_operation\"&$B550),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V550:$BV550))-IF($AV$19=CC$19,$AV550)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V550:$BV550*INDIRECT(\"Months_non_UN_operation\"&$B550),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V550:$BV550))-IF($AV$19=CE$19,$AV550)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V550:$BV550*INDIRECT(\"Months_non_UN_operation\"&$B550),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V550:$BV550))-IF($AV$19=CG$19,$AV550)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V550:$BV550*INDIRECT(\"Months_non_UN_operation\"&$B550),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V550:$BV550))-IF($AV$19=CI$19,$AV550)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B550-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O550*(Direct_cost_personnel*$F550-UN_compensation)*$G550/CPI_2001*12/1000000/$E550*$CK550","v":2.3576986793186073E-4},8.6278006980301607E-5,{"$f":"P550*(Direct_cost_personnel*$F550-UN_compensation)*$G550/CPI_2001*12/1000000/$E550*$CK550","v":3.34145274399339E-7},1.2227766240846721E-7,{"$f":"Q550*(Direct_cost_personnel*$F550-UN_compensation)*$G550/CPI_2001*12/1000000/$E550*$CK550","v":0},0,{"$f":"R550*(Direct_cost_personnel*$F550-UN_compensation)*$G550/CPI_2001*12/1000000/$E550*$CK550","v":8.3384434384198851E-6},3.051383484647665E-6,{"$f":"S550*(Direct_cost_personnel*$F550-UN_compensation)*$G550/CPI_2001*12/1000000/$E550*$CK550","v":1.12394319570687E-6},4.112975917375725E-7,{"$f":"T550*(Direct_cost_personnel*$F550-UN_compensation)*$G550/CPI_2001*12/1000000/$E550*$CK550","v":1.7162916366875173E-6},6.280625387344012E-7,{"$f":"U550*(Direct_cost_personnel*$F550-UN_compensation)*$G550/CPI_2001*12/1000000/$E550*$CK550","v":2.2425704438664836E-4},8.2064985702773939E-5,3.543759160638204E-5,3.4497509492075437E-6,6.4784131418573178E-7,2.440103226307216E-5,0,6.3480304854884055E-6,5.9093659442819993E-7,{"$f":"BW550*Direct_cost_personnel*$F550*$G550/CPI_2001*12/1000000/$E550*$CK550","v":0},0,{"$f":"BY550*Direct_cost_personnel*$F550*$G550/CPI_2001*12/1000000/$E550*$CK550","v":0},0,{"$f":"CA550*Direct_cost_personnel*$F550*$G550/CPI_2001*12/1000000/$E550*$CK550","v":0},0,{"$f":"CC550*Direct_cost_personnel*$F550*$G550/CPI_2001*12/1000000/$E550*$CK550","v":0},0,{"$f":"CE550*Direct_cost_personnel*$F550*$G550/CPI_2001*12/1000000/$E550*$CK550","v":0},0,{"$f":"CG550*Direct_cost_personnel*$F550*$G550/CPI_2001*12/1000000/$E550*$CK550","v":0},0,{"$f":"CI550*Direct_cost_personnel*$F550*$G550/CPI_2001*12/1000000/$E550*$CK550","v":0},0]
["Canada",2008,64371,17820,1502678,1.156836,215.303,265.42264949999998,18.3509055,6.4232849999999999,178.33326149999999,0,56.456133000000001,5.8590644999999997,170.083333333333,1,10,56.5,1,5.1666666666666696,96.4166666666667,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX551","v":0},{"$f":"Include_Afghanistan*DY551","v":0},{"$f":"Include_Afghanistan*DZ551","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV551)),Personnel_plane*AV551,0)","v":0},3,null,{"$f":"IF(NOT(ISBLANK(AY551)),Personnel_plane*AY551,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA551)),Personnel_plane*BA551,0)","v":0},null,null,null,null,null,28,null,null,null,null,null,null,11,null,null,null,null,null,{"$f":"DV551*Include_Iraq","v":0},0,43,43,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V551:$BV551*INDIRECT(\"Months_non_UN_operation\"&$B551),0))/12","v":4},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V551:$BV551))-IF($AV$19=BY$19,$AV551)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V551:$BV551*INDIRECT(\"Months_non_UN_operation\"&$B551),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V551:$BV551))-IF($AV$19=CA$19,$AV551)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V551:$BV551*INDIRECT(\"Months_non_UN_operation\"&$B551),0))/12","v":11},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V551:$BV551))-IF($AV$19=CC$19,$AV551)","v":11},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V551:$BV551*INDIRECT(\"Months_non_UN_operation\"&$B551),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V551:$BV551))-IF($AV$19=CE$19,$AV551)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V551:$BV551*INDIRECT(\"Months_non_UN_operation\"&$B551),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V551:$BV551))-IF($AV$19=CG$19,$AV551)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V551:$BV551*INDIRECT(\"Months_non_UN_operation\"&$B551),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V551:$BV551))-IF($AV$19=CI$19,$AV551)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B551-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O551*(Direct_cost_personnel*$F551-UN_compensation)*$G551/CPI_2001*12/1000000/$E551*$CK551","v":4.9358413136761601E-5},8.8625412133158248E-5,{"$f":"P551*(Direct_cost_personnel*$F551-UN_compensation)*$G551/CPI_2001*12/1000000/$E551*$CK551","v":2.902013511225578E-7},5.2107052699554206E-7,{"$f":"Q551*(Direct_cost_personnel*$F551-UN_compensation)*$G551/CPI_2001*12/1000000/$E551*$CK551","v":2.9020135112255783E-6},5.2107052699554196E-6,{"$f":"R551*(Direct_cost_personnel*$F551-UN_compensation)*$G551/CPI_2001*12/1000000/$E551*$CK551","v":1.6396376338424515E-5},2.9440484775248121E-5,{"$f":"S551*(Direct_cost_personnel*$F551-UN_compensation)*$G551/CPI_2001*12/1000000/$E551*$CK551","v":2.902013511225578E-7},5.2107052699554206E-7,{"$f":"T551*(Direct_cost_personnel*$F551-UN_compensation)*$G551/CPI_2001*12/1000000/$E551*$CK551","v":1.49937364746655E-6},2.6921977228103016E-6,{"$f":"U551*(Direct_cost_personnel*$F551-UN_compensation)*$G551/CPI_2001*12/1000000/$E551*$CK551","v":2.7980246937399961E-5},5.0239883311153521E-5,4.9959380610337068E-4,3.4541131819228113E-5,1.2090277174468074E-5,3.3566914140691187E-4,0,1.0626498686709897E-4,1.1028268835663713E-5,{"$f":"BW551*Direct_cost_personnel*$F551*$G551/CPI_2001*12/1000000/$E551*$CK551","v":1.3659414440623007E-5},2.2406032660808311E-5,{"$f":"BY551*Direct_cost_personnel*$F551*$G551/CPI_2001*12/1000000/$E551*$CK551","v":1.2706432037788844E-6},2.0842821079821683E-6,{"$f":"CA551*Direct_cost_personnel*$F551*$G551/CPI_2001*12/1000000/$E551*$CK551","v":8.8945024264521913E-6},1.4589974755875175E-5,{"$f":"CC551*Direct_cost_personnel*$F551*$G551/CPI_2001*12/1000000/$E551*$CK551","v":3.4942688103919313E-6},5.731775796950962E-6,{"$f":"CE551*Direct_cost_personnel*$F551*$G551/CPI_2001*12/1000000/$E551*$CK551","v":0},0,{"$f":"CG551*Direct_cost_personnel*$F551*$G551/CPI_2001*12/1000000/$E551*$CK551","v":0},0,{"$f":"CI551*Direct_cost_personnel*$F551*$G551/CPI_2001*12/1000000/$E551*$CK551","v":0},0,null,null,null,2500,null,12]
["China",2008,2185000,54670.499839999997,4519951,0.55024600000000001,215.303,64.489477500000007,9.2325900000000001,3.2673000000000001E-2,46.352294999999998,0,0,8.8719195000000006,2061.3333333333298,15.5,346.33333333333297,1539.3333333333301,0,23.75,136.416666666667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX552","v":0},{"$f":"Include_Afghanistan*DY552","v":0},{"$f":"Include_Afghanistan*DZ552","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV552)),Personnel_plane*AV552,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY552)),Personnel_plane*AY552,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA552)),Personnel_plane*BA552,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV552*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V552:$BV552*INDIRECT(\"Months_non_UN_operation\"&$B552),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V552:$BV552))-IF($AV$19=BY$19,$AV552)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V552:$BV552*INDIRECT(\"Months_non_UN_operation\"&$B552),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V552:$BV552))-IF($AV$19=CA$19,$AV552)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V552:$BV552*INDIRECT(\"Months_non_UN_operation\"&$B552),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V552:$BV552))-IF($AV$19=CC$19,$AV552)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V552:$BV552*INDIRECT(\"Months_non_UN_operation\"&$B552),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V552:$BV552))-IF($AV$19=CE$19,$AV552)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V552:$BV552*INDIRECT(\"Months_non_UN_operation\"&$B552),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V552:$BV552))-IF($AV$19=CG$19,$AV552)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V552:$BV552*INDIRECT(\"Months_non_UN_operation\"&$B552),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V552:$BV552))-IF($AV$19=CI$19,$AV552)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B552-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O552*(Direct_cost_personnel*$F552-UN_compensation)*$G552/CPI_2001*12/1000000/$E552*$CK552","v":8.47270571716566E-5},3.2274616924537588E-5,{"$f":"P552*(Direct_cost_personnel*$F552-UN_compensation)*$G552/CPI_2001*12/1000000/$E552*$CK552","v":6.3709705020731555E-7},2.4268591316154603E-7,{"$f":"Q552*(Direct_cost_personnel*$F552-UN_compensation)*$G552/CPI_2001*12/1000000/$E552*$CK552","v":1.4235351293879572E-5},5.422594919889163E-6,{"$f":"R552*(Direct_cost_personnel*$F552-UN_compensation)*$G552/CPI_2001*12/1000000/$E552*$CK552","v":6.327127264209412E-5},2.4101581655484243E-5,{"$f":"S552*(Direct_cost_personnel*$F552-UN_compensation)*$G552/CPI_2001*12/1000000/$E552*$CK552","v":0},0,{"$f":"T552*(Direct_cost_personnel*$F552-UN_compensation)*$G552/CPI_2001*12/1000000/$E552*$CK552","v":9.761970930595964E-7},3.7185744758623987E-7,{"$f":"U552*(Direct_cost_personnel*$F552-UN_compensation)*$G552/CPI_2001*12/1000000/$E552*$CK552","v":5.6071390924160101E-6},2.1358969884164076E-6,4.0355257705605474E-5,5.7774316552680403E-6,2.0445619752699153E-8,2.9005643749730302E-5,0,0,5.5517366808544307E-6,{"$f":"BW552*Direct_cost_personnel*$F552*$G552/CPI_2001*12/1000000/$E552*$CK552","v":0},0,{"$f":"BY552*Direct_cost_personnel*$F552*$G552/CPI_2001*12/1000000/$E552*$CK552","v":0},0,{"$f":"CA552*Direct_cost_personnel*$F552*$G552/CPI_2001*12/1000000/$E552*$CK552","v":0},0,{"$f":"CC552*Direct_cost_personnel*$F552*$G552/CPI_2001*12/1000000/$E552*$CK552","v":0},0,{"$f":"CE552*Direct_cost_personnel*$F552*$G552/CPI_2001*12/1000000/$E552*$CK552","v":0},0,{"$f":"CG552*Direct_cost_personnel*$F552*$G552/CPI_2001*12/1000000/$E552*$CK552","v":0},0,{"$f":"CI552*Direct_cost_personnel*$F552*$G552/CPI_2001*12/1000000/$E552*$CK552","v":0},0]
["Czech Republic",2008,24000,1069.1443200000001,225427,0.80163280000000003,215.303,5.3061675000000008,0.51009899999999997,2.5473000000000003E-2,3.1719210000000002,0,1.5986745,0,37.25,26.3333333333333,0,10.1666666666667,0.75,0,0,null,null,1,1,null,null,null,null,null,null,null,2,5,null,null,1,null,null,null,{"$f":"Include_Afghanistan*DX553","v":0},{"$f":"Include_Afghanistan*DY553","v":0},{"$f":"Include_Afghanistan*DZ553","v":0},null,null,null,400,null,{"$f":"IF(NOT(ISBLANK(AV553)),Personnel_plane*AV553,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY553)),Personnel_plane*AY553,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA553)),Personnel_plane*BA553,0)","v":0},null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV553*Include_Iraq","v":0},0,407.08333333333331,411,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V553:$BV553*INDIRECT(\"Months_non_UN_operation\"&$B553),0))/12","v":405.25},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V553:$BV553))-IF($AV$19=BY$19,$AV553)","v":409},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V553:$BV553*INDIRECT(\"Months_non_UN_operation\"&$B553),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V553:$BV553))-IF($AV$19=CA$19,$AV553)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V553:$BV553*INDIRECT(\"Months_non_UN_operation\"&$B553),0))/12","v":1.8333333333333333},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V553:$BV553))-IF($AV$19=CC$19,$AV553)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V553:$BV553*INDIRECT(\"Months_non_UN_operation\"&$B553),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V553:$BV553))-IF($AV$19=CE$19,$AV553)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V553:$BV553*INDIRECT(\"Months_non_UN_operation\"&$B553),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V553:$BV553))-IF($AV$19=CG$19,$AV553)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V553:$BV553*INDIRECT(\"Months_non_UN_operation\"&$B553),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V553:$BV553))-IF($AV$19=CI$19,$AV553)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B553-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O553*(Direct_cost_personnel*$F553-UN_compensation)*$G553/CPI_2001*12/1000000/$E553*$CK553","v":4.7839649435803326E-5},2.0820465274812351E-5,{"$f":"P553*(Direct_cost_personnel*$F553-UN_compensation)*$G553/CPI_2001*12/1000000/$E553*$CK553","v":3.3819528460209914E-5},1.4718718180851666E-5,{"$f":"Q553*(Direct_cost_personnel*$F553-UN_compensation)*$G553/CPI_2001*12/1000000/$E553*$CK553","v":0},0,{"$f":"R553*(Direct_cost_personnel*$F553-UN_compensation)*$G553/CPI_2001*12/1000000/$E553*$CK553","v":1.3056906557422874E-5},5.6825430951389612E-6,{"$f":"S553*(Direct_cost_personnel*$F553-UN_compensation)*$G553/CPI_2001*12/1000000/$E553*$CK553","v":9.6321441817053689E-7},4.1920399882172518E-7,{"$f":"T553*(Direct_cost_personnel*$F553-UN_compensation)*$G553/CPI_2001*12/1000000/$E553*$CK553","v":0},0,{"$f":"U553*(Direct_cost_personnel*$F553-UN_compensation)*$G553/CPI_2001*12/1000000/$E553*$CK553","v":0},0,6.6576355474041202E-5,6.4001998336752342E-6,3.1960911580538143E-7,3.9798016182409661E-5,0,2.0058530342150912E-5,0,{"$f":"BW553*Direct_cost_personnel*$F553*$G553/CPI_2001*12/1000000/$E553*$CK553","v":5.9732491348476698E-4},2.2972379135430545E-4,{"$f":"BY553*Direct_cost_personnel*$F553*$G553/CPI_2001*12/1000000/$E553*$CK553","v":5.9463481152025001E-4},2.2860591402411415E-4,{"$f":"CA553*Direct_cost_personnel*$F553*$G553/CPI_2001*12/1000000/$E553*$CK553","v":0},0,{"$f":"CC553*Direct_cost_personnel*$F553*$G553/CPI_2001*12/1000000/$E553*$CK553","v":2.6901019645168623E-6},1.1178773301912673E-6,{"$f":"CE553*Direct_cost_personnel*$F553*$G553/CPI_2001*12/1000000/$E553*$CK553","v":0},0,{"$f":"CG553*Direct_cost_personnel*$F553*$G553/CPI_2001*12/1000000/$E553*$CK553","v":0},0,{"$f":"CI553*Direct_cost_personnel*$F553*$G553/CPI_2001*12/1000000/$E553*$CK553","v":0},0,null,null,null,415]
["Denmark",2008,29550,4104,343881,1.5742929999999999,215.303,68.636836500000001,4.5555824999999999,1.5944924999999999,45.408360000000002,0,15.623967,1.4544345000000001,75.0833333333333,24.75,26.1666666666667,18,6.1666666666666696,0,0,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,1,null,null,null,{"$f":"Include_Afghanistan*DX554","v":0},{"$f":"Include_Afghanistan*DY554","v":0},{"$f":"Include_Afghanistan*DZ554","v":0},null,null,null,311,null,{"$f":"IF(NOT(ISBLANK(AV554)),Personnel_plane*AV554,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY554)),Personnel_plane*AY554,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA554)),Personnel_plane*BA554,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV554*Include_Iraq","v":0},0,314.5,322,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V554:$BV554*INDIRECT(\"Months_non_UN_operation\"&$B554),0))/12","v":314.5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V554:$BV554))-IF($AV$19=BY$19,$AV554)","v":322},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V554:$BV554*INDIRECT(\"Months_non_UN_operation\"&$B554),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V554:$BV554))-IF($AV$19=CA$19,$AV554)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V554:$BV554*INDIRECT(\"Months_non_UN_operation\"&$B554),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V554:$BV554))-IF($AV$19=CC$19,$AV554)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V554:$BV554*INDIRECT(\"Months_non_UN_operation\"&$B554),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V554:$BV554))-IF($AV$19=CE$19,$AV554)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V554:$BV554*INDIRECT(\"Months_non_UN_operation\"&$B554),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V554:$BV554))-IF($AV$19=CG$19,$AV554)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V554:$BV554*INDIRECT(\"Months_non_UN_operation\"&$B554),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V554:$BV554))-IF($AV$19=CI$19,$AV554)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B554-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O554*(Direct_cost_personnel*$F554-UN_compensation)*$G554/CPI_2001*12/1000000/$E554*$CK554","v":1.3282411381958662E-4},8.5768975857700307E-5,{"$f":"P554*(Direct_cost_personnel*$F554-UN_compensation)*$G554/CPI_2001*12/1000000/$E554*$CK554","v":4.3783309438864862E-5},2.827234831269368E-5,{"$f":"Q554*(Direct_cost_personnel*$F554-UN_compensation)*$G554/CPI_2001*12/1000000/$E554*$CK554","v":4.6289424793951469E-5},2.9890630876046547E-5,{"$f":"R554*(Direct_cost_personnel*$F554-UN_compensation)*$G554/CPI_2001*12/1000000/$E554*$CK554","v":3.1842406864628995E-5},2.0561707863777216E-5,{"$f":"S554*(Direct_cost_personnel*$F554-UN_compensation)*$G554/CPI_2001*12/1000000/$E554*$CK554","v":1.0908972722141422E-5},7.04428880518294E-6,{"$f":"T554*(Direct_cost_personnel*$F554-UN_compensation)*$G554/CPI_2001*12/1000000/$E554*$CK554","v":0},0,{"$f":"U554*(Direct_cost_personnel*$F554-UN_compensation)*$G554/CPI_2001*12/1000000/$E554*$CK554","v":0},0,5.6453915777076777E-4,3.7469744219712816E-5,1.3114728168187148E-5,3.734845400421656E-4,0,1.2850739662540055E-4,1.19627487153017E-5,{"$f":"BW554*Direct_cost_personnel*$F554*$G554/CPI_2001*12/1000000/$E554*$CK554","v":5.9409485704440494E-4},3.6782610734090355E-4,{"$f":"BY554*Direct_cost_personnel*$F554*$G554/CPI_2001*12/1000000/$E554*$CK554","v":5.9409485704440494E-4},3.6782610734090355E-4,{"$f":"CA554*Direct_cost_personnel*$F554*$G554/CPI_2001*12/1000000/$E554*$CK554","v":0},0,{"$f":"CC554*Direct_cost_personnel*$F554*$G554/CPI_2001*12/1000000/$E554*$CK554","v":0},0,{"$f":"CE554*Direct_cost_personnel*$F554*$G554/CPI_2001*12/1000000/$E554*$CK554","v":0},0,{"$f":"CG554*Direct_cost_personnel*$F554*$G554/CPI_2001*12/1000000/$E554*$CK554","v":0},0,{"$f":"CI554*Direct_cost_personnel*$F554*$G554/CPI_2001*12/1000000/$E554*$CK554","v":0},0,null,33,14,750]
["Finland",2008,29300,3270,273225,1.3468629999999999,215.303,52.281752999999995,3.4766235000000001,1.2169080000000001,34.554096000000001,0,11.924110499999999,1.110015,42.8333333333333,7.0833333333333304,14,15.5833333333333,5.9166666666666696,0,0.25,null,null,null,2,null,null,null,null,null,null,53,61,10,null,null,5,null,null,null,{"$f":"Include_Afghanistan*DX555","v":0},{"$f":"Include_Afghanistan*DY555","v":0},{"$f":"Include_Afghanistan*DZ555","v":0},null,null,null,450,null,{"$f":"IF(NOT(ISBLANK(AV555)),Personnel_plane*AV555,0)","v":0},4,null,{"$f":"IF(NOT(ISBLANK(AY555)),Personnel_plane*AY555,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA555)),Personnel_plane*BA555,0)","v":0},null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV555*Include_Iraq","v":0},0,573.41666666666663,586,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V555:$BV555*INDIRECT(\"Months_non_UN_operation\"&$B555),0))/12","v":517.5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V555:$BV555))-IF($AV$19=BY$19,$AV555)","v":525},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V555:$BV555*INDIRECT(\"Months_non_UN_operation\"&$B555),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V555:$BV555))-IF($AV$19=CA$19,$AV555)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V555:$BV555*INDIRECT(\"Months_non_UN_operation\"&$B555),0))/12","v":55.916666666666664},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V555:$BV555))-IF($AV$19=CC$19,$AV555)","v":61},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V555:$BV555*INDIRECT(\"Months_non_UN_operation\"&$B555),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V555:$BV555))-IF($AV$19=CE$19,$AV555)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V555:$BV555*INDIRECT(\"Months_non_UN_operation\"&$B555),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V555:$BV555))-IF($AV$19=CG$19,$AV555)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V555:$BV555*INDIRECT(\"Months_non_UN_operation\"&$B555),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V555:$BV555))-IF($AV$19=CI$19,$AV555)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B555-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O555*(Direct_cost_personnel*$F555-UN_compensation)*$G555/CPI_2001*12/1000000/$E555*$CK555","v":8.0656233169228359E-5},4.9486480091958721E-5,{"$f":"P555*(Direct_cost_personnel*$F555-UN_compensation)*$G555/CPI_2001*12/1000000/$E555*$CK555","v":1.3338093033821815E-5},8.1835618829114645E-6,{"$f":"Q555*(Direct_cost_personnel*$F555-UN_compensation)*$G555/CPI_2001*12/1000000/$E555*$CK555","v":2.6362348584494887E-5},1.6174569368577962E-5,{"$f":"R555*(Direct_cost_personnel*$F555-UN_compensation)*$G555/CPI_2001*12/1000000/$E555*$CK555","v":2.934380467440794E-5},1.8003836142405192E-5,{"$f":"S555*(Direct_cost_personnel*$F555-UN_compensation)*$G555/CPI_2001*12/1000000/$E555*$CK555","v":1.1141230651780585E-5},6.8356811021966428E-6,{"$f":"T555*(Direct_cost_personnel*$F555-UN_compensation)*$G555/CPI_2001*12/1000000/$E555*$CK555","v":0},0,{"$f":"U555*(Direct_cost_personnel*$F555-UN_compensation)*$G555/CPI_2001*12/1000000/$E555*$CK555","v":4.7075622472312312E-7},2.8883159586746364E-7,5.4122107535723493E-4,3.5990030963235569E-5,1.2597440188564874E-5,3.5770424520993263E-4,0,1.234384758959497E-4,1.1490883099552176E-5,{"$f":"BW555*Direct_cost_personnel*$F555*$G555/CPI_2001*12/1000000/$E555*$CK555","v":1.1663558158632251E-3},6.770212607133348E-4,{"$f":"BY555*Direct_cost_personnel*$F555*$G555/CPI_2001*12/1000000/$E555*$CK555","v":1.0526187496745574E-3},6.0654635132167359E-4,{"$f":"CA555*Direct_cost_personnel*$F555*$G555/CPI_2001*12/1000000/$E555*$CK555","v":0},0,{"$f":"CC555*Direct_cost_personnel*$F555*$G555/CPI_2001*12/1000000/$E555*$CK555","v":1.1373706618866796E-4},7.0474909391661126E-5,{"$f":"CE555*Direct_cost_personnel*$F555*$G555/CPI_2001*12/1000000/$E555*$CK555","v":0},0,{"$f":"CG555*Direct_cost_personnel*$F555*$G555/CPI_2001*12/1000000/$E555*$CK555","v":0},0,{"$f":"CI555*Direct_cost_personnel*$F555*$G555/CPI_2001*12/1000000/$E555*$CK555","v":0},0,null,null,null,80]
["France",2008,352771,61737,2842552,1.299892,215.303,734.44048350000003,42.897859499999996,66.942239999999998,439.99607400000002,0,141.351201,43.253108999999995,2074.5,37.0833333333333,1732,242.333333333333,0,0,63.0833333333333,null,null,null,7,null,null,1800,1150,null,null,101,1711,36,null,null,4,null,null,null,{"$f":"Include_Afghanistan*DX556","v":0},{"$f":"Include_Afghanistan*DY556","v":0},{"$f":"Include_Afghanistan*DZ556","v":0},null,null,null,1830,null,{"$f":"IF(NOT(ISBLANK(AV556)),Personnel_plane*AV556,0)","v":0},7,null,{"$f":"IF(NOT(ISBLANK(AY556)),Personnel_plane*AY556,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA556)),Personnel_plane*BA556,0)","v":0},null,null,null,null,null,17,2,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV556*Include_Iraq","v":0},0,6496.416666666667,6666,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V556:$BV556*INDIRECT(\"Months_non_UN_operation\"&$B556),0))/12","v":1961},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V556:$BV556))-IF($AV$19=BY$19,$AV556)","v":1988},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V556:$BV556*INDIRECT(\"Months_non_UN_operation\"&$B556),0))/12","v":17},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V556:$BV556))-IF($AV$19=CA$19,$AV556)","v":17},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V556:$BV556*INDIRECT(\"Months_non_UN_operation\"&$B556),0))/12","v":4518.416666666667},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V556:$BV556))-IF($AV$19=CC$19,$AV556)","v":4661},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V556:$BV556*INDIRECT(\"Months_non_UN_operation\"&$B556),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V556:$BV556))-IF($AV$19=CE$19,$AV556)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V556:$BV556*INDIRECT(\"Months_non_UN_operation\"&$B556),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V556:$BV556))-IF($AV$19=CG$19,$AV556)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V556:$BV556*INDIRECT(\"Months_non_UN_operation\"&$B556),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V556:$BV556))-IF($AV$19=CI$19,$AV556)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B556-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O556*(Direct_cost_personnel*$F556-UN_compensation)*$G556/CPI_2001*12/1000000/$E556*$CK556","v":3.6133076322336101E-4},3.6124567831133066E-4,{"$f":"P556*(Direct_cost_personnel*$F556-UN_compensation)*$G556/CPI_2001*12/1000000/$E556*$CK556","v":6.459074059387624E-6},6.4575530990817861E-6,{"$f":"Q556*(Direct_cost_personnel*$F556-UN_compensation)*$G556/CPI_2001*12/1000000/$E556*$CK556","v":3.0167504550632018E-4},3.0160400811531676E-4,{"$f":"R556*(Direct_cost_personnel*$F556-UN_compensation)*$G556/CPI_2001*12/1000000/$E556*$CK556","v":4.2208960370110564E-5},4.2199021150853537E-5,{"$f":"S556*(Direct_cost_personnel*$F556-UN_compensation)*$G556/CPI_2001*12/1000000/$E556*$CK556","v":0},0,{"$f":"T556*(Direct_cost_personnel*$F556-UN_compensation)*$G556/CPI_2001*12/1000000/$E556*$CK556","v":0},0,{"$f":"U556*(Direct_cost_personnel*$F556-UN_compensation)*$G556/CPI_2001*12/1000000/$E556*$CK556","v":1.0987683287542547E-5},1.098509594607846E-5,7.3079098818354328E-4,4.2684696499255263E-5,6.6609598490113614E-5,4.3780969723102064E-4,0,1.4064881522795394E-4,4.3038180735199766E-5,{"$f":"BW556*Direct_cost_personnel*$F556*$G556/CPI_2001*12/1000000/$E556*$CK556","v":1.2258306733337267E-3},1.1607923314646083E-3,{"$f":"BY556*Direct_cost_personnel*$F556*$G556/CPI_2001*12/1000000/$E556*$CK556","v":3.7002767429338294E-4},3.4618289153189947E-4,{"$f":"CA556*Direct_cost_personnel*$F556*$G556/CPI_2001*12/1000000/$E556*$CK556","v":3.2077870795448805E-6},2.9603164768824397E-6,{"$f":"CC556*Direct_cost_personnel*$F556*$G556/CPI_2001*12/1000000/$E556*$CK556","v":8.5259521196079911E-4},8.1164912345582641E-4,{"$f":"CE556*Direct_cost_personnel*$F556*$G556/CPI_2001*12/1000000/$E556*$CK556","v":0},0,{"$f":"CG556*Direct_cost_personnel*$F556*$G556/CPI_2001*12/1000000/$E556*$CK556","v":0},0,{"$f":"CI556*Direct_cost_personnel*$F556*$G556/CPI_2001*12/1000000/$E556*$CK556","v":0},0,null,null,null,3000,null,35]
["Germany",2008,244324,43136,3640727,1.190688,215.303,789.24355350000008,52.876792500000008,18.506039999999999,519.644946,0,181.33529099999998,16.880483999999999,526.16666666666697,134.833333333333,335.33333333333297,55,1,0,0,null,null,null,5,null,null,null,null,null,null,138,4,25,null,null,7,null,null,null,{"$f":"Include_Afghanistan*DX557","v":0},{"$f":"Include_Afghanistan*DY557","v":0},{"$f":"Include_Afghanistan*DZ557","v":0},null,null,null,2249,null,{"$f":"IF(NOT(ISBLANK(AV557)),Personnel_plane*AV557,0)","v":0},18,null,{"$f":"IF(NOT(ISBLANK(AY557)),Personnel_plane*AY557,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA557)),Personnel_plane*BA557,0)","v":0},null,null,null,null,null,null,1,null,null,null,3,null,1,null,null,null,null,null,{"$f":"DV557*Include_Iraq","v":0},0,2431.9166666666665,2451,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V557:$BV557*INDIRECT(\"Months_non_UN_operation\"&$B557),0))/12","v":2427.25},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V557:$BV557))-IF($AV$19=BY$19,$AV557)","v":2446},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V557:$BV557*INDIRECT(\"Months_non_UN_operation\"&$B557),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V557:$BV557))-IF($AV$19=CA$19,$AV557)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V557:$BV557*INDIRECT(\"Months_non_UN_operation\"&$B557),0))/12","v":4.666666666666667},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V557:$BV557))-IF($AV$19=CC$19,$AV557)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V557:$BV557*INDIRECT(\"Months_non_UN_operation\"&$B557),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V557:$BV557))-IF($AV$19=CE$19,$AV557)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V557:$BV557*INDIRECT(\"Months_non_UN_operation\"&$B557),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V557:$BV557))-IF($AV$19=CG$19,$AV557)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V557:$BV557*INDIRECT(\"Months_non_UN_operation\"&$B557),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V557:$BV557))-IF($AV$19=CI$19,$AV557)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B557-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O557*(Direct_cost_personnel*$F557-UN_compensation)*$G557/CPI_2001*12/1000000/$E557*$CK557","v":6.5041943753512096E-5},7.2169542305596608E-5,{"$f":"P557*(Direct_cost_personnel*$F557-UN_compensation)*$G557/CPI_2001*12/1000000/$E557*$CK557","v":1.6667384382828987E-5},1.8493873843911142E-5,{"$f":"Q557*(Direct_cost_personnel*$F557-UN_compensation)*$G557/CPI_2001*12/1000000/$E557*$CK557","v":4.1452135201794763E-5},4.5994652872619621E-5,{"$f":"R557*(Direct_cost_personnel*$F557-UN_compensation)*$G557/CPI_2001*12/1000000/$E557*$CK557","v":6.7988094515866234E-6},7.543854596403822E-6,{"$f":"S557*(Direct_cost_personnel*$F557-UN_compensation)*$G557/CPI_2001*12/1000000/$E557*$CK557","v":1.2361471730157501E-7},1.3716099266188766E-7,{"$f":"T557*(Direct_cost_personnel*$F557-UN_compensation)*$G557/CPI_2001*12/1000000/$E557*$CK557","v":0},0,{"$f":"U557*(Direct_cost_personnel*$F557-UN_compensation)*$G557/CPI_2001*12/1000000/$E557*$CK557","v":0},0,6.131516795273229E-4,4.1079200438971658E-5,1.437706960934945E-5,4.037044965205217E-4,0,1.408767138371385E-4,1.3114199121341443E-5,{"$f":"BW557*Direct_cost_personnel*$F557*$G557/CPI_2001*12/1000000/$E557*$CK557","v":3.2818317394548867E-4},3.3618159301428667E-4,{"$f":"BY557*Direct_cost_personnel*$F557*$G557/CPI_2001*12/1000000/$E557*$CK557","v":3.2755341491656949E-4},3.3549578805097723E-4,{"$f":"CA557*Direct_cost_personnel*$F557*$G557/CPI_2001*12/1000000/$E557*$CK557","v":0},0,{"$f":"CC557*Direct_cost_personnel*$F557*$G557/CPI_2001*12/1000000/$E557*$CK557","v":6.2975902891914353E-7},6.8580496330943825E-7,{"$f":"CE557*Direct_cost_personnel*$F557*$G557/CPI_2001*12/1000000/$E557*$CK557","v":0},0,{"$f":"CG557*Direct_cost_personnel*$F557*$G557/CPI_2001*12/1000000/$E557*$CK557","v":0},0,{"$f":"CI557*Direct_cost_personnel*$F557*$G557/CPI_2001*12/1000000/$E557*$CK557","v":0},0,null,null,null,3310]
["Greece",2008,156600,9318,348674,1.0268269999999999,215.303,57.193578000000002,3.3366555,5.0331825000000006,46.582609500000004,0,0,2.2411304999999997,221.916666666667,8.25,208.583333333333,5.0833333333333304,0,0,0,null,null,null,1,null,null,null,null,null,null,45,15,8,null,null,1,null,null,null,{"$f":"Include_Afghanistan*DX558","v":0},{"$f":"Include_Afghanistan*DY558","v":0},{"$f":"Include_Afghanistan*DZ558","v":0},null,null,null,744,null,{"$f":"IF(NOT(ISBLANK(AV558)),Personnel_plane*AV558,0)","v":0},6,null,{"$f":"IF(NOT(ISBLANK(AY558)),Personnel_plane*AY558,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA558)),Personnel_plane*BA558,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV558*Include_Iraq","v":0},0,812.75,820,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V558:$BV558*INDIRECT(\"Months_non_UN_operation\"&$B558),0))/12","v":799},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V558:$BV558))-IF($AV$19=BY$19,$AV558)","v":805},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V558:$BV558*INDIRECT(\"Months_non_UN_operation\"&$B558),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V558:$BV558))-IF($AV$19=CA$19,$AV558)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V558:$BV558*INDIRECT(\"Months_non_UN_operation\"&$B558),0))/12","v":13.75},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V558:$BV558))-IF($AV$19=CC$19,$AV558)","v":15},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V558:$BV558*INDIRECT(\"Months_non_UN_operation\"&$B558),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V558:$BV558))-IF($AV$19=CE$19,$AV558)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V558:$BV558*INDIRECT(\"Months_non_UN_operation\"&$B558),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V558:$BV558))-IF($AV$19=CG$19,$AV558)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V558:$BV558*INDIRECT(\"Months_non_UN_operation\"&$B558),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V558:$BV558))-IF($AV$19=CI$19,$AV558)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B558-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O558*(Direct_cost_personnel*$F558-UN_compensation)*$G558/CPI_2001*12/1000000/$E558*$CK558","v":2.4340348552141292E-4},1.0711401495103304E-4,{"$f":"P558*(Direct_cost_personnel*$F558-UN_compensation)*$G558/CPI_2001*12/1000000/$E558*$CK558","v":9.048796495163292E-6},3.9820831694150408E-6,{"$f":"Q558*(Direct_cost_personnel*$F558-UN_compensation)*$G558/CPI_2001*12/1000000/$E558*$CK558","v":2.2877916795347155E-4},1.0067832498026091E-4,{"$f":"R558*(Direct_cost_personnel*$F558-UN_compensation)*$G558/CPI_2001*12/1000000/$E558*$CK558","v":5.5755210727773785E-6},2.4536068013567412E-6,{"$f":"S558*(Direct_cost_personnel*$F558-UN_compensation)*$G558/CPI_2001*12/1000000/$E558*$CK558","v":0},0,{"$f":"T558*(Direct_cost_personnel*$F558-UN_compensation)*$G558/CPI_2001*12/1000000/$E558*$CK558","v":0},0,{"$f":"U558*(Direct_cost_personnel*$F558-UN_compensation)*$G558/CPI_2001*12/1000000/$E558*$CK558","v":0},0,4.6395162064417477E-4,2.7066792826920171E-5,4.0828940232990833E-5,3.7787594214440883E-4,0,0,1.8179945439854968E-5,{"$f":"BW558*Direct_cost_personnel*$F558*$G558/CPI_2001*12/1000000/$E558*$CK558","v":9.876258612174268E-4},3.9579493320246472E-4,{"$f":"BY558*Direct_cost_personnel*$F558*$G558/CPI_2001*12/1000000/$E558*$CK558","v":9.7091733388215799E-4},3.8855478198534648E-4,{"$f":"CA558*Direct_cost_personnel*$F558*$G558/CPI_2001*12/1000000/$E558*$CK558","v":0},0,{"$f":"CC558*Direct_cost_personnel*$F558*$G558/CPI_2001*12/1000000/$E558*$CK558","v":1.670852733526868E-5},7.2401512171182569E-6,{"$f":"CE558*Direct_cost_personnel*$F558*$G558/CPI_2001*12/1000000/$E558*$CK558","v":0},0,{"$f":"CG558*Direct_cost_personnel*$F558*$G558/CPI_2001*12/1000000/$E558*$CK558","v":0},0,{"$f":"CI558*Direct_cost_personnel*$F558*$G558/CPI_2001*12/1000000/$E558*$CK558","v":0},0,null,null,null,137]
["Hungary",2008,25000,722.99206400000003,154234,0.74808160000000001,215.303,1.3662524999999999,0.64858799999999994,0,0.71766450000000004,0,0,0,113.916666666667,103.333333333333,3.9166666666666701,6.6666666666666696,0,0,0,null,null,2,2,null,null,null,null,null,null,158,3,3,null,null,4,null,null,null,{"$f":"Include_Afghanistan*DX559","v":0},{"$f":"Include_Afghanistan*DY559","v":0},{"$f":"Include_Afghanistan*DZ559","v":0},null,null,null,317,null,{"$f":"IF(NOT(ISBLANK(AV559)),Personnel_plane*AV559,0)","v":0},2,null,{"$f":"IF(NOT(ISBLANK(AY559)),Personnel_plane*AY559,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA559)),Personnel_plane*BA559,0)","v":0},null,null,null,null,null,41,null,null,null,null,2,null,null,null,null,null,null,null,{"$f":"DV559*Include_Iraq","v":0},0,531.5,534,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V559:$BV559*INDIRECT(\"Months_non_UN_operation\"&$B559),0))/12","v":487.75},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V559:$BV559))-IF($AV$19=BY$19,$AV559)","v":490},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V559:$BV559*INDIRECT(\"Months_non_UN_operation\"&$B559),0))/12","v":41},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V559:$BV559))-IF($AV$19=CA$19,$AV559)","v":41},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V559:$BV559*INDIRECT(\"Months_non_UN_operation\"&$B559),0))/12","v":2.75},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V559:$BV559))-IF($AV$19=CC$19,$AV559)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V559:$BV559*INDIRECT(\"Months_non_UN_operation\"&$B559),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V559:$BV559))-IF($AV$19=CE$19,$AV559)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V559:$BV559*INDIRECT(\"Months_non_UN_operation\"&$B559),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V559:$BV559))-IF($AV$19=CG$19,$AV559)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V559:$BV559*INDIRECT(\"Months_non_UN_operation\"&$B559),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V559:$BV559))-IF($AV$19=CI$19,$AV559)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B559-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O559*(Direct_cost_personnel*$F559-UN_compensation)*$G559/CPI_2001*12/1000000/$E559*$CK559","v":1.9751250519214368E-4},6.0415122663683745E-5,{"$f":"P559*(Direct_cost_personnel*$F559-UN_compensation)*$G559/CPI_2001*12/1000000/$E559*$CK559","v":1.7916276988899543E-4},5.4802305854401886E-5,{"$f":"Q559*(Direct_cost_personnel*$F559-UN_compensation)*$G559/CPI_2001*12/1000000/$E559*$CK559","v":6.79084692321195E-6},2.0771841735136279E-6,{"$f":"R559*(Direct_cost_personnel*$F559-UN_compensation)*$G559/CPI_2001*12/1000000/$E559*$CK559","v":1.1558888379935228E-5},3.5356326357678764E-6,{"$f":"S559*(Direct_cost_personnel*$F559-UN_compensation)*$G559/CPI_2001*12/1000000/$E559*$CK559","v":0},0,{"$f":"T559*(Direct_cost_personnel*$F559-UN_compensation)*$G559/CPI_2001*12/1000000/$E559*$CK559","v":0},0,{"$f":"U559*(Direct_cost_personnel*$F559-UN_compensation)*$G559/CPI_2001*12/1000000/$E559*$CK559","v":0},0,2.5055082733069845E-5,1.1894160120238613E-5,0,1.3160922612831234E-5,0,0,0,{"$f":"BW559*Direct_cost_personnel*$F559*$G559/CPI_2001*12/1000000/$E559*$CK559","v":1.0637262566279618E-3},2.8320417412500674E-4,{"$f":"BY559*Direct_cost_personnel*$F559*$G559/CPI_2001*12/1000000/$E559*$CK559","v":9.7616647539094709E-4},2.5986899872893876E-4,{"$f":"CA559*Direct_cost_personnel*$F559*$G559/CPI_2001*12/1000000/$E559*$CK559","v":8.2056023559259512E-5},2.1744140709972429E-5,{"$f":"CC559*Direct_cost_personnel*$F559*$G559/CPI_2001*12/1000000/$E559*$CK559","v":5.5037576777552123E-6},1.5910346860955438E-6,{"$f":"CE559*Direct_cost_personnel*$F559*$G559/CPI_2001*12/1000000/$E559*$CK559","v":0},0,{"$f":"CG559*Direct_cost_personnel*$F559*$G559/CPI_2001*12/1000000/$E559*$CK559","v":0},0,{"$f":"CI559*Direct_cost_personnel*$F559*$G559/CPI_2001*12/1000000/$E559*$CK559","v":0},0,null,null,null,240]
["India",2008,1281000,20375.928832000001,1251367,0.35323559999999998,215.303,7.0993905000000002,0.74395200000000006,2.7195E-2,4.6214744999999997,0,1.706769,0,8921.5,88.8333333333333,1081.75,7705.8333333333303,0,10.1666666666667,34.9166666666667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX560","v":0},{"$f":"Include_Afghanistan*DY560","v":0},{"$f":"Include_Afghanistan*DZ560","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV560)),Personnel_plane*AV560,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY560)),Personnel_plane*AY560,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA560)),Personnel_plane*BA560,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV560*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V560:$BV560*INDIRECT(\"Months_non_UN_operation\"&$B560),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V560:$BV560))-IF($AV$19=BY$19,$AV560)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V560:$BV560*INDIRECT(\"Months_non_UN_operation\"&$B560),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V560:$BV560))-IF($AV$19=CA$19,$AV560)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V560:$BV560*INDIRECT(\"Months_non_UN_operation\"&$B560),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V560:$BV560))-IF($AV$19=CC$19,$AV560)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V560:$BV560*INDIRECT(\"Months_non_UN_operation\"&$B560),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V560:$BV560))-IF($AV$19=CE$19,$AV560)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V560:$BV560*INDIRECT(\"Months_non_UN_operation\"&$B560),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V560:$BV560))-IF($AV$19=CG$19,$AV560)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V560:$BV560*INDIRECT(\"Months_non_UN_operation\"&$B560),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V560:$BV560))-IF($AV$19=CI$19,$AV560)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B560-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O560*(Direct_cost_personnel*$F560-UN_compensation)*$G560/CPI_2001*12/1000000/$E560*$CK560","v":7.4496471064245111E-4},3.2074984908205575E-4,{"$f":"P560*(Direct_cost_personnel*$F560-UN_compensation)*$G560/CPI_2001*12/1000000/$E560*$CK560","v":7.417777107220877E-6},3.1937766362296262E-6,{"$f":"Q560*(Direct_cost_personnel*$F560-UN_compensation)*$G560/CPI_2001*12/1000000/$E560*$CK560","v":9.0328484642433627E-5},3.889157083949042E-5,{"$f":"R560*(Direct_cost_personnel*$F560-UN_compensation)*$G560/CPI_2001*12/1000000/$E560*$CK560","v":6.4345389221830628E-4},2.7704364498325846E-4,{"$f":"S560*(Direct_cost_personnel*$F560-UN_compensation)*$G560/CPI_2001*12/1000000/$E560*$CK560","v":0},0,{"$f":"T560*(Direct_cost_personnel*$F560-UN_compensation)*$G560/CPI_2001*12/1000000/$E560*$CK560","v":8.4893884341552558E-7},3.6551665067543697E-7,{"$f":"U560*(Direct_cost_personnel*$F560-UN_compensation)*$G560/CPI_2001*12/1000000/$E560*$CK560","v":2.9156178310746266E-6},1.2553399724017026E-6,1.6046538433061942E-5,1.6815322893357251E-6,6.1468039078441935E-8,1.0445779561170175E-5,0,3.8577585434775976E-6,0,{"$f":"BW560*Direct_cost_personnel*$F560*$G560/CPI_2001*12/1000000/$E560*$CK560","v":0},0,{"$f":"BY560*Direct_cost_personnel*$F560*$G560/CPI_2001*12/1000000/$E560*$CK560","v":0},0,{"$f":"CA560*Direct_cost_personnel*$F560*$G560/CPI_2001*12/1000000/$E560*$CK560","v":0},0,{"$f":"CC560*Direct_cost_personnel*$F560*$G560/CPI_2001*12/1000000/$E560*$CK560","v":0},0,{"$f":"CE560*Direct_cost_personnel*$F560*$G560/CPI_2001*12/1000000/$E560*$CK560","v":0},0,{"$f":"CG560*Direct_cost_personnel*$F560*$G560/CPI_2001*12/1000000/$E560*$CK560","v":0},0,{"$f":"CI560*Direct_cost_personnel*$F560*$G560/CPI_2001*12/1000000/$E560*$CK560","v":0},0]
["Indonesia",2008,302000,2392.5685760000001,510963,0.56015519999999996,215.303,1.8252060000000001,5.9535000000000005E-3,9.7289999999999998E-3,1.1984745000000001,0,0.61064399999999996,4.0499999999999998E-4,1150.75,3.9166666666666701,888,253.666666666667,5.1666666666666696,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX561","v":0},{"$f":"Include_Afghanistan*DY561","v":0},{"$f":"Include_Afghanistan*DZ561","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV561)),Personnel_plane*AV561,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY561)),Personnel_plane*AY561,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA561)),Personnel_plane*BA561,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV561*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V561:$BV561*INDIRECT(\"Months_non_UN_operation\"&$B561),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V561:$BV561))-IF($AV$19=BY$19,$AV561)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V561:$BV561*INDIRECT(\"Months_non_UN_operation\"&$B561),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V561:$BV561))-IF($AV$19=CA$19,$AV561)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V561:$BV561*INDIRECT(\"Months_non_UN_operation\"&$B561),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V561:$BV561))-IF($AV$19=CC$19,$AV561)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V561:$BV561*INDIRECT(\"Months_non_UN_operation\"&$B561),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V561:$BV561))-IF($AV$19=CE$19,$AV561)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V561:$BV561*INDIRECT(\"Months_non_UN_operation\"&$B561),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V561:$BV561))-IF($AV$19=CG$19,$AV561)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V561:$BV561*INDIRECT(\"Months_non_UN_operation\"&$B561),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V561:$BV561))-IF($AV$19=CI$19,$AV561)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B561-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O561*(Direct_cost_personnel*$F561-UN_compensation)*$G561/CPI_2001*12/1000000/$E561*$CK561","v":4.276156825444822E-4},5.0465429698973058E-5,{"$f":"P561*(Direct_cost_personnel*$F561-UN_compensation)*$G561/CPI_2001*12/1000000/$E561*$CK561","v":1.4554230631899977E-6},1.717629948476889E-7,{"$f":"Q561*(Direct_cost_personnel*$F561-UN_compensation)*$G561/CPI_2001*12/1000000/$E561*$CK561","v":3.2997847151814043E-4},3.8942690916956833E-5,{"$f":"R561*(Direct_cost_personnel*$F561-UN_compensation)*$G561/CPI_2001*12/1000000/$E561*$CK561","v":9.4261868177667152E-5},1.1124394815241812E-5,{"$f":"S561*(Direct_cost_personnel*$F561-UN_compensation)*$G561/CPI_2001*12/1000000/$E561*$CK561","v":1.9199197854846775E-6},2.2658097192673847E-7,{"$f":"T561*(Direct_cost_personnel*$F561-UN_compensation)*$G561/CPI_2001*12/1000000/$E561*$CK561","v":0},0,{"$f":"U561*(Direct_cost_personnel*$F561-UN_compensation)*$G561/CPI_2001*12/1000000/$E561*$CK561","v":0},0,{"$f":"H561/$E561*$CK561","v":1.0103397229641864E-5},3.2955499492480761E-8,5.385471647977581E-8,6.6341355129757513E-6,0,3.3802096299800827E-6,2.2418707137742013E-9,{"$f":"BW561*Direct_cost_personnel*$F561*$G561/CPI_2001*12/1000000/$E561*$CK561","v":0},0,{"$f":"BY561*Direct_cost_personnel*$F561*$G561/CPI_2001*12/1000000/$E561*$CK561","v":0},0,{"$f":"CA561*Direct_cost_personnel*$F561*$G561/CPI_2001*12/1000000/$E561*$CK561","v":0},0,{"$f":"CC561*Direct_cost_personnel*$F561*$G561/CPI_2001*12/1000000/$E561*$CK561","v":0},0,{"$f":"CE561*Direct_cost_personnel*$F561*$G561/CPI_2001*12/1000000/$E561*$CK561","v":0},0,{"$f":"CG561*Direct_cost_personnel*$F561*$G561/CPI_2001*12/1000000/$E561*$CK561","v":0},0,{"$f":"CI561*Direct_cost_personnel*$F561*$G561/CPI_2001*12/1000000/$E561*$CK561","v":0},0]
["Ireland",2008,10460,1000,264894,1.391575,215.303,41.125375500000004,2.7422955,0.96014699999999986,26.522947500000001,0,10.024176000000001,0.87580949999999991,51.3333333333333,23.9166666666667,19.0833333333333,8.3333333333333304,0,0,0,null,null,null,5,null,null,null,null,null,null,43,445,4,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX562","v":0},{"$f":"Include_Afghanistan*DY562","v":0},{"$f":"Include_Afghanistan*DZ562","v":0},null,null,null,280,null,{"$f":"IF(NOT(ISBLANK(AV562)),Personnel_plane*AV562,0)","v":0},6,null,{"$f":"IF(NOT(ISBLANK(AY562)),Personnel_plane*AY562,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA562)),Personnel_plane*BA562,0)","v":0},null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,{"$f":"DV562*Include_Iraq","v":0},0,744.91666666666663,785,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V562:$BV562*INDIRECT(\"Months_non_UN_operation\"&$B562),0))/12","v":337},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V562:$BV562))-IF($AV$19=BY$19,$AV562)","v":340},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V562:$BV562*INDIRECT(\"Months_non_UN_operation\"&$B562),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V562:$BV562))-IF($AV$19=CA$19,$AV562)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V562:$BV562*INDIRECT(\"Months_non_UN_operation\"&$B562),0))/12","v":407.91666666666669},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V562:$BV562))-IF($AV$19=CC$19,$AV562)","v":445},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V562:$BV562*INDIRECT(\"Months_non_UN_operation\"&$B562),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V562:$BV562))-IF($AV$19=CE$19,$AV562)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V562:$BV562*INDIRECT(\"Months_non_UN_operation\"&$B562),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V562:$BV562))-IF($AV$19=CG$19,$AV562)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V562:$BV562*INDIRECT(\"Months_non_UN_operation\"&$B562),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V562:$BV562))-IF($AV$19=CI$19,$AV562)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B562-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O562*(Direct_cost_personnel*$F562-UN_compensation)*$G562/CPI_2001*12/1000000/$E562*$CK562","v":1.0327726644913676E-4},5.2401130156466668E-5,{"$f":"P562*(Direct_cost_personnel*$F562-UN_compensation)*$G562/CPI_2001*12/1000000/$E562*$CK562","v":4.8117817322893346E-5},2.4414162913808387E-5,{"$f":"Q562*(Direct_cost_personnel*$F562-UN_compensation)*$G562/CPI_2001*12/1000000/$E562*$CK562","v":3.839365911826671E-5},1.9480290269205936E-5,{"$f":"R562*(Direct_cost_personnel*$F562-UN_compensation)*$G562/CPI_2001*12/1000000/$E562*$CK562","v":1.6765790007976747E-5},8.5066769734523863E-6,{"$f":"S562*(Direct_cost_personnel*$F562-UN_compensation)*$G562/CPI_2001*12/1000000/$E562*$CK562","v":0},0,{"$f":"T562*(Direct_cost_personnel*$F562-UN_compensation)*$G562/CPI_2001*12/1000000/$E562*$CK562","v":0},0,{"$f":"U562*(Direct_cost_personnel*$F562-UN_compensation)*$G562/CPI_2001*12/1000000/$E562*$CK562","v":0},0,4.3911952546895152E-4,2.9281082154633241E-5,1.0252047303992089E-5,2.8320091862110567E-4,0,1.0703395056750916E-4,9.3515268217113204E-6,{"$f":"BW562*Direct_cost_personnel*$F562*$G562/CPI_2001*12/1000000/$E562*$CK562","v":1.6147301238031157E-3},8.01328970899215E-4,{"$f":"BY562*Direct_cost_personnel*$F562*$G562/CPI_2001*12/1000000/$E562*$CK562","v":7.3050325770889369E-4},3.4707242051685747E-4,{"$f":"CA562*Direct_cost_personnel*$F562*$G562/CPI_2001*12/1000000/$E562*$CK562","v":0},0,{"$f":"CC562*Direct_cost_personnel*$F562*$G562/CPI_2001*12/1000000/$E562*$CK562","v":8.8422686609422217E-4},4.5425655038235747E-4,{"$f":"CE562*Direct_cost_personnel*$F562*$G562/CPI_2001*12/1000000/$E562*$CK562","v":0},0,{"$f":"CG562*Direct_cost_personnel*$F562*$G562/CPI_2001*12/1000000/$E562*$CK562","v":0},0,{"$f":"CI562*Direct_cost_personnel*$F562*$G562/CPI_2001*12/1000000/$E562*$CK562","v":0},0,null,null,null,7]
["Italy",2008,292983,28556,2318162,1.1537010000000001,215.303,325.90981049999999,14.982196499999999,1.5347205000000002,215.4073425,0,93.985551000000001,0,2734.0833333333298,42.8333333333333,2674.0833333333298,6.3333333333333304,7,0,3.8333333333333299,null,null,null,8,null,null,null,null,null,null,248,99,35,1,null,1,null,null,null,{"$f":"Include_Afghanistan*DX563","v":0},{"$f":"Include_Afghanistan*DY563","v":0},{"$f":"Include_Afghanistan*DZ563","v":0},null,null,null,2192,null,{"$f":"IF(NOT(ISBLANK(AV563)),Personnel_plane*AV563,0)","v":0},15,null,{"$f":"IF(NOT(ISBLANK(AY563)),Personnel_plane*AY563,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA563)),Personnel_plane*BA563,0)","v":0},null,null,null,null,null,79,null,null,null,null,4,null,null,null,null,null,null,null,{"$f":"DV563*Include_Iraq","v":0},0,2647.5,2682,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V563:$BV563*INDIRECT(\"Months_non_UN_operation\"&$B563),0))/12","v":2476.75},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V563:$BV563))-IF($AV$19=BY$19,$AV563)","v":2503},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V563:$BV563*INDIRECT(\"Months_non_UN_operation\"&$B563),0))/12","v":79},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V563:$BV563))-IF($AV$19=CA$19,$AV563)","v":79},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V563:$BV563*INDIRECT(\"Months_non_UN_operation\"&$B563),0))/12","v":91.75},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V563:$BV563))-IF($AV$19=CC$19,$AV563)","v":100},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V563:$BV563*INDIRECT(\"Months_non_UN_operation\"&$B563),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V563:$BV563))-IF($AV$19=CE$19,$AV563)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V563:$BV563*INDIRECT(\"Months_non_UN_operation\"&$B563),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V563:$BV563))-IF($AV$19=CG$19,$AV563)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V563:$BV563*INDIRECT(\"Months_non_UN_operation\"&$B563),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V563:$BV563))-IF($AV$19=CI$19,$AV563)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B563-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O563*(Direct_cost_personnel*$F563-UN_compensation)*$G563/CPI_2001*12/1000000/$E563*$CK563","v":5.1279421467591345E-4},3.2513813490418688E-4,{"$f":"P563*(Direct_cost_personnel*$F563-UN_compensation)*$G563/CPI_2001*12/1000000/$E563*$CK563","v":8.0336562023658022E-6},5.0937548032781291E-6,{"$f":"Q563*(Direct_cost_personnel*$F563-UN_compensation)*$G563/CPI_2001*12/1000000/$E563*$CK563","v":5.0154084412007026E-4},3.180029141680774E-4,{"$f":"R563*(Direct_cost_personnel*$F563-UN_compensation)*$G563/CPI_2001*12/1000000/$E563*$CK563","v":1.1878557808945549E-6},7.5316218881155254E-7,{"$f":"S563*(Direct_cost_personnel*$F563-UN_compensation)*$G563/CPI_2001*12/1000000/$E563*$CK563","v":1.3128932315150349E-6},8.3244241921276895E-7,{"$f":"T563*(Direct_cost_personnel*$F563-UN_compensation)*$G563/CPI_2001*12/1000000/$E563*$CK563","v":0},0,{"$f":"U563*(Direct_cost_personnel*$F563-UN_compensation)*$G563/CPI_2001*12/1000000/$E563*$CK563","v":7.1896534106775668E-7},4.5586132480699205E-7,3.9764785560245179E-4,1.8280021400090865E-5,1.8725374202079221E-6,2.6282199880616321E-4,0,1.1467329797598979E-4,0,{"$f":"BW563*Direct_cost_personnel*$F563*$G563/CPI_2001*12/1000000/$E563*$CK563","v":5.4367982198784599E-4},3.1894436690409233E-4,{"$f":"BY563*Direct_cost_personnel*$F563*$G563/CPI_2001*12/1000000/$E563*$CK563","v":5.0861529711365336E-4},2.9765762504136583E-4,{"$f":"CA563*Direct_cost_personnel*$F563*$G563/CPI_2001*12/1000000/$E563*$CK563","v":1.6223118389816746E-5},9.3947073025441065E-6,{"$f":"CC563*Direct_cost_personnel*$F563*$G563/CPI_2001*12/1000000/$E563*$CK563","v":1.8841406484375776E-5},1.1892034560182414E-5,{"$f":"CE563*Direct_cost_personnel*$F563*$G563/CPI_2001*12/1000000/$E563*$CK563","v":0},0,{"$f":"CG563*Direct_cost_personnel*$F563*$G563/CPI_2001*12/1000000/$E563*$CK563","v":0},0,{"$f":"CI563*Direct_cost_personnel*$F563*$G563/CPI_2001*12/1000000/$E563*$CK563","v":0},0,null,null,72,2350]
["Japan",2008,230300,47300,4849185,1.130485,215.303,1324.7341245,102.62663850000001,160.31190600000002,889.70941049999988,0,0,172.08616950000001,36.5,0,29.8333333333333,0.5,6,0.16666666666666699,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX564","v":0},{"$f":"Include_Afghanistan*DY564","v":0},{"$f":"Include_Afghanistan*DZ564","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV564)),Personnel_plane*AV564,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY564)),Personnel_plane*AY564,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA564)),Personnel_plane*BA564,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV564*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V564:$BV564*INDIRECT(\"Months_non_UN_operation\"&$B564),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V564:$BV564))-IF($AV$19=BY$19,$AV564)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V564:$BV564*INDIRECT(\"Months_non_UN_operation\"&$B564),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V564:$BV564))-IF($AV$19=CA$19,$AV564)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V564:$BV564*INDIRECT(\"Months_non_UN_operation\"&$B564),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V564:$BV564))-IF($AV$19=CC$19,$AV564)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V564:$BV564*INDIRECT(\"Months_non_UN_operation\"&$B564),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V564:$BV564))-IF($AV$19=CE$19,$AV564)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V564:$BV564*INDIRECT(\"Months_non_UN_operation\"&$B564),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V564:$BV564))-IF($AV$19=CG$19,$AV564)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V564:$BV564*INDIRECT(\"Months_non_UN_operation\"&$B564),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V564:$BV564))-IF($AV$19=CI$19,$AV564)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B564-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O564*(Direct_cost_personnel*$F564-UN_compensation)*$G564/CPI_2001*12/1000000/$E564*$CK564","v":3.2005421085137352E-6},4.3725653369945131E-6,{"$f":"P564*(Direct_cost_personnel*$F564-UN_compensation)*$G564/CPI_2001*12/1000000/$E564*$CK564","v":0},0,{"$f":"Q564*(Direct_cost_personnel*$F564-UN_compensation)*$G564/CPI_2001*12/1000000/$E564*$CK564","v":2.6159682074153337E-6},3.5739232663105791E-6,{"$f":"R564*(Direct_cost_personnel*$F564-UN_compensation)*$G564/CPI_2001*12/1000000/$E564*$CK564","v":4.3843042582379942E-8},5.9898155301294693E-8,{"$f":"S564*(Direct_cost_personnel*$F564-UN_compensation)*$G564/CPI_2001*12/1000000/$E564*$CK564","v":5.2611651098855934E-7},7.1877786361553626E-7,{"$f":"T564*(Direct_cost_personnel*$F564-UN_compensation)*$G564/CPI_2001*12/1000000/$E564*$CK564","v":1.4614347527460012E-8},1.9966051767098271E-8,{"$f":"U564*(Direct_cost_personnel*$F564-UN_compensation)*$G564/CPI_2001*12/1000000/$E564*$CK564","v":0},0,7.7268941704898802E-4,5.9859949260529709E-5,9.3506546636220645E-5,5.1894869546122559E-4,0,0,1.0037422569101214E-4,{"$f":"BW564*Direct_cost_personnel*$F564*$G564/CPI_2001*12/1000000/$E564*$CK564","v":0},0,{"$f":"BY564*Direct_cost_personnel*$F564*$G564/CPI_2001*12/1000000/$E564*$CK564","v":0},0,{"$f":"CA564*Direct_cost_personnel*$F564*$G564/CPI_2001*12/1000000/$E564*$CK564","v":0},0,{"$f":"CC564*Direct_cost_personnel*$F564*$G564/CPI_2001*12/1000000/$E564*$CK564","v":0},0,{"$f":"CE564*Direct_cost_personnel*$F564*$G564/CPI_2001*12/1000000/$E564*$CK564","v":0},0,{"$f":"CG564*Direct_cost_personnel*$F564*$G564/CPI_2001*12/1000000/$E564*$CK564","v":0},0,{"$f":"CI564*Direct_cost_personnel*$F564*$G564/CPI_2001*12/1000000/$E564*$CK564","v":0},0]
["Luxembourg",2008,1000,150,58039,1.325745,215.303,9.4801919999999988,0.53716950000000008,0.65066999999999997,5.9795339999999992,0,1.7970089999999999,0.51580950000000003,1.3333333333333299,0,1.3333333333333299,0,0,0,0,null,null,null,null,null,null,null,null,null,null,1,2,2,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX565","v":0},{"$f":"Include_Afghanistan*DY565","v":0},{"$f":"Include_Afghanistan*DZ565","v":0},null,null,null,23,null,{"$f":"IF(NOT(ISBLANK(AV565)),Personnel_plane*AV565,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY565)),Personnel_plane*AY565,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA565)),Personnel_plane*BA565,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV565*Include_Iraq","v":0},0,26.333333333333332,28,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V565:$BV565*INDIRECT(\"Months_non_UN_operation\"&$B565),0))/12","v":24.5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V565:$BV565))-IF($AV$19=BY$19,$AV565)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V565:$BV565*INDIRECT(\"Months_non_UN_operation\"&$B565),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V565:$BV565))-IF($AV$19=CA$19,$AV565)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V565:$BV565*INDIRECT(\"Months_non_UN_operation\"&$B565),0))/12","v":1.8333333333333333},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V565:$BV565))-IF($AV$19=CC$19,$AV565)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V565:$BV565*INDIRECT(\"Months_non_UN_operation\"&$B565),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V565:$BV565))-IF($AV$19=CE$19,$AV565)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V565:$BV565*INDIRECT(\"Months_non_UN_operation\"&$B565),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V565:$BV565))-IF($AV$19=CG$19,$AV565)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V565:$BV565*INDIRECT(\"Months_non_UN_operation\"&$B565),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V565:$BV565))-IF($AV$19=CI$19,$AV565)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B565-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O565*(Direct_cost_personnel*$F565-UN_compensation)*$G565/CPI_2001*12/1000000/$E565*$CK565","v":1.161921279740364E-5},9.7466432045561902E-6,{"$f":"P565*(Direct_cost_personnel*$F565-UN_compensation)*$G565/CPI_2001*12/1000000/$E565*$CK565","v":0},0,{"$f":"Q565*(Direct_cost_personnel*$F565-UN_compensation)*$G565/CPI_2001*12/1000000/$E565*$CK565","v":1.161921279740364E-5},9.7466432045561902E-6,{"$f":"R565*(Direct_cost_personnel*$F565-UN_compensation)*$G565/CPI_2001*12/1000000/$E565*$CK565","v":0},0,{"$f":"S565*(Direct_cost_personnel*$F565-UN_compensation)*$G565/CPI_2001*12/1000000/$E565*$CK565","v":0},0,{"$f":"T565*(Direct_cost_personnel*$F565-UN_compensation)*$G565/CPI_2001*12/1000000/$E565*$CK565","v":0},0,{"$f":"U565*(Direct_cost_personnel*$F565-UN_compensation)*$G565/CPI_2001*12/1000000/$E565*$CK565","v":0},0,4.6200024467344091E-4,2.61779972843493E-5,3.1709241669542956E-5,2.9140192213756417E-4,0,8.7574027791881778E-5,2.5137055790102694E-5,{"$f":"BW565*Direct_cost_personnel*$F565*$G565/CPI_2001*12/1000000/$E565*$CK565","v":2.482010834915542E-4},2.0467950729568052E-4,{"$f":"BY565*Direct_cost_personnel*$F565*$G565/CPI_2001*12/1000000/$E565*$CK565","v":2.3092126122315482E-4},1.9005954248884618E-4,{"$f":"CA565*Direct_cost_personnel*$F565*$G565/CPI_2001*12/1000000/$E565*$CK565","v":0},0,{"$f":"CC565*Direct_cost_personnel*$F565*$G565/CPI_2001*12/1000000/$E565*$CK565","v":1.7279822268399344E-5},1.4619964806834323E-5,{"$f":"CE565*Direct_cost_personnel*$F565*$G565/CPI_2001*12/1000000/$E565*$CK565","v":0},0,{"$f":"CG565*Direct_cost_personnel*$F565*$G565/CPI_2001*12/1000000/$E565*$CK565","v":0},0,{"$f":"CI565*Direct_cost_personnel*$F565*$G565/CPI_2001*12/1000000/$E565*$CK565","v":0},0,null,null,null,9]
["Mexico",2008,255000,3158.9987839999999,1094033,0.67113409999999996,215.303,34.012240500000004,3.6831315,0,21.541412999999999,0,8.7876960000000004,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX566","v":0},{"$f":"Include_Afghanistan*DY566","v":0},{"$f":"Include_Afghanistan*DZ566","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV566)),Personnel_plane*AV566,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY566)),Personnel_plane*AY566,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA566)),Personnel_plane*BA566,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV566*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V566:$BV566*INDIRECT(\"Months_non_UN_operation\"&$B566),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V566:$BV566))-IF($AV$19=BY$19,$AV566)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V566:$BV566*INDIRECT(\"Months_non_UN_operation\"&$B566),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V566:$BV566))-IF($AV$19=CA$19,$AV566)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V566:$BV566*INDIRECT(\"Months_non_UN_operation\"&$B566),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V566:$BV566))-IF($AV$19=CC$19,$AV566)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V566:$BV566*INDIRECT(\"Months_non_UN_operation\"&$B566),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V566:$BV566))-IF($AV$19=CE$19,$AV566)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V566:$BV566*INDIRECT(\"Months_non_UN_operation\"&$B566),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V566:$BV566))-IF($AV$19=CG$19,$AV566)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V566:$BV566*INDIRECT(\"Months_non_UN_operation\"&$B566),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V566:$BV566))-IF($AV$19=CI$19,$AV566)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B566-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O566*(Direct_cost_personnel*$F566-UN_compensation)*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,{"$f":"P566*(Direct_cost_personnel*$F566-UN_compensation)*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,{"$f":"Q566*(Direct_cost_personnel*$F566-UN_compensation)*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,{"$f":"R566*(Direct_cost_personnel*$F566-UN_compensation)*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,{"$f":"S566*(Direct_cost_personnel*$F566-UN_compensation)*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,{"$f":"T566*(Direct_cost_personnel*$F566-UN_compensation)*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,{"$f":"U566*(Direct_cost_personnel*$F566-UN_compensation)*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,8.7932579367890141E-5,9.522079350995011E-6,0,5.5691479904683144E-5,0,2.2719020112211972E-5,0,{"$f":"BW566*Direct_cost_personnel*$F566*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,{"$f":"BY566*Direct_cost_personnel*$F566*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,{"$f":"CA566*Direct_cost_personnel*$F566*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,{"$f":"CC566*Direct_cost_personnel*$F566*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,{"$f":"CE566*Direct_cost_personnel*$F566*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,{"$f":"CG566*Direct_cost_personnel*$F566*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,{"$f":"CI566*Direct_cost_personnel*$F566*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0]
["Netherlands",2008,40537,11281,874906,1.2386969999999999,215.303,173.90387100000001,11.5447095,4.0412534999999998,113.91733500000001,0,39.599043000000002,4.8015300000000005,83.9166666666667,6.6666666666666696,45.3333333333333,31.9166666666667,0,0,0,null,null,null,3,null,null,null,null,null,null,75,90,8,3,null,null,null,null,null,{"$f":"Include_Afghanistan*DX567","v":0},{"$f":"Include_Afghanistan*DY567","v":0},{"$f":"Include_Afghanistan*DZ567","v":0},null,null,null,9,null,{"$f":"IF(NOT(ISBLANK(AV567)),Personnel_plane*AV567,0)","v":0},3,null,{"$f":"IF(NOT(ISBLANK(AY567)),Personnel_plane*AY567,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA567)),Personnel_plane*BA567,0)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV567*Include_Iraq","v":0},0,178.5,192,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V567:$BV567*INDIRECT(\"Months_non_UN_operation\"&$B567),0))/12","v":93},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V567:$BV567))-IF($AV$19=BY$19,$AV567)","v":99},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V567:$BV567*INDIRECT(\"Months_non_UN_operation\"&$B567),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V567:$BV567))-IF($AV$19=CA$19,$AV567)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V567:$BV567*INDIRECT(\"Months_non_UN_operation\"&$B567),0))/12","v":85.5},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V567:$BV567))-IF($AV$19=CC$19,$AV567)","v":93},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V567:$BV567*INDIRECT(\"Months_non_UN_operation\"&$B567),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V567:$BV567))-IF($AV$19=CE$19,$AV567)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V567:$BV567*INDIRECT(\"Months_non_UN_operation\"&$B567),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V567:$BV567))-IF($AV$19=CG$19,$AV567)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V567:$BV567*INDIRECT(\"Months_non_UN_operation\"&$B567),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V567:$BV567))-IF($AV$19=CI$19,$AV567)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B567-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O567*(Direct_cost_personnel*$F567-UN_compensation)*$G567/CPI_2001*12/1000000/$E567*$CK567","v":4.5066389479310686E-5},7.549667367963936E-5,{"$f":"P567*(Direct_cost_personnel*$F567-UN_compensation)*$G567/CPI_2001*12/1000000/$E567*$CK567","v":3.5802494124576508E-6},5.9977496468432459E-6,{"$f":"Q567*(Direct_cost_personnel*$F567-UN_compensation)*$G567/CPI_2001*12/1000000/$E567*$CK567","v":2.4345696004711996E-5},4.0784697598534027E-5,{"$f":"R567*(Direct_cost_personnel*$F567-UN_compensation)*$G567/CPI_2001*12/1000000/$E567*$CK567","v":1.7140444062141017E-5},2.8714226434262054E-5,{"$f":"S567*(Direct_cost_personnel*$F567-UN_compensation)*$G567/CPI_2001*12/1000000/$E567*$CK567","v":0},0,{"$f":"T567*(Direct_cost_personnel*$F567-UN_compensation)*$G567/CPI_2001*12/1000000/$E567*$CK567","v":0},0,{"$f":"U567*(Direct_cost_personnel*$F567-UN_compensation)*$G567/CPI_2001*12/1000000/$E567*$CK567","v":0},0,5.622025975759253E-4,3.7322146032962435E-5,1.3064707542725139E-5,3.6827599798469618E-4,0,1.2801718965830704E-4,1.5522556357234467E-5,{"$f":"BW567*Direct_cost_personnel*$F567*$G567/CPI_2001*12/1000000/$E567*$CK567","v":1.0427967547824245E-4},1.727351898290854E-4,{"$f":"BY567*Direct_cost_personnel*$F567*$G567/CPI_2001*12/1000000/$E567*$CK567","v":5.4330587223958258E-5},8.9066582255622153E-5,{"$f":"CA567*Direct_cost_personnel*$F567*$G567/CPI_2001*12/1000000/$E567*$CK567","v":0},0,{"$f":"CC567*Direct_cost_personnel*$F567*$G567/CPI_2001*12/1000000/$E567*$CK567","v":4.9949088254284197E-5},8.3668607573463246E-5,{"$f":"CE567*Direct_cost_personnel*$F567*$G567/CPI_2001*12/1000000/$E567*$CK567","v":0},0,{"$f":"CG567*Direct_cost_personnel*$F567*$G567/CPI_2001*12/1000000/$E567*$CK567","v":0},0,{"$f":"CI567*Direct_cost_personnel*$F567*$G567/CPI_2001*12/1000000/$E567*$CK567","v":0},0,null,null,7,1770,null,6]
["New Zealand",2008,9278,1220,131556,0.94648169999999998,215.303,23.782664999999998,1.5778110000000001,0.5523555,15.736300499999999,0,5.4123615000000003,0.50383650000000002,39.6666666666667,0.75,8.8333333333333304,3.3333333333333299,1,25.75,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX568","v":0},{"$f":"Include_Afghanistan*DY568","v":0},{"$f":"Include_Afghanistan*DZ568","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV568)),Personnel_plane*AV568,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY568)),Personnel_plane*AY568,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA568)),Personnel_plane*BA568,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,null,null,43,null,null,187,null,{"$f":"DV568*Include_Iraq","v":0},0,256,256,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V568:$BV568*INDIRECT(\"Months_non_UN_operation\"&$B568),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V568:$BV568))-IF($AV$19=BY$19,$AV568)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V568:$BV568*INDIRECT(\"Months_non_UN_operation\"&$B568),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V568:$BV568))-IF($AV$19=CA$19,$AV568)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V568:$BV568*INDIRECT(\"Months_non_UN_operation\"&$B568),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V568:$BV568))-IF($AV$19=CC$19,$AV568)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V568:$BV568*INDIRECT(\"Months_non_UN_operation\"&$B568),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V568:$BV568))-IF($AV$19=CE$19,$AV568)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V568:$BV568*INDIRECT(\"Months_non_UN_operation\"&$B568),0))/12","v":230},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V568:$BV568))-IF($AV$19=CG$19,$AV568)","v":230},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V568:$BV568*INDIRECT(\"Months_non_UN_operation\"&$B568),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V568:$BV568))-IF($AV$19=CI$19,$AV568)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B568-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O568*(Direct_cost_personnel*$F568-UN_compensation)*$G568/CPI_2001*12/1000000/$E568*$CK568","v":1.05315035797225E-4},1.121412783477948E-4,{"$f":"P568*(Direct_cost_personnel*$F568-UN_compensation)*$G568/CPI_2001*12/1000000/$E568*$CK568","v":1.9912506768382858E-6},2.1203182880885557E-6,{"$f":"Q568*(Direct_cost_personnel*$F568-UN_compensation)*$G568/CPI_2001*12/1000000/$E568*$CK568","v":2.3452507971650917E-5},2.4972637615265204E-5,{"$f":"R568*(Direct_cost_personnel*$F568-UN_compensation)*$G568/CPI_2001*12/1000000/$E568*$CK568","v":8.850003008170151E-6},9.4236368359491273E-6,{"$f":"S568*(Direct_cost_personnel*$F568-UN_compensation)*$G568/CPI_2001*12/1000000/$E568*$CK568","v":2.6550009024510477E-6},2.8270910507847408E-6,{"$f":"T568*(Direct_cost_personnel*$F568-UN_compensation)*$G568/CPI_2001*12/1000000/$E568*$CK568","v":6.8366273238114469E-5},7.2797594557707065E-5,{"$f":"U568*(Direct_cost_personnel*$F568-UN_compensation)*$G568/CPI_2001*12/1000000/$E568*$CK568","v":0},0,5.1132243899747534E-4,3.392261417284588E-5,1.1875530410644475E-5,3.3832724601961931E-4,0,1.1636466657189318E-4,1.0832381822472439E-5,{"$f":"BW568*Direct_cost_personnel*$F568*$G568/CPI_2001*12/1000000/$E568*$CK568","v":7.5997496522284063E-4},7.2373530900089365E-4,{"$f":"BY568*Direct_cost_personnel*$F568*$G568/CPI_2001*12/1000000/$E568*$CK568","v":0},0,{"$f":"CA568*Direct_cost_personnel*$F568*$G568/CPI_2001*12/1000000/$E568*$CK568","v":7.7184957405444744E-5},7.3504367320403253E-5,{"$f":"CC568*Direct_cost_personnel*$F568*$G568/CPI_2001*12/1000000/$E568*$CK568","v":0},0,{"$f":"CE568*Direct_cost_personnel*$F568*$G568/CPI_2001*12/1000000/$E568*$CK568","v":0},0,{"$f":"CG568*Direct_cost_personnel*$F568*$G568/CPI_2001*12/1000000/$E568*$CK568","v":6.8279000781739589E-4},6.5023094168049043E-4,{"$f":"CI568*Direct_cost_personnel*$F568*$G568/CPI_2001*12/1000000/$E568*$CK568","v":0},0,null,null,null,155]
["Norway",2008,19100,5076,453965,1.543512,215.303,59.094955499999998,2.3069955000000002,0.23640600000000001,41.721536999999998,0,14.829927000000001,9.0000000000000006E-5,75.9166666666667,11.3333333333333,13.8333333333333,47.9166666666667,2.5833333333333299,0.25,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,{"$f":"Include_Afghanistan*DX569","v":0},{"$f":"Include_Afghanistan*DY569","v":0},{"$f":"Include_Afghanistan*DZ569","v":0},null,null,null,25,null,{"$f":"IF(NOT(ISBLANK(AV569)),Personnel_plane*AV569,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY569)),Personnel_plane*AY569,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA569)),Personnel_plane*BA569,0)","v":0},null,null,null,null,null,9,null,null,null,null,4,null,null,null,null,null,null,null,{"$f":"DV569*Include_Iraq","v":0},0,39,39,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V569:$BV569*INDIRECT(\"Months_non_UN_operation\"&$B569),0))/12","v":30},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V569:$BV569))-IF($AV$19=BY$19,$AV569)","v":30},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V569:$BV569*INDIRECT(\"Months_non_UN_operation\"&$B569),0))/12","v":9},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V569:$BV569))-IF($AV$19=CA$19,$AV569)","v":9},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V569:$BV569*INDIRECT(\"Months_non_UN_operation\"&$B569),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V569:$BV569))-IF($AV$19=CC$19,$AV569)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V569:$BV569*INDIRECT(\"Months_non_UN_operation\"&$B569),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V569:$BV569))-IF($AV$19=CE$19,$AV569)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V569:$BV569*INDIRECT(\"Months_non_UN_operation\"&$B569),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V569:$BV569))-IF($AV$19=CG$19,$AV569)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V569:$BV569*INDIRECT(\"Months_non_UN_operation\"&$B569),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V569:$BV569))-IF($AV$19=CI$19,$AV569)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B569-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O569*(Direct_cost_personnel*$F569-UN_compensation)*$G569/CPI_2001*12/1000000/$E569*$CK569","v":9.9607701438350705E-5},1.2570368230204327E-4,{"$f":"P569*(Direct_cost_personnel*$F569-UN_compensation)*$G569/CPI_2001*12/1000000/$E569*$CK569","v":1.4870084956768005E-5},1.8765862561007501E-5,{"$f":"Q569*(Direct_cost_personnel*$F569-UN_compensation)*$G569/CPI_2001*12/1000000/$E569*$CK569","v":1.8150250756055071E-5},2.2905391067112109E-5,{"$f":"R569*(Direct_cost_personnel*$F569-UN_compensation)*$G569/CPI_2001*12/1000000/$E569*$CK569","v":6.2869844486335526E-5},7.9340963033671684E-5,{"$f":"S569*(Direct_cost_personnel*$F569-UN_compensation)*$G569/CPI_2001*12/1000000/$E569*$CK569","v":3.3895046592633006E-6},4.2775127896414223E-6,{"$f":"T569*(Direct_cost_personnel*$F569-UN_compensation)*$G569/CPI_2001*12/1000000/$E569*$CK569","v":3.2801657992870696E-7},4.1395285061046076E-7,{"$f":"U569*(Direct_cost_personnel*$F569-UN_compensation)*$G569/CPI_2001*12/1000000/$E569*$CK569","v":0},0,3.6819088491815244E-4,1.4373726275962688E-5,1.4729266415973654E-6,2.5994587013734936E-4,0,9.2397801118601446E-5,5.6074464160707799E-10,{"$f":"BW569*Direct_cost_personnel*$F569*$G569/CPI_2001*12/1000000/$E569*$CK569","v":5.4715453880363483E-5},6.4576644695231864E-5,{"$f":"BY569*Direct_cost_personnel*$F569*$G569/CPI_2001*12/1000000/$E569*$CK569","v":4.2088810677202668E-5},4.9674342073255287E-5,{"$f":"CA569*Direct_cost_personnel*$F569*$G569/CPI_2001*12/1000000/$E569*$CK569","v":1.2626643203160801E-5},1.4902302621976585E-5,{"$f":"CC569*Direct_cost_personnel*$F569*$G569/CPI_2001*12/1000000/$E569*$CK569","v":0},0,{"$f":"CE569*Direct_cost_personnel*$F569*$G569/CPI_2001*12/1000000/$E569*$CK569","v":0},0,{"$f":"CG569*Direct_cost_personnel*$F569*$G569/CPI_2001*12/1000000/$E569*$CK569","v":0},0,{"$f":"CI569*Direct_cost_personnel*$F569*$G569/CPI_2001*12/1000000/$E569*$CK569","v":0},0,null,null,null,455]
["Poland",2008,122000,4136.2575360000001,529401,0.76896549999999997,215.303,6.0774645000000005,1.332225,0.23691000000000001,4.5083295000000003,0,0,0,965.08333333333303,110.916666666667,840.16666666666697,14,0,0,0,null,null,1,null,null,null,null,null,null,null,204,404,26,null,null,2,null,null,null,{"$f":"Include_Afghanistan*DX570","v":0},{"$f":"Include_Afghanistan*DY570","v":0},{"$f":"Include_Afghanistan*DZ570","v":0},null,null,null,271,null,{"$f":"IF(NOT(ISBLANK(AV570)),Personnel_plane*AV570,0)","v":0},4,null,{"$f":"IF(NOT(ISBLANK(AY570)),Personnel_plane*AY570,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA570)),Personnel_plane*BA570,0)","v":0},null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV570*Include_Iraq","v":0},0,859.83333333333337,913,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V570:$BV570*INDIRECT(\"Months_non_UN_operation\"&$B570),0))/12","v":489.5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V570:$BV570))-IF($AV$19=BY$19,$AV570)","v":509},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V570:$BV570*INDIRECT(\"Months_non_UN_operation\"&$B570),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V570:$BV570))-IF($AV$19=CA$19,$AV570)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V570:$BV570*INDIRECT(\"Months_non_UN_operation\"&$B570),0))/12","v":370.33333333333331},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V570:$BV570))-IF($AV$19=CC$19,$AV570)","v":404},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V570:$BV570*INDIRECT(\"Months_non_UN_operation\"&$B570),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V570:$BV570))-IF($AV$19=CE$19,$AV570)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V570:$BV570*INDIRECT(\"Months_non_UN_operation\"&$B570),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V570:$BV570))-IF($AV$19=CG$19,$AV570)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V570:$BV570*INDIRECT(\"Months_non_UN_operation\"&$B570),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V570:$BV570))-IF($AV$19=CI$19,$AV570)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B570-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O570*(Direct_cost_personnel*$F570-UN_compensation)*$G570/CPI_2001*12/1000000/$E570*$CK570","v":5.0320105005349943E-4},1.7481262429052611E-4,{"$f":"P570*(Direct_cost_personnel*$F570-UN_compensation)*$G570/CPI_2001*12/1000000/$E570*$CK570","v":5.783270854168119E-5},2.009114954932139E-5,{"$f":"Q570*(Direct_cost_personnel*$F570-UN_compensation)*$G570/CPI_2001*12/1000000/$E570*$CK570","v":4.380686457680153E-4},1.5218555203325146E-4,{"$f":"R570*(Direct_cost_personnel*$F570-UN_compensation)*$G570/CPI_2001*12/1000000/$E570*$CK570","v":7.2996957438034659E-6},2.5359227079534059E-6,{"$f":"S570*(Direct_cost_personnel*$F570-UN_compensation)*$G570/CPI_2001*12/1000000/$E570*$CK570","v":0},0,{"$f":"T570*(Direct_cost_personnel*$F570-UN_compensation)*$G570/CPI_2001*12/1000000/$E570*$CK570","v":0},0,{"$f":"U570*(Direct_cost_personnel*$F570-UN_compensation)*$G570/CPI_2001*12/1000000/$E570*$CK570","v":0},0,3.2470028280041116E-5,7.1176694533349843E-6,1.2657374468949249E-6,2.4086621379811208E-5,0,0,0,{"$f":"BW570*Direct_cost_personnel*$F570*$G570/CPI_2001*12/1000000/$E570*$CK570","v":5.1534033471257925E-4},1.6537838802581855E-4,{"$f":"BY570*Direct_cost_personnel*$F570*$G570/CPI_2001*12/1000000/$E570*$CK570","v":2.9338138458050888E-4},9.2198904167734567E-5,{"$f":"CA570*Direct_cost_personnel*$F570*$G570/CPI_2001*12/1000000/$E570*$CK570","v":0},0,{"$f":"CC570*Direct_cost_personnel*$F570*$G570/CPI_2001*12/1000000/$E570*$CK570","v":2.2195895013207037E-4},7.3179483858083996E-5,{"$f":"CE570*Direct_cost_personnel*$F570*$G570/CPI_2001*12/1000000/$E570*$CK570","v":0},0,{"$f":"CG570*Direct_cost_personnel*$F570*$G570/CPI_2001*12/1000000/$E570*$CK570","v":0},0,{"$f":"CI570*Direct_cost_personnel*$F570*$G570/CPI_2001*12/1000000/$E570*$CK570","v":0},0,null,null,null,1130]
["Portugal",2008,42910,3427,253110,0.95030289999999995,215.303,57.303202500000012,2.4905429999999997,3.1762005000000002,37.671733500000002,0,9.9940800000000003,3.9706454999999998,351.41666666666703,3.1666666666666701,145.75,4,0.75,197.75,0,null,null,null,null,null,null,null,null,null,null,51,2,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX571","v":0},{"$f":"Include_Afghanistan*DY571","v":0},{"$f":"Include_Afghanistan*DZ571","v":0},null,null,null,253,null,{"$f":"IF(NOT(ISBLANK(AV571)),Personnel_plane*AV571,0)","v":0},3,null,{"$f":"IF(NOT(ISBLANK(AY571)),Personnel_plane*AY571,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA571)),Personnel_plane*BA571,0)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,127,null,{"$f":"DV571*Include_Iraq","v":0},0,436.83333333333331,437,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V571:$BV571*INDIRECT(\"Months_non_UN_operation\"&$B571),0))/12","v":308},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V571:$BV571))-IF($AV$19=BY$19,$AV571)","v":308},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V571:$BV571*INDIRECT(\"Months_non_UN_operation\"&$B571),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V571:$BV571))-IF($AV$19=CA$19,$AV571)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V571:$BV571*INDIRECT(\"Months_non_UN_operation\"&$B571),0))/12","v":1.8333333333333333},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V571:$BV571))-IF($AV$19=CC$19,$AV571)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V571:$BV571*INDIRECT(\"Months_non_UN_operation\"&$B571),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V571:$BV571))-IF($AV$19=CE$19,$AV571)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V571:$BV571*INDIRECT(\"Months_non_UN_operation\"&$B571),0))/12","v":127},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V571:$BV571))-IF($AV$19=CG$19,$AV571)","v":127},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V571:$BV571*INDIRECT(\"Months_non_UN_operation\"&$B571),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V571:$BV571))-IF($AV$19=CI$19,$AV571)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B571-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O571*(Direct_cost_personnel*$F571-UN_compensation)*$G571/CPI_2001*12/1000000/$E571*$CK571","v":4.8712954517548011E-4},3.1362713771838468E-4,{"$f":"P571*(Direct_cost_personnel*$F571-UN_compensation)*$G571/CPI_2001*12/1000000/$E571*$CK571","v":4.3895951426768435E-6},2.8261397280765045E-6,{"$f":"Q571*(Direct_cost_personnel*$F571-UN_compensation)*$G571/CPI_2001*12/1000000/$E571*$CK571","v":2.0203689222478399E-4},1.3007679958962638E-4,{"$f":"R571*(Direct_cost_personnel*$F571-UN_compensation)*$G571/CPI_2001*12/1000000/$E571*$CK571","v":5.5447517591707431E-6},3.569860709149265E-6,{"$f":"S571*(Direct_cost_personnel*$F571-UN_compensation)*$G571/CPI_2001*12/1000000/$E571*$CK571","v":1.0396409548445144E-6},6.6934888296548719E-7,{"$f":"T571*(Direct_cost_personnel*$F571-UN_compensation)*$G571/CPI_2001*12/1000000/$E571*$CK571","v":2.7411866509400359E-4},1.7648498880856679E-4,{"$f":"U571*(Direct_cost_personnel*$F571-UN_compensation)*$G571/CPI_2001*12/1000000/$E571*$CK571","v":0},0,6.4034582705473412E-4,2.7831059130602312E-5,3.5493072766119133E-5,4.2097014289285201E-4,0,1.1168079869970926E-4,4.4370753565451383E-5,{"$f":"BW571*Direct_cost_personnel*$F571*$G571/CPI_2001*12/1000000/$E571*$CK571","v":6.7674690915824791E-4},3.9000728247455725E-4,{"$f":"BY571*Direct_cost_personnel*$F571*$G571/CPI_2001*12/1000000/$E571*$CK571","v":4.7715692030692193E-4},2.748792746044934E-4,{"$f":"CA571*Direct_cost_personnel*$F571*$G571/CPI_2001*12/1000000/$E571*$CK571","v":0},0,{"$f":"CC571*Direct_cost_personnel*$F571*$G571/CPI_2001*12/1000000/$E571*$CK571","v":2.8402197637316778E-6},1.7849303545746325E-6,{"$f":"CE571*Direct_cost_personnel*$F571*$G571/CPI_2001*12/1000000/$E571*$CK571","v":0},0,{"$f":"CG571*Direct_cost_personnel*$F571*$G571/CPI_2001*12/1000000/$E571*$CK571","v":1.9674976908759439E-4},1.1334307751548916E-4,{"$f":"CI571*Direct_cost_personnel*$F571*$G571/CPI_2001*12/1000000/$E571*$CK571","v":0},0,null,null,8,70]
["Russia",2008,1027000,15156.340736,1660846,0.57704319999999998,215.303,183.61108200000001,8.4413070000000001,3.054411,139.3282725,0,30.004014000000002,2.7830775000000001,287.08333333333297,46.4166666666667,4,221.166666666667,4,4.75,6.75,null,null,null,4,null,null,null,null,null,null,null,120,null,null,null,1,null,null,null,{"$f":"Include_Afghanistan*DX572","v":0},{"$f":"Include_Afghanistan*DY572","v":0},{"$f":"Include_Afghanistan*DZ572","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV572)),Personnel_plane*AV572,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY572)),Personnel_plane*AY572,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA572)),Personnel_plane*BA572,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV572*Include_Iraq","v":0},0,115,125,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V572:$BV572*INDIRECT(\"Months_non_UN_operation\"&$B572),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V572:$BV572))-IF($AV$19=BY$19,$AV572)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V572:$BV572*INDIRECT(\"Months_non_UN_operation\"&$B572),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V572:$BV572))-IF($AV$19=CA$19,$AV572)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V572:$BV572*INDIRECT(\"Months_non_UN_operation\"&$B572),0))/12","v":110},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V572:$BV572))-IF($AV$19=CC$19,$AV572)","v":120},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V572:$BV572*INDIRECT(\"Months_non_UN_operation\"&$B572),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V572:$BV572))-IF($AV$19=CE$19,$AV572)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V572:$BV572*INDIRECT(\"Months_non_UN_operation\"&$B572),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V572:$BV572))-IF($AV$19=CG$19,$AV572)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V572:$BV572*INDIRECT(\"Months_non_UN_operation\"&$B572),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V572:$BV572))-IF($AV$19=CI$19,$AV572)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B572-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O572*(Direct_cost_personnel*$F572-UN_compensation)*$G572/CPI_2001*12/1000000/$E572*$CK572","v":3.4024682753537929E-5},7.2151859045844803E-6,{"$f":"P572*(Direct_cost_personnel*$F572-UN_compensation)*$G572/CPI_2001*12/1000000/$E572*$CK572","v":5.5012331766968557E-6},1.1665772275336903E-6,{"$f":"Q572*(Direct_cost_personnel*$F572-UN_compensation)*$G572/CPI_2001*12/1000000/$E572*$CK572","v":4.7407395418572506E-7},1.0053089213934847E-7,{"$f":"R572*(Direct_cost_personnel*$F572-UN_compensation)*$G572/CPI_2001*12/1000000/$E572*$CK572","v":2.621233905018576E-5},5.5585205778714832E-6,{"$f":"S572*(Direct_cost_personnel*$F572-UN_compensation)*$G572/CPI_2001*12/1000000/$E572*$CK572","v":4.7407395418572506E-7},1.0053089213934847E-7,{"$f":"T572*(Direct_cost_personnel*$F572-UN_compensation)*$G572/CPI_2001*12/1000000/$E572*$CK572","v":5.6296282059554862E-7},1.1938043441547629E-7,{"$f":"U572*(Direct_cost_personnel*$F572-UN_compensation)*$G572/CPI_2001*12/1000000/$E572*$CK572","v":7.9999979768841107E-7},1.6964588048515051E-7,3.126903787183141E-4,1.4375578281857496E-5,5.2016736786692671E-6,2.3727658385125938E-4,0,5.1096951221765567E-5,4.7395916847623536E-6,{"$f":"BW572*Direct_cost_personnel*$F572*$G572/CPI_2001*12/1000000/$E572*$CK572","v":1.6486731405771107E-5},3.1415903793546396E-6,{"$f":"BY572*Direct_cost_personnel*$F572*$G572/CPI_2001*12/1000000/$E572*$CK572","v":7.1681440894656983E-7},1.2566361517418559E-7,{"$f":"CA572*Direct_cost_personnel*$F572*$G572/CPI_2001*12/1000000/$E572*$CK572","v":0},0,{"$f":"CC572*Direct_cost_personnel*$F572*$G572/CPI_2001*12/1000000/$E572*$CK572","v":1.5769916996824537E-5},3.0159267641804535E-6,{"$f":"CE572*Direct_cost_personnel*$F572*$G572/CPI_2001*12/1000000/$E572*$CK572","v":0},0,{"$f":"CG572*Direct_cost_personnel*$F572*$G572/CPI_2001*12/1000000/$E572*$CK572","v":0},0,{"$f":"CI572*Direct_cost_personnel*$F572*$G572/CPI_2001*12/1000000/$E572*$CK572","v":0},0]
["Saudi Arabia",2008,222000,19976.605695999999,476941,0.81501690000000004,215.303,29.8645785,1.5557609999999999,2.8317329999999998,18.065071500000002,0,5.6740620000000002,1.7379509999999998,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX573","v":0},{"$f":"Include_Afghanistan*DY573","v":0},{"$f":"Include_Afghanistan*DZ573","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV573)),Personnel_plane*AV573,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY573)),Personnel_plane*AY573,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA573)),Personnel_plane*BA573,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV573*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V573:$BV573*INDIRECT(\"Months_non_UN_operation\"&$B573),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V573:$BV573))-IF($AV$19=BY$19,$AV573)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V573:$BV573*INDIRECT(\"Months_non_UN_operation\"&$B573),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V573:$BV573))-IF($AV$19=CA$19,$AV573)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V573:$BV573*INDIRECT(\"Months_non_UN_operation\"&$B573),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V573:$BV573))-IF($AV$19=CC$19,$AV573)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V573:$BV573*INDIRECT(\"Months_non_UN_operation\"&$B573),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V573:$BV573))-IF($AV$19=CE$19,$AV573)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V573:$BV573*INDIRECT(\"Months_non_UN_operation\"&$B573),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V573:$BV573))-IF($AV$19=CG$19,$AV573)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V573:$BV573*INDIRECT(\"Months_non_UN_operation\"&$B573),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V573:$BV573))-IF($AV$19=CI$19,$AV573)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B573-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O573*(Direct_cost_personnel*$F573-UN_compensation)*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,{"$f":"P573*(Direct_cost_personnel*$F573-UN_compensation)*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,{"$f":"Q573*(Direct_cost_personnel*$F573-UN_compensation)*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,{"$f":"R573*(Direct_cost_personnel*$F573-UN_compensation)*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,{"$f":"S573*(Direct_cost_personnel*$F573-UN_compensation)*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,{"$f":"T573*(Direct_cost_personnel*$F573-UN_compensation)*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,{"$f":"U573*(Direct_cost_personnel*$F573-UN_compensation)*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,1.771074072023833E-4,9.2262074596695566E-6,1.6793168184825594E-5,1.071321992470334E-4,0,3.3649174359704073E-5,1.0306657951150701E-5,{"$f":"BW573*Direct_cost_personnel*$F573*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,{"$f":"BY573*Direct_cost_personnel*$F573*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,{"$f":"CA573*Direct_cost_personnel*$F573*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,{"$f":"CC573*Direct_cost_personnel*$F573*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,{"$f":"CE573*Direct_cost_personnel*$F573*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,{"$f":"CG573*Direct_cost_personnel*$F573*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,{"$f":"CI573*Direct_cost_personnel*$F573*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0]
["Slovakia",2008,17000,687.06105600000001,94712,0.78121189999999996,215.303,1.7770980000000001,0.17508750000000001,4.0777500000000001E-2,1.1131964999999999,0,0.39958500000000002,4.8451500000000008E-2,238,195.833333333333,42.1666666666667,0,0,0,0,null,null,null,2,null,null,null,null,null,null,40,1,null,null,null,1,null,null,null,{"$f":"Include_Afghanistan*DX574","v":0},{"$f":"Include_Afghanistan*DY574","v":0},{"$f":"Include_Afghanistan*DZ574","v":0},null,null,null,196,null,{"$f":"IF(NOT(ISBLANK(AV574)),Personnel_plane*AV574,0)","v":0},1,null,{"$f":"IF(NOT(ISBLANK(AY574)),Personnel_plane*AY574,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA574)),Personnel_plane*BA574,0)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV574*Include_Iraq","v":0},0,241.91666666666666,242,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V574:$BV574*INDIRECT(\"Months_non_UN_operation\"&$B574),0))/12","v":241},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V574:$BV574))-IF($AV$19=BY$19,$AV574)","v":241},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V574:$BV574*INDIRECT(\"Months_non_UN_operation\"&$B574),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V574:$BV574))-IF($AV$19=CA$19,$AV574)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V574:$BV574*INDIRECT(\"Months_non_UN_operation\"&$B574),0))/12","v":0.91666666666666663},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V574:$BV574))-IF($AV$19=CC$19,$AV574)","v":1},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V574:$BV574*INDIRECT(\"Months_non_UN_operation\"&$B574),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V574:$BV574))-IF($AV$19=CE$19,$AV574)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V574:$BV574*INDIRECT(\"Months_non_UN_operation\"&$B574),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V574:$BV574))-IF($AV$19=CG$19,$AV574)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V574:$BV574*INDIRECT(\"Months_non_UN_operation\"&$B574),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V574:$BV574))-IF($AV$19=CI$19,$AV574)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B574-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O574*(Direct_cost_personnel*$F574-UN_compensation)*$G574/CPI_2001*12/1000000/$E574*$CK574","v":7.0633696526611076E-4},2.8725219380923493E-4,{"$f":"P574*(Direct_cost_personnel*$F574-UN_compensation)*$G574/CPI_2001*12/1000000/$E574*$CK574","v":5.8119463178408896E-4},2.3635947319737427E-4,{"$f":"Q574*(Direct_cost_personnel*$F574-UN_compensation)*$G574/CPI_2001*12/1000000/$E574*$CK574","v":1.2514233348202115E-4},5.0892720611860297E-5,{"$f":"R574*(Direct_cost_personnel*$F574-UN_compensation)*$G574/CPI_2001*12/1000000/$E574*$CK574","v":0},0,{"$f":"S574*(Direct_cost_personnel*$F574-UN_compensation)*$G574/CPI_2001*12/1000000/$E574*$CK574","v":0},0,{"$f":"T574*(Direct_cost_personnel*$F574-UN_compensation)*$G574/CPI_2001*12/1000000/$E574*$CK574","v":0},0,{"$f":"U574*(Direct_cost_personnel*$F574-UN_compensation)*$G574/CPI_2001*12/1000000/$E574*$CK574","v":0},0,5.3070278175228124E-5,5.2287168912492471E-6,1.2177568531900688E-6,3.3243888586161446E-5,0,1.1932986872220064E-5,1.4469289724072989E-6,{"$f":"BW574*Direct_cost_personnel*$F574*$G574/CPI_2001*12/1000000/$E574*$CK574","v":8.2335550205022768E-4},2.9207996177241545E-4,{"$f":"BY574*Direct_cost_personnel*$F574*$G574/CPI_2001*12/1000000/$E574*$CK574","v":8.202356568822799E-4},2.9087301978162028E-4,{"$f":"CA574*Direct_cost_personnel*$F574*$G574/CPI_2001*12/1000000/$E574*$CK574","v":0},0,{"$f":"CC574*Direct_cost_personnel*$F574*$G574/CPI_2001*12/1000000/$E574*$CK574","v":3.1198451679478136E-6},1.2069419907951049E-6,{"$f":"CE574*Direct_cost_personnel*$F574*$G574/CPI_2001*12/1000000/$E574*$CK574","v":0},0,{"$f":"CG574*Direct_cost_personnel*$F574*$G574/CPI_2001*12/1000000/$E574*$CK574","v":0},0,{"$f":"CI574*Direct_cost_personnel*$F574*$G574/CPI_2001*12/1000000/$E574*$CK574","v":0},0,null,null,null,70]
["South Korea",2008,687000,26600,931405,0.71296029999999999,215.303,17.832990000000002,7.2995610000000006,4.954599,5.57883,0,0,0,404.66666666666703,7,370,10.0833333333333,12,5.5833333333333304,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX575","v":0},{"$f":"Include_Afghanistan*DY575","v":0},{"$f":"Include_Afghanistan*DZ575","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV575)),Personnel_plane*AV575,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY575)),Personnel_plane*AY575,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA575)),Personnel_plane*BA575,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV575*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V575:$BV575*INDIRECT(\"Months_non_UN_operation\"&$B575),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V575:$BV575))-IF($AV$19=BY$19,$AV575)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V575:$BV575*INDIRECT(\"Months_non_UN_operation\"&$B575),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V575:$BV575))-IF($AV$19=CA$19,$AV575)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V575:$BV575*INDIRECT(\"Months_non_UN_operation\"&$B575),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V575:$BV575))-IF($AV$19=CC$19,$AV575)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V575:$BV575*INDIRECT(\"Months_non_UN_operation\"&$B575),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V575:$BV575))-IF($AV$19=CE$19,$AV575)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V575:$BV575*INDIRECT(\"Months_non_UN_operation\"&$B575),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V575:$BV575))-IF($AV$19=CG$19,$AV575)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V575:$BV575*INDIRECT(\"Months_non_UN_operation\"&$B575),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V575:$BV575))-IF($AV$19=CI$19,$AV575)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B575-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O575*(Direct_cost_personnel*$F575-UN_compensation)*$G575/CPI_2001*12/1000000/$E575*$CK575","v":1.0988767225183548E-4},4.758047355026118E-5,{"$f":"P575*(Direct_cost_personnel*$F575-UN_compensation)*$G575/CPI_2001*12/1000000/$E575*$CK575","v":1.9008575924946814E-6},8.2305596750863581E-7,{"$f":"Q575*(Direct_cost_personnel*$F575-UN_compensation)*$G575/CPI_2001*12/1000000/$E575*$CK575","v":1.0047390131757602E-4},4.3504386854027899E-5,{"$f":"R575*(Direct_cost_personnel*$F575-UN_compensation)*$G575/CPI_2001*12/1000000/$E575*$CK575","v":2.7381401034744727E-6},1.185592524625531E-6,{"$f":"S575*(Direct_cost_personnel*$F575-UN_compensation)*$G575/CPI_2001*12/1000000/$E575*$CK575","v":3.2586130157051688E-6},1.4109530871576613E-6,{"$f":"T575*(Direct_cost_personnel*$F575-UN_compensation)*$G575/CPI_2001*12/1000000/$E575*$CK575","v":1.5161602225850428E-6},6.5648511694141157E-7,{"$f":"U575*(Direct_cost_personnel*$F575-UN_compensation)*$G575/CPI_2001*12/1000000/$E575*$CK575","v":0},0,5.4154006722454336E-5,2.2166808564630239E-5,1.5045788034034981E-5,1.6941410123789106E-5,0,0,0,{"$f":"BW575*Direct_cost_personnel*$F575*$G575/CPI_2001*12/1000000/$E575*$CK575","v":0},0,{"$f":"BY575*Direct_cost_personnel*$F575*$G575/CPI_2001*12/1000000/$E575*$CK575","v":0},0,{"$f":"CA575*Direct_cost_personnel*$F575*$G575/CPI_2001*12/1000000/$E575*$CK575","v":0},0,{"$f":"CC575*Direct_cost_personnel*$F575*$G575/CPI_2001*12/1000000/$E575*$CK575","v":0},0,{"$f":"CE575*Direct_cost_personnel*$F575*$G575/CPI_2001*12/1000000/$E575*$CK575","v":0},0,{"$f":"CG575*Direct_cost_personnel*$F575*$G575/CPI_2001*12/1000000/$E575*$CK575","v":0},0,{"$f":"CI575*Direct_cost_personnel*$F575*$G575/CPI_2001*12/1000000/$E575*$CK575","v":0},0,null,300]
["Spain",2008,221750,17701,1600856,1.0538369999999999,215.303,211.91001599999998,25.327222499999998,38.709344999999999,117.08982900000001,0,0,30.7836195,1234.6666666666699,15.75,1160.9166666666699,7.5833333333333304,0,8.5833333333333304,41.8333333333333,null,null,null,3,null,null,null,null,null,null,376,80,10,null,null,1,null,null,null,{"$f":"Include_Afghanistan*DX576","v":0},{"$f":"Include_Afghanistan*DY576","v":0},{"$f":"Include_Afghanistan*DZ576","v":0},null,null,null,620,null,{"$f":"IF(NOT(ISBLANK(AV576)),Personnel_plane*AV576,0)","v":0},17,null,{"$f":"IF(NOT(ISBLANK(AY576)),Personnel_plane*AY576,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA576)),Personnel_plane*BA576,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV576*Include_Iraq","v":0},0,1092.8333333333333,1107,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V576:$BV576*INDIRECT(\"Months_non_UN_operation\"&$B576),0))/12","v":1019.5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V576:$BV576))-IF($AV$19=BY$19,$AV576)","v":1027},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V576:$BV576*INDIRECT(\"Months_non_UN_operation\"&$B576),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V576:$BV576))-IF($AV$19=CA$19,$AV576)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V576:$BV576*INDIRECT(\"Months_non_UN_operation\"&$B576),0))/12","v":73.333333333333329},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V576:$BV576))-IF($AV$19=CC$19,$AV576)","v":80},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V576:$BV576*INDIRECT(\"Months_non_UN_operation\"&$B576),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V576:$BV576))-IF($AV$19=CE$19,$AV576)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V576:$BV576*INDIRECT(\"Months_non_UN_operation\"&$B576),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V576:$BV576))-IF($AV$19=CG$19,$AV576)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V576:$BV576*INDIRECT(\"Months_non_UN_operation\"&$B576),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V576:$BV576))-IF($AV$19=CI$19,$AV576)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B576-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O576*(Direct_cost_personnel*$F576-UN_compensation)*$G576/CPI_2001*12/1000000/$E576*$CK576","v":3.0354940074319114E-4},1.7413121178039967E-4,{"$f":"P576*(Direct_cost_personnel*$F576-UN_compensation)*$G576/CPI_2001*12/1000000/$E576*$CK576","v":3.8722217022450705E-6},2.2213012301900283E-6,{"$f":"Q576*(Direct_cost_personnel*$F576-UN_compensation)*$G576/CPI_2001*12/1000000/$E576*$CK576","v":2.8541756896283718E-4},1.6372988062316067E-4,{"$f":"R576*(Direct_cost_personnel*$F576-UN_compensation)*$G576/CPI_2001*12/1000000/$E576*$CK576","v":1.8644030418217001E-6},1.0695154071285315E-6,{"$f":"S576*(Direct_cost_personnel*$F576-UN_compensation)*$G576/CPI_2001*12/1000000/$E576*$CK576","v":0},0,{"$f":"T576*(Direct_cost_personnel*$F576-UN_compensation)*$G576/CPI_2001*12/1000000/$E576*$CK576","v":2.1102583879959903E-6},1.2105504058707553E-6,{"$f":"U576*(Direct_cost_personnel*$F576-UN_compensation)*$G576/CPI_2001*12/1000000/$E576*$CK576","v":1.0284948648291132E-5},5.8999641140496991E-6,3.7440721542712102E-4,4.4748686398702958E-5,6.8392510868659216E-5,2.068768511193344E-4,0,0,5.4389167040424479E-5,{"$f":"BW576*Direct_cost_personnel*$F576*$G576/CPI_2001*12/1000000/$E576*$CK576","v":2.9684713882739358E-4},1.5612574360764197E-4,{"$f":"BY576*Direct_cost_personnel*$F576*$G576/CPI_2001*12/1000000/$E576*$CK576","v":2.769275504357431E-4},1.4484294370826405E-4,{"$f":"CA576*Direct_cost_personnel*$F576*$G576/CPI_2001*12/1000000/$E576*$CK576","v":0},0,{"$f":"CC576*Direct_cost_personnel*$F576*$G576/CPI_2001*12/1000000/$E576*$CK576","v":1.9919588391650632E-5},1.128279989937792E-5,{"$f":"CE576*Direct_cost_personnel*$F576*$G576/CPI_2001*12/1000000/$E576*$CK576","v":0},0,{"$f":"CG576*Direct_cost_personnel*$F576*$G576/CPI_2001*12/1000000/$E576*$CK576","v":0},0,{"$f":"CI576*Direct_cost_personnel*$F576*$G576/CPI_2001*12/1000000/$E576*$CK576","v":0},0,null,null,null,780]
["Sweden",2008,16900,5250,486159,1.335755,215.303,100.75279949999998,6.6017325000000007,2.3108295000000001,67.089265499999996,0,22.643127,2.1078450000000002,103.083333333333,28.5,7.1666666666666696,54.0833333333333,9.25,4.0833333333333304,0,null,null,null,3,null,null,null,null,null,null,null,79,25,null,null,2,null,null,null,{"$f":"Include_Afghanistan*DX577","v":0},{"$f":"Include_Afghanistan*DY577","v":0},{"$f":"Include_Afghanistan*DZ577","v":0},null,5,null,253,null,{"$f":"IF(NOT(ISBLANK(AV577)),Personnel_plane*AV577,0)","v":0},6,null,{"$f":"IF(NOT(ISBLANK(AY577)),Personnel_plane*AY577,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA577)),Personnel_plane*BA577,0)","v":0},null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,{"$f":"DV577*Include_Iraq","v":0},0,350.66666666666669,376,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V577:$BV577*INDIRECT(\"Months_non_UN_operation\"&$B577),0))/12","v":273.25},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V577:$BV577))-IF($AV$19=BY$19,$AV577)","v":292},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V577:$BV577*INDIRECT(\"Months_non_UN_operation\"&$B577),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V577:$BV577))-IF($AV$19=CA$19,$AV577)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V577:$BV577*INDIRECT(\"Months_non_UN_operation\"&$B577),0))/12","v":72.416666666666671},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V577:$BV577))-IF($AV$19=CC$19,$AV577)","v":79},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V577:$BV577*INDIRECT(\"Months_non_UN_operation\"&$B577),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V577:$BV577))-IF($AV$19=CE$19,$AV577)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V577:$BV577*INDIRECT(\"Months_non_UN_operation\"&$B577),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V577:$BV577))-IF($AV$19=CG$19,$AV577)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V577:$BV577*INDIRECT(\"Months_non_UN_operation\"&$B577),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V577:$BV577))-IF($AV$19=CI$19,$AV577)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B577-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O577*(Direct_cost_personnel*$F577-UN_compensation)*$G577/CPI_2001*12/1000000/$E577*$CK577","v":1.0811856166561069E-4},1.8630637503509113E-4,{"$f":"P577*(Direct_cost_personnel*$F577-UN_compensation)*$G577/CPI_2001*12/1000000/$E577*$CK577","v":2.9892116483135797E-5},5.150911904769714E-5,{"$f":"Q577*(Direct_cost_personnel*$F577-UN_compensation)*$G577/CPI_2001*12/1000000/$E577*$CK577","v":7.5167310454668984E-6},1.2952585491526186E-5,{"$f":"R577*(Direct_cost_personnel*$F577-UN_compensation)*$G577/CPI_2001*12/1000000/$E577*$CK577","v":5.6725098238465265E-5},9.7746837023261488E-5,{"$f":"S577*(Direct_cost_personnel*$F577-UN_compensation)*$G577/CPI_2001*12/1000000/$E577*$CK577","v":9.7018272796142492E-6},1.6717871971621003E-5,{"$f":"T577*(Direct_cost_personnel*$F577-UN_compensation)*$G577/CPI_2001*12/1000000/$E577*$CK577","v":4.2827886189288079E-6},7.3799615009858423E-6,{"$f":"U577*(Direct_cost_personnel*$F577-UN_compensation)*$G577/CPI_2001*12/1000000/$E577*$CK577","v":0},0,5.8617026734034421E-4,3.8408255886075304E-5,1.3444187680293233E-5,3.9031900740189694E-4,0,1.3173557333274265E-4,1.2263243039336174E-5,{"$f":"BW577*Direct_cost_personnel*$F577*$G577/CPI_2001*12/1000000/$E577*$CK577","v":3.9755820695152813E-4},6.7955890392751327E-4,{"$f":"BY577*Direct_cost_personnel*$F577*$G577/CPI_2001*12/1000000/$E577*$CK577","v":3.0978929671912083E-4},5.2774255305008998E-4,{"$f":"CA577*Direct_cost_personnel*$F577*$G577/CPI_2001*12/1000000/$E577*$CK577","v":0},0,{"$f":"CC577*Direct_cost_personnel*$F577*$G577/CPI_2001*12/1000000/$E577*$CK577","v":8.2100304619980489E-5},1.427796633251956E-4,{"$f":"CE577*Direct_cost_personnel*$F577*$G577/CPI_2001*12/1000000/$E577*$CK577","v":0},0,{"$f":"CG577*Direct_cost_personnel*$F577*$G577/CPI_2001*12/1000000/$E577*$CK577","v":5.66860561242673E-6},9.0366875522275689E-6,{"$f":"CI577*Direct_cost_personnel*$F577*$G577/CPI_2001*12/1000000/$E577*$CK577","v":0},0,null,null,null,280]
["Switzerland",2008,22823,3940,503216,1.4315629999999999,215.303,83.586695999999989,3.5869934999999997,0.3674385,51.743230499999996,0,23.060345999999999,4.8286875,32.1666666666667,12.3333333333333,9.5833333333333304,5.9166666666666696,4.3333333333333304,0,0,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,1,null,null,null,{"$f":"Include_Afghanistan*DX578","v":0},{"$f":"Include_Afghanistan*DY578","v":0},{"$f":"Include_Afghanistan*DZ578","v":0},null,5,null,220,null,{"$f":"IF(NOT(ISBLANK(AV578)),Personnel_plane*AV578,0)","v":0},2,null,{"$f":"IF(NOT(ISBLANK(AY578)),Personnel_plane*AY578,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA578)),Personnel_plane*BA578,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV578*Include_Iraq","v":0},0,253,253,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V578:$BV578*INDIRECT(\"Months_non_UN_operation\"&$B578),0))/12","v":248},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V578:$BV578))-IF($AV$19=BY$19,$AV578)","v":248},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V578:$BV578*INDIRECT(\"Months_non_UN_operation\"&$B578),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V578:$BV578))-IF($AV$19=CA$19,$AV578)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V578:$BV578*INDIRECT(\"Months_non_UN_operation\"&$B578),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V578:$BV578))-IF($AV$19=CC$19,$AV578)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V578:$BV578*INDIRECT(\"Months_non_UN_operation\"&$B578),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V578:$BV578))-IF($AV$19=CE$19,$AV578)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V578:$BV578*INDIRECT(\"Months_non_UN_operation\"&$B578),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V578:$BV578))-IF($AV$19=CG$19,$AV578)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V578:$BV578*INDIRECT(\"Months_non_UN_operation\"&$B578),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V578:$BV578))-IF($AV$19=CI$19,$AV578)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B578-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O578*(Direct_cost_personnel*$F578-UN_compensation)*$G578/CPI_2001*12/1000000/$E578*$CK578","v":3.5121341500378416E-5},3.121189249823406E-5,{"$f":"P578*(Direct_cost_personnel*$F578-UN_compensation)*$G578/CPI_2001*12/1000000/$E578*$CK578","v":1.3466213839523277E-5},1.1967254118493845E-5,{"$f":"Q578*(Direct_cost_personnel*$F578-UN_compensation)*$G578/CPI_2001*12/1000000/$E578*$CK578","v":1.0463612105035001E-5},9.2988798893702366E-6,{"$f":"R578*(Direct_cost_personnel*$F578-UN_compensation)*$G578/CPI_2001*12/1000000/$E578*$CK578","v":6.4601431257172673E-6},5.7410475838720646E-6,{"$f":"S578*(Direct_cost_personnel*$F578-UN_compensation)*$G578/CPI_2001*12/1000000/$E578*$CK578","v":4.7313724301027827E-6},4.2047109064978446E-6,{"$f":"T578*(Direct_cost_personnel*$F578-UN_compensation)*$G578/CPI_2001*12/1000000/$E578*$CK578","v":0},0,{"$f":"U578*(Direct_cost_personnel*$F578-UN_compensation)*$G578/CPI_2001*12/1000000/$E578*$CK578","v":0},0,4.6981590059599432E-4,2.0161421162459609E-5,2.0652622732108144E-6,2.908332737198229E-4,0,1.296153304593501E-4,2.714061298115098E-5,{"$f":"BW578*Direct_cost_personnel*$F578*$G578/CPI_2001*12/1000000/$E578*$CK578","v":2.9698485637427149E-4},2.4549042907937436E-4,{"$f":"BY578*Direct_cost_personnel*$F578*$G578/CPI_2001*12/1000000/$E578*$CK578","v":2.9111559043802106E-4},2.4063883957187683E-4,{"$f":"CA578*Direct_cost_personnel*$F578*$G578/CPI_2001*12/1000000/$E578*$CK578","v":0},0,{"$f":"CC578*Direct_cost_personnel*$F578*$G578/CPI_2001*12/1000000/$E578*$CK578","v":0},0,{"$f":"CE578*Direct_cost_personnel*$F578*$G578/CPI_2001*12/1000000/$E578*$CK578","v":0},0,{"$f":"CG578*Direct_cost_personnel*$F578*$G578/CPI_2001*12/1000000/$E578*$CK578","v":5.8692659362504244E-6},4.8515895074975162E-6,{"$f":"CI578*Direct_cost_personnel*$F578*$G578/CPI_2001*12/1000000/$E578*$CK578","v":0},0]
["Turkey",2008,511000,8798.2407679999997,730318,0.68671769999999999,215.303,7.6924304999999995,0.84021599999999996,0.164412,4.9268099999999997,0,1.6110224999999998,0.14996999999999999,736.83333333333303,134.916666666667,464.25,68.4166666666667,0,11.4166666666667,57.8333333333333,null,null,null,null,null,null,null,null,null,null,242,null,null,null,null,4,null,null,null,{"$f":"Include_Afghanistan*DX579","v":0},{"$f":"Include_Afghanistan*DY579","v":0},{"$f":"Include_Afghanistan*DZ579","v":0},null,null,null,544,null,{"$f":"IF(NOT(ISBLANK(AV579)),Personnel_plane*AV579,0)","v":0},5,null,{"$f":"IF(NOT(ISBLANK(AY579)),Personnel_plane*AY579,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA579)),Personnel_plane*BA579,0)","v":0},null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,{"$f":"DV579*Include_Iraq","v":0},0,798,798,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V579:$BV579*INDIRECT(\"Months_non_UN_operation\"&$B579),0))/12","v":798},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V579:$BV579))-IF($AV$19=BY$19,$AV579)","v":798},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V579:$BV579*INDIRECT(\"Months_non_UN_operation\"&$B579),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V579:$BV579))-IF($AV$19=CA$19,$AV579)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V579:$BV579*INDIRECT(\"Months_non_UN_operation\"&$B579),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V579:$BV579))-IF($AV$19=CC$19,$AV579)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V579:$BV579*INDIRECT(\"Months_non_UN_operation\"&$B579),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V579:$BV579))-IF($AV$19=CE$19,$AV579)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V579:$BV579*INDIRECT(\"Months_non_UN_operation\"&$B579),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V579:$BV579))-IF($AV$19=CG$19,$AV579)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V579:$BV579*INDIRECT(\"Months_non_UN_operation\"&$B579),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V579:$BV579))-IF($AV$19=CI$19,$AV579)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B579-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O579*(Direct_cost_personnel*$F579-UN_compensation)*$G579/CPI_2001*12/1000000/$E579*$CK579","v":2.442554200493998E-4},4.9133442712784115E-5,{"$f":"P579*(Direct_cost_personnel*$F579-UN_compensation)*$G579/CPI_2001*12/1000000/$E579*$CK579","v":4.472399061976696E-5},8.9964989540825268E-6,{"$f":"Q579*(Direct_cost_personnel*$F579-UN_compensation)*$G579/CPI_2001*12/1000000/$E579*$CK579","v":1.5389583183614644E-4},3.095706959431355E-5,{"$f":"R579*(Direct_cost_personnel*$F579-UN_compensation)*$G579/CPI_2001*12/1000000/$E579*$CK579","v":2.2679676527997896E-5},4.56215295942047E-6,{"$f":"S579*(Direct_cost_personnel*$F579-UN_compensation)*$G579/CPI_2001*12/1000000/$E579*$CK579","v":0},0,{"$f":"T579*(Direct_cost_personnel*$F579-UN_compensation)*$G579/CPI_2001*12/1000000/$E579*$CK579","v":3.7845501636245063E-6},7.6128496399586585E-7,{"$f":"U579*(Direct_cost_personnel*$F579-UN_compensation)*$G579/CPI_2001*12/1000000/$E579*$CK579","v":1.9171370901864218E-5},3.8564362409717452E-6,2.9791788072353279E-5,3.2540478600359642E-6,6.3674640421538382E-7,1.9080897694525916E-5,0,6.2392817068406083E-6,5.8081440673540329E-7,{"$f":"BW579*Direct_cost_personnel*$F579*$G579/CPI_2001*12/1000000/$E579*$CK579","v":3.096184895293358E-4},5.3212151935944449E-5,{"$f":"BY579*Direct_cost_personnel*$F579*$G579/CPI_2001*12/1000000/$E579*$CK579","v":3.096184895293358E-4},5.3212151935944449E-5,{"$f":"CA579*Direct_cost_personnel*$F579*$G579/CPI_2001*12/1000000/$E579*$CK579","v":0},0,{"$f":"CC579*Direct_cost_personnel*$F579*$G579/CPI_2001*12/1000000/$E579*$CK579","v":0},0,{"$f":"CE579*Direct_cost_personnel*$F579*$G579/CPI_2001*12/1000000/$E579*$CK579","v":0},0,{"$f":"CG579*Direct_cost_personnel*$F579*$G579/CPI_2001*12/1000000/$E579*$CK579","v":0},0,{"$f":"CI579*Direct_cost_personnel*$F579*$G579/CPI_2001*12/1000000/$E579*$CK579","v":0},0,null,null,null,800]
["United Kingdom",2008,160280,57594,2657311,1.1756059999999999,215.303,717.61731299999997,46.723057499999996,16.906116000000001,472.51164900000003,0,166.07218499999999,15.4043055,340.25,320.33333333333297,1,17,1.9166666666666701,0,0,null,null,1,null,null,null,null,null,null,null,12,4,19,null,null,2,null,null,null,{"$f":"Include_Afghanistan*DX580","v":0},{"$f":"Include_Afghanistan*DY580","v":0},{"$f":"Include_Afghanistan*DZ580","v":0},null,null,null,164,null,{"$f":"IF(NOT(ISBLANK(AV580)),Personnel_plane*AV580,0)","v":0},5,null,{"$f":"IF(NOT(ISBLANK(AY580)),Personnel_plane*AY580,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA580)),Personnel_plane*BA580,0)","v":0},null,null,null,null,null,null,1,null,null,null,4,null,63,null,null,null,null,null,{"$f":"DV580*Include_Iraq","v":0},0,260.41666666666669,275,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V580:$BV580*INDIRECT(\"Months_non_UN_operation\"&$B580),0))/12","v":193.75},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V580:$BV580))-IF($AV$19=BY$19,$AV580)","v":208},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V580:$BV580*INDIRECT(\"Months_non_UN_operation\"&$B580),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V580:$BV580))-IF($AV$19=CA$19,$AV580)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V580:$BV580*INDIRECT(\"Months_non_UN_operation\"&$B580),0))/12","v":66.666666666666671},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V580:$BV580))-IF($AV$19=CC$19,$AV580)","v":67},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V580:$BV580*INDIRECT(\"Months_non_UN_operation\"&$B580),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V580:$BV580))-IF($AV$19=CE$19,$AV580)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V580:$BV580*INDIRECT(\"Months_non_UN_operation\"&$B580),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V580:$BV580))-IF($AV$19=CG$19,$AV580)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V580:$BV580*INDIRECT(\"Months_non_UN_operation\"&$B580),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V580:$BV580))-IF($AV$19=CI$19,$AV580)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B580-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O580*(Direct_cost_personnel*$F580-UN_compensation)*$G580/CPI_2001*12/1000000/$E580*$CK580","v":5.6828569540956435E-5},1.3013635859247845E-4,{"$f":"P580*(Direct_cost_personnel*$F580-UN_compensation)*$G580/CPI_2001*12/1000000/$E580*$CK580","v":5.3502087023129151E-5},1.2251877600526247E-4,{"$f":"Q580*(Direct_cost_personnel*$F580-UN_compensation)*$G580/CPI_2001*12/1000000/$E580*$CK580","v":1.6702004273609536E-7},3.8247276588531516E-7,{"$f":"R580*(Direct_cost_personnel*$F580-UN_compensation)*$G580/CPI_2001*12/1000000/$E580*$CK580","v":2.8393407265136211E-6},6.5020370200503567E-6,{"$f":"S580*(Direct_cost_personnel*$F580-UN_compensation)*$G580/CPI_2001*12/1000000/$E580*$CK580","v":3.2012174857751662E-7},7.3307280128018858E-7,{"$f":"T580*(Direct_cost_personnel*$F580-UN_compensation)*$G580/CPI_2001*12/1000000/$E580*$CK580","v":0},0,{"$f":"U580*(Direct_cost_personnel*$F580-UN_compensation)*$G580/CPI_2001*12/1000000/$E580*$CK580","v":0},0,7.6382789717751416E-4,4.9731763871099738E-5,1.7994776324075568E-5,5.0293878465492044E-4,0,1.7676631478960025E-4,1.6396257537818091E-5,{"$f":"BW580*Direct_cost_personnel*$F580*$G580/CPI_2001*12/1000000/$E580*$CK580","v":4.75385514171803E-5},1.0518001061846167E-4,{"$f":"BY580*Direct_cost_personnel*$F580*$G580/CPI_2001*12/1000000/$E580*$CK580","v":3.5368682254382144E-5},7.9554335304145551E-5,{"$f":"CA580*Direct_cost_personnel*$F580*$G580/CPI_2001*12/1000000/$E580*$CK580","v":0},0,{"$f":"CC580*Direct_cost_personnel*$F580*$G580/CPI_2001*12/1000000/$E580*$CK580","v":1.2169869162798157E-5},2.5625675314316108E-5,{"$f":"CE580*Direct_cost_personnel*$F580*$G580/CPI_2001*12/1000000/$E580*$CK580","v":0},0,{"$f":"CG580*Direct_cost_personnel*$F580*$G580/CPI_2001*12/1000000/$E580*$CK580","v":0},0,{"$f":"CI580*Direct_cost_personnel*$F580*$G580/CPI_2001*12/1000000/$E580*$CK580","v":0},0,null,4100,15,8330]
["United States",2008,1539587,693000,14291550,1,215.303,2277.9366794999996,138.35712150000001,20.567112000000002,1471.9337295,0,497.97147899999993,149.1072375,271.33333333333297,174.583333333333,3,43,0,0,50.75,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,{"$f":"Include_Afghanistan*DX581","v":0},{"$f":"Include_Afghanistan*DY581","v":0},{"$f":"Include_Afghanistan*DZ581","v":0},null,null,null,1492,null,{"$f":"IF(NOT(ISBLANK(AV581)),Personnel_plane*AV581,0)","v":0},17,null,{"$f":"IF(NOT(ISBLANK(AY581)),Personnel_plane*AY581,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA581)),Personnel_plane*BA581,0)","v":0},null,null,null,null,null,687,2,null,null,null,5,null,3,null,null,null,null,null,{"$f":"DV581*Include_Iraq","v":0},0,2220,2220,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V581:$BV581*INDIRECT(\"Months_non_UN_operation\"&$B581),0))/12","v":1530},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V581:$BV581))-IF($AV$19=BY$19,$AV581)","v":1530},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V581:$BV581*INDIRECT(\"Months_non_UN_operation\"&$B581),0))/12","v":687},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V581:$BV581))-IF($AV$19=CA$19,$AV581)","v":687},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V581:$BV581*INDIRECT(\"Months_non_UN_operation\"&$B581),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V581:$BV581))-IF($AV$19=CC$19,$AV581)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V581:$BV581*INDIRECT(\"Months_non_UN_operation\"&$B581),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V581:$BV581))-IF($AV$19=CE$19,$AV581)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V581:$BV581*INDIRECT(\"Months_non_UN_operation\"&$B581),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V581:$BV581))-IF($AV$19=CG$19,$AV581)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V581:$BV581*INDIRECT(\"Months_non_UN_operation\"&$B581),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V581:$BV581))-IF($AV$19=CI$19,$AV581)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B581-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O581*(Direct_cost_personnel*$F581-UN_compensation)*$G581/CPI_2001*12/1000000/$E581*$CK581","v":7.0505676853496826E-6},2.4171177627516008E-5,{"$f":"P581*(Direct_cost_personnel*$F581-UN_compensation)*$G581/CPI_2001*12/1000000/$E581*$CK581","v":4.5365292692897969E-6},1.5552400838343369E-5,{"$f":"Q581*(Direct_cost_personnel*$F581-UN_compensation)*$G581/CPI_2001*12/1000000/$E581*$CK581","v":7.7954679567748449E-8},2.6724889268752374E-7,{"$f":"R581*(Direct_cost_personnel*$F581-UN_compensation)*$G581/CPI_2001*12/1000000/$E581*$CK581","v":1.1173504071377279E-6},3.830567461854507E-6,{"$f":"S581*(Direct_cost_personnel*$F581-UN_compensation)*$G581/CPI_2001*12/1000000/$E581*$CK581","v":0},0,{"$f":"T581*(Direct_cost_personnel*$F581-UN_compensation)*$G581/CPI_2001*12/1000000/$E581*$CK581","v":0},0,{"$f":"U581*(Direct_cost_personnel*$F581-UN_compensation)*$G581/CPI_2001*12/1000000/$E581*$CK581","v":1.3187333293544111E-6},4.5209604346306099E-6,4.5082429076986533E-4,2.7382126875839526E-5,4.0704176564818285E-6,2.9130901031355048E-4,0,9.8553063772199506E-5,2.9509672151794057E-5,{"$f":"BW581*Direct_cost_personnel*$F581*$G581/CPI_2001*12/1000000/$E581*$CK581","v":6.4096069866815381E-5},1.9776418058876759E-4,{"$f":"BY581*Direct_cost_personnel*$F581*$G581/CPI_2001*12/1000000/$E581*$CK581","v":4.4174318421724122E-5},1.3629693527063711E-4,{"$f":"CA581*Direct_cost_personnel*$F581*$G581/CPI_2001*12/1000000/$E581*$CK581","v":1.9835135134460438E-5},6.1199996425442937E-5,{"$f":"CC581*Direct_cost_personnel*$F581*$G581/CPI_2001*12/1000000/$E581*$CK581","v":8.6616310630831611E-8},2.6724889268752374E-7,{"$f":"CE581*Direct_cost_personnel*$F581*$G581/CPI_2001*12/1000000/$E581*$CK581","v":0},0,{"$f":"CG581*Direct_cost_personnel*$F581*$G581/CPI_2001*12/1000000/$E581*$CK581","v":0},0,{"$f":"CI581*Direct_cost_personnel*$F581*$G581/CPI_2001*12/1000000/$E581*$CK581","v":0},0,null,143000,15,20600,null,11100]
["Australia",2009,54747,27600,991852,1.069129,214.53700000000001,59.738199999999999,1.617222857,5.9986748570000001,42.761247429999997,0,0.42018857100000001,8.9408897140000008,100.166666666667,15.1666666666667,12.4166666666667,26.4166666666667,1,45.1666666666667,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX582","v":0},{"$f":"Include_Afghanistan*DY582","v":0},{"$f":"Include_Afghanistan*DZ582","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV582)),Personnel_plane*AV582,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY582)),Personnel_plane*AY582,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA582)),Personnel_plane*BA582,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,80,null,null,650,null,{"$f":"DV582*Include_Iraq","v":0},0,755,755,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V582:$BV582*INDIRECT(\"Months_non_UN_operation\"&$B582),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V582:$BV582))-IF($AV$19=BY$19,$AV582)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V582:$BV582*INDIRECT(\"Months_non_UN_operation\"&$B582),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V582:$BV582))-IF($AV$19=CA$19,$AV582)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V582:$BV582*INDIRECT(\"Months_non_UN_operation\"&$B582),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V582:$BV582))-IF($AV$19=CC$19,$AV582)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V582:$BV582*INDIRECT(\"Months_non_UN_operation\"&$B582),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V582:$BV582))-IF($AV$19=CE$19,$AV582)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V582:$BV582*INDIRECT(\"Months_non_UN_operation\"&$B582),0))/12","v":730},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V582:$BV582))-IF($AV$19=CG$19,$AV582)","v":730},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V582:$BV582*INDIRECT(\"Months_non_UN_operation\"&$B582),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V582:$BV582))-IF($AV$19=CI$19,$AV582)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B582-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O582*(Direct_cost_personnel*$F582-UN_compensation)*$G582/CPI_2001*12/1000000/$E582*$CK582","v":4.3129142048403591E-5},1.54338081503686E-4,{"$f":"P582*(Direct_cost_personnel*$F582-UN_compensation)*$G582/CPI_2001*12/1000000/$E582*$CK582","v":6.5303692619046959E-6},2.3368994037995692E-5,{"$f":"Q582*(Direct_cost_personnel*$F582-UN_compensation)*$G582/CPI_2001*12/1000000/$E582*$CK582","v":5.3462913188120886E-6},1.9131758855282198E-5,{"$f":"R582*(Direct_cost_personnel*$F582-UN_compensation)*$G582/CPI_2001*12/1000000/$E582*$CK582","v":1.1374324483647181E-5},4.0703137967278173E-5,{"$f":"S582*(Direct_cost_personnel*$F582-UN_compensation)*$G582/CPI_2001*12/1000000/$E582*$CK582","v":4.3057379748822082E-7},1.5408127937139984E-6,{"$f":"T582*(Direct_cost_personnel*$F582-UN_compensation)*$G582/CPI_2001*12/1000000/$E582*$CK582","v":1.9447583186551319E-5},6.9593377849415624E-5,{"$f":"U582*(Direct_cost_personnel*$F582-UN_compensation)*$G582/CPI_2001*12/1000000/$E582*$CK582","v":0},0,1.8258002079647262E-4,4.9427766967131735E-6,1.8333966877849308E-5,1.3069274676927848E-4,0,1.2842375235882589E-6,2.7326364535943304E-5,{"$f":"BW582*Direct_cost_personnel*$F582*$G582/CPI_2001*12/1000000/$E582*$CK582","v":3.586270711316677E-4},1.1633136592540685E-3,{"$f":"BY582*Direct_cost_personnel*$F582*$G582/CPI_2001*12/1000000/$E582*$CK582","v":0},0,{"$f":"CA582*Direct_cost_personnel*$F582*$G582/CPI_2001*12/1000000/$E582*$CK582","v":1.1875068580518799E-5},3.8520319842849956E-5,{"$f":"CC582*Direct_cost_personnel*$F582*$G582/CPI_2001*12/1000000/$E582*$CK582","v":0},0,{"$f":"CE582*Direct_cost_personnel*$F582*$G582/CPI_2001*12/1000000/$E582*$CK582","v":0},0,{"$f":"CG582*Direct_cost_personnel*$F582*$G582/CPI_2001*12/1000000/$E582*$CK582","v":3.4675200255114888E-4},1.1247933394112188E-3,{"$f":"CI582*Direct_cost_personnel*$F582*$G582/CPI_2001*12/1000000/$E582*$CK582","v":0},0,null,null,null,1350]
["Austria",2009,27300,3140,382766,1.173999,214.53700000000001,29.378,0.802728,2.977517143,20.95121657,0,0.20856685699999999,4.4379239999999998,497.16666666666703,4.9166666666666696,389.75,96.9166666666667,1.5,4.0833333333333304,0,null,null,null,3,null,null,null,null,null,null,96,null,5,1,null,null,null,null,null,{"$f":"Include_Afghanistan*DX583","v":0},{"$f":"Include_Afghanistan*DY583","v":0},{"$f":"Include_Afghanistan*DZ583","v":0},null,null,null,447,null,{"$f":"IF(NOT(ISBLANK(AV583)),Personnel_plane*AV583,0)","v":0},15,null,{"$f":"IF(NOT(ISBLANK(AY583)),Personnel_plane*AY583,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA583)),Personnel_plane*BA583,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV583*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V583:BV583,INDIRECT(\"Months_non_UN_operation\"&B583))/12","v":471},{"$f":"SUM(W583:BV583)-AV583","v":567},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V583:$BV583*INDIRECT(\"Months_non_UN_operation\"&$B583),0))/12","v":470},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V583:$BV583))-IF($AV$19=BY$19,$AV583)","v":566},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V583:$BV583*INDIRECT(\"Months_non_UN_operation\"&$B583),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V583:$BV583))-IF($AV$19=CA$19,$AV583)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V583:$BV583*INDIRECT(\"Months_non_UN_operation\"&$B583),0))/12","v":1},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V583:$BV583))-IF($AV$19=CC$19,$AV583)","v":1},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V583:$BV583*INDIRECT(\"Months_non_UN_operation\"&$B583),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V583:$BV583))-IF($AV$19=CE$19,$AV583)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V583:$BV583*INDIRECT(\"Months_non_UN_operation\"&$B583),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V583:$BV583))-IF($AV$19=CG$19,$AV583)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V583:$BV583*INDIRECT(\"Months_non_UN_operation\"&$B583),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V583:$BV583))-IF($AV$19=CI$19,$AV583)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B583-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O583*(Direct_cost_personnel*$F583-UN_compensation)*$G583/CPI_2001*12/1000000/$E583*$CK583","v":6.1473141474390933E-4},4.5288052296719544E-4,{"$f":"P583*(Direct_cost_personnel*$F583-UN_compensation)*$G583/CPI_2001*12/1000000/$E583*$CK583","v":6.0793083254929012E-6},4.4787044678284484E-6,{"$f":"Q583*(Direct_cost_personnel*$F583-UN_compensation)*$G583/CPI_2001*12/1000000/$E583*$CK583","v":4.8191398370051324E-4},3.5503221688192618E-4,{"$f":"R583*(Direct_cost_personnel*$F583-UN_compensation)*$G583/CPI_2001*12/1000000/$E583*$CK583","v":1.1983450139912275E-4},8.828361518787263E-5,{"$f":"S583*(Direct_cost_personnel*$F583-UN_compensation)*$G583/CPI_2001*12/1000000/$E583*$CK583","v":1.8547042348961381E-6},1.3663844139137633E-6,{"$f":"T583*(Direct_cost_personnel*$F583-UN_compensation)*$G583/CPI_2001*12/1000000/$E583*$CK583","v":5.0489170838839275E-6},3.7196020156541307E-6,{"$f":"U583*(Direct_cost_personnel*$F583-UN_compensation)*$G583/CPI_2001*12/1000000/$E583*$CK583","v":0},0,2.3266811206294438E-4,6.3574514350896328E-6,2.3581363343211316E-5,1.6592960735120759E-4,0,1.6518094103442063E-6,3.514750488661006E-5,{"$f":"BW583*Direct_cost_personnel*$F583*$G583/CPI_2001*12/1000000/$E583*$CK583","v":6.3660223888294403E-4},5.1649330845940258E-4,{"$f":"BY583*Direct_cost_personnel*$F583*$G583/CPI_2001*12/1000000/$E583*$CK583","v":6.3525064177278906E-4},5.1558238551679329E-4,{"$f":"CA583*Direct_cost_personnel*$F583*$G583/CPI_2001*12/1000000/$E583*$CK583","v":0},0,{"$f":"CC583*Direct_cost_personnel*$F583*$G583/CPI_2001*12/1000000/$E583*$CK583","v":1.3515971101548705E-6},9.1092294260917544E-7,{"$f":"CE583*Direct_cost_personnel*$F583*$G583/CPI_2001*12/1000000/$E583*$CK583","v":0},0,{"$f":"CG583*Direct_cost_personnel*$F583*$G583/CPI_2001*12/1000000/$E583*$CK583","v":0},0,{"$f":"CI583*Direct_cost_personnel*$F583*$G583/CPI_2001*12/1000000/$E583*$CK583","v":0},0,null,null,null,4]
["Belgium",2009,38452,6041,474105,1.2029209999999999,214.53700000000001,42.127400000000002,1.2180462860000001,3.699243429,28.350013709999999,0,0.259121143,8.6009365710000001,324.41666666666703,0,303.66666666666703,20.75,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,3,6,null,null,null,null,null,{"$f":"Include_Afghanistan*DX584","v":0},{"$f":"Include_Afghanistan*DY584","v":0},{"$f":"Include_Afghanistan*DZ584","v":0},null,null,null,219,null,{"$f":"IF(NOT(ISBLANK(AV584)),Personnel_plane*AV584,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY584)),Personnel_plane*AY584,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA584)),Personnel_plane*BA584,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV584*Include_Iraq","v":0},0,229,229,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V584:$BV584*INDIRECT(\"Months_non_UN_operation\"&$B584),0))/12","v":223},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V584:$BV584))-IF($AV$19=BY$19,$AV584)","v":223},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V584:$BV584*INDIRECT(\"Months_non_UN_operation\"&$B584),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V584:$BV584))-IF($AV$19=CA$19,$AV584)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V584:$BV584*INDIRECT(\"Months_non_UN_operation\"&$B584),0))/12","v":6},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V584:$BV584))-IF($AV$19=CC$19,$AV584)","v":6},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V584:$BV584*INDIRECT(\"Months_non_UN_operation\"&$B584),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V584:$BV584))-IF($AV$19=CE$19,$AV584)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V584:$BV584*INDIRECT(\"Months_non_UN_operation\"&$B584),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V584:$BV584))-IF($AV$19=CG$19,$AV584)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V584:$BV584*INDIRECT(\"Months_non_UN_operation\"&$B584),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V584:$BV584))-IF($AV$19=CI$19,$AV584)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B584-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O584*(Direct_cost_personnel*$F584-UN_compensation)*$G584/CPI_2001*12/1000000/$E584*$CK584","v":3.3257217396114931E-4},3.2588661056252735E-4,{"$f":"P584*(Direct_cost_personnel*$F584-UN_compensation)*$G584/CPI_2001*12/1000000/$E584*$CK584","v":0},0,{"$f":"Q584*(Direct_cost_personnel*$F584-UN_compensation)*$G584/CPI_2001*12/1000000/$E584*$CK584","v":3.1130053992150738E-4},3.0504259154632668E-4,{"$f":"R584*(Direct_cost_personnel*$F584-UN_compensation)*$G584/CPI_2001*12/1000000/$E584*$CK584","v":2.1271634039641946E-5},2.0844019016200672E-5,{"$f":"S584*(Direct_cost_personnel*$F584-UN_compensation)*$G584/CPI_2001*12/1000000/$E584*$CK584","v":0},0,{"$f":"T584*(Direct_cost_personnel*$F584-UN_compensation)*$G584/CPI_2001*12/1000000/$E584*$CK584","v":0},0,{"$f":"U584*(Direct_cost_personnel*$F584-UN_compensation)*$G584/CPI_2001*12/1000000/$E584*$CK584","v":0},0,2.6936310768294015E-4,7.7882027587418936E-6,2.3653007451471859E-5,1.812703322725722E-4,0,1.6568237381095325E-6,5.4994492984338236E-5,{"$f":"BW584*Direct_cost_personnel*$F584*$G584/CPI_2001*12/1000000/$E584*$CK584","v":2.5604183718572725E-4},2.3003760745590144E-4,{"$f":"BY584*Direct_cost_personnel*$F584*$G584/CPI_2001*12/1000000/$E584*$CK584","v":2.4933331743413613E-4},2.2401042123434945E-4,{"$f":"CA584*Direct_cost_personnel*$F584*$G584/CPI_2001*12/1000000/$E584*$CK584","v":0},0,{"$f":"CC584*Direct_cost_personnel*$F584*$G584/CPI_2001*12/1000000/$E584*$CK584","v":6.7085197515911074E-6},6.0271862215520024E-6,{"$f":"CE584*Direct_cost_personnel*$F584*$G584/CPI_2001*12/1000000/$E584*$CK584","v":0},0,{"$f":"CG584*Direct_cost_personnel*$F584*$G584/CPI_2001*12/1000000/$E584*$CK584","v":0},0,{"$f":"CI584*Direct_cost_personnel*$F584*$G584/CPI_2001*12/1000000/$E584*$CK584","v":0},0,null,null,null,530]
["Brazil",2009,328000,13749.139456000001,1622311,0.79060200000000003,214.53700000000001,9.1806000000000001,0.150221143,1.7392388569999999,5.458613143,0,4.1196000000000003E-2,1.791322286,1230.4166666666699,0.25,0,39.5833333333333,5.4166666666666696,7.4166666666666696,1177.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX585","v":0},{"$f":"Include_Afghanistan*DY585","v":0},{"$f":"Include_Afghanistan*DZ585","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV585)),Personnel_plane*AV585,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY585)),Personnel_plane*AY585,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA585)),Personnel_plane*BA585,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV585*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V585:$BV585*INDIRECT(\"Months_non_UN_operation\"&$B585),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V585:$BV585))-IF($AV$19=BY$19,$AV585)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V585:$BV585*INDIRECT(\"Months_non_UN_operation\"&$B585),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V585:$BV585))-IF($AV$19=CA$19,$AV585)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V585:$BV585*INDIRECT(\"Months_non_UN_operation\"&$B585),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V585:$BV585))-IF($AV$19=CC$19,$AV585)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V585:$BV585*INDIRECT(\"Months_non_UN_operation\"&$B585),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V585:$BV585))-IF($AV$19=CE$19,$AV585)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V585:$BV585*INDIRECT(\"Months_non_UN_operation\"&$B585),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V585:$BV585))-IF($AV$19=CG$19,$AV585)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V585:$BV585*INDIRECT(\"Months_non_UN_operation\"&$B585),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V585:$BV585))-IF($AV$19=CI$19,$AV585)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B585-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O585*(Direct_cost_personnel*$F585-UN_compensation)*$G585/CPI_2001*12/1000000/$E585*$CK585","v":2.3081222381993971E-4},9.6375747318367384E-5,{"$f":"P585*(Direct_cost_personnel*$F585-UN_compensation)*$G585/CPI_2001*12/1000000/$E585*$CK585","v":4.6897167047735657E-8},1.9581933081957424E-8,{"$f":"Q585*(Direct_cost_personnel*$F585-UN_compensation)*$G585/CPI_2001*12/1000000/$E585*$CK585","v":0},0,{"$f":"R585*(Direct_cost_personnel*$F585-UN_compensation)*$G585/CPI_2001*12/1000000/$E585*$CK585","v":7.4253847825581398E-6},3.1004727379765895E-6,{"$f":"S585*(Direct_cost_personnel*$F585-UN_compensation)*$G585/CPI_2001*12/1000000/$E585*$CK585","v":1.0161052860342733E-6},4.2427521677574437E-7,{"$f":"T585*(Direct_cost_personnel*$F585-UN_compensation)*$G585/CPI_2001*12/1000000/$E585*$CK585","v":1.3912826224161585E-6},5.8093068143140376E-7,{"$f":"U585*(Direct_cost_personnel*$F585-UN_compensation)*$G585/CPI_2001*12/1000000/$E585*$CK585","v":2.209325539618827E-4},9.2250486749101426E-5,1.7154771816877732E-5,2.8070163499505038E-7,3.2499232868093849E-6,1.0199906640608977E-5,0,7.69784087933354E-8,3.3472458299912632E-6,{"$f":"BW585*Direct_cost_personnel*$F585*$G585/CPI_2001*12/1000000/$E585*$CK585","v":0},0,{"$f":"BY585*Direct_cost_personnel*$F585*$G585/CPI_2001*12/1000000/$E585*$CK585","v":0},0,{"$f":"CA585*Direct_cost_personnel*$F585*$G585/CPI_2001*12/1000000/$E585*$CK585","v":0},0,{"$f":"CC585*Direct_cost_personnel*$F585*$G585/CPI_2001*12/1000000/$E585*$CK585","v":0},0,{"$f":"CE585*Direct_cost_personnel*$F585*$G585/CPI_2001*12/1000000/$E585*$CK585","v":0},0,{"$f":"CG585*Direct_cost_personnel*$F585*$G585/CPI_2001*12/1000000/$E585*$CK585","v":0},0,{"$f":"CI585*Direct_cost_personnel*$F585*$G585/CPI_2001*12/1000000/$E585*$CK585","v":0},0]
["Canada",2009,65722,21838,1337577,1.047372,214.53700000000001,102.82680000000001,2.6941628569999998,9.9933205709999999,74.544454290000004,0,0.70000114300000005,14.89481314,168.25,0.91666666666666696,8.3333333333333304,58,1.4166666666666701,4.5,95.0833333333333,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX586","v":0},{"$f":"Include_Afghanistan*DY586","v":0},{"$f":"Include_Afghanistan*DZ586","v":0},null,null,null,6,null,{"$f":"IF(NOT(ISBLANK(AV586)),Personnel_plane*AV586,0)","v":0},2,null,{"$f":"IF(NOT(ISBLANK(AY586)),Personnel_plane*AY586,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA586)),Personnel_plane*BA586,0)","v":0},null,null,null,null,null,28,null,null,null,null,null,null,7,null,null,null,null,null,{"$f":"DV586*Include_Iraq","v":0},0,45,45,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V586:$BV586*INDIRECT(\"Months_non_UN_operation\"&$B586),0))/12","v":10},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V586:$BV586))-IF($AV$19=BY$19,$AV586)","v":10},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V586:$BV586*INDIRECT(\"Months_non_UN_operation\"&$B586),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V586:$BV586))-IF($AV$19=CA$19,$AV586)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V586:$BV586*INDIRECT(\"Months_non_UN_operation\"&$B586),0))/12","v":7},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V586:$BV586))-IF($AV$19=CC$19,$AV586)","v":7},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V586:$BV586*INDIRECT(\"Months_non_UN_operation\"&$B586),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V586:$BV586))-IF($AV$19=CE$19,$AV586)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V586:$BV586*INDIRECT(\"Months_non_UN_operation\"&$B586),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V586:$BV586))-IF($AV$19=CG$19,$AV586)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V586:$BV586*INDIRECT(\"Months_non_UN_operation\"&$B586),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V586:$BV586))-IF($AV$19=CI$19,$AV586)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B586-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O586*(Direct_cost_personnel*$F586-UN_compensation)*$G586/CPI_2001*12/1000000/$E586*$CK586","v":5.2513347867237257E-5},1.2670284427192523E-4,{"$f":"P586*(Direct_cost_personnel*$F586-UN_compensation)*$G586/CPI_2001*12/1000000/$E586*$CK586","v":2.8610541185716197E-7},6.9030772015412498E-7,{"$f":"Q586*(Direct_cost_personnel*$F586-UN_compensation)*$G586/CPI_2001*12/1000000/$E586*$CK586","v":2.6009582896105612E-6},6.275524728673859E-6,{"$f":"R586*(Direct_cost_personnel*$F586-UN_compensation)*$G586/CPI_2001*12/1000000/$E586*$CK586","v":1.8102669695689512E-5},4.3677652111570074E-5,{"$f":"S586*(Direct_cost_personnel*$F586-UN_compensation)*$G586/CPI_2001*12/1000000/$E586*$CK586","v":4.4216290923379671E-7},1.0668392038745589E-6,{"$f":"T586*(Direct_cost_personnel*$F586-UN_compensation)*$G586/CPI_2001*12/1000000/$E586*$CK586","v":1.4045174763897035E-6},3.3887833534838846E-6,{"$f":"U586*(Direct_cost_personnel*$F586-UN_compensation)*$G586/CPI_2001*12/1000000/$E586*$CK586","v":2.9676934084456503E-5},7.1603737154168732E-5,2.3304270967765061E-4,6.1059472093672149E-6,2.2648477872920743E-5,1.6894468775828256E-4,0,1.5864557016475528E-6,3.3757032352342731E-5,{"$f":"BW586*Direct_cost_personnel*$F586*$G586/CPI_2001*12/1000000/$E586*$CK586","v":1.5527715388266033E-5},3.3887833534838844E-5,{"$f":"BY586*Direct_cost_personnel*$F586*$G586/CPI_2001*12/1000000/$E586*$CK586","v":3.4506034196146734E-6},7.5306296744086318E-6,{"$f":"CA586*Direct_cost_personnel*$F586*$G586/CPI_2001*12/1000000/$E586*$CK586","v":9.6616895749210863E-6},2.1085763088344167E-5,{"$f":"CC586*Direct_cost_personnel*$F586*$G586/CPI_2001*12/1000000/$E586*$CK586","v":2.4154223937302716E-6},5.2714407720860417E-6,{"$f":"CE586*Direct_cost_personnel*$F586*$G586/CPI_2001*12/1000000/$E586*$CK586","v":0},0,{"$f":"CG586*Direct_cost_personnel*$F586*$G586/CPI_2001*12/1000000/$E586*$CK586","v":0},0,{"$f":"CI586*Direct_cost_personnel*$F586*$G586/CPI_2001*12/1000000/$E586*$CK586","v":0},0,null,null,null,2830]
["China",2009,2285000,64880.902144,4990526,0.54623949999999999,214.53700000000001,143.37970000000001,3.5069674289999999,39.036255429999997,63.814443429999997,0,0.74005714300000003,36.282013710000001,1971.5833333333301,0,318.16666666666703,1495.4166666666699,0,26.75,131.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX587","v":0},{"$f":"Include_Afghanistan*DY587","v":0},{"$f":"Include_Afghanistan*DZ587","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV587)),Personnel_plane*AV587,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY587)),Personnel_plane*AY587,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA587)),Personnel_plane*BA587,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV587*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V587:$BV587*INDIRECT(\"Months_non_UN_operation\"&$B587),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V587:$BV587))-IF($AV$19=BY$19,$AV587)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V587:$BV587*INDIRECT(\"Months_non_UN_operation\"&$B587),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V587:$BV587))-IF($AV$19=CA$19,$AV587)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V587:$BV587*INDIRECT(\"Months_non_UN_operation\"&$B587),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V587:$BV587))-IF($AV$19=CC$19,$AV587)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V587:$BV587*INDIRECT(\"Months_non_UN_operation\"&$B587),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V587:$BV587))-IF($AV$19=CE$19,$AV587)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V587:$BV587*INDIRECT(\"Months_non_UN_operation\"&$B587),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V587:$BV587))-IF($AV$19=CG$19,$AV587)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V587:$BV587*INDIRECT(\"Months_non_UN_operation\"&$B587),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V587:$BV587))-IF($AV$19=CI$19,$AV587)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B587-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O587*(Direct_cost_personnel*$F587-UN_compensation)*$G587/CPI_2001*12/1000000/$E587*$CK587","v":7.7687242630978423E-5},3.4005368407198063E-5,{"$f":"P587*(Direct_cost_personnel*$F587-UN_compensation)*$G587/CPI_2001*12/1000000/$E587*$CK587","v":0},0,{"$f":"Q587*(Direct_cost_personnel*$F587-UN_compensation)*$G587/CPI_2001*12/1000000/$E587*$CK587","v":1.2536873594195714E-5},5.4876578291002398E-6,{"$f":"R587*(Direct_cost_personnel*$F587-UN_compensation)*$G587/CPI_2001*12/1000000/$E587*$CK587","v":5.8924619342022628E-5},2.5792566721635382E-5,{"$f":"S587*(Direct_cost_personnel*$F587-UN_compensation)*$G587/CPI_2001*12/1000000/$E587*$CK587","v":0},0,{"$f":"T587*(Direct_cost_personnel*$F587-UN_compensation)*$G587/CPI_2001*12/1000000/$E587*$CK587","v":1.0540430654103773E-6},4.6137720354666705E-7,{"$f":"U587*(Direct_cost_personnel*$F587-UN_compensation)*$G587/CPI_2001*12/1000000/$E587*$CK587","v":5.1717066293499815E-6},2.2637666529158899E-6,8.709422076602386E-5,2.1302638761315658E-6,2.3712089286693425E-5,3.8763292322088554E-5,0,4.4953853433864686E-7,2.2039059308218974E-5,{"$f":"BW587*Direct_cost_personnel*$F587*$G587/CPI_2001*12/1000000/$E587*$CK587","v":0},0,{"$f":"BY587*Direct_cost_personnel*$F587*$G587/CPI_2001*12/1000000/$E587*$CK587","v":0},0,{"$f":"CA587*Direct_cost_personnel*$F587*$G587/CPI_2001*12/1000000/$E587*$CK587","v":0},0,{"$f":"CC587*Direct_cost_personnel*$F587*$G587/CPI_2001*12/1000000/$E587*$CK587","v":0},0,{"$f":"CE587*Direct_cost_personnel*$F587*$G587/CPI_2001*12/1000000/$E587*$CK587","v":0},0,{"$f":"CG587*Direct_cost_personnel*$F587*$G587/CPI_2001*12/1000000/$E587*$CK587","v":0},0,{"$f":"CI587*Direct_cost_personnel*$F587*$G587/CPI_2001*12/1000000/$E587*$CK587","v":0},0]
["Czech Republic",2009,18000,1084.4154880000001,196151,0.70923849999999999,214.53700000000001,2.6095999999999999,7.6296000000000003E-2,0.28298228600000003,1.8086845709999999,0,1.9822286000000001E-2,0.42177771400000003,12.4166666666667,3.75,0,7.6666666666666696,1,0,0,null,null,1,1,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX588","v":0},{"$f":"Include_Afghanistan*DY588","v":0},{"$f":"Include_Afghanistan*DZ588","v":0},null,null,null,393,null,{"$f":"IF(NOT(ISBLANK(AV588)),Personnel_plane*AV588,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY588)),Personnel_plane*AY588,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA588)),Personnel_plane*BA588,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV588*Include_Iraq","v":0},0,404,404,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V588:$BV588*INDIRECT(\"Months_non_UN_operation\"&$B588),0))/12","v":404},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V588:$BV588))-IF($AV$19=BY$19,$AV588)","v":404},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V588:$BV588*INDIRECT(\"Months_non_UN_operation\"&$B588),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V588:$BV588))-IF($AV$19=CA$19,$AV588)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V588:$BV588*INDIRECT(\"Months_non_UN_operation\"&$B588),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V588:$BV588))-IF($AV$19=CC$19,$AV588)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V588:$BV588*INDIRECT(\"Months_non_UN_operation\"&$B588),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V588:$BV588))-IF($AV$19=CE$19,$AV588)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V588:$BV588*INDIRECT(\"Months_non_UN_operation\"&$B588),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V588:$BV588))-IF($AV$19=CG$19,$AV588)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V588:$BV588*INDIRECT(\"Months_non_UN_operation\"&$B588),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V588:$BV588))-IF($AV$19=CI$19,$AV588)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B588-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O588*(Direct_cost_personnel*$F588-UN_compensation)*$G588/CPI_2001*12/1000000/$E588*$CK588","v":1.6994747531976241E-5},1.1560741634853842E-5,{"$f":"P588*(Direct_cost_personnel*$F588-UN_compensation)*$G588/CPI_2001*12/1000000/$E588*$CK588","v":5.132641872073348E-6},3.4914991514659163E-6,{"$f":"Q588*(Direct_cost_personnel*$F588-UN_compensation)*$G588/CPI_2001*12/1000000/$E588*$CK588","v":0},0,{"$f":"R588*(Direct_cost_personnel*$F588-UN_compensation)*$G588/CPI_2001*12/1000000/$E588*$CK588","v":1.0493401160683291E-5},7.1381760429969872E-6,{"$f":"S588*(Direct_cost_personnel*$F588-UN_compensation)*$G588/CPI_2001*12/1000000/$E588*$CK588","v":1.3687044992195592E-6},9.3106644039091109E-7,{"$f":"T588*(Direct_cost_personnel*$F588-UN_compensation)*$G588/CPI_2001*12/1000000/$E588*$CK588","v":0},0,{"$f":"U588*(Direct_cost_personnel*$F588-UN_compensation)*$G588/CPI_2001*12/1000000/$E588*$CK588","v":0},0,4.0330296067473891E-5,1.1791233402682359E-6,4.3733749908915441E-6,2.7952477100360977E-5,0,3.0634528782730798E-7,6.5184013183178754E-6,{"$f":"BW588*Direct_cost_personnel*$F588*$G588/CPI_2001*12/1000000/$E588*$CK588","v":6.4371854715644433E-4},3.7615084191792807E-4,{"$f":"BY588*Direct_cost_personnel*$F588*$G588/CPI_2001*12/1000000/$E588*$CK588","v":6.4371854715644433E-4},3.7615084191792807E-4,{"$f":"CA588*Direct_cost_personnel*$F588*$G588/CPI_2001*12/1000000/$E588*$CK588","v":0},0,{"$f":"CC588*Direct_cost_personnel*$F588*$G588/CPI_2001*12/1000000/$E588*$CK588","v":0},0,{"$f":"CE588*Direct_cost_personnel*$F588*$G588/CPI_2001*12/1000000/$E588*$CK588","v":0},0,{"$f":"CG588*Direct_cost_personnel*$F588*$G588/CPI_2001*12/1000000/$E588*$CK588","v":0},0,{"$f":"CI588*Direct_cost_personnel*$F588*$G588/CPI_2001*12/1000000/$E588*$CK588","v":0},0,null,null,null,480]
["Denmark",2009,26585,4613,311114,1.4847319999999999,214.53700000000001,26.193899999999999,0.668792571,2.4807068569999999,19.173155999999999,0,0.173766857,3.6974348570000002,58.1666666666667,3,36.3333333333333,16.5,2.3333333333333299,0,0,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX589","v":0},{"$f":"Include_Afghanistan*DY589","v":0},{"$f":"Include_Afghanistan*DZ589","v":0},null,null,null,242,null,{"$f":"IF(NOT(ISBLANK(AV589)),Personnel_plane*AV589,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY589)),Personnel_plane*AY589,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA589)),Personnel_plane*BA589,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV589*Include_Iraq","v":0},0,251,251,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V589:$BV589*INDIRECT(\"Months_non_UN_operation\"&$B589),0))/12","v":251},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V589:$BV589))-IF($AV$19=BY$19,$AV589)","v":251},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V589:$BV589*INDIRECT(\"Months_non_UN_operation\"&$B589),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V589:$BV589))-IF($AV$19=CA$19,$AV589)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V589:$BV589*INDIRECT(\"Months_non_UN_operation\"&$B589),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V589:$BV589))-IF($AV$19=CC$19,$AV589)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V589:$BV589*INDIRECT(\"Months_non_UN_operation\"&$B589),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V589:$BV589))-IF($AV$19=CE$19,$AV589)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V589:$BV589*INDIRECT(\"Months_non_UN_operation\"&$B589),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V589:$BV589))-IF($AV$19=CG$19,$AV589)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V589:$BV589*INDIRECT(\"Months_non_UN_operation\"&$B589),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V589:$BV589))-IF($AV$19=CI$19,$AV589)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B589-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O589*(Direct_cost_personnel*$F589-UN_compensation)*$G589/CPI_2001*12/1000000/$E589*$CK589","v":1.1408623070351265E-4},9.8344347903187127E-5,{"$f":"P589*(Direct_cost_personnel*$F589-UN_compensation)*$G589/CPI_2001*12/1000000/$E589*$CK589","v":5.8841035892929128E-6},5.0722013245196772E-6,{"$f":"Q589*(Direct_cost_personnel*$F589-UN_compensation)*$G589/CPI_2001*12/1000000/$E589*$CK589","v":7.1263032359214102E-5},6.1429993819182694E-5,{"$f":"R589*(Direct_cost_personnel*$F589-UN_compensation)*$G589/CPI_2001*12/1000000/$E589*$CK589","v":3.2362569741111026E-5},2.7897107284858224E-5,{"$f":"S589*(Direct_cost_personnel*$F589-UN_compensation)*$G589/CPI_2001*12/1000000/$E589*$CK589","v":4.5765250138944813E-6},3.9450454746264096E-6,{"$f":"T589*(Direct_cost_personnel*$F589-UN_compensation)*$G589/CPI_2001*12/1000000/$E589*$CK589","v":0},0,{"$f":"U589*(Direct_cost_personnel*$F589-UN_compensation)*$G589/CPI_2001*12/1000000/$E589*$CK589","v":0},0,2.5522816826961642E-4,6.516582213746614E-6,2.4171515777566046E-5,1.8681943070056789E-4,0,1.6931498027433249E-6,3.6027072175137773E-5,{"$f":"BW589*Direct_cost_personnel*$F589*$G589/CPI_2001*12/1000000/$E589*$CK589","v":5.2785558011101286E-4},4.2437417748481297E-4,{"$f":"BY589*Direct_cost_personnel*$F589*$G589/CPI_2001*12/1000000/$E589*$CK589","v":5.2785558011101286E-4},4.2437417748481297E-4,{"$f":"CA589*Direct_cost_personnel*$F589*$G589/CPI_2001*12/1000000/$E589*$CK589","v":0},0,{"$f":"CC589*Direct_cost_personnel*$F589*$G589/CPI_2001*12/1000000/$E589*$CK589","v":0},0,{"$f":"CE589*Direct_cost_personnel*$F589*$G589/CPI_2001*12/1000000/$E589*$CK589","v":0},0,{"$f":"CG589*Direct_cost_personnel*$F589*$G589/CPI_2001*12/1000000/$E589*$CK589","v":0},0,{"$f":"CI589*Direct_cost_personnel*$F589*$G589/CPI_2001*12/1000000/$E589*$CK589","v":0},0,null,null,null,690]
["Finland",2009,22600,4210,240283,1.264432,214.53700000000001,19.450399999999998,0.510414857,2.388502286,13.59698914,0,0.13261714299999999,2.8218582859999999,87.5,0,14.4166666666667,68.1666666666667,4.9166666666666696,0,0,null,null,null,1,null,null,null,null,null,null,null,null,16,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX590","v":0},{"$f":"Include_Afghanistan*DY590","v":0},{"$f":"Include_Afghanistan*DZ590","v":0},null,null,null,405,null,{"$f":"IF(NOT(ISBLANK(AV590)),Personnel_plane*AV590,0)","v":0},2,null,{"$f":"IF(NOT(ISBLANK(AY590)),Personnel_plane*AY590,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA590)),Personnel_plane*BA590,0)","v":0},null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV590*Include_Iraq","v":0},0,425,425,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V590:$BV590*INDIRECT(\"Months_non_UN_operation\"&$B590),0))/12","v":425},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V590:$BV590))-IF($AV$19=BY$19,$AV590)","v":425},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V590:$BV590*INDIRECT(\"Months_non_UN_operation\"&$B590),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V590:$BV590))-IF($AV$19=CA$19,$AV590)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V590:$BV590*INDIRECT(\"Months_non_UN_operation\"&$B590),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V590:$BV590))-IF($AV$19=CC$19,$AV590)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V590:$BV590*INDIRECT(\"Months_non_UN_operation\"&$B590),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V590:$BV590))-IF($AV$19=CE$19,$AV590)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V590:$BV590*INDIRECT(\"Months_non_UN_operation\"&$B590),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V590:$BV590))-IF($AV$19=CG$19,$AV590)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V590:$BV590*INDIRECT(\"Months_non_UN_operation\"&$B590),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V590:$BV590))-IF($AV$19=CI$19,$AV590)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B590-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O590*(Direct_cost_personnel*$F590-UN_compensation)*$G590/CPI_2001*12/1000000/$E590*$CK590","v":1.8685813957356303E-4},2.056395558453651E-4,{"$f":"P590*(Direct_cost_personnel*$F590-UN_compensation)*$G590/CPI_2001*12/1000000/$E590*$CK590","v":0},0,{"$f":"Q590*(Direct_cost_personnel*$F590-UN_compensation)*$G590/CPI_2001*12/1000000/$E590*$CK590","v":3.0787102996406172E-5},3.3881564915474516E-5,{"$f":"R590*(Direct_cost_personnel*$F590-UN_compensation)*$G590/CPI_2001*12/1000000/$E590*$CK590","v":1.4557138873445201E-4},1.6020300636334164E-4,{"$f":"S590*(Direct_cost_personnel*$F590-UN_compensation)*$G590/CPI_2001*12/1000000/$E590*$CK590","v":1.0499647842704975E-5},1.1554984566549093E-5,{"$f":"T590*(Direct_cost_personnel*$F590-UN_compensation)*$G590/CPI_2001*12/1000000/$E590*$CK590","v":0},0,{"$f":"U590*(Direct_cost_personnel*$F590-UN_compensation)*$G590/CPI_2001*12/1000000/$E590*$CK590","v":0},0,2.4538809241813904E-4,6.439442278878955E-6,3.0133571530554871E-5,1.7154090546696999E-4,0,1.6731104626492801E-6,3.5600831955942266E-5,{"$f":"BW590*Direct_cost_personnel*$F590*$G590/CPI_2001*12/1000000/$E590*$CK590","v":9.855399737097449E-4},9.9882069982034499E-4,{"$f":"BY590*Direct_cost_personnel*$F590*$G590/CPI_2001*12/1000000/$E590*$CK590","v":9.855399737097449E-4},9.9882069982034499E-4,{"$f":"CA590*Direct_cost_personnel*$F590*$G590/CPI_2001*12/1000000/$E590*$CK590","v":0},0,{"$f":"CC590*Direct_cost_personnel*$F590*$G590/CPI_2001*12/1000000/$E590*$CK590","v":0},0,{"$f":"CE590*Direct_cost_personnel*$F590*$G590/CPI_2001*12/1000000/$E590*$CK590","v":0},0,{"$f":"CG590*Direct_cost_personnel*$F590*$G590/CPI_2001*12/1000000/$E590*$CK590","v":0},0,{"$f":"CI590*Direct_cost_personnel*$F590*$G590/CPI_2001*12/1000000/$E590*$CK590","v":0},0,null,null,null,165]
["France",2009,352771,58492,2631919,1.219327,214.53700000000001,296.87569999999999,9.0215725710000001,24.961784569999999,188.36087140000001,0,1.7484445710000001,72.783068569999998,1930.6666666666699,1.0833333333333299,1418.6666666666699,448.08333333333297,0,0,62.8333333333333,null,null,null,7,null,null,900,1200,null,null,4,null,38,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX591","v":0},{"$f":"Include_Afghanistan*DY591","v":0},{"$f":"Include_Afghanistan*DZ591","v":0},null,null,null,1294,null,{"$f":"IF(NOT(ISBLANK(AV591)),Personnel_plane*AV591,0)","v":0},14,null,{"$f":"IF(NOT(ISBLANK(AY591)),Personnel_plane*AY591,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA591)),Personnel_plane*BA591,0)","v":0},null,null,null,null,null,18,1,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV591*Include_Iraq","v":0},0,3473,3477,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V591:$BV591*INDIRECT(\"Months_non_UN_operation\"&$B591),0))/12","v":1355},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V591:$BV591))-IF($AV$19=BY$19,$AV591)","v":1359},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V591:$BV591*INDIRECT(\"Months_non_UN_operation\"&$B591),0))/12","v":18},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V591:$BV591))-IF($AV$19=CA$19,$AV591)","v":18},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V591:$BV591*INDIRECT(\"Months_non_UN_operation\"&$B591),0))/12","v":2100},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V591:$BV591))-IF($AV$19=CC$19,$AV591)","v":2100},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V591:$BV591*INDIRECT(\"Months_non_UN_operation\"&$B591),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V591:$BV591))-IF($AV$19=CE$19,$AV591)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V591:$BV591*INDIRECT(\"Months_non_UN_operation\"&$B591),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V591:$BV591))-IF($AV$19=CG$19,$AV591)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V591:$BV591*INDIRECT(\"Months_non_UN_operation\"&$B591),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V591:$BV591))-IF($AV$19=CI$19,$AV591)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B591-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O591*(Direct_cost_personnel*$F591-UN_compensation)*$G591/CPI_2001*12/1000000/$E591*$CK591","v":3.6183005667497358E-4},3.6871123176184884E-4,{"$f":"P591*(Direct_cost_personnel*$F591-UN_compensation)*$G591/CPI_2001*12/1000000/$E591*$CK591","v":2.0302964160802117E-7},2.0689079820890938E-7,{"$f":"Q591*(Direct_cost_personnel*$F591-UN_compensation)*$G591/CPI_2001*12/1000000/$E591*$CK591","v":2.6587512451807472E-4},2.7093145759296089E-4,{"$f":"R591*(Direct_cost_personnel*$F591-UN_compensation)*$G591/CPI_2001*12/1000000/$E591*$CK591","v":8.3976183302025546E-5},8.5573217074562171E-5,{"$f":"S591*(Direct_cost_personnel*$F591-UN_compensation)*$G591/CPI_2001*12/1000000/$E591*$CK591","v":0},0,{"$f":"T591*(Direct_cost_personnel*$F591-UN_compensation)*$G591/CPI_2001*12/1000000/$E591*$CK591","v":0},0,{"$f":"U591*(Direct_cost_personnel*$F591-UN_compensation)*$G591/CPI_2001*12/1000000/$E591*$CK591","v":1.1775719213265258E-5},1.1999666296116776E-5,3.4194017117120329E-4,1.0391008995216424E-5,2.8750877517440803E-5,2.1695325218087236E-4,0,2.0138510356054776E-6,8.3831229451218893E-5,{"$f":"BW591*Direct_cost_personnel*$F591*$G591/CPI_2001*12/1000000/$E591*$CK591","v":7.0903118325908461E-4},6.6402397418988926E-4,{"$f":"BY591*Direct_cost_personnel*$F591*$G591/CPI_2001*12/1000000/$E591*$CK591","v":2.7663036375354442E-4},2.5953654901468494E-4,{"$f":"CA591*Direct_cost_personnel*$F591*$G591/CPI_2001*12/1000000/$E591*$CK591","v":3.6747945000470843E-6},3.4375701856249664E-6,{"$f":"CC591*Direct_cost_personnel*$F591*$G591/CPI_2001*12/1000000/$E591*$CK591","v":4.2872602500549316E-4},4.0104985498957946E-4,{"$f":"CE591*Direct_cost_personnel*$F591*$G591/CPI_2001*12/1000000/$E591*$CK591","v":0},0,{"$f":"CG591*Direct_cost_personnel*$F591*$G591/CPI_2001*12/1000000/$E591*$CK591","v":0},0,{"$f":"CI591*Direct_cost_personnel*$F591*$G591/CPI_2001*12/1000000/$E591*$CK591","v":0},0,null,null,null,3095]
["Germany",2009,250613,50994,3307197,1.1194649999999999,214.53700000000001,306.97300000000001,7.7621108569999997,36.323065710000002,217.9577846,0,2.0167662860000002,42.913271999999999,352.5,7.5833333333333304,295.58333333333297,48.3333333333333,1,0,0,null,null,null,3,null,null,null,null,null,null,129,null,45,3,null,null,null,null,null,{"$f":"Include_Afghanistan*DX592","v":0},{"$f":"Include_Afghanistan*DY592","v":0},{"$f":"Include_Afghanistan*DZ592","v":0},null,null,null,2486,null,{"$f":"IF(NOT(ISBLANK(AV592)),Personnel_plane*AV592,0)","v":0},16,null,{"$f":"IF(NOT(ISBLANK(AY592)),Personnel_plane*AY592,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA592)),Personnel_plane*BA592,0)","v":0},null,null,null,null,null,null,1,null,null,null,3,null,null,null,null,null,null,null,{"$f":"DV592*Include_Iraq","v":0},0,2557,2686,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V592:$BV592*INDIRECT(\"Months_non_UN_operation\"&$B592),0))/12","v":2554},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V592:$BV592))-IF($AV$19=BY$19,$AV592)","v":2683},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V592:$BV592*INDIRECT(\"Months_non_UN_operation\"&$B592),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V592:$BV592))-IF($AV$19=CA$19,$AV592)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V592:$BV592*INDIRECT(\"Months_non_UN_operation\"&$B592),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V592:$BV592))-IF($AV$19=CC$19,$AV592)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V592:$BV592*INDIRECT(\"Months_non_UN_operation\"&$B592),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V592:$BV592))-IF($AV$19=CE$19,$AV592)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V592:$BV592*INDIRECT(\"Months_non_UN_operation\"&$B592),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V592:$BV592))-IF($AV$19=CG$19,$AV592)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V592:$BV592*INDIRECT(\"Months_non_UN_operation\"&$B592),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V592:$BV592))-IF($AV$19=CI$19,$AV592)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B592-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O592*(Direct_cost_personnel*$F592-UN_compensation)*$G592/CPI_2001*12/1000000/$E592*$CK592","v":4.7883320314958018E-5},6.5744970277048254E-5,{"$f":"P592*(Direct_cost_personnel*$F592-UN_compensation)*$G592/CPI_2001*12/1000000/$E592*$CK592","v":1.0301139831350305E-6},1.4143717009956E-6,{"$f":"Q592*(Direct_cost_personnel*$F592-UN_compensation)*$G592/CPI_2001*12/1000000/$E592*$CK592","v":4.0151805474504934E-5},5.5129411246498783E-5,{"$f":"R592*(Direct_cost_personnel*$F592-UN_compensation)*$G592/CPI_2001*12/1000000/$E592*$CK592","v":6.5655616507507404E-6},9.0146767755763479E-6,{"$f":"S592*(Direct_cost_personnel*$F592-UN_compensation)*$G592/CPI_2001*12/1000000/$E592*$CK592","v":1.3583920656725676E-7},1.8651055397744184E-7,{"$f":"T592*(Direct_cost_personnel*$F592-UN_compensation)*$G592/CPI_2001*12/1000000/$E592*$CK592","v":0},0,{"$f":"U592*(Direct_cost_personnel*$F592-UN_compensation)*$G592/CPI_2001*12/1000000/$E592*$CK592","v":0},0,2.8137668337954865E-4,7.1148830971031511E-6,3.3294341064709959E-5,1.9978381990436311E-4,0,1.8486023484357591E-6,3.9335036463547116E-5,{"$f":"BW592*Direct_cost_personnel*$F592*$G592/CPI_2001*12/1000000/$E592*$CK592","v":3.8141174633772097E-4},5.0096734798340875E-4,{"$f":"BY592*Direct_cost_personnel*$F592*$G592/CPI_2001*12/1000000/$E592*$CK592","v":3.8096425504362112E-4},5.0040781632147647E-4,{"$f":"CA592*Direct_cost_personnel*$F592*$G592/CPI_2001*12/1000000/$E592*$CK592","v":0},0,{"$f":"CC592*Direct_cost_personnel*$F592*$G592/CPI_2001*12/1000000/$E592*$CK592","v":4.4749129409978983E-7},5.5953166193232543E-7,{"$f":"CE592*Direct_cost_personnel*$F592*$G592/CPI_2001*12/1000000/$E592*$CK592","v":0},0,{"$f":"CG592*Direct_cost_personnel*$F592*$G592/CPI_2001*12/1000000/$E592*$CK592","v":0},0,{"$f":"CI592*Direct_cost_personnel*$F592*$G592/CPI_2001*12/1000000/$E592*$CK592","v":0},0,null,null,null,4365]
["Greece",2009,156600,10840,327331,0.98748049999999998,214.53700000000001,23.6538,1.0933765710000001,8.2105234290000002,14.209779429999999,0,0.140141143,0,51.75,1.9166666666666701,46.25,3.5833333333333299,0,0,0,null,null,null,4,null,null,null,null,null,null,44,null,12,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX593","v":0},{"$f":"Include_Afghanistan*DY593","v":0},{"$f":"Include_Afghanistan*DZ593","v":0},null,null,null,588,null,{"$f":"IF(NOT(ISBLANK(AV593)),Personnel_plane*AV593,0)","v":0},5,null,{"$f":"IF(NOT(ISBLANK(AY593)),Personnel_plane*AY593,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA593)),Personnel_plane*BA593,0)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV593*Include_Iraq","v":0},0,610,654,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V593:$BV593*INDIRECT(\"Months_non_UN_operation\"&$B593),0))/12","v":610},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V593:$BV593))-IF($AV$19=BY$19,$AV593)","v":654},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V593:$BV593*INDIRECT(\"Months_non_UN_operation\"&$B593),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V593:$BV593))-IF($AV$19=CA$19,$AV593)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V593:$BV593*INDIRECT(\"Months_non_UN_operation\"&$B593),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V593:$BV593))-IF($AV$19=CC$19,$AV593)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V593:$BV593*INDIRECT(\"Months_non_UN_operation\"&$B593),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V593:$BV593))-IF($AV$19=CE$19,$AV593)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V593:$BV593*INDIRECT(\"Months_non_UN_operation\"&$B593),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V593:$BV593))-IF($AV$19=CG$19,$AV593)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V593:$BV593*INDIRECT(\"Months_non_UN_operation\"&$B593),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V593:$BV593))-IF($AV$19=CI$19,$AV593)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B593-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O593*(Direct_cost_personnel*$F593-UN_compensation)*$G593/CPI_2001*12/1000000/$E593*$CK593","v":6.1829383686146216E-5},3.317483216506991E-5,{"$f":"P593*(Direct_cost_personnel*$F593-UN_compensation)*$G593/CPI_2001*12/1000000/$E593*$CK593","v":2.2899771735609753E-6},1.2286974875951839E-6,{"$f":"Q593*(Direct_cost_personnel*$F593-UN_compensation)*$G593/CPI_2001*12/1000000/$E593*$CK593","v":5.5258144840275595E-5},2.9649004591970691E-5,{"$f":"R593*(Direct_cost_personnel*$F593-UN_compensation)*$G593/CPI_2001*12/1000000/$E593*$CK593","v":4.2812616723096361E-6},2.2971300855040331E-6,{"$f":"S593*(Direct_cost_personnel*$F593-UN_compensation)*$G593/CPI_2001*12/1000000/$E593*$CK593","v":0},0,{"$f":"T593*(Direct_cost_personnel*$F593-UN_compensation)*$G593/CPI_2001*12/1000000/$E593*$CK593","v":0},0,{"$f":"U593*(Direct_cost_personnel*$F593-UN_compensation)*$G593/CPI_2001*12/1000000/$E593*$CK593","v":0},0,2.1905934067304144E-4,1.0125829708148834E-5,7.6038177753143225E-5,1.3159766773394323E-4,0,1.2978560056627862E-6,0,{"$f":"BW593*Direct_cost_personnel*$F593*$G593/CPI_2001*12/1000000/$E593*$CK593","v":8.1093138177432687E-4},4.1925295141943413E-4,{"$f":"BY593*Direct_cost_personnel*$F593*$G593/CPI_2001*12/1000000/$E593*$CK593","v":8.1093138177432687E-4},4.1925295141943413E-4,{"$f":"CA593*Direct_cost_personnel*$F593*$G593/CPI_2001*12/1000000/$E593*$CK593","v":0},0,{"$f":"CC593*Direct_cost_personnel*$F593*$G593/CPI_2001*12/1000000/$E593*$CK593","v":0},0,{"$f":"CE593*Direct_cost_personnel*$F593*$G593/CPI_2001*12/1000000/$E593*$CK593","v":0},0,{"$f":"CG593*Direct_cost_personnel*$F593*$G593/CPI_2001*12/1000000/$E593*$CK593","v":0},0,{"$f":"CI593*Direct_cost_personnel*$F593*$G593/CPI_2001*12/1000000/$E593*$CK593","v":0},0,null,null,null,145]
["Hungary",2009,29000,648.45273599999996,126631,0.63365340000000003,214.53700000000001,2.9256000000000002,0.40916742900000003,8.9233714000000006E-2,2.3697857139999998,0,5.7373713999999999E-2,0,89.9166666666667,79.4166666666667,3.9166666666666701,6.5833333333333304,0,0,0,null,null,1,2,null,null,null,null,null,null,160,null,4,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX594","v":0},{"$f":"Include_Afghanistan*DY594","v":0},{"$f":"Include_Afghanistan*DZ594","v":0},null,null,null,243,null,{"$f":"IF(NOT(ISBLANK(AV594)),Personnel_plane*AV594,0)","v":0},4,null,{"$f":"IF(NOT(ISBLANK(AY594)),Personnel_plane*AY594,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA594)),Personnel_plane*BA594,0)","v":0},null,null,null,null,null,38,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV594*Include_Iraq","v":0},0,293,453,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V594:$BV594*INDIRECT(\"Months_non_UN_operation\"&$B594),0))/12","v":255},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V594:$BV594))-IF($AV$19=BY$19,$AV594)","v":415},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V594:$BV594*INDIRECT(\"Months_non_UN_operation\"&$B594),0))/12","v":38},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V594:$BV594))-IF($AV$19=CA$19,$AV594)","v":38},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V594:$BV594*INDIRECT(\"Months_non_UN_operation\"&$B594),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V594:$BV594))-IF($AV$19=CC$19,$AV594)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V594:$BV594*INDIRECT(\"Months_non_UN_operation\"&$B594),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V594:$BV594))-IF($AV$19=CE$19,$AV594)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V594:$BV594*INDIRECT(\"Months_non_UN_operation\"&$B594),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V594:$BV594))-IF($AV$19=CG$19,$AV594)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V594:$BV594*INDIRECT(\"Months_non_UN_operation\"&$B594),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V594:$BV594))-IF($AV$19=CI$19,$AV594)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B594-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O594*(Direct_cost_personnel*$F594-UN_compensation)*$G594/CPI_2001*12/1000000/$E594*$CK594","v":1.6698302493339771E-4},4.8131398903156462E-5,{"$f":"P594*(Direct_cost_personnel*$F594-UN_compensation)*$G594/CPI_2001*12/1000000/$E594*$CK594","v":1.4748361701717144E-4},4.2510864832908356E-5,{"$f":"Q594*(Direct_cost_personnel*$F594-UN_compensation)*$G594/CPI_2001*12/1000000/$E594*$CK594","v":7.2735886671637575E-6},2.0965484230290593E-6,{"$f":"R594*(Direct_cost_personnel*$F594-UN_compensation)*$G594/CPI_2001*12/1000000/$E594*$CK594","v":1.2225819249062472E-5},3.5239856472190522E-6,{"$f":"S594*(Direct_cost_personnel*$F594-UN_compensation)*$G594/CPI_2001*12/1000000/$E594*$CK594","v":0},0,{"$f":"T594*(Direct_cost_personnel*$F594-UN_compensation)*$G594/CPI_2001*12/1000000/$E594*$CK594","v":0},0,{"$f":"U594*(Direct_cost_personnel*$F594-UN_compensation)*$G594/CPI_2001*12/1000000/$E594*$CK594","v":0},0,7.0036253160487113E-5,9.7951031044810078E-6,2.1361754799543695E-6,5.6730555168789196E-5,0,1.3734755121894255E-6,0,{"$f":"BW594*Direct_cost_personnel*$F594*$G594/CPI_2001*12/1000000/$E594*$CK594","v":6.4608883278964601E-4},2.4248589845927567E-4,{"$f":"BY594*Direct_cost_personnel*$F594*$G594/CPI_2001*12/1000000/$E594*$CK594","v":5.6229574184764406E-4},2.2214491801456822E-4,{"$f":"CA594*Direct_cost_personnel*$F594*$G594/CPI_2001*12/1000000/$E594*$CK594","v":8.379309094200187E-5},2.0340980444707455E-5,{"$f":"CC594*Direct_cost_personnel*$F594*$G594/CPI_2001*12/1000000/$E594*$CK594","v":0},0,{"$f":"CE594*Direct_cost_personnel*$F594*$G594/CPI_2001*12/1000000/$E594*$CK594","v":0},0,{"$f":"CG594*Direct_cost_personnel*$F594*$G594/CPI_2001*12/1000000/$E594*$CK594","v":0},0,{"$f":"CI594*Direct_cost_personnel*$F594*$G594/CPI_2001*12/1000000/$E594*$CK594","v":0},0,null,null,null,360]
["India",2009,1325000,23436.597247999998,1253979,0.36013010000000001,214.53700000000001,5.9847000000000001,0.119055429,2.2573577139999998,2.7443314289999998,0,2.1162857E-2,0.84279771400000003,8689.9166666666697,7.25,1090.1666666666699,7425.75,0,20.0833333333333,146.666666666667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX595","v":0},{"$f":"Include_Afghanistan*DY595","v":0},{"$f":"Include_Afghanistan*DZ595","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV595)),Personnel_plane*AV595,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY595)),Personnel_plane*AY595,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA595)),Personnel_plane*BA595,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV595*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V595:$BV595*INDIRECT(\"Months_non_UN_operation\"&$B595),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V595:$BV595))-IF($AV$19=BY$19,$AV595)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V595:$BV595*INDIRECT(\"Months_non_UN_operation\"&$B595),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V595:$BV595))-IF($AV$19=CA$19,$AV595)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V595:$BV595*INDIRECT(\"Months_non_UN_operation\"&$B595),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V595:$BV595))-IF($AV$19=CC$19,$AV595)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V595:$BV595*INDIRECT(\"Months_non_UN_operation\"&$B595),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V595:$BV595))-IF($AV$19=CE$19,$AV595)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V595:$BV595*INDIRECT(\"Months_non_UN_operation\"&$B595),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V595:$BV595))-IF($AV$19=CG$19,$AV595)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V595:$BV595*INDIRECT(\"Months_non_UN_operation\"&$B595),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V595:$BV595))-IF($AV$19=CI$19,$AV595)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B595-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O595*(Direct_cost_personnel*$F595-UN_compensation)*$G595/CPI_2001*12/1000000/$E595*$CK595","v":7.9438098016846269E-4},3.7157973426673766E-4,{"$f":"P595*(Direct_cost_personnel*$F595-UN_compensation)*$G595/CPI_2001*12/1000000/$E595*$CK595","v":6.6275228257517057E-7},3.1000908026741884E-7,{"$f":"Q595*(Direct_cost_personnel*$F595-UN_compensation)*$G595/CPI_2001*12/1000000/$E595*$CK595","v":9.9656613340786304E-5},4.6615388368487191E-5,{"$f":"R595*(Direct_cost_personnel*$F595-UN_compensation)*$G595/CPI_2001*12/1000000/$E595*$CK595","v":6.788183120458723E-4},3.1752412797183248E-4,{"$f":"S595*(Direct_cost_personnel*$F595-UN_compensation)*$G595/CPI_2001*12/1000000/$E595*$CK595","v":0},0,{"$f":"T595*(Direct_cost_personnel*$F595-UN_compensation)*$G595/CPI_2001*12/1000000/$E595*$CK595","v":1.8359000011565043E-6},8.5876078556836576E-7,{"$f":"U595*(Direct_cost_personnel*$F595-UN_compensation)*$G595/CPI_2001*12/1000000/$E595*$CK595","v":1.3407402498072448E-5},6.2714480605822802E-6,1.446772064858308E-5,2.8781069869320385E-7,5.457052285006115E-6,6.6342875134758318E-6,0,5.1160175648221466E-8,2.0374224087116175E-6,{"$f":"BW595*Direct_cost_personnel*$F595*$G595/CPI_2001*12/1000000/$E595*$CK595","v":0},0,{"$f":"BY595*Direct_cost_personnel*$F595*$G595/CPI_2001*12/1000000/$E595*$CK595","v":0},0,{"$f":"CA595*Direct_cost_personnel*$F595*$G595/CPI_2001*12/1000000/$E595*$CK595","v":0},0,{"$f":"CC595*Direct_cost_personnel*$F595*$G595/CPI_2001*12/1000000/$E595*$CK595","v":0},0,{"$f":"CE595*Direct_cost_personnel*$F595*$G595/CPI_2001*12/1000000/$E595*$CK595","v":0},0,{"$f":"CG595*Direct_cost_personnel*$F595*$G595/CPI_2001*12/1000000/$E595*$CK595","v":0},0,{"$f":"CI595*Direct_cost_personnel*$F595*$G595/CPI_2001*12/1000000/$E595*$CK595","v":0},0]
["Indonesia",2009,302000,2254.2876160000001,538701,0.55606750000000005,214.53700000000001,0.89180000000000004,2.4846857E-2,2.5558286E-2,0.74421771400000003,0,7.5719999999999997E-3,8.9593714000000005E-2,1484.3333333333301,1.6666666666666701,1114,364.16666666666703,4.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX596","v":0},{"$f":"Include_Afghanistan*DY596","v":0},{"$f":"Include_Afghanistan*DZ596","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV596)),Personnel_plane*AV596,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY596)),Personnel_plane*AY596,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA596)),Personnel_plane*BA596,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV596*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V596:$BV596*INDIRECT(\"Months_non_UN_operation\"&$B596),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V596:$BV596))-IF($AV$19=BY$19,$AV596)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V596:$BV596*INDIRECT(\"Months_non_UN_operation\"&$B596),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V596:$BV596))-IF($AV$19=CA$19,$AV596)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V596:$BV596*INDIRECT(\"Months_non_UN_operation\"&$B596),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V596:$BV596))-IF($AV$19=CC$19,$AV596)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V596:$BV596*INDIRECT(\"Months_non_UN_operation\"&$B596),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V596:$BV596))-IF($AV$19=CE$19,$AV596)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V596:$BV596*INDIRECT(\"Months_non_UN_operation\"&$B596),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V596:$BV596))-IF($AV$19=CG$19,$AV596)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V596:$BV596*INDIRECT(\"Months_non_UN_operation\"&$B596),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V596:$BV596))-IF($AV$19=CI$19,$AV596)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B596-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O596*(Direct_cost_personnel*$F596-UN_compensation)*$G596/CPI_2001*12/1000000/$E596*$CK596","v":5.5376520603772996E-4},6.2349652024794273E-5,{"$f":"P596*(Direct_cost_personnel*$F596-UN_compensation)*$G596/CPI_2001*12/1000000/$E596*$CK596","v":6.2178891313466451E-7},7.0008591988316336E-8,{"$f":"Q596*(Direct_cost_personnel*$F596-UN_compensation)*$G596/CPI_2001*12/1000000/$E596*$CK596","v":4.1560370953920892E-4},4.6793742884990541E-5,{"$f":"R596*(Direct_cost_personnel*$F596-UN_compensation)*$G596/CPI_2001*12/1000000/$E596*$CK596","v":1.3586087751992404E-4},1.5296877349447101E-5,{"$f":"S596*(Direct_cost_personnel*$F596-UN_compensation)*$G596/CPI_2001*12/1000000/$E596*$CK596","v":1.6788300654635907E-6},1.8902319836845371E-7,{"$f":"T596*(Direct_cost_personnel*$F596-UN_compensation)*$G596/CPI_2001*12/1000000/$E596*$CK596","v":0},0,{"$f":"U596*(Direct_cost_personnel*$F596-UN_compensation)*$G596/CPI_2001*12/1000000/$E596*$CK596","v":0},0,5.0184277883797262E-6,1.3982076432237868E-7,1.4382419004906539E-7,4.1879377175846997E-6,0,4.2609929595886166E-8,5.0417087239487075E-7,{"$f":"BW596*Direct_cost_personnel*$F596*$G596/CPI_2001*12/1000000/$E596*$CK596","v":0},0,{"$f":"BY596*Direct_cost_personnel*$F596*$G596/CPI_2001*12/1000000/$E596*$CK596","v":0},0,{"$f":"CA596*Direct_cost_personnel*$F596*$G596/CPI_2001*12/1000000/$E596*$CK596","v":0},0,{"$f":"CC596*Direct_cost_personnel*$F596*$G596/CPI_2001*12/1000000/$E596*$CK596","v":0},0,{"$f":"CE596*Direct_cost_personnel*$F596*$G596/CPI_2001*12/1000000/$E596*$CK596","v":0},0,{"$f":"CG596*Direct_cost_personnel*$F596*$G596/CPI_2001*12/1000000/$E596*$CK596","v":0},0,{"$f":"CI596*Direct_cost_personnel*$F596*$G596/CPI_2001*12/1000000/$E596*$CK596","v":0},0]
["Ireland",2009,10460,1530,223678,1.2546440000000001,214.53700000000001,13.4056,0.40275771399999999,1.493832,9.1779291430000001,0,0.104636571,2.2264680000000001,395.08333333333297,18.9166666666667,20,356.16666666666703,0,0,0,null,null,null,5,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX597","v":0},{"$f":"Include_Afghanistan*DY597","v":0},{"$f":"Include_Afghanistan*DZ597","v":0},null,null,null,233,null,{"$f":"IF(NOT(ISBLANK(AV597)),Personnel_plane*AV597,0)","v":0},7,null,{"$f":"IF(NOT(ISBLANK(AY597)),Personnel_plane*AY597,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA597)),Personnel_plane*BA597,0)","v":0},null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,{"$f":"DV597*Include_Iraq","v":0},0,252,252,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V597:$BV597*INDIRECT(\"Months_non_UN_operation\"&$B597),0))/12","v":252},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V597:$BV597))-IF($AV$19=BY$19,$AV597)","v":252},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V597:$BV597*INDIRECT(\"Months_non_UN_operation\"&$B597),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V597:$BV597))-IF($AV$19=CA$19,$AV597)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V597:$BV597*INDIRECT(\"Months_non_UN_operation\"&$B597),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V597:$BV597))-IF($AV$19=CC$19,$AV597)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V597:$BV597*INDIRECT(\"Months_non_UN_operation\"&$B597),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V597:$BV597))-IF($AV$19=CE$19,$AV597)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V597:$BV597*INDIRECT(\"Months_non_UN_operation\"&$B597),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V597:$BV597))-IF($AV$19=CG$19,$AV597)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V597:$BV597*INDIRECT(\"Months_non_UN_operation\"&$B597),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V597:$BV597))-IF($AV$19=CI$19,$AV597)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B597-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O597*(Direct_cost_personnel*$F597-UN_compensation)*$G597/CPI_2001*12/1000000/$E597*$CK597","v":8.9872417238742058E-4},7.8320089980547911E-4,{"$f":"P597*(Direct_cost_personnel*$F597-UN_compensation)*$G597/CPI_2001*12/1000000/$E597*$CK597","v":4.3031087773032056E-5},3.7499811064299572E-5,{"$f":"Q597*(Direct_cost_personnel*$F597-UN_compensation)*$G597/CPI_2001*12/1000000/$E597*$CK597","v":4.5495423196157165E-5},3.9647377336704317E-5,{"$f":"R597*(Direct_cost_personnel*$F597-UN_compensation)*$G597/CPI_2001*12/1000000/$E597*$CK597","v":8.1019766141823303E-4},7.0605371140447667E-4,{"$f":"S597*(Direct_cost_personnel*$F597-UN_compensation)*$G597/CPI_2001*12/1000000/$E597*$CK597","v":0},0,{"$f":"T597*(Direct_cost_personnel*$F597-UN_compensation)*$G597/CPI_2001*12/1000000/$E597*$CK597","v":0},0,{"$f":"U597*(Direct_cost_personnel*$F597-UN_compensation)*$G597/CPI_2001*12/1000000/$E597*$CK597","v":0},0,1.8168161378420586E-4,5.4584406101597562E-6,2.0245405538169706E-5,{"$f":"K597/$E597*$CK597","v":1.2438540445018002E-4},0,1.4181044548640592E-6,3.017457624268166E-5,{"$f":"BW597*Direct_cost_personnel*$F597*$G597/CPI_2001*12/1000000/$E597*$CK597","v":6.2288900538221698E-4},4.9955695444247434E-4,{"$f":"BY597*Direct_cost_personnel*$F597*$G597/CPI_2001*12/1000000/$E597*$CK597","v":6.2288900538221698E-4},4.9955695444247434E-4,{"$f":"CA597*Direct_cost_personnel*$F597*$G597/CPI_2001*12/1000000/$E597*$CK597","v":0},0,{"$f":"CC597*Direct_cost_personnel*$F597*$G597/CPI_2001*12/1000000/$E597*$CK597","v":0},0,{"$f":"CE597*Direct_cost_personnel*$F597*$G597/CPI_2001*12/1000000/$E597*$CK597","v":0},0,{"$f":"CG597*Direct_cost_personnel*$F597*$G597/CPI_2001*12/1000000/$E597*$CK597","v":0},0,{"$f":"CI597*Direct_cost_personnel*$F597*$G597/CPI_2001*12/1000000/$E597*$CK597","v":0},0,null,null,null,7]
["Italy",2009,293202,32755,2116627,1.0820700000000001,214.53700000000001,166.4958,4.5964474290000004,17.049402860000001,118.2439131,0,1.1942588569999999,25.411743430000001,2620.0833333333298,7,2590.8333333333298,13.6666666666667,6.6666666666666696,0.5,1.4166666666666701,null,null,null,7,null,null,null,null,null,null,300,null,19,4,null,null,null,null,null,{"$f":"Include_Afghanistan*DX598","v":0},{"$f":"Include_Afghanistan*DY598","v":0},{"$f":"Include_Afghanistan*DZ598","v":0},null,null,null,1819,null,{"$f":"IF(NOT(ISBLANK(AV598)),Personnel_plane*AV598,0)","v":0},14,null,{"$f":"IF(NOT(ISBLANK(AY598)),Personnel_plane*AY598,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA598)),Personnel_plane*BA598,0)","v":0},null,null,null,null,null,78,1,null,null,null,3,null,null,null,null,null,null,null,{"$f":"DV598*Include_Iraq","v":0},0,1945,2245,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V598:$BV598*INDIRECT(\"Months_non_UN_operation\"&$B598),0))/12","v":1863},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V598:$BV598))-IF($AV$19=BY$19,$AV598)","v":2163},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V598:$BV598*INDIRECT(\"Months_non_UN_operation\"&$B598),0))/12","v":78},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V598:$BV598))-IF($AV$19=CA$19,$AV598)","v":78},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V598:$BV598*INDIRECT(\"Months_non_UN_operation\"&$B598),0))/12","v":4},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V598:$BV598))-IF($AV$19=CC$19,$AV598)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V598:$BV598*INDIRECT(\"Months_non_UN_operation\"&$B598),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V598:$BV598))-IF($AV$19=CE$19,$AV598)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V598:$BV598*INDIRECT(\"Months_non_UN_operation\"&$B598),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V598:$BV598))-IF($AV$19=CG$19,$AV598)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V598:$BV598*INDIRECT(\"Months_non_UN_operation\"&$B598),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V598:$BV598))-IF($AV$19=CI$19,$AV598)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B598-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O598*(Direct_cost_personnel*$F598-UN_compensation)*$G598/CPI_2001*12/1000000/$E598*$CK598","v":5.3570549179660662E-4},{"$f":"O598/$C598*$D598/$E598*$CK598","v":4.1920788344996542E-4},{"$f":"P598*(Direct_cost_personnel*$F598-UN_compensation)*$G598/CPI_2001*12/1000000/$E598*$CK598","v":1.4312286921826606E-6},{"$f":"P598/$C598*$D598/$E598*$CK598","v":1.1199854397060256E-6},{"$f":"Q598*(Direct_cost_personnel*$F598-UN_compensation)*$G598/CPI_2001*12/1000000/$E598*$CK598","v":5.2972500047570052E-4},{"$f":"Q598/$C598*$D598/$E598*$CK598","v":4.1452794429119383E-4},{"$f":"R598*(Direct_cost_personnel*$F598-UN_compensation)*$G598/CPI_2001*12/1000000/$E598*$CK598","v":2.7943036371185338E-6},{"$f":"R598/$C598*$D598/$E598*$CK598","v":2.1866382394260549E-6},{"$f":"S598*(Direct_cost_personnel*$F598-UN_compensation)*$G598/CPI_2001*12/1000000/$E598*$CK598","v":1.3630749449358673E-6},{"$f":"S598/$C598*$D598/$E598*$CK598","v":1.0666527997200247E-6},{"$f":"T598*(Direct_cost_personnel*$F598-UN_compensation)*$G598/CPI_2001*12/1000000/$E598*$CK598","v":1.0223062087019002E-7},{"$f":"T598/$C598*$D598/$E598*$CK598","v":7.9998959979001816E-8},{"$f":"U598*(Direct_cost_personnel*$F598-UN_compensation)*$G598/CPI_2001*12/1000000/$E598*$CK598","v":2.8965342579887239E-7},{"$f":"U598/$C598*$D598/$E598*$CK598","v":2.2666371994050569E-7},{"$f":"H598/$E598*$CK598","v":2.3845528032516076E-4},6.5830318853812502E-6,2.4418154321958254E-5,1.6934892919223454E-4,0,1.7104175031847112E-6,3.6394698263570084E-5,{"$f":"BW598*Direct_cost_personnel*$F598*$G598/CPI_2001*12/1000000/$E598*$CK598","v":4.3817087990497141E-4},{"$f":"BX598/$C598*$D598/$E598*$CK598","v":3.5919533030571814E-4},{"$f":"BY598*Direct_cost_personnel*$F598*$G598/CPI_2001*12/1000000/$E598*$CK598","v":4.1969786594496755E-4},{"$f":"BZ598/$C598*$D598/$E598*$CK598","v":3.4607550086916184E-4},{"$f":"CA598*Direct_cost_personnel*$F598*$G598/CPI_2001*12/1000000/$E598*$CK598","v":1.7571891327808624E-5},{"$f":"CB598/$C598*$D598/$E598*$CK598","v":1.2479837756724283E-5},{"$f":"CC598*Direct_cost_personnel*$F598*$G598/CPI_2001*12/1000000/$E598*$CK598","v":9.0112263219531413E-7},6.3999167983201453E-7,{"$f":"CE598*Direct_cost_personnel*$F598*$G598/CPI_2001*12/1000000/$E598*$CK598","v":0},{"$f":"CF598/$C598*$D598/$E598*$CK598","v":0},{"$f":"CG598*Direct_cost_personnel*$F598*$G598/CPI_2001*12/1000000/$E598*$CK598","v":0},{"$f":"CH598/$C598*$D598/$E598*$CK598","v":0},{"$f":"CI598*Direct_cost_personnel*$F598*$G598/CPI_2001*12/1000000/$E598*$CK598","v":0},{"$f":"CJ598/$C598*$D598/$E598*$CK598","v":0},null,null,null,2795]
["Japan",2009,230300,52600,5035141,1.2327999999999999,214.53700000000001,901.35490000000004,22.13950629,276.42294170000002,452.19338909999999,0,3.9089091429999998,146.69015490000001,38.75,0,30.75,2,6,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX599","v":0},{"$f":"Include_Afghanistan*DY599","v":0},{"$f":"Include_Afghanistan*DZ599","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV599)),Personnel_plane*AV599,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY599)),Personnel_plane*AY599,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA599)),Personnel_plane*BA599,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV599*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V599:$BV599*INDIRECT(\"Months_non_UN_operation\"&$B599),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V599:$BV599))-IF($AV$19=BY$19,$AV599)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V599:$BV599*INDIRECT(\"Months_non_UN_operation\"&$B599),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V599:$BV599))-IF($AV$19=CA$19,$AV599)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V599:$BV599*INDIRECT(\"Months_non_UN_operation\"&$B599),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V599:$BV599))-IF($AV$19=CC$19,$AV599)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V599:$BV599*INDIRECT(\"Months_non_UN_operation\"&$B599),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V599:$BV599))-IF($AV$19=CE$19,$AV599)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V599:$BV599*INDIRECT(\"Months_non_UN_operation\"&$B599),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V599:$BV599))-IF($AV$19=CG$19,$AV599)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V599:$BV599*INDIRECT(\"Months_non_UN_operation\"&$B599),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V599:$BV599))-IF($AV$19=CI$19,$AV599)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B599-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O599*(Direct_cost_personnel*$F599-UN_compensation)*$G599/CPI_2001*12/1000000/$E599*$CK599","v":3.8417242742872617E-6},5.3284374181090746E-6,{"$f":"P599*(Direct_cost_personnel*$F599-UN_compensation)*$G599/CPI_2001*12/1000000/$E599*$CK599","v":0},0,{"$f":"Q599*(Direct_cost_personnel*$F599-UN_compensation)*$G599/CPI_2001*12/1000000/$E599*$CK599","v":3.048594101531182E-6},4.2283729188865558E-6,{"$f":"R599*(Direct_cost_personnel*$F599-UN_compensation)*$G599/CPI_2001*12/1000000/$E599*$CK599","v":1.9828254318901991E-7},2.7501612480562966E-7,{"$f":"S599*(Direct_cost_personnel*$F599-UN_compensation)*$G599/CPI_2001*12/1000000/$E599*$CK599","v":5.9484762956705996E-7},8.2504837441688884E-7,{"$f":"T599*(Direct_cost_personnel*$F599-UN_compensation)*$G599/CPI_2001*12/1000000/$E599*$CK599","v":0},0,{"$f":"U599*(Direct_cost_personnel*$F599-UN_compensation)*$G599/CPI_2001*12/1000000/$E599*$CK599","v":0},0,5.4266546030600675E-4,1.3329206255838383E-5,1.6642188653633654E-4,2.7224540926474656E-4,0,2.3533793174924252E-6,8.831557961372145E-5,{"$f":"BW599*Direct_cost_personnel*$F599*$G599/CPI_2001*12/1000000/$E599*$CK599","v":0},0,{"$f":"BY599*Direct_cost_personnel*$F599*$G599/CPI_2001*12/1000000/$E599*$CK599","v":0},0,{"$f":"CA599*Direct_cost_personnel*$F599*$G599/CPI_2001*12/1000000/$E599*$CK599","v":0},0,{"$f":"CC599*Direct_cost_personnel*$F599*$G599/CPI_2001*12/1000000/$E599*$CK599","v":0},0,{"$f":"CE599*Direct_cost_personnel*$F599*$G599/CPI_2001*12/1000000/$E599*$CK599","v":0},0,{"$f":"CG599*Direct_cost_personnel*$F599*$G599/CPI_2001*12/1000000/$E599*$CK599","v":0},0,{"$f":"CI599*Direct_cost_personnel*$F599*$G599/CPI_2001*12/1000000/$E599*$CK599","v":0},0]
["Luxembourg",2009,1000,150,52080,1.253479,214.53700000000001,3.5327000000000002,9.3209142999999994E-2,1.0953257139999999,1.4828588570000001,0,1.9986857E-2,0.84128914300000002,1,0,1,0,0,0,0,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX600","v":0},{"$f":"Include_Afghanistan*DY600","v":0},{"$f":"Include_Afghanistan*DZ600","v":0},null,null,null,23,null,{"$f":"IF(NOT(ISBLANK(AV600)),Personnel_plane*AV600,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY600)),Personnel_plane*AY600,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA600)),Personnel_plane*BA600,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV600*Include_Iraq","v":0},0,23,24,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V600:$BV600*INDIRECT(\"Months_non_UN_operation\"&$B600),0))/12","v":23},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V600:$BV600))-IF($AV$19=BY$19,$AV600)","v":24},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V600:$BV600*INDIRECT(\"Months_non_UN_operation\"&$B600),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V600:$BV600))-IF($AV$19=CA$19,$AV600)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V600:$BV600*INDIRECT(\"Months_non_UN_operation\"&$B600),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V600:$BV600))-IF($AV$19=CC$19,$AV600)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V600:$BV600*INDIRECT(\"Months_non_UN_operation\"&$B600),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V600:$BV600))-IF($AV$19=CE$19,$AV600)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V600:$BV600*INDIRECT(\"Months_non_UN_operation\"&$B600),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V600:$BV600))-IF($AV$19=CG$19,$AV600)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V600:$BV600*INDIRECT(\"Months_non_UN_operation\"&$B600),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V600:$BV600))-IF($AV$19=CI$19,$AV600)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B600-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O600*(Direct_cost_personnel*$F600-UN_compensation)*$G600/CPI_2001*12/1000000/$E600*$CK600","v":9.7600400085992453E-6},8.7310862126175028E-6,{"$f":"P600*(Direct_cost_personnel*$F600-UN_compensation)*$G600/CPI_2001*12/1000000/$E600*$CK600","v":0},0,{"$f":"Q600*(Direct_cost_personnel*$F600-UN_compensation)*$G600/CPI_2001*12/1000000/$E600*$CK600","v":9.7600400085992453E-6},8.7310862126175028E-6,{"$f":"R600*(Direct_cost_personnel*$F600-UN_compensation)*$G600/CPI_2001*12/1000000/$E600*$CK600","v":0},0,{"$f":"S600*(Direct_cost_personnel*$F600-UN_compensation)*$G600/CPI_2001*12/1000000/$E600*$CK600","v":0},0,{"$f":"T600*(Direct_cost_personnel*$F600-UN_compensation)*$G600/CPI_2001*12/1000000/$E600*$CK600","v":0},0,{"$f":"U600*(Direct_cost_personnel*$F600-UN_compensation)*$G600/CPI_2001*12/1000000/$E600*$CK600","v":0},0,2.0562872175542568E-4,5.4254470889146206E-6,6.3755888265538816E-5,8.6313123477402997E-5,0,1.1633798105750506E-6,4.8969120248480632E-5,{"$f":"BW600*Direct_cost_personnel*$F600*$G600/CPI_2001*12/1000000/$E600*$CK600","v":2.4394212583722498E-4},2.0954606910282005E-4,{"$f":"BY600*Direct_cost_personnel*$F600*$G600/CPI_2001*12/1000000/$E600*$CK600","v":2.4394212583722498E-4},2.0954606910282005E-4,{"$f":"CA600*Direct_cost_personnel*$F600*$G600/CPI_2001*12/1000000/$E600*$CK600","v":0},0,{"$f":"CC600*Direct_cost_personnel*$F600*$G600/CPI_2001*12/1000000/$E600*$CK600","v":0},0,{"$f":"CE600*Direct_cost_personnel*$F600*$G600/CPI_2001*12/1000000/$E600*$CK600","v":0},0,{"$f":"CG600*Direct_cost_personnel*$F600*$G600/CPI_2001*12/1000000/$E600*$CK600","v":0},0,{"$f":"CI600*Direct_cost_personnel*$F600*$G600/CPI_2001*12/1000000/$E600*$CK600","v":0},0,null,null,null,8]
["Mexico",2009,268000,3556.7027200000002,881838,0.56908179999999997,214.53700000000001,22.2666,0.40048285700000003,4.9922262860000002,11.76979714,0,0.10614,4.9979485710000002,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX601","v":0},{"$f":"Include_Afghanistan*DY601","v":0},{"$f":"Include_Afghanistan*DZ601","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV601)),Personnel_plane*AV601,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY601)),Personnel_plane*AY601,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA601)),Personnel_plane*BA601,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV601*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V601:$BV601*INDIRECT(\"Months_non_UN_operation\"&$B601),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V601:$BV601))-IF($AV$19=BY$19,$AV601)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V601:$BV601*INDIRECT(\"Months_non_UN_operation\"&$B601),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V601:$BV601))-IF($AV$19=CA$19,$AV601)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V601:$BV601*INDIRECT(\"Months_non_UN_operation\"&$B601),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V601:$BV601))-IF($AV$19=CC$19,$AV601)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V601:$BV601*INDIRECT(\"Months_non_UN_operation\"&$B601),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V601:$BV601))-IF($AV$19=CE$19,$AV601)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V601:$BV601*INDIRECT(\"Months_non_UN_operation\"&$B601),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V601:$BV601))-IF($AV$19=CG$19,$AV601)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V601:$BV601*INDIRECT(\"Months_non_UN_operation\"&$B601),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V601:$BV601))-IF($AV$19=CI$19,$AV601)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B601-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O601*(Direct_cost_personnel*$F601-UN_compensation)*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0,{"$f":"P601*(Direct_cost_personnel*$F601-UN_compensation)*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0,{"$f":"Q601*(Direct_cost_personnel*$F601-UN_compensation)*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0,{"$f":"R601*(Direct_cost_personnel*$F601-UN_compensation)*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0,{"$f":"S601*(Direct_cost_personnel*$F601-UN_compensation)*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0,{"$f":"T601*(Direct_cost_personnel*$F601-UN_compensation)*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0,{"$f":"U601*(Direct_cost_personnel*$F601-UN_compensation)*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0,7.654434147736985E-5,1.376712051325334E-6,1.7161428936967739E-5,4.0460212668459979E-5,0,3.6487009262339272E-7,1.718110003794727E-5,{"$f":"BW601*Direct_cost_personnel*$F601*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0,{"$f":"BY601*Direct_cost_personnel*$F601*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0,{"$f":"CA601*Direct_cost_personnel*$F601*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0,{"$f":"CC601*Direct_cost_personnel*$F601*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},{"$f":"CD601/$C601*$D601/$E601*$CK601","v":0},{"$f":"CE601*Direct_cost_personnel*$F601*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0,{"$f":"CG601*Direct_cost_personnel*$F601*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0,{"$f":"CI601*Direct_cost_personnel*$F601*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0]
["Netherlands",2009,46882,13034,795937,1.178274,214.53700000000001,67.479299999999995,1.695049714,6.2873640000000002,46.87936629,0,0.44041200000000003,12.17706514,47.0833333333333,7,11.0833333333333,29,0,0,0,null,null,null,1,null,null,null,null,null,null,73,null,9,3,null,null,null,null,null,{"$f":"Include_Afghanistan*DX602","v":0},{"$f":"Include_Afghanistan*DY602","v":0},{"$f":"Include_Afghanistan*DZ602","v":0},null,null,null,8,null,{"$f":"IF(NOT(ISBLANK(AV602)),Personnel_plane*AV602,0)","v":0},3,null,{"$f":"IF(NOT(ISBLANK(AY602)),Personnel_plane*AY602,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA602)),Personnel_plane*BA602,0)","v":0},null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,{"$f":"DV602*Include_Iraq","v":0},0,27,100,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V602:$BV602*INDIRECT(\"Months_non_UN_operation\"&$B602),0))/12","v":24},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V602:$BV602))-IF($AV$19=BY$19,$AV602)","v":97},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V602:$BV602*INDIRECT(\"Months_non_UN_operation\"&$B602),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V602:$BV602))-IF($AV$19=CA$19,$AV602)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V602:$BV602*INDIRECT(\"Months_non_UN_operation\"&$B602),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V602:$BV602))-IF($AV$19=CC$19,$AV602)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V602:$BV602*INDIRECT(\"Months_non_UN_operation\"&$B602),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V602:$BV602))-IF($AV$19=CE$19,$AV602)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V602:$BV602*INDIRECT(\"Months_non_UN_operation\"&$B602),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V602:$BV602))-IF($AV$19=CG$19,$AV602)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V602:$BV602*INDIRECT(\"Months_non_UN_operation\"&$B602),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V602:$BV602))-IF($AV$19=CI$19,$AV602)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B602-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O602*(Direct_cost_personnel*$F602-UN_compensation)*$G602/CPI_2001*12/1000000/$E602*$CK602","v":2.8108037388900325E-5},4.9854927281927683E-5,{"$f":"P602*(Direct_cost_personnel*$F602-UN_compensation)*$G602/CPI_2001*12/1000000/$E602*$CK602","v":4.1788940542789887E-6},7.4120599852777486E-6,{"$f":"Q602*(Direct_cost_personnel*$F602-UN_compensation)*$G602/CPI_2001*12/1000000/$E602*$CK602","v":6.6165822526083796E-6},1.17357616433564E-5,{"$f":"R602*(Direct_cost_personnel*$F602-UN_compensation)*$G602/CPI_2001*12/1000000/$E602*$CK602","v":1.7312561082012963E-5},3.070710565329353E-5,{"$f":"S602*(Direct_cost_personnel*$F602-UN_compensation)*$G602/CPI_2001*12/1000000/$E602*$CK602","v":0},0,{"$f":"T602*(Direct_cost_personnel*$F602-UN_compensation)*$G602/CPI_2001*12/1000000/$E602*$CK602","v":0},0,{"$f":"U602*(Direct_cost_personnel*$F602-UN_compensation)*$G602/CPI_2001*12/1000000/$E602*$CK602","v":0},0,2.5700399128706199E-4,6.4558248518878071E-6,2.3946271562902805E-5,1.7854637267337019E-4,0,1.6773683457107223E-6,4.6377990630349547E-5,{"$f":"BW602*Direct_cost_personnel*$F602*$G602/CPI_2001*12/1000000/$E602*$CK602","v":1.7613442508067934E-5},1.0588657121825353E-4,{"$f":"BY602*Direct_cost_personnel*$F602*$G602/CPI_2001*12/1000000/$E602*$CK602","v":1.5656393340504831E-5},1.0270997408170594E-4,{"$f":"CA602*Direct_cost_personnel*$F602*$G602/CPI_2001*12/1000000/$E602*$CK602","v":0},0,{"$f":"CC602*Direct_cost_personnel*$F602*$G602/CPI_2001*12/1000000/$E602*$CK602","v":1.9570491675631039E-6},3.1765971365476064E-6,{"$f":"CE602*Direct_cost_personnel*$F602*$G602/CPI_2001*12/1000000/$E602*$CK602","v":0},0,{"$f":"CG602*Direct_cost_personnel*$F602*$G602/CPI_2001*12/1000000/$E602*$CK602","v":0},0,{"$f":"CI602*Direct_cost_personnel*$F602*$G602/CPI_2001*12/1000000/$E602*$CK602","v":0},0,null,null,null,2160]
["New Zealand",2009,9702,2070,117796,1.003228,214.53700000000001,8.7964000000000002,0.23167542899999999,0.85939542899999999,6.3642497139999996,0,6.0193714000000002E-2,1.2808440000000001,38.25,0,8.5833333333333304,3,1,25.6666666666667,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX603","v":0},{"$f":"Include_Afghanistan*DY603","v":0},{"$f":"Include_Afghanistan*DZ603","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV603)),Personnel_plane*AV603,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY603)),Personnel_plane*AY603,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA603)),Personnel_plane*BA603,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,null,null,44,null,null,155,null,{"$f":"DV603*Include_Iraq","v":0},0,225,225,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V603:$BV603*INDIRECT(\"Months_non_UN_operation\"&$B603),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V603:$BV603))-IF($AV$19=BY$19,$AV603)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V603:$BV603*INDIRECT(\"Months_non_UN_operation\"&$B603),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V603:$BV603))-IF($AV$19=CA$19,$AV603)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V603:$BV603*INDIRECT(\"Months_non_UN_operation\"&$B603),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V603:$BV603))-IF($AV$19=CC$19,$AV603)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V603:$BV603*INDIRECT(\"Months_non_UN_operation\"&$B603),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V603:$BV603))-IF($AV$19=CE$19,$AV603)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V603:$BV603*INDIRECT(\"Months_non_UN_operation\"&$B603),0))/12","v":199},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V603:$BV603))-IF($AV$19=CG$19,$AV603)","v":199},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V603:$BV603*INDIRECT(\"Months_non_UN_operation\"&$B603),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V603:$BV603))-IF($AV$19=CI$19,$AV603)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B603-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O603*(Direct_cost_personnel*$F603-UN_compensation)*$G603/CPI_2001*12/1000000/$E603*$CK603","v":1.2924423181925716E-4},2.1001869925427554E-4,{"$f":"P603*(Direct_cost_personnel*$F603-UN_compensation)*$G603/CPI_2001*12/1000000/$E603*$CK603","v":0},0,{"$f":"Q603*(Direct_cost_personnel*$F603-UN_compensation)*$G603/CPI_2001*12/1000000/$E603*$CK603","v":2.9002518251380136E-5},4.7128379135491008E-5,{"$f":"R603*(Direct_cost_personnel*$F603-UN_compensation)*$G603/CPI_2001*12/1000000/$E603*$CK603","v":1.0136802495628013E-5},1.6472054843472595E-5,{"$f":"S603*(Direct_cost_personnel*$F603-UN_compensation)*$G603/CPI_2001*12/1000000/$E603*$CK603","v":3.3789341652093375E-6},5.4906849478241973E-6,{"$f":"T603*(Direct_cost_personnel*$F603-UN_compensation)*$G603/CPI_2001*12/1000000/$E603*$CK603","v":8.6725976907039781E-5},1.4092758032748792E-4,{"$f":"U603*(Direct_cost_personnel*$F603-UN_compensation)*$G603/CPI_2001*12/1000000/$E603*$CK603","v":0},0,2.2637184973432154E-4,5.962074871620489E-6,2.211619900367773E-5,1.6378143103193426E-4,0,1.5490612501203591E-6,3.2962010083796483E-5,{"$f":"BW603*Direct_cost_personnel*$F603*$G603/CPI_2001*12/1000000/$E603*$CK603","v":8.4443164633546842E-4},1.2354041132604443E-3,{"$f":"BY603*Direct_cost_personnel*$F603*$G603/CPI_2001*12/1000000/$E603*$CK603","v":0},0,{"$f":"CA603*Direct_cost_personnel*$F603*$G603/CPI_2001*12/1000000/$E603*$CK603","v":9.7578768020987458E-5},1.427578086434291E-4,{"$f":"CC603*Direct_cost_personnel*$F603*$G603/CPI_2001*12/1000000/$E603*$CK603","v":0},0,{"$f":"CE603*Direct_cost_personnel*$F603*$G603/CPI_2001*12/1000000/$E603*$CK603","v":0},0,{"$f":"CG603*Direct_cost_personnel*$F603*$G603/CPI_2001*12/1000000/$E603*$CK603","v":7.4685287831448115E-4},1.0926463046170153E-3,{"$f":"CI603*Direct_cost_personnel*$F603*$G603/CPI_2001*12/1000000/$E603*$CK603","v":0},0,null,null,null,300]
["Norway",2009,24025,6920,374757,1.4072560000000001,214.53700000000001,26.37,0.70775485699999996,2.6251285709999999,18.94057029,0,0.18387600000000001,3.9126291430000002,177.583333333333,1.0833333333333299,13.8333333333333,159.666666666667,3,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX604","v":0},{"$f":"Include_Afghanistan*DY604","v":0},{"$f":"Include_Afghanistan*DZ604","v":0},null,null,null,6,null,{"$f":"IF(NOT(ISBLANK(AV604)),Personnel_plane*AV604,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY604)),Personnel_plane*AY604,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA604)),Personnel_plane*BA604,0)","v":0},null,null,null,null,null,6,null,null,null,null,3,null,null,null,null,null,null,null,{"$f":"DV604*Include_Iraq","v":0},0,15,15,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V604:$BV604*INDIRECT(\"Months_non_UN_operation\"&$B604),0))/12","v":9},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V604:$BV604))-IF($AV$19=BY$19,$AV604)","v":9},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V604:$BV604*INDIRECT(\"Months_non_UN_operation\"&$B604),0))/12","v":6},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V604:$BV604))-IF($AV$19=CA$19,$AV604)","v":6},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V604:$BV604*INDIRECT(\"Months_non_UN_operation\"&$B604),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V604:$BV604))-IF($AV$19=CC$19,$AV604)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V604:$BV604*INDIRECT(\"Months_non_UN_operation\"&$B604),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V604:$BV604))-IF($AV$19=CE$19,$AV604)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V604:$BV604*INDIRECT(\"Months_non_UN_operation\"&$B604),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V604:$BV604))-IF($AV$19=CG$19,$AV604)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V604:$BV604*INDIRECT(\"Months_non_UN_operation\"&$B604),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V604:$BV604))-IF($AV$19=CI$19,$AV604)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B604-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O604*(Direct_cost_personnel*$F604-UN_compensation)*$G604/CPI_2001*12/1000000/$E604*$CK604","v":2.7297694874830287E-4},4.137548915233088E-4,{"$f":"P604*(Direct_cost_personnel*$F604-UN_compensation)*$G604/CPI_2001*12/1000000/$E604*$CK604","v":1.6652746756114183E-6},2.5240795822632599E-6,{"$f":"Q604*(Direct_cost_personnel*$F604-UN_compensation)*$G604/CPI_2001*12/1000000/$E604*$CK604","v":2.1264276627038128E-5},3.2230554665823188E-5,{"$f":"R604*(Direct_cost_personnel*$F604-UN_compensation)*$G604/CPI_2001*12/1000000/$E604*$CK604","v":2.4543586757473033E-4},3.7201049843203321E-4,{"$f":"S604*(Direct_cost_personnel*$F604-UN_compensation)*$G604/CPI_2001*12/1000000/$E604*$CK604","v":4.6115298709239426E-6},6.9897588431905878E-6,{"$f":"T604*(Direct_cost_personnel*$F604-UN_compensation)*$G604/CPI_2001*12/1000000/$E604*$CK604","v":0},0,{"$f":"U604*(Direct_cost_personnel*$F604-UN_compensation)*$G604/CPI_2001*12/1000000/$E604*$CK604","v":0},0,2.1330860188804588E-4,5.7250739107373465E-6,2.1234831446961461E-5,1.5321147392954721E-4,0,1.4873846219479077E-6,3.1649505202872701E-5,{"$f":"BW604*Direct_cost_personnel*$F604*$G604/CPI_2001*12/1000000/$E604*$CK604","v":2.4821469857613749E-5},3.4948794215952937E-5,{"$f":"BY604*Direct_cost_personnel*$F604*$G604/CPI_2001*12/1000000/$E604*$CK604","v":1.489288191456825E-5},2.0969276529571765E-5,{"$f":"CA604*Direct_cost_personnel*$F604*$G604/CPI_2001*12/1000000/$E604*$CK604","v":9.9285879430454985E-6},1.3979517686381176E-5,{"$f":"CC604*Direct_cost_personnel*$F604*$G604/CPI_2001*12/1000000/$E604*$CK604","v":0},0,{"$f":"CE604*Direct_cost_personnel*$F604*$G604/CPI_2001*12/1000000/$E604*$CK604","v":0},0,{"$f":"CG604*Direct_cost_personnel*$F604*$G604/CPI_2001*12/1000000/$E604*$CK604","v":0},0,{"$f":"CI604*Direct_cost_personnel*$F604*$G604/CPI_2001*12/1000000/$E604*$CK604","v":0},0,null,null,null,480]
["Poland",2009,100000,4441.6762879999997,430521,0.59643729999999995,214.53700000000001,8.1071000000000009,0.13601828599999999,0.467468571,7.0500942860000002,0,3.5341714000000003E-2,0.418191429,918,3.9166666666666701,666.58333333333303,247.416666666667,8.3333333333333301E-2,0,0,null,null,1,null,null,null,null,null,null,null,188,null,27,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX605","v":0},{"$f":"Include_Afghanistan*DY605","v":0},{"$f":"Include_Afghanistan*DZ605","v":0},null,null,null,226,null,{"$f":"IF(NOT(ISBLANK(AV605)),Personnel_plane*AV605,0)","v":0},2,null,{"$f":"IF(NOT(ISBLANK(AY605)),Personnel_plane*AY605,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA605)),Personnel_plane*BA605,0)","v":0},null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV605*Include_Iraq","v":0},0,258,446,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V605:$BV605*INDIRECT(\"Months_non_UN_operation\"&$B605),0))/12","v":258},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V605:$BV605))-IF($AV$19=BY$19,$AV605)","v":446},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V605:$BV605*INDIRECT(\"Months_non_UN_operation\"&$B605),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V605:$BV605))-IF($AV$19=CA$19,$AV605)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V605:$BV605*INDIRECT(\"Months_non_UN_operation\"&$B605),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V605:$BV605))-IF($AV$19=CC$19,$AV605)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V605:$BV605*INDIRECT(\"Months_non_UN_operation\"&$B605),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V605:$BV605))-IF($AV$19=CE$19,$AV605)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V605:$BV605*INDIRECT(\"Months_non_UN_operation\"&$B605),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V605:$BV605))-IF($AV$19=CG$19,$AV605)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V605:$BV605*INDIRECT(\"Months_non_UN_operation\"&$B605),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V605:$BV605))-IF($AV$19=CI$19,$AV605)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B605-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O605*(Direct_cost_personnel*$F605-UN_compensation)*$G605/CPI_2001*12/1000000/$E605*$CK605","v":4.6647205014566101E-4},2.8710664062884622E-4,{"$f":"P605*(Direct_cost_personnel*$F605-UN_compensation)*$G605/CPI_2001*12/1000000/$E605*$CK605","v":1.9902129953563978E-6},1.2249466330388326E-6,{"$f":"Q605*(Direct_cost_personnel*$F605-UN_compensation)*$G605/CPI_2001*12/1000000/$E605*$CK605","v":3.3871731382671932E-4},2.0847549186548108E-4,{"$f":"R605*(Direct_cost_personnel*$F605-UN_compensation)*$G605/CPI_2001*12/1000000/$E605*$CK605","v":1.2572217836623721E-4},7.7380139436006315E-5,{"$f":"S605*(Direct_cost_personnel*$F605-UN_compensation)*$G605/CPI_2001*12/1000000/$E605*$CK605","v":4.2344957348008419E-8},2.6062694319975135E-8,{"$f":"T605*(Direct_cost_personnel*$F605-UN_compensation)*$G605/CPI_2001*12/1000000/$E605*$CK605","v":0},0,{"$f":"U605*(Direct_cost_personnel*$F605-UN_compensation)*$G605/CPI_2001*12/1000000/$E605*$CK605","v":0},0,5.7084628979104163E-5,9.5774733143586199E-7,3.2915925466476315E-6,4.9641920857521463E-5,0,2.4885207178591746E-7,2.9446167639114334E-6,{"$f":"BW605*Direct_cost_personnel*$F605*$G605/CPI_2001*12/1000000/$E605*$CK605","v":1.5750815428774794E-4},1.39487540000507E-4,{"$f":"BY605*Direct_cost_personnel*$F605*$G605/CPI_2001*12/1000000/$E605*$CK605","v":1.5750815428774794E-4},1.39487540000507E-4,{"$f":"CA605*Direct_cost_personnel*$F605*$G605/CPI_2001*12/1000000/$E605*$CK605","v":0},0,{"$f":"CC605*Direct_cost_personnel*$F605*$G605/CPI_2001*12/1000000/$E605*$CK605","v":0},0,{"$f":"CE605*Direct_cost_personnel*$F605*$G605/CPI_2001*12/1000000/$E605*$CK605","v":0},0,{"$f":"CG605*Direct_cost_personnel*$F605*$G605/CPI_2001*12/1000000/$E605*$CK605","v":0},0,{"$f":"CI605*Direct_cost_personnel*$F605*$G605/CPI_2001*12/1000000/$E605*$CK605","v":0},0,null,null,null,1910]
["Portugal",2009,43330,3986,234691,0.8791428,214.53700000000001,19.906099999999999,0.57886457099999999,3.4315285709999999,10.03105371,0,0.12391714299999999,5.7407691429999996,353.08333333333297,0,147.166666666667,4.5,1,200.416666666667,0,null,null,null,1,null,null,null,null,null,null,51,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX606","v":0},{"$f":"Include_Afghanistan*DY606","v":0},{"$f":"Include_Afghanistan*DZ606","v":0},null,null,null,295,null,{"$f":"IF(NOT(ISBLANK(AV606)),Personnel_plane*AV606,0)","v":0},5,null,{"$f":"IF(NOT(ISBLANK(AY606)),Personnel_plane*AY606,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA606)),Personnel_plane*BA606,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV606*Include_Iraq","v":0},0,301,352,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V606:$BV606*INDIRECT(\"Months_non_UN_operation\"&$B606),0))/12","v":301},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V606:$BV606))-IF($AV$19=BY$19,$AV606)","v":352},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V606:$BV606*INDIRECT(\"Months_non_UN_operation\"&$B606),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V606:$BV606))-IF($AV$19=CA$19,$AV606)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V606:$BV606*INDIRECT(\"Months_non_UN_operation\"&$B606),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V606:$BV606))-IF($AV$19=CC$19,$AV606)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V606:$BV606*INDIRECT(\"Months_non_UN_operation\"&$B606),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V606:$BV606))-IF($AV$19=CE$19,$AV606)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V606:$BV606*INDIRECT(\"Months_non_UN_operation\"&$B606),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V606:$BV606))-IF($AV$19=CG$19,$AV606)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V606:$BV606*INDIRECT(\"Months_non_UN_operation\"&$B606),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V606:$BV606))-IF($AV$19=CI$19,$AV606)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B606-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O606*(Direct_cost_personnel*$F606-UN_compensation)*$G606/CPI_2001*12/1000000/$E606*$CK606","v":5.165480489059325E-4},4.1954387089895368E-4,{"$f":"P606*(Direct_cost_personnel*$F606-UN_compensation)*$G606/CPI_2001*12/1000000/$E606*$CK606","v":0},0,{"$f":"Q606*(Direct_cost_personnel*$F606-UN_compensation)*$G606/CPI_2001*12/1000000/$E606*$CK606","v":2.1529946999477922E-4},1.7486770734188213E-4,{"$f":"R606*(Direct_cost_personnel*$F606-UN_compensation)*$G606/CPI_2001*12/1000000/$E606*$CK606","v":6.5833360021053515E-6},5.3470306888231104E-6,{"$f":"S606*(Direct_cost_personnel*$F606-UN_compensation)*$G606/CPI_2001*12/1000000/$E606*$CK606","v":1.4629635560234117E-6},1.1882290419606913E-6,{"$f":"T606*(Direct_cost_personnel*$F606-UN_compensation)*$G606/CPI_2001*12/1000000/$E606*$CK606","v":2.932022793530259E-4},2.3814090382628898E-4,{"$f":"U606*(Direct_cost_personnel*$F606-UN_compensation)*$G606/CPI_2001*12/1000000/$E606*$CK606","v":0},0,2.5712111282164755E-4,7.4770197411118E-6,4.4324023533228403E-5,1.2956810689632406E-4,0,1.6006005046613467E-6,7.4151790179911482E-5,{"$f":"BW606*Direct_cost_personnel*$F606*$G606/CPI_2001*12/1000000/$E606*$CK606","v":4.9686953015423371E-4},4.1825662277016328E-4,{"$f":"BY606*Direct_cost_personnel*$F606*$G606/CPI_2001*12/1000000/$E606*$CK606","v":4.9686953015423371E-4},4.1825662277016328E-4,{"$f":"CA606*Direct_cost_personnel*$F606*$G606/CPI_2001*12/1000000/$E606*$CK606","v":0},0,{"$f":"CC606*Direct_cost_personnel*$F606*$G606/CPI_2001*12/1000000/$E606*$CK606","v":0},0,{"$f":"CE606*Direct_cost_personnel*$F606*$G606/CPI_2001*12/1000000/$E606*$CK606","v":0},0,{"$f":"CG606*Direct_cost_personnel*$F606*$G606/CPI_2001*12/1000000/$E606*$CK606","v":0},0,{"$f":"CI606*Direct_cost_personnel*$F606*$G606/CPI_2001*12/1000000/$E606*$CK606","v":0},0,null,null,null,145]
["Russia",2009,1027000,17381.916671999999,1222693,0.4563411,214.53700000000001,134.40110000000001,1.5528360000000001,4.7538702859999997,110.60003829999999,0,0.33298285700000002,17.161328569999998,324.66666666666703,6.3333333333333304,4,299.91666666666703,0,4.5833333333333304,9.8333333333333304,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX607","v":0},{"$f":"Include_Afghanistan*DY607","v":0},{"$f":"Include_Afghanistan*DZ607","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV607)),Personnel_plane*AV607,0)","v":0},2,null,{"$f":"IF(NOT(ISBLANK(AY607)),Personnel_plane*AY607,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA607)),Personnel_plane*BA607,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV607*Include_Iraq","v":0},0,5,5,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V607:$BV607*INDIRECT(\"Months_non_UN_operation\"&$B607),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V607:$BV607))-IF($AV$19=BY$19,$AV607)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V607:$BV607*INDIRECT(\"Months_non_UN_operation\"&$B607),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V607:$BV607))-IF($AV$19=CA$19,$AV607)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V607:$BV607*INDIRECT(\"Months_non_UN_operation\"&$B607),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V607:$BV607))-IF($AV$19=CC$19,$AV607)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V607:$BV607*INDIRECT(\"Months_non_UN_operation\"&$B607),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V607:$BV607))-IF($AV$19=CE$19,$AV607)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V607:$BV607*INDIRECT(\"Months_non_UN_operation\"&$B607),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V607:$BV607))-IF($AV$19=CG$19,$AV607)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V607:$BV607*INDIRECT(\"Months_non_UN_operation\"&$B607),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V607:$BV607))-IF($AV$19=CI$19,$AV607)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B607-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O607*(Direct_cost_personnel*$F607-UN_compensation)*$G607/CPI_2001*12/1000000/$E607*$CK607","v":4.1696449305828046E-5},1.3623713102610298E-5,{"$f":"P607*(Direct_cost_personnel*$F607-UN_compensation)*$G607/CPI_2001*12/1000000/$E607*$CK607","v":8.1338042793709612E-7},2.6576031719670975E-7,{"$f":"Q607*(Direct_cost_personnel*$F607-UN_compensation)*$G607/CPI_2001*12/1000000/$E607*$CK607","v":5.1371395448658724E-7},1.6784862138739574E-7,{"$f":"R607*(Direct_cost_personnel*$F607-UN_compensation)*$G607/CPI_2001*12/1000000/$E607*$CK607","v":3.8517844212442287E-5},1.258514975777579E-5,{"$f":"S607*(Direct_cost_personnel*$F607-UN_compensation)*$G607/CPI_2001*12/1000000/$E607*$CK607","v":0},0,{"$f":"T607*(Direct_cost_personnel*$F607-UN_compensation)*$G607/CPI_2001*12/1000000/$E607*$CK607","v":5.8863057284921428E-7},1.9232654533972413E-7,{"$f":"U607*(Direct_cost_personnel*$F607-UN_compensation)*$G607/CPI_2001*12/1000000/$E607*$CK607","v":1.2628801381128597E-6},4.1262786091068088E-7,3.3322178801583181E-4,3.849959475148285E-6,1.1786310950552144E-5,2.7421161372150581E-4,0,8.2556722369206836E-7,4.2548227587591005E-5,{"$f":"BW607*Direct_cost_personnel*$F607*$G607/CPI_2001*12/1000000/$E607*$CK607","v":8.2234687170438363E-7},2.0981077673424461E-7,{"$f":"BY607*Direct_cost_personnel*$F607*$G607/CPI_2001*12/1000000/$E607*$CK607","v":8.2234687170438363E-7},2.0981077673424461E-7,{"$f":"CA607*Direct_cost_personnel*$F607*$G607/CPI_2001*12/1000000/$E607*$CK607","v":0},0,{"$f":"CC607*Direct_cost_personnel*$F607*$G607/CPI_2001*12/1000000/$E607*$CK607","v":0},0,{"$f":"CE607*Direct_cost_personnel*$F607*$G607/CPI_2001*12/1000000/$E607*$CK607","v":0},0,{"$f":"CG607*Direct_cost_personnel*$F607*$G607/CPI_2001*12/1000000/$E607*$CK607","v":0},0,{"$f":"CI607*Direct_cost_personnel*$F607*$G607/CPI_2001*12/1000000/$E607*$CK607","v":0},0]
["Saudi Arabia",2009,234000,27612.968959999998,377195,0.62526669999999995,214.53700000000001,17.4512,0.16385485699999999,0.119026286,14.969124000000001,0,7.0352571000000003E-2,2.1288548569999999,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX608","v":0},{"$f":"Include_Afghanistan*DY608","v":0},{"$f":"Include_Afghanistan*DZ608","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV608)),Personnel_plane*AV608,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY608)),Personnel_plane*AY608,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA608)),Personnel_plane*BA608,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV608*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V608:$BV608*INDIRECT(\"Months_non_UN_operation\"&$B608),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V608:$BV608))-IF($AV$19=BY$19,$AV608)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V608:$BV608*INDIRECT(\"Months_non_UN_operation\"&$B608),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V608:$BV608))-IF($AV$19=CA$19,$AV608)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V608:$BV608*INDIRECT(\"Months_non_UN_operation\"&$B608),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V608:$BV608))-IF($AV$19=CC$19,$AV608)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V608:$BV608*INDIRECT(\"Months_non_UN_operation\"&$B608),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V608:$BV608))-IF($AV$19=CE$19,$AV608)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V608:$BV608*INDIRECT(\"Months_non_UN_operation\"&$B608),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V608:$BV608))-IF($AV$19=CG$19,$AV608)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V608:$BV608*INDIRECT(\"Months_non_UN_operation\"&$B608),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V608:$BV608))-IF($AV$19=CI$19,$AV608)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B608-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O608*(Direct_cost_personnel*$F608-UN_compensation)*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,{"$f":"P608*(Direct_cost_personnel*$F608-UN_compensation)*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,{"$f":"Q608*(Direct_cost_personnel*$F608-UN_compensation)*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,{"$f":"R608*(Direct_cost_personnel*$F608-UN_compensation)*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,{"$f":"S608*(Direct_cost_personnel*$F608-UN_compensation)*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,{"$f":"T608*(Direct_cost_personnel*$F608-UN_compensation)*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,{"$f":"U608*(Direct_cost_personnel*$F608-UN_compensation)*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,1.4025145055202888E-4,1.3168653946000998E-6,9.5658804353400601E-7,1.2030355244872494E-4,0,5.6540811708161049E-7,1.7109137578446294E-5,{"$f":"BW608*Direct_cost_personnel*$F608*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,{"$f":"BY608*Direct_cost_personnel*$F608*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,{"$f":"CA608*Direct_cost_personnel*$F608*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,{"$f":"CC608*Direct_cost_personnel*$F608*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,{"$f":"CE608*Direct_cost_personnel*$F608*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,{"$f":"CG608*Direct_cost_personnel*$F608*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,{"$f":"CI608*Direct_cost_personnel*$F608*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0]
["Slovakia",2009,17000,613.419264,87461,0.70707830000000005,214.53700000000001,0.60260000000000002,1.7105143E-2,6.3444E-2,0.42300342899999999,0,4.4434289999999996E-3,9.4561714000000005E-2,199.25,196.083333333333,3.1666666666666701,0,0,0,0,null,null,null,2,null,null,null,null,null,null,32,null,4,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX609","v":0},{"$f":"Include_Afghanistan*DY609","v":0},{"$f":"Include_Afghanistan*DZ609","v":0},null,null,null,145,null,{"$f":"IF(NOT(ISBLANK(AV609)),Personnel_plane*AV609,0)","v":0},1,null,{"$f":"IF(NOT(ISBLANK(AY609)),Personnel_plane*AY609,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA609)),Personnel_plane*BA609,0)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV609*Include_Iraq","v":0},0,153,185,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V609:$BV609*INDIRECT(\"Months_non_UN_operation\"&$B609),0))/12","v":153},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V609:$BV609))-IF($AV$19=BY$19,$AV609)","v":185},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V609:$BV609*INDIRECT(\"Months_non_UN_operation\"&$B609),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V609:$BV609))-IF($AV$19=CA$19,$AV609)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V609:$BV609*INDIRECT(\"Months_non_UN_operation\"&$B609),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V609:$BV609))-IF($AV$19=CC$19,$AV609)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V609:$BV609*INDIRECT(\"Months_non_UN_operation\"&$B609),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V609:$BV609))-IF($AV$19=CE$19,$AV609)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V609:$BV609*INDIRECT(\"Months_non_UN_operation\"&$B609),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V609:$BV609))-IF($AV$19=CG$19,$AV609)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V609:$BV609*INDIRECT(\"Months_non_UN_operation\"&$B609),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V609:$BV609))-IF($AV$19=CI$19,$AV609)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B609-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O609*(Direct_cost_personnel*$F609-UN_compensation)*$G609/CPI_2001*12/1000000/$E609*$CK609","v":6.0945477214685009E-4},2.4919560224394077E-4,{"$f":"P609*(Direct_cost_personnel*$F609-UN_compensation)*$G609/CPI_2001*12/1000000/$E609*$CK609","v":5.9976874900106092E-4},2.4523515352571791E-4,{"$f":"Q609*(Direct_cost_personnel*$F609-UN_compensation)*$G609/CPI_2001*12/1000000/$E609*$CK609","v":9.6860231457885103E-6},3.9604487182224005E-6,{"$f":"R609*(Direct_cost_personnel*$F609-UN_compensation)*$G609/CPI_2001*12/1000000/$E609*$CK609","v":0},0,{"$f":"S609*(Direct_cost_personnel*$F609-UN_compensation)*$G609/CPI_2001*12/1000000/$E609*$CK609","v":0},0,{"$f":"T609*(Direct_cost_personnel*$F609-UN_compensation)*$G609/CPI_2001*12/1000000/$E609*$CK609","v":0},0,{"$f":"U609*(Direct_cost_personnel*$F609-UN_compensation)*$G609/CPI_2001*12/1000000/$E609*$CK609","v":0},0,2.0886356272605303E-5,5.928710766542659E-7,2.1989943368057929E-6,1.4661467511828247E-5,0,1.5401102085301409E-7,3.2775467115038314E-6,{"$f":"BW609*Direct_cost_personnel*$F609*$G609/CPI_2001*12/1000000/$E609*$CK609","v":5.4507640454206155E-4},2.3137358301193994E-4,{"$f":"BY609*Direct_cost_personnel*$F609*$G609/CPI_2001*12/1000000/$E609*$CK609","v":5.4507640454206155E-4},2.3137358301193994E-4,{"$f":"CA609*Direct_cost_personnel*$F609*$G609/CPI_2001*12/1000000/$E609*$CK609","v":0},0,{"$f":"CC609*Direct_cost_personnel*$F609*$G609/CPI_2001*12/1000000/$E609*$CK609","v":0},0,{"$f":"CE609*Direct_cost_personnel*$F609*$G609/CPI_2001*12/1000000/$E609*$CK609","v":0},0,{"$f":"CG609*Direct_cost_personnel*$F609*$G609/CPI_2001*12/1000000/$E609*$CK609","v":0},0,{"$f":"CI609*Direct_cost_personnel*$F609*$G609/CPI_2001*12/1000000/$E609*$CK609","v":0},0,null,null,null,245]
["South Korea",2009,687000,24510,834060,0.6305904,214.53700000000001,9.7000000000000003E-2,2.6554289999999999E-3,3.1774285999999999E-2,4.7170285999999999E-2,0,3.29143E-4,1.5087428999999999E-2,410.33333333333297,2.9166666666666701,381.66666666666703,11.75,12.0833333333333,1.75,0.16666666666666699,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX610","v":0},{"$f":"Include_Afghanistan*DY610","v":0},{"$f":"Include_Afghanistan*DZ610","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV610)),Personnel_plane*AV610,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY610)),Personnel_plane*AY610,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA610)),Personnel_plane*BA610,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV610*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V610:$BV610*INDIRECT(\"Months_non_UN_operation\"&$B610),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V610:$BV610))-IF($AV$19=BY$19,$AV610)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V610:$BV610*INDIRECT(\"Months_non_UN_operation\"&$B610),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V610:$BV610))-IF($AV$19=CA$19,$AV610)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V610:$BV610*INDIRECT(\"Months_non_UN_operation\"&$B610),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V610:$BV610))-IF($AV$19=CC$19,$AV610)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V610:$BV610*INDIRECT(\"Months_non_UN_operation\"&$B610),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V610:$BV610))-IF($AV$19=CE$19,$AV610)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V610:$BV610*INDIRECT(\"Months_non_UN_operation\"&$B610),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V610:$BV610))-IF($AV$19=CG$19,$AV610)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V610:$BV610*INDIRECT(\"Months_non_UN_operation\"&$B610),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V610:$BV610))-IF($AV$19=CI$19,$AV610)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B610-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O610*(Direct_cost_personnel*$F610-UN_compensation)*$G610/CPI_2001*12/1000000/$E610*$CK610","v":1.150301732098089E-4},5.3207649228101991E-5,{"$f":"P610*(Direct_cost_personnel*$F610-UN_compensation)*$G610/CPI_2001*12/1000000/$E610*$CK610","v":8.1763933028905747E-7},3.7820221831510418E-7,{"$f":"Q610*(Direct_cost_personnel*$F610-UN_compensation)*$G610/CPI_2001*12/1000000/$E610*$CK610","v":1.0699394664925377E-4},4.9490461710947919E-5,{"$f":"R610*(Direct_cost_personnel*$F610-UN_compensation)*$G610/CPI_2001*12/1000000/$E610*$CK610","v":3.2939184448787703E-6},1.523614650926561E-6,{"$f":"S610*(Direct_cost_personnel*$F610-UN_compensation)*$G610/CPI_2001*12/1000000/$E610*$CK610","v":3.3873629397689389E-6},1.5668377615911403E-6,{"$f":"T610*(Direct_cost_personnel*$F610-UN_compensation)*$G610/CPI_2001*12/1000000/$E610*$CK610","v":4.9058359817343383E-7},2.269213309890623E-7,{"$f":"U610*(Direct_cost_personnel*$F610-UN_compensation)*$G610/CPI_2001*12/1000000/$E610*$CK610","v":4.6722247445089022E-8},2.1611555332291689E-8,3.5255139186991018E-7,9.6512906181621002E-9,1.1548524489662474E-7,1.7144278334228598E-7,0,1.1962868327241015E-9,5.4836021584416978E-8,{"$f":"BW610*Direct_cost_personnel*$F610*$G610/CPI_2001*12/1000000/$E610*$CK610","v":0},0,{"$f":"BY610*Direct_cost_personnel*$F610*$G610/CPI_2001*12/1000000/$E610*$CK610","v":0},0,{"$f":"CA610*Direct_cost_personnel*$F610*$G610/CPI_2001*12/1000000/$E610*$CK610","v":0},0,{"$f":"CC610*Direct_cost_personnel*$F610*$G610/CPI_2001*12/1000000/$E610*$CK610","v":0},0,{"$f":"CE610*Direct_cost_personnel*$F610*$G610/CPI_2001*12/1000000/$E610*$CK610","v":0},0,{"$f":"CG610*Direct_cost_personnel*$F610*$G610/CPI_2001*12/1000000/$E610*$CK610","v":0},0,{"$f":"CI610*Direct_cost_personnel*$F610*$G610/CPI_2001*12/1000000/$E610*$CK610","v":0},0]
["Spain",2009,128013,18202,1459416,0.98852640000000003,214.53700000000001,110.4496,2.595222857,35.601843430000002,58.878779999999999,0,0.69788571399999999,12.675831430000001,1106.25,2.1666666666666701,1056.1666666666699,3.1666666666666701,0,7.8333333333333304,36.9166666666667,null,null,null,4,null,null,null,null,null,null,304,null,11,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX611","v":0},{"$f":"Include_Afghanistan*DY611","v":0},{"$f":"Include_Afghanistan*DZ611","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV611)),Personnel_plane*AV611,0)","v":0},11,null,{"$f":"IF(NOT(ISBLANK(AY611)),Personnel_plane*AY611,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA611)),Personnel_plane*BA611,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV611*Include_Iraq","v":0},0,26,330,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V611:$BV611*INDIRECT(\"Months_non_UN_operation\"&$B611),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V611:$BV611))-IF($AV$19=BY$19,$AV611)","v":330},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V611:$BV611*INDIRECT(\"Months_non_UN_operation\"&$B611),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V611:$BV611))-IF($AV$19=CA$19,$AV611)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V611:$BV611*INDIRECT(\"Months_non_UN_operation\"&$B611),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V611:$BV611))-IF($AV$19=CC$19,$AV611)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V611:$BV611*INDIRECT(\"Months_non_UN_operation\"&$B611),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V611:$BV611))-IF($AV$19=CE$19,$AV611)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V611:$BV611*INDIRECT(\"Months_non_UN_operation\"&$B611),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V611:$BV611))-IF($AV$19=CG$19,$AV611)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V611:$BV611*INDIRECT(\"Months_non_UN_operation\"&$B611),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V611:$BV611))-IF($AV$19=CI$19,$AV611)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B611-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O611*(Direct_cost_personnel*$F611-UN_compensation)*$G611/CPI_2001*12/1000000/$E611*$CK611","v":2.9679555873963136E-4},3.2672864232731171E-4,{"$f":"P611*(Direct_cost_personnel*$F611-UN_compensation)*$G611/CPI_2001*12/1000000/$E611*$CK611","v":5.8129450299287594E-7},6.3992050474652492E-7,{"$f":"Q611*(Direct_cost_personnel*$F611-UN_compensation)*$G611/CPI_2001*12/1000000/$E611*$CK611","v":2.833587127281431E-4},3.1193663373682567E-4,{"$f":"R611*(Direct_cost_personnel*$F611-UN_compensation)*$G611/CPI_2001*12/1000000/$E611*$CK611","v":8.4958427360497243E-7},9.3526843001415117E-7,{"$f":"S611*(Direct_cost_personnel*$F611-UN_compensation)*$G611/CPI_2001*12/1000000/$E611*$CK611","v":0},0,{"$f":"T611*(Direct_cost_personnel*$F611-UN_compensation)*$G611/CPI_2001*12/1000000/$E611*$CK611","v":2.101603203128086E-6},2.3135587479297387E-6,{"$f":"U611*(Direct_cost_personnel*$F611-UN_compensation)*$G611/CPI_2001*12/1000000/$E611*$CK611","v":9.9043640317632284E-6},1.0903260907796552E-5,2.2942093067973343E-4,5.3906799406630417E-6,7.3950544444024717E-5,1.2230034789521439E-4,0,1.4496167483990004E-6,2.6329665691953761E-5,{"$f":"BW611*Direct_cost_personnel*$F611*$G611/CPI_2001*12/1000000/$E611*$CK611","v":7.7606017655750365E-6},9.7464815338316706E-5,{"$f":"BY611*Direct_cost_personnel*$F611*$G611/CPI_2001*12/1000000/$E611*$CK611","v":7.7606017655750365E-6},9.7464815338316706E-5,{"$f":"CA611*Direct_cost_personnel*$F611*$G611/CPI_2001*12/1000000/$E611*$CK611","v":0},0,{"$f":"CC611*Direct_cost_personnel*$F611*$G611/CPI_2001*12/1000000/$E611*$CK611","v":0},0,{"$f":"CE611*Direct_cost_personnel*$F611*$G611/CPI_2001*12/1000000/$E611*$CK611","v":0},0,{"$f":"CG611*Direct_cost_personnel*$F611*$G611/CPI_2001*12/1000000/$E611*$CK611","v":0},0,{"$f":"CI611*Direct_cost_personnel*$F611*$G611/CPI_2001*12/1000000/$E611*$CK611","v":0},0,null,null,null,1000]
["Sweden",2009,13050,5610,405783,1.1681870000000001,214.53700000000001,39.376899999999999,0.96924685700000002,3.5951794289999999,29.202089139999998,0,0.25183028600000001,5.3585314290000001,69.5833333333333,2.0833333333333299,6.0833333333333304,49.25,8.6666666666666696,3.5,0,null,null,null,3,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX612","v":0},{"$f":"Include_Afghanistan*DY612","v":0},{"$f":"Include_Afghanistan*DZ612","v":0},null,5,null,245,null,{"$f":"IF(NOT(ISBLANK(AV612)),Personnel_plane*AV612,0)","v":0},2,null,{"$f":"IF(NOT(ISBLANK(AY612)),Personnel_plane*AY612,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA612)),Personnel_plane*BA612,0)","v":0},null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,{"$f":"DV612*Include_Iraq","v":0},0,285,285,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V612:$BV612*INDIRECT(\"Months_non_UN_operation\"&$B612),0))/12","v":280},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V612:$BV612))-IF($AV$19=BY$19,$AV612)","v":280},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V612:$BV612*INDIRECT(\"Months_non_UN_operation\"&$B612),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V612:$BV612))-IF($AV$19=CA$19,$AV612)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V612:$BV612*INDIRECT(\"Months_non_UN_operation\"&$B612),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V612:$BV612))-IF($AV$19=CC$19,$AV612)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V612:$BV612*INDIRECT(\"Months_non_UN_operation\"&$B612),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V612:$BV612))-IF($AV$19=CE$19,$AV612)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V612:$BV612*INDIRECT(\"Months_non_UN_operation\"&$B612),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V612:$BV612))-IF($AV$19=CG$19,$AV612)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V612:$BV612*INDIRECT(\"Months_non_UN_operation\"&$B612),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V612:$BV612))-IF($AV$19=CI$19,$AV612)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B612-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O612*(Direct_cost_personnel*$F612-UN_compensation)*$G612/CPI_2001*12/1000000/$E612*$CK612","v":8.0718215176175701E-5},2.2346613800119453E-4,{"$f":"P612*(Direct_cost_personnel*$F612-UN_compensation)*$G612/CPI_2001*12/1000000/$E612*$CK612","v":2.4167130292268149E-6},6.6906029341674929E-6,{"$f":"Q612*(Direct_cost_personnel*$F612-UN_compensation)*$G612/CPI_2001*12/1000000/$E612*$CK612","v":7.0568020453423077E-6},1.9536560567769101E-5,{"$f":"R612*(Direct_cost_personnel*$F612-UN_compensation)*$G612/CPI_2001*12/1000000/$E612*$CK612","v":5.7131096010921997E-5},1.5816585336371979E-4,{"$f":"S612*(Direct_cost_personnel*$F612-UN_compensation)*$G612/CPI_2001*12/1000000/$E612*$CK612","v":1.0053526201583569E-5},2.7832908206136826E-5,{"$f":"T612*(Direct_cost_personnel*$F612-UN_compensation)*$G612/CPI_2001*12/1000000/$E612*$CK612","v":4.0600778891010562E-6},1.1240212929401408E-5,{"$f":"U612*(Direct_cost_personnel*$F612-UN_compensation)*$G612/CPI_2001*12/1000000/$E612*$CK612","v":0},0,2.9416816213504907E-4,7.240833244335199E-6,2.6858064631158497E-5,2.1815645449026395E-4,0,1.8813175339491879E-6,4.0031321465423342E-5,{"$f":"BW612*Direct_cost_personnel*$F612*$G612/CPI_2001*12/1000000/$E612*$CK612","v":3.6155657324715587E-4},9.1527448139411456E-4,{"$f":"BY612*Direct_cost_personnel*$F612*$G612/CPI_2001*12/1000000/$E612*$CK612","v":3.5521347547089004E-4},8.9921703435211252E-4,{"$f":"CA612*Direct_cost_personnel*$F612*$G612/CPI_2001*12/1000000/$E612*$CK612","v":0},0,{"$f":"CC612*Direct_cost_personnel*$F612*$G612/CPI_2001*12/1000000/$E612*$CK612","v":0},0,{"$f":"CE612*Direct_cost_personnel*$F612*$G612/CPI_2001*12/1000000/$E612*$CK612","v":0},0,{"$f":"CG612*Direct_cost_personnel*$F612*$G612/CPI_2001*12/1000000/$E612*$CK612","v":6.3430977762658945E-6},1.6057447042002007E-5,{"$f":"CI612*Direct_cost_personnel*$F612*$G612/CPI_2001*12/1000000/$E612*$CK612","v":0},0,null,null,null,430]
["Switzerland",2009,22059,4420,492261,1.407292,214.53700000000001,35.204599999999999,1.1004719999999999,4.0819182859999996,23.652291429999998,0,0.285925714,6.0839657139999996,21.4166666666667,2.5,8.6666666666666696,8.0833333333333304,1.75,0,0.41666666666666702,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX613","v":0},{"$f":"Include_Afghanistan*DY613","v":0},{"$f":"Include_Afghanistan*DZ613","v":0},null,5,null,207,null,{"$f":"IF(NOT(ISBLANK(AV613)),Personnel_plane*AV613,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY613)),Personnel_plane*AY613,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA613)),Personnel_plane*BA613,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV613*Include_Iraq","v":0},0,212,237,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V613:$BV613*INDIRECT(\"Months_non_UN_operation\"&$B613),0))/12","v":207},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V613:$BV613))-IF($AV$19=BY$19,$AV613)","v":232},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V613:$BV613*INDIRECT(\"Months_non_UN_operation\"&$B613),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V613:$BV613))-IF($AV$19=CA$19,$AV613)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V613:$BV613*INDIRECT(\"Months_non_UN_operation\"&$B613),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V613:$BV613))-IF($AV$19=CC$19,$AV613)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V613:$BV613*INDIRECT(\"Months_non_UN_operation\"&$B613),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V613:$BV613))-IF($AV$19=CE$19,$AV613)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V613:$BV613*INDIRECT(\"Months_non_UN_operation\"&$B613),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V613:$BV613))-IF($AV$19=CG$19,$AV613)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V613:$BV613*INDIRECT(\"Months_non_UN_operation\"&$B613),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V613:$BV613))-IF($AV$19=CI$19,$AV613)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B613-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O613*(Direct_cost_personnel*$F613-UN_compensation)*$G613/CPI_2001*12/1000000/$E613*$CK613","v":2.5063512371024681E-5},2.6426575552983183E-5,{"$f":"P613*(Direct_cost_personnel*$F613-UN_compensation)*$G613/CPI_2001*12/1000000/$E613*$CK613","v":2.9257018331935381E-6},3.0848142668851913E-6,{"$f":"Q613*(Direct_cost_personnel*$F613-UN_compensation)*$G613/CPI_2001*12/1000000/$E613*$CK613","v":1.0142433021737603E-5},1.0694022791868668E-5,{"$f":"R613*(Direct_cost_personnel*$F613-UN_compensation)*$G613/CPI_2001*12/1000000/$E613*$CK613","v":9.4597692606591029E-6},9.9742327962621153E-6,{"$f":"S613*(Direct_cost_personnel*$F613-UN_compensation)*$G613/CPI_2001*12/1000000/$E613*$CK613","v":2.0479912832354768E-6},2.1593699868196342E-6,{"$f":"T613*(Direct_cost_personnel*$F613-UN_compensation)*$G613/CPI_2001*12/1000000/$E613*$CK613","v":0},0,{"$f":"U613*(Direct_cost_personnel*$F613-UN_compensation)*$G613/CPI_2001*12/1000000/$E613*$CK613","v":4.8761697219892341E-7},5.1413571114753242E-7,2.1679635574368871E-4,6.7769075404341638E-6,2.5137198231149455E-5,1.4565512992653458E-4,0,1.7607827615883207E-6,3.7466171899829823E-5,{"$f":"BW613*Direct_cost_personnel*$F613*$G613/CPI_2001*12/1000000/$E613*$CK613","v":2.6707764088163422E-4},2.924403925007161E-4,{"$f":"BY613*Direct_cost_personnel*$F613*$G613/CPI_2001*12/1000000/$E613*$CK613","v":2.6077863991744469E-4},2.8627076396694573E-4,{"$f":"CA613*Direct_cost_personnel*$F613*$G613/CPI_2001*12/1000000/$E613*$CK613","v":0},0,{"$f":"CC613*Direct_cost_personnel*$F613*$G613/CPI_2001*12/1000000/$E613*$CK613","v":0},0,{"$f":"CE613*Direct_cost_personnel*$F613*$G613/CPI_2001*12/1000000/$E613*$CK613","v":0},0,{"$f":"CG613*Direct_cost_personnel*$F613*$G613/CPI_2001*12/1000000/$E613*$CK613","v":6.2990009641894862E-6},6.1696285337703826E-6,{"$f":"CI613*Direct_cost_personnel*$F613*$G613/CPI_2001*12/1000000/$E613*$CK613","v":0},0]
["Turkey",2009,511000,9469.6181759999999,614417,0.60117100000000001,214.53700000000001,2.9771000000000001,3.1088570999999999E-2,0.25579200000000002,2.291038286,0,1.7919429000000001E-2,0.38125199999999998,610.66666666666697,8.25,440.91666666666703,93.25,0,14.1666666666667,54.0833333333333,null,null,null,1,null,null,null,null,null,null,246,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX614","v":0},{"$f":"Include_Afghanistan*DY614","v":0},{"$f":"Include_Afghanistan*DZ614","v":0},null,null,null,509,null,{"$f":"IF(NOT(ISBLANK(AV614)),Personnel_plane*AV614,0)","v":0},10,null,{"$f":"IF(NOT(ISBLANK(AY614)),Personnel_plane*AY614,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA614)),Personnel_plane*BA614,0)","v":0},null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,{"$f":"DV614*Include_Iraq","v":0},0,522,768,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V614:$BV614*INDIRECT(\"Months_non_UN_operation\"&$B614),0))/12","v":522},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V614:$BV614))-IF($AV$19=BY$19,$AV614)","v":768},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V614:$BV614*INDIRECT(\"Months_non_UN_operation\"&$B614),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V614:$BV614))-IF($AV$19=CA$19,$AV614)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V614:$BV614*INDIRECT(\"Months_non_UN_operation\"&$B614),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V614:$BV614))-IF($AV$19=CC$19,$AV614)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V614:$BV614*INDIRECT(\"Months_non_UN_operation\"&$B614),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V614:$BV614))-IF($AV$19=CE$19,$AV614)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V614:$BV614*INDIRECT(\"Months_non_UN_operation\"&$B614),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V614:$BV614))-IF($AV$19=CG$19,$AV614)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V614:$BV614*INDIRECT(\"Months_non_UN_operation\"&$B614),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V614:$BV614))-IF($AV$19=CI$19,$AV614)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B614-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O614*(Direct_cost_personnel*$F614-UN_compensation)*$G614/CPI_2001*12/1000000/$E614*$CK614","v":2.1950266894219572E-4},5.5834232702947109E-5,{"$f":"P614*(Direct_cost_personnel*$F614-UN_compensation)*$G614/CPI_2001*12/1000000/$E614*$CK614","v":2.9654427163315181E-6},7.543107311124128E-7,{"$f":"Q614*(Direct_cost_personnel*$F614-UN_compensation)*$G614/CPI_2001*12/1000000/$E614*$CK614","v":1.584864385061624E-4},4.0313717962785644E-5,{"$f":"R614*(Direct_cost_personnel*$F614-UN_compensation)*$G614/CPI_2001*12/1000000/$E614*$CK614","v":3.3518488884595655E-5},8.5259970516645454E-6,{"$f":"S614*(Direct_cost_personnel*$F614-UN_compensation)*$G614/CPI_2001*12/1000000/$E614*$CK614","v":0},0,{"$f":"T614*(Direct_cost_personnel*$F614-UN_compensation)*$G614/CPI_2001*12/1000000/$E614*$CK614","v":5.0921743613773674E-6},1.2952810534253582E-6,{"$f":"U614*(Direct_cost_personnel*$F614-UN_compensation)*$G614/CPI_2001*12/1000000/$E614*$CK614","v":1.944012447372883E-5},4.9449259039591474E-6,1.4688525187806024E-5,1.5338593200980683E-7,1.2620359527188469E-6,1.1303608736736738E-5,0,8.8411536131672339E-8,1.8810351029194258E-6,{"$f":"BW614*Direct_cost_personnel*$F614*$G614/CPI_2001*12/1000000/$E614*$CK614","v":2.250702965656135E-4},7.0219471696282795E-5,{"$f":"BY614*Direct_cost_personnel*$F614*$G614/CPI_2001*12/1000000/$E614*$CK614","v":2.250702965656135E-4},7.0219471696282795E-5,{"$f":"CA614*Direct_cost_personnel*$F614*$G614/CPI_2001*12/1000000/$E614*$CK614","v":0},0,{"$f":"CC614*Direct_cost_personnel*$F614*$G614/CPI_2001*12/1000000/$E614*$CK614","v":0},0,{"$f":"CE614*Direct_cost_personnel*$F614*$G614/CPI_2001*12/1000000/$E614*$CK614","v":0},0,{"$f":"CG614*Direct_cost_personnel*$F614*$G614/CPI_2001*12/1000000/$E614*$CK614","v":0},0,{"$f":"CI614*Direct_cost_personnel*$F614*$G614/CPI_2001*12/1000000/$E614*$CK614","v":0},0,null,null,null,720]
["United Kingdom",2009,175690,61180,2180654,1.00051,214.53700000000001,315.4717,8.5949519999999993,26.312712000000001,183.7329857,0,1.8430679999999999,94.987945710000005,285.33333333333297,272.66666666666703,1,11.0833333333333,0.58333333333333304,0,0,null,null,1,1,null,null,null,null,null,null,9,null,12,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX615","v":0},{"$f":"Include_Afghanistan*DY615","v":0},{"$f":"Include_Afghanistan*DZ615","v":0},null,null,null,8,null,{"$f":"IF(NOT(ISBLANK(AV615)),Personnel_plane*AV615,0)","v":0},4,null,{"$f":"IF(NOT(ISBLANK(AY615)),Personnel_plane*AY615,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA615)),Personnel_plane*BA615,0)","v":0},null,null,null,null,null,null,1,null,null,null,3,null,63,null,null,null,null,null,{"$f":"DV615*Include_Iraq","v":0},0,93,102,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V615:$BV615*INDIRECT(\"Months_non_UN_operation\"&$B615),0))/12","v":30},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V615:$BV615))-IF($AV$19=BY$19,$AV615)","v":39},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V615:$BV615*INDIRECT(\"Months_non_UN_operation\"&$B615),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V615:$BV615))-IF($AV$19=CA$19,$AV615)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V615:$BV615*INDIRECT(\"Months_non_UN_operation\"&$B615),0))/12","v":63},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V615:$BV615))-IF($AV$19=CC$19,$AV615)","v":63},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V615:$BV615*INDIRECT(\"Months_non_UN_operation\"&$B615),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V615:$BV615))-IF($AV$19=CE$19,$AV615)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V615:$BV615*INDIRECT(\"Months_non_UN_operation\"&$B615),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V615:$BV615))-IF($AV$19=CG$19,$AV615)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V615:$BV615*INDIRECT(\"Months_non_UN_operation\"&$B615),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V615:$BV615))-IF($AV$19=CI$19,$AV615)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B615-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O615*(Direct_cost_personnel*$F615-UN_compensation)*$G615/CPI_2001*12/1000000/$E615*$CK615","v":5.1923883727703101E-5},1.3812623382548873E-4,{"$f":"P615*(Direct_cost_personnel*$F615-UN_compensation)*$G615/CPI_2001*12/1000000/$E615*$CK615","v":4.9618851506146313E-5},1.3199446176314261E-4,{"$f":"Q615*(Direct_cost_personnel*$F615-UN_compensation)*$G615/CPI_2001*12/1000000/$E615*$CK615","v":1.8197622801765126E-7},4.8408726807998451E-7,{"$f":"R615*(Direct_cost_personnel*$F615-UN_compensation)*$G615/CPI_2001*12/1000000/$E615*$CK615","v":2.0169031938622949E-6},5.3653005545531458E-6,{"$f":"S615*(Direct_cost_personnel*$F615-UN_compensation)*$G615/CPI_2001*12/1000000/$E615*$CK615","v":1.0615279967696318E-7},2.8238423971332418E-7,{"$f":"T615*(Direct_cost_personnel*$F615-UN_compensation)*$G615/CPI_2001*12/1000000/$E615*$CK615","v":0},0,{"$f":"U615*(Direct_cost_personnel*$F615-UN_compensation)*$G615/CPI_2001*12/1000000/$E615*$CK615","v":0},0,4.3855254612166665E-4,1.1948260599583135E-5,3.6578580084889175E-5,2.5541615519005596E-4,0,2.5621384234318574E-6,1.3204736095816881E-4,{"$f":"BW615*Direct_cost_personnel*$F615*$G615/CPI_2001*12/1000000/$E615*$CK615","v":1.8803145260059789E-5},4.9376901344158425E-5,{"$f":"BY615*Direct_cost_personnel*$F615*$G615/CPI_2001*12/1000000/$E615*$CK615","v":6.0655307290515459E-6},1.8879403455119394E-5,{"$f":"CA615*Direct_cost_personnel*$F615*$G615/CPI_2001*12/1000000/$E615*$CK615","v":0},0,{"$f":"CC615*Direct_cost_personnel*$F615*$G615/CPI_2001*12/1000000/$E615*$CK615","v":1.2737614531008249E-5},3.0497497889039025E-5,{"$f":"CE615*Direct_cost_personnel*$F615*$G615/CPI_2001*12/1000000/$E615*$CK615","v":0},0,{"$f":"CG615*Direct_cost_personnel*$F615*$G615/CPI_2001*12/1000000/$E615*$CK615","v":0},0,{"$f":"CI615*Direct_cost_personnel*$F615*$G615/CPI_2001*12/1000000/$E615*$CK615","v":0},0,null,null,null,9000]
["United States",2009,1580255,693600,13938930,1,214.53700000000001,1275.4001000000001,29.884664570000002,399.75878740000002,727.94421090000003,0,6.4434994290000001,111.3689263,85.6666666666667,0.83333333333333304,4.0833333333333304,31.4166666666667,0,0,49.3333333333333,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX616","v":0},{"$f":"Include_Afghanistan*DY616","v":0},{"$f":"Include_Afghanistan*DZ616","v":0},null,null,null,1475,null,{"$f":"IF(NOT(ISBLANK(AV616)),Personnel_plane*AV616,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY616)),Personnel_plane*AY616,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA616)),Personnel_plane*BA616,0)","v":0},null,null,null,null,null,688,1,null,null,null,4,null,3,null,null,null,null,null,{"$f":"DV616*Include_Iraq","v":0},0,2182,2182,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V616:$BV616*INDIRECT(\"Months_non_UN_operation\"&$B616),0))/12","v":1491},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V616:$BV616))-IF($AV$19=BY$19,$AV616)","v":1491},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V616:$BV616*INDIRECT(\"Months_non_UN_operation\"&$B616),0))/12","v":688},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V616:$BV616))-IF($AV$19=CA$19,$AV616)","v":688},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V616:$BV616*INDIRECT(\"Months_non_UN_operation\"&$B616),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V616:$BV616))-IF($AV$19=CC$19,$AV616)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V616:$BV616*INDIRECT(\"Months_non_UN_operation\"&$B616),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V616:$BV616))-IF($AV$19=CE$19,$AV616)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V616:$BV616*INDIRECT(\"Months_non_UN_operation\"&$B616),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V616:$BV616))-IF($AV$19=CG$19,$AV616)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V616:$BV616*INDIRECT(\"Months_non_UN_operation\"&$B616),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V616:$BV616))-IF($AV$19=CI$19,$AV616)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B616-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O616*(Direct_cost_personnel*$F616-UN_compensation)*$G616/CPI_2001*12/1000000/$E616*$CK616","v":2.4374618227054414E-6},8.1773452823552467E-6,{"$f":"P616*(Direct_cost_personnel*$F616-UN_compensation)*$G616/CPI_2001*12/1000000/$E616*$CK616","v":2.3710718119702718E-8},7.9546160334194971E-8,{"$f":"Q616*(Direct_cost_personnel*$F616-UN_compensation)*$G616/CPI_2001*12/1000000/$E616*$CK616","v":1.1618251878654327E-7},3.8977618563755515E-7,{"$f":"R616*(Direct_cost_personnel*$F616-UN_compensation)*$G616/CPI_2001*12/1000000/$E616*$CK616","v":8.9389407311279368E-7},2.9988902445991542E-6,{"$f":"S616*(Direct_cost_personnel*$F616-UN_compensation)*$G616/CPI_2001*12/1000000/$E616*$CK616","v":0},0,{"$f":"T616*(Direct_cost_personnel*$F616-UN_compensation)*$G616/CPI_2001*12/1000000/$E616*$CK616","v":0},0,{"$f":"U616*(Direct_cost_personnel*$F616-UN_compensation)*$G616/CPI_2001*12/1000000/$E616*$CK616","v":1.4036745126864006E-6},4.7091326917843403E-6,2.7737352300341833E-4,6.4993053517530201E-6,8.6939387265778421E-5,1.5831302689036668E-4,0,1.4013297765087554E-6,2.4220471239526366E-5,{"$f":"BW616*Direct_cost_personnel*$F616*$G616/CPI_2001*12/1000000/$E616*$CK616","v":6.8982382582921789E-5},2.0828366621905616E-4,{"$f":"BY616*Direct_cost_personnel*$F616*$G616/CPI_2001*12/1000000/$E616*$CK616","v":4.7136907621969014E-5},1.4232399006994167E-4,{"$f":"CA616*Direct_cost_personnel*$F616*$G616/CPI_2001*12/1000000/$E616*$CK616","v":2.1750632088473969E-5},6.5673309971911385E-5,{"$f":"CC616*Direct_cost_personnel*$F616*$G616/CPI_2001*12/1000000/$E616*$CK616","v":9.4842872478810887E-8},2.8636617720310192E-7,{"$f":"CE616*Direct_cost_personnel*$F616*$G616/CPI_2001*12/1000000/$E616*$CK616","v":0},0,{"$f":"CG616*Direct_cost_personnel*$F616*$G616/CPI_2001*12/1000000/$E616*$CK616","v":0},0,{"$f":"CI616*Direct_cost_personnel*$F616*$G616/CPI_2001*12/1000000/$E616*$CK616","v":0},0,null,null,null,34800,null,31129]
["Australia",2010,56552,26900,1245305,1.069129,218.05600000000001,322.71019999999999,2.0787085709999999,26.156170289999999,260.03527029999998,0,7.7509662859999997,26.68903714,104.333333333333,15,13,24.4166666666667,2.3333333333333299,49.5833333333333,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX617","v":0},{"$f":"Include_Afghanistan*DY617","v":0},{"$f":"Include_Afghanistan*DZ617","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV617)),Personnel_plane*AV617,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY617)),Personnel_plane*AY617,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA617)),Personnel_plane*BA617,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,80,null,null,404,null,{"$f":"DV617*Include_Iraq","v":0},0,509,509,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V617:$BV617*INDIRECT(\"Months_non_UN_operation\"&$B617),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V617:$BV617))-IF($AV$19=BY$19,$AV617)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V617:$BV617*INDIRECT(\"Months_non_UN_operation\"&$B617),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V617:$BV617))-IF($AV$19=CA$19,$AV617)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V617:$BV617*INDIRECT(\"Months_non_UN_operation\"&$B617),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V617:$BV617))-IF($AV$19=CC$19,$AV617)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V617:$BV617*INDIRECT(\"Months_non_UN_operation\"&$B617),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V617:$BV617))-IF($AV$19=CE$19,$AV617)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V617:$BV617*INDIRECT(\"Months_non_UN_operation\"&$B617),0))/12","v":484},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V617:$BV617))-IF($AV$19=CG$19,$AV617)","v":484},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V617:$BV617*INDIRECT(\"Months_non_UN_operation\"&$B617),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V617:$BV617))-IF($AV$19=CI$19,$AV617)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B617-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O617*(Direct_cost_personnel*$F617-UN_compensation)*$G617/CPI_2001*12/1000000/$E617*$CK617","v":3.8977201938274279E-5},1.2947998934009013E-4,{"$f":"P617*(Direct_cost_personnel*$F617-UN_compensation)*$G617/CPI_2001*12/1000000/$E617*$CK617","v":5.6037510773876945E-6},1.8615333930683944E-5,{"$f":"Q617*(Direct_cost_personnel*$F617-UN_compensation)*$G617/CPI_2001*12/1000000/$E617*$CK617","v":4.8565842670693347E-6},1.6133289406592752E-5,{"$f":"R617*(Direct_cost_personnel*$F617-UN_compensation)*$G617/CPI_2001*12/1000000/$E617*$CK617","v":9.121661475969981E-6},3.0301626898280015E-5,{"$f":"S617*(Direct_cost_personnel*$F617-UN_compensation)*$G617/CPI_2001*12/1000000/$E617*$CK617","v":8.7169461203808429E-7},2.8957186114397201E-6,{"$f":"T617*(Direct_cost_personnel*$F617-UN_compensation)*$G617/CPI_2001*12/1000000/$E617*$CK617","v":1.8523510505809306E-5},6.1534020493094103E-5,{"$f":"U617*(Direct_cost_personnel*$F617-UN_compensation)*$G617/CPI_2001*12/1000000/$E617*$CK617","v":0},0,8.4195320272094007E-4,5.4233654184990703E-6,6.8241633969362615E-5,6.7843386620407514E-4,0,2.0222326064313215E-5,6.9631887363836407E-5,{"$f":"BW617*Direct_cost_personnel*$F617*$G617/CPI_2001*12/1000000/$E617*$CK617","v":2.0977507210968217E-4},6.3168033138120841E-4,{"$f":"BY617*Direct_cost_personnel*$F617*$G617/CPI_2001*12/1000000/$E617*$CK617","v":0},0,{"$f":"CA617*Direct_cost_personnel*$F617*$G617/CPI_2001*12/1000000/$E617*$CK617","v":1.0303294307941164E-5},3.10255565511399E-5,{"$f":"CC617*Direct_cost_personnel*$F617*$G617/CPI_2001*12/1000000/$E617*$CK617","v":0},0,{"$f":"CE617*Direct_cost_personnel*$F617*$G617/CPI_2001*12/1000000/$E617*$CK617","v":0},0,{"$f":"CG617*Direct_cost_personnel*$F617*$G617/CPI_2001*12/1000000/$E617*$CK617","v":1.9947177780174096E-4},6.0065477483006854E-4,{"$f":"CI617*Direct_cost_personnel*$F617*$G617/CPI_2001*12/1000000/$E617*$CK617","v":0},0,null,null,null,1550]
["Austria",2010,25900,2810,379753,1.1300870000000001,218.05600000000001,141.95480000000001,0.84980742899999995,11.33743714,114.6339771,0,3.399557143,11.73397714,400.58333333333297,4.0833333333333304,387.91666666666703,2.5,2,4.0833333333333304,0,null,null,null,1,null,null,null,null,null,null,304,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX618","v":0},{"$f":"Include_Afghanistan*DY618","v":0},{"$f":"Include_Afghanistan*DZ618","v":0},null,null,null,437,null,{"$f":"IF(NOT(ISBLANK(AV618)),Personnel_plane*AV618,0)","v":0},13,null,{"$f":"IF(NOT(ISBLANK(AY618)),Personnel_plane*AY618,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA618)),Personnel_plane*BA618,0)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV618*Include_Iraq","v":0},0,756,756,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V618:$BV618*INDIRECT(\"Months_non_UN_operation\"&$B618),0))/12","v":756},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V618:$BV618))-IF($AV$19=BY$19,$AV618)","v":756},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V618:$BV618*INDIRECT(\"Months_non_UN_operation\"&$B618),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V618:$BV618))-IF($AV$19=CA$19,$AV618)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V618:$BV618*INDIRECT(\"Months_non_UN_operation\"&$B618),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V618:$BV618))-IF($AV$19=CC$19,$AV618)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V618:$BV618*INDIRECT(\"Months_non_UN_operation\"&$B618),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V618:$BV618))-IF($AV$19=CE$19,$AV618)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V618:$BV618*INDIRECT(\"Months_non_UN_operation\"&$B618),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V618:$BV618))-IF($AV$19=CG$19,$AV618)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V618:$BV618*INDIRECT(\"Months_non_UN_operation\"&$B618),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V618:$BV618))-IF($AV$19=CI$19,$AV618)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B618-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O618*(Direct_cost_personnel*$F618-UN_compensation)*$G618/CPI_2001*12/1000000/$E618*$CK618","v":5.2161165595435285E-4},3.7183409637212591E-4,{"$f":"P618*(Direct_cost_personnel*$F618-UN_compensation)*$G618/CPI_2001*12/1000000/$E618*$CK618","v":5.3170316500443696E-6},3.7902789103878033E-6,{"$f":"Q618*(Direct_cost_personnel*$F618-UN_compensation)*$G618/CPI_2001*12/1000000/$E618*$CK618","v":5.0511800675421593E-4},3.600764964868419E-4,{"$f":"R618*(Direct_cost_personnel*$F618-UN_compensation)*$G618/CPI_2001*12/1000000/$E618*$CK618","v":3.2553255000271679E-6},2.3205789247272282E-6,{"$f":"S618*(Direct_cost_personnel*$F618-UN_compensation)*$G618/CPI_2001*12/1000000/$E618*$CK618","v":2.6042604000217346E-6},1.856463139781783E-6,{"$f":"T618*(Direct_cost_personnel*$F618-UN_compensation)*$G618/CPI_2001*12/1000000/$E618*$CK618","v":5.3170316500443696E-6},3.7902789103878033E-6,{"$f":"U618*(Direct_cost_personnel*$F618-UN_compensation)*$G618/CPI_2001*12/1000000/$E618*$CK618","v":0},0,1.2145065500393168E-3,7.2706008447236139E-6,9.6998422506241563E-5,9.8076089040319194E-4,0,2.9085204708868218E-5,1.0039105471982357E-4,{"$f":"BW618*Direct_cost_personnel*$F618*$G618/CPI_2001*12/1000000/$E618*$CK618","v":1.0799761874218377E-3},7.0174306683751383E-4,{"$f":"BY618*Direct_cost_personnel*$F618*$G618/CPI_2001*12/1000000/$E618*$CK618","v":1.0799761874218377E-3},7.0174306683751383E-4,{"$f":"CA618*Direct_cost_personnel*$F618*$G618/CPI_2001*12/1000000/$E618*$CK618","v":0},0,{"$f":"CC618*Direct_cost_personnel*$F618*$G618/CPI_2001*12/1000000/$E618*$CK618","v":0},0,{"$f":"CE618*Direct_cost_personnel*$F618*$G618/CPI_2001*12/1000000/$E618*$CK618","v":0},0,{"$f":"CG618*Direct_cost_personnel*$F618*$G618/CPI_2001*12/1000000/$E618*$CK618","v":0},0,{"$f":"CI618*Direct_cost_personnel*$F618*$G618/CPI_2001*12/1000000/$E618*$CK618","v":0},0,null,null,null,3]
["Belgium",2010,37882,5200,470222,1.1474420000000001,218.05600000000001,136.3484,1.0855319999999999,6.3821640000000004,110.24687489999999,0,4.2967474289999998,14.33704457,218.916666666667,0,186.833333333333,32.0833333333333,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX619","v":0},{"$f":"Include_Afghanistan*DY619","v":0},{"$f":"Include_Afghanistan*DZ619","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV619)),Personnel_plane*AV619,0)","v":0},1,null,{"$f":"IF(NOT(ISBLANK(AY619)),Personnel_plane*AY619,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA619)),Personnel_plane*BA619,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"DV619*Include_Iraq","v":0},0,5.333333333333333,7,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V619:$BV619*INDIRECT(\"Months_non_UN_operation\"&$B619),0))/12","v":2},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V619:$BV619))-IF($AV$19=BY$19,$AV619)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V619:$BV619*INDIRECT(\"Months_non_UN_operation\"&$B619),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V619:$BV619))-IF($AV$19=CA$19,$AV619)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V619:$BV619*INDIRECT(\"Months_non_UN_operation\"&$B619),0))/12","v":3.3333333333333335},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V619:$BV619))-IF($AV$19=CC$19,$AV619)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V619:$BV619*INDIRECT(\"Months_non_UN_operation\"&$B619),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V619:$BV619))-IF($AV$19=CE$19,$AV619)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V619:$BV619*INDIRECT(\"Months_non_UN_operation\"&$B619),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V619:$BV619))-IF($AV$19=CG$19,$AV619)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V619:$BV619*INDIRECT(\"Months_non_UN_operation\"&$B619),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V619:$BV619))-IF($AV$19=CI$19,$AV619)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B619-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O619*(Direct_cost_personnel*$F619-UN_compensation)*$G619/CPI_2001*12/1000000/$E619*$CK619","v":2.3409254605195176E-4},2.0763344939633255E-4,{"$f":"P619*(Direct_cost_personnel*$F619-UN_compensation)*$G619/CPI_2001*12/1000000/$E619*$CK619","v":0},0,{"$f":"Q619*(Direct_cost_personnel*$F619-UN_compensation)*$G619/CPI_2001*12/1000000/$E619*$CK619","v":1.9978511162865409E-4},1.7720372803447894E-4,{"$f":"R619*(Direct_cost_personnel*$F619-UN_compensation)*$G619/CPI_2001*12/1000000/$E619*$CK619","v":3.4307434423297007E-5},3.0429721361853005E-5,{"$f":"S619*(Direct_cost_personnel*$F619-UN_compensation)*$G619/CPI_2001*12/1000000/$E619*$CK619","v":0},0,{"$f":"T619*(Direct_cost_personnel*$F619-UN_compensation)*$G619/CPI_2001*12/1000000/$E619*$CK619","v":0},0,{"$f":"U619*(Direct_cost_personnel*$F619-UN_compensation)*$G619/CPI_2001*12/1000000/$E619*$CK619","v":0},0,9.4210236560040639E-4,7.5005080010835498E-6,4.4097707065500965E-5,7.6175328528491765E-4,0,2.9688473918640508E-5,9.9062134980061817E-5,{"$f":"BW619*Direct_cost_personnel*$F619*$G619/CPI_2001*12/1000000/$E619*$CK619","v":6.2475284807025485E-6},6.6392119334952067E-6,{"$f":"BY619*Direct_cost_personnel*$F619*$G619/CPI_2001*12/1000000/$E619*$CK619","v":2.3428231802634557E-6},1.8969176952843451E-6,{"$f":"CA619*Direct_cost_personnel*$F619*$G619/CPI_2001*12/1000000/$E619*$CK619","v":0},0,{"$f":"CC619*Direct_cost_personnel*$F619*$G619/CPI_2001*12/1000000/$E619*$CK619","v":3.9047053004390936E-6},4.742294238210862E-6,{"$f":"CE619*Direct_cost_personnel*$F619*$G619/CPI_2001*12/1000000/$E619*$CK619","v":0},0,{"$f":"CG619*Direct_cost_personnel*$F619*$G619/CPI_2001*12/1000000/$E619*$CK619","v":0},0,{"$f":"CI619*Direct_cost_personnel*$F619*$G619/CPI_2001*12/1000000/$E619*$CK619","v":0},0,null,null,null,491]
["Brazil",2010,318000,14709.600256,2142926,0.95537190000000005,218.05600000000001,28.520600000000002,0.17223428599999999,0.64401771399999996,25.386490290000001,0,0.26862857099999998,2.049221143,2118.4166666666702,1,0.16666666666666699,45.0833333333333,5.6666666666666696,14.0833333333333,2052.4166666666702,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX620","v":0},{"$f":"Include_Afghanistan*DY620","v":0},{"$f":"Include_Afghanistan*DZ620","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV620)),Personnel_plane*AV620,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY620)),Personnel_plane*AY620,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA620)),Personnel_plane*BA620,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV620*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V620:$BV620*INDIRECT(\"Months_non_UN_operation\"&$B620),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V620:$BV620))-IF($AV$19=BY$19,$AV620)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V620:$BV620*INDIRECT(\"Months_non_UN_operation\"&$B620),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V620:$BV620))-IF($AV$19=CA$19,$AV620)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V620:$BV620*INDIRECT(\"Months_non_UN_operation\"&$B620),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V620:$BV620))-IF($AV$19=CC$19,$AV620)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V620:$BV620*INDIRECT(\"Months_non_UN_operation\"&$B620),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V620:$BV620))-IF($AV$19=CE$19,$AV620)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V620:$BV620*INDIRECT(\"Months_non_UN_operation\"&$B620),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V620:$BV620))-IF($AV$19=CG$19,$AV620)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V620:$BV620*INDIRECT(\"Months_non_UN_operation\"&$B620),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V620:$BV620))-IF($AV$19=CI$19,$AV620)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B620-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O620*(Direct_cost_personnel*$F620-UN_compensation)*$G620/CPI_2001*12/1000000/$E620*$CK620","v":4.059204283311384E-4},1.4856925777649438E-4,{"$f":"P620*(Direct_cost_personnel*$F620-UN_compensation)*$G620/CPI_2001*12/1000000/$E620*$CK620","v":1.9161500884991356E-7},7.0132217195150848E-8,{"$f":"Q620*(Direct_cost_personnel*$F620-UN_compensation)*$G620/CPI_2001*12/1000000/$E620*$CK620","v":3.1935834808318984E-8},1.1688702865858498E-8,{"$f":"R620*(Direct_cost_personnel*$F620-UN_compensation)*$G620/CPI_2001*12/1000000/$E620*$CK620","v":8.6386433156502616E-6},3.1617941252147154E-6,{"$f":"S620*(Direct_cost_personnel*$F620-UN_compensation)*$G620/CPI_2001*12/1000000/$E620*$CK620","v":1.0858183834828441E-6},3.974158974391884E-7,{"$f":"T620*(Direct_cost_personnel*$F620-UN_compensation)*$G620/CPI_2001*12/1000000/$E620*$CK620","v":2.6985780413029428E-6},9.8769539216503897E-7,{"$f":"U620*(Direct_cost_personnel*$F620-UN_compensation)*$G620/CPI_2001*12/1000000/$E620*$CK620","v":3.9327383774704402E-4},1.4394053144161441E-4,4.3241671799245812E-5,2.6113400376532881E-7,9.7643116279771641E-7,3.8489873328573755E-5,0,4.072827536265857E-7,3.106938427301016E-6,{"$f":"BW620*Direct_cost_personnel*$F620*$G620/CPI_2001*12/1000000/$E620*$CK620","v":0},0,{"$f":"BY620*Direct_cost_personnel*$F620*$G620/CPI_2001*12/1000000/$E620*$CK620","v":0},0,{"$f":"CA620*Direct_cost_personnel*$F620*$G620/CPI_2001*12/1000000/$E620*$CK620","v":0},0,{"$f":"CC620*Direct_cost_personnel*$F620*$G620/CPI_2001*12/1000000/$E620*$CK620","v":0},0,{"$f":"CE620*Direct_cost_personnel*$F620*$G620/CPI_2001*12/1000000/$E620*$CK620","v":0},0,{"$f":"CG620*Direct_cost_personnel*$F620*$G620/CPI_2001*12/1000000/$E620*$CK620","v":0},0,{"$f":"CI620*Direct_cost_personnel*$F620*$G620/CPI_2001*12/1000000/$E620*$CK620","v":0},0]
["Canada",2010,65722,19900,1577040,1.1858660000000001,218.05600000000001,538.72829999999999,3.4407754289999999,43.373489139999997,434.77884510000001,0,12.857904,44.277293139999998,186.083333333333,1,9.9166666666666696,56.25,0.33333333333333298,0.25,118.333333333333,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX621","v":0},{"$f":"Include_Afghanistan*DY621","v":0},{"$f":"Include_Afghanistan*DZ621","v":0},null,null,null,5,null,{"$f":"IF(NOT(ISBLANK(AV621)),Personnel_plane*AV621,0)","v":0},4,null,{"$f":"IF(NOT(ISBLANK(AY621)),Personnel_plane*AY621,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA621)),Personnel_plane*BA621,0)","v":0},null,null,null,null,null,28,null,null,null,null,1,null,8,null,null,null,null,null,{"$f":"DV621*Include_Iraq","v":0},0,48,48,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V621:$BV621*INDIRECT(\"Months_non_UN_operation\"&$B621),0))/12","v":12},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V621:$BV621))-IF($AV$19=BY$19,$AV621)","v":12},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V621:$BV621*INDIRECT(\"Months_non_UN_operation\"&$B621),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V621:$BV621))-IF($AV$19=CA$19,$AV621)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V621:$BV621*INDIRECT(\"Months_non_UN_operation\"&$B621),0))/12","v":8},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V621:$BV621))-IF($AV$19=CC$19,$AV621)","v":8},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V621:$BV621*INDIRECT(\"Months_non_UN_operation\"&$B621),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V621:$BV621))-IF($AV$19=CE$19,$AV621)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V621:$BV621*INDIRECT(\"Months_non_UN_operation\"&$B621),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V621:$BV621))-IF($AV$19=CG$19,$AV621)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V621:$BV621*INDIRECT(\"Months_non_UN_operation\"&$B621),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V621:$BV621))-IF($AV$19=CI$19,$AV621)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B621-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O621*(Direct_cost_personnel*$F621-UN_compensation)*$G621/CPI_2001*12/1000000/$E621*$CK621","v":6.1506741801393576E-5},1.1608017818765391E-4,{"$f":"P621*(Direct_cost_personnel*$F621-UN_compensation)*$G621/CPI_2001*12/1000000/$E621*$CK621","v":3.3053331912974661E-7},6.2380749585841891E-7,{"$f":"Q621*(Direct_cost_personnel*$F621-UN_compensation)*$G621/CPI_2001*12/1000000/$E621*$CK621","v":3.277788748036655E-6},6.1860910005959897E-6,{"$f":"R621*(Direct_cost_personnel*$F621-UN_compensation)*$G621/CPI_2001*12/1000000/$E621*$CK621","v":1.859249920104825E-5},3.508917164203607E-5,{"$f":"S621*(Direct_cost_personnel*$F621-UN_compensation)*$G621/CPI_2001*12/1000000/$E621*$CK621","v":1.1017777304324878E-7},2.0793583195280607E-7,{"$f":"T621*(Direct_cost_personnel*$F621-UN_compensation)*$G621/CPI_2001*12/1000000/$E621*$CK621","v":8.2633329782436651E-8},1.5595187396460473E-7,{"$f":"U621*(Direct_cost_personnel*$F621-UN_compensation)*$G621/CPI_2001*12/1000000/$E621*$CK621","v":3.9113109430353244E-5},7.3817220343246024E-5,1.1098852347687339E-3,7.0886675988659887E-6,8.9357836179922292E-5,8.9572910976886224E-4,0,2.6489786780597646E-5,9.1219848468352131E-5,{"$f":"BW621*Direct_cost_personnel*$F621*$G621/CPI_2001*12/1000000/$E621*$CK621","v":1.7326700348946903E-5},2.9942759801204106E-5,{"$f":"BY621*Direct_cost_personnel*$F621*$G621/CPI_2001*12/1000000/$E621*$CK621","v":4.3316750872367257E-6},7.4856899503010265E-6,{"$f":"CA621*Direct_cost_personnel*$F621*$G621/CPI_2001*12/1000000/$E621*$CK621","v":1.0107241870219022E-5},1.7466609884035728E-5,{"$f":"CC621*Direct_cost_personnel*$F621*$G621/CPI_2001*12/1000000/$E621*$CK621","v":2.8877833914911496E-6},4.9904599668673513E-6,{"$f":"CE621*Direct_cost_personnel*$F621*$G621/CPI_2001*12/1000000/$E621*$CK621","v":0},0,{"$f":"CG621*Direct_cost_personnel*$F621*$G621/CPI_2001*12/1000000/$E621*$CK621","v":0},0,{"$f":"CI621*Direct_cost_personnel*$F621*$G621/CPI_2001*12/1000000/$E621*$CK621","v":0},0,null,null,null,2922]
["China",2010,2285000,65377.931263999999,5930393,0.58278189999999996,218.05600000000001,643.48230000000001,4.5561051429999999,54.154942290000001,514.45156459999998,0,15.85512857,54.464586859999997,2054.0833333333298,0,348.08333333333297,1622.5833333333301,0,25.4166666666667,58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX622","v":0},{"$f":"Include_Afghanistan*DY622","v":0},{"$f":"Include_Afghanistan*DZ622","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV622)),Personnel_plane*AV622,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY622)),Personnel_plane*AY622,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA622)),Personnel_plane*BA622,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV622*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V622:$BV622*INDIRECT(\"Months_non_UN_operation\"&$B622),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V622:$BV622))-IF($AV$19=BY$19,$AV622)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V622:$BV622*INDIRECT(\"Months_non_UN_operation\"&$B622),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V622:$BV622))-IF($AV$19=CA$19,$AV622)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V622:$BV622*INDIRECT(\"Months_non_UN_operation\"&$B622),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V622:$BV622))-IF($AV$19=CC$19,$AV622)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V622:$BV622*INDIRECT(\"Months_non_UN_operation\"&$B622),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V622:$BV622))-IF($AV$19=CE$19,$AV622)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V622:$BV622*INDIRECT(\"Months_non_UN_operation\"&$B622),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V622:$BV622))-IF($AV$19=CG$19,$AV622)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V622:$BV622*INDIRECT(\"Months_non_UN_operation\"&$B622),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V622:$BV622))-IF($AV$19=CI$19,$AV622)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B622-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O622*(Direct_cost_personnel*$F622-UN_compensation)*$G622/CPI_2001*12/1000000/$E622*$CK622","v":8.0272591250286598E-5},3.2198122377792815E-5,{"$f":"P622*(Direct_cost_personnel*$F622-UN_compensation)*$G622/CPI_2001*12/1000000/$E622*$CK622","v":0},0,{"$f":"Q622*(Direct_cost_personnel*$F622-UN_compensation)*$G622/CPI_2001*12/1000000/$E622*$CK622","v":1.3602929678788078E-5},5.4562682937255335E-6,{"$f":"R622*(Direct_cost_personnel*$F622-UN_compensation)*$G622/CPI_2001*12/1000000/$E622*$CK622","v":6.3409778256088672E-5},2.5434282965556562E-5,{"$f":"S622*(Direct_cost_personnel*$F622-UN_compensation)*$G622/CPI_2001*12/1000000/$E622*$CK622","v":0},0,{"$f":"T622*(Direct_cost_personnel*$F622-UN_compensation)*$G622/CPI_2001*12/1000000/$E622*$CK622","v":9.9327114005994114E-7},3.9841078036540382E-7,{"$f":"U622*(Direct_cost_personnel*$F622-UN_compensation)*$G622/CPI_2001*12/1000000/$E622*$CK622","v":2.2666121753498952E-6},9.0916033814531362E-7,3.5253652848155065E-4,2.4960958374615103E-6,2.9669184925576534E-5,2.8184608753960473E-4,0,8.6863492355523249E-6,2.9838825989162841E-5,{"$f":"BW622*Direct_cost_personnel*$F622*$G622/CPI_2001*12/1000000/$E622*$CK622","v":0},0,{"$f":"BY622*Direct_cost_personnel*$F622*$G622/CPI_2001*12/1000000/$E622*$CK622","v":0},0,{"$f":"CA622*Direct_cost_personnel*$F622*$G622/CPI_2001*12/1000000/$E622*$CK622","v":0},0,{"$f":"CC622*Direct_cost_personnel*$F622*$G622/CPI_2001*12/1000000/$E622*$CK622","v":0},0,{"$f":"CE622*Direct_cost_personnel*$F622*$G622/CPI_2001*12/1000000/$E622*$CK622","v":0},0,{"$f":"CG622*Direct_cost_personnel*$F622*$G622/CPI_2001*12/1000000/$E622*$CK622","v":0},0,{"$f":"CI622*Direct_cost_personnel*$F622*$G622/CPI_2001*12/1000000/$E622*$CK622","v":0},0]
["Czech Republic",2010,23000,1034.6734080000001,197674,0.72162899999999996,218.05600000000001,27.382100000000001,0.229188,2.4738120000000001,21.833576570000002,0,0.66755142899999997,2.1780068570000002,8.8333333333333304,1,0,7.5833333333333304,0.25,0,0,null,null,null,1,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX623","v":0},{"$f":"Include_Afghanistan*DY623","v":0},{"$f":"Include_Afghanistan*DZ623","v":0},null,null,null,103,null,{"$f":"IF(NOT(ISBLANK(AV623)),Personnel_plane*AV623,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY623)),Personnel_plane*AY623,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA623)),Personnel_plane*BA623,0)","v":0},null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV623*Include_Iraq","v":0},0,109,109,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V623:$BV623*INDIRECT(\"Months_non_UN_operation\"&$B623),0))/12","v":106},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V623:$BV623))-IF($AV$19=BY$19,$AV623)","v":106},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V623:$BV623*INDIRECT(\"Months_non_UN_operation\"&$B623),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V623:$BV623))-IF($AV$19=CA$19,$AV623)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V623:$BV623*INDIRECT(\"Months_non_UN_operation\"&$B623),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V623:$BV623))-IF($AV$19=CC$19,$AV623)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V623:$BV623*INDIRECT(\"Months_non_UN_operation\"&$B623),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V623:$BV623))-IF($AV$19=CE$19,$AV623)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V623:$BV623*INDIRECT(\"Months_non_UN_operation\"&$B623),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V623:$BV623))-IF($AV$19=CG$19,$AV623)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V623:$BV623*INDIRECT(\"Months_non_UN_operation\"&$B623),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V623:$BV623))-IF($AV$19=CI$19,$AV623)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B623-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O623*(Direct_cost_personnel*$F623-UN_compensation)*$G623/CPI_2001*12/1000000/$E623*$CK623","v":1.3334847526004565E-5},6.5313282783094753E-6,{"$f":"P623*(Direct_cost_personnel*$F623-UN_compensation)*$G623/CPI_2001*12/1000000/$E623*$CK623","v":1.509605380302404E-6},7.393956541482426E-7,{"$f":"Q623*(Direct_cost_personnel*$F623-UN_compensation)*$G623/CPI_2001*12/1000000/$E623*$CK623","v":0},0,{"$f":"R623*(Direct_cost_personnel*$F623-UN_compensation)*$G623/CPI_2001*12/1000000/$E623*$CK623","v":1.144784080062656E-5},5.6070837106241706E-6,{"$f":"S623*(Direct_cost_personnel*$F623-UN_compensation)*$G623/CPI_2001*12/1000000/$E623*$CK623","v":3.7740134507560101E-7},1.8484891353706065E-7,{"$f":"T623*(Direct_cost_personnel*$F623-UN_compensation)*$G623/CPI_2001*12/1000000/$E623*$CK623","v":0},0,{"$f":"U623*(Direct_cost_personnel*$F623-UN_compensation)*$G623/CPI_2001*12/1000000/$E623*$CK623","v":0},0,4.5005769787156795E-4,3.7669800219774569E-6,4.0660071129937417E-5,3.5886105183301518E-4,0,1.0972009427568209E-5,3.5798158359289811E-5,{"$f":"BW623*Direct_cost_personnel*$F623*$G623/CPI_2001*12/1000000/$E623*$CK623","v":1.9101727443067255E-4},8.0594126302158424E-5,{"$f":"BY623*Direct_cost_personnel*$F623*$G623/CPI_2001*12/1000000/$E623*$CK623","v":1.8575991825368158E-4},7.8375939339713727E-5,{"$f":"CA623*Direct_cost_personnel*$F623*$G623/CPI_2001*12/1000000/$E623*$CK623","v":5.2573561769909863E-6},2.2181869624447272E-6,{"$f":"CC623*Direct_cost_personnel*$F623*$G623/CPI_2001*12/1000000/$E623*$CK623","v":0},0,{"$f":"CE623*Direct_cost_personnel*$F623*$G623/CPI_2001*12/1000000/$E623*$CK623","v":0},0,{"$f":"CG623*Direct_cost_personnel*$F623*$G623/CPI_2001*12/1000000/$E623*$CK623","v":0},0,{"$f":"CI623*Direct_cost_personnel*$F623*$G623/CPI_2001*12/1000000/$E623*$CK623","v":0},0,null,null,null,468]
["Denmark",2010,26585,3860,311989,1.415343,218.05600000000001,121.23869999999999,0.75330171400000001,9.8552331429999995,99.543798859999995,0,2.9437474290000001,8.1426685709999997,176.333333333333,1,157.5,16.75,1.0833333333333299,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX624","v":0},{"$f":"Include_Afghanistan*DY624","v":0},{"$f":"Include_Afghanistan*DZ624","v":0},null,null,null,152,null,{"$f":"IF(NOT(ISBLANK(AV624)),Personnel_plane*AV624,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY624)),Personnel_plane*AY624,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA624)),Personnel_plane*BA624,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV624*Include_Iraq","v":0},0,152,152,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V624:$BV624*INDIRECT(\"Months_non_UN_operation\"&$B624),0))/12","v":152},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V624:$BV624))-IF($AV$19=BY$19,$AV624)","v":152},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V624:$BV624*INDIRECT(\"Months_non_UN_operation\"&$B624),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V624:$BV624))-IF($AV$19=CA$19,$AV624)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V624:$BV624*INDIRECT(\"Months_non_UN_operation\"&$B624),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V624:$BV624))-IF($AV$19=CC$19,$AV624)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V624:$BV624*INDIRECT(\"Months_non_UN_operation\"&$B624),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V624:$BV624))-IF($AV$19=CE$19,$AV624)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V624:$BV624*INDIRECT(\"Months_non_UN_operation\"&$B624),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V624:$BV624))-IF($AV$19=CG$19,$AV624)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V624:$BV624*INDIRECT(\"Months_non_UN_operation\"&$B624),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V624:$BV624))-IF($AV$19=CI$19,$AV624)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B624-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O624*(Direct_cost_personnel*$F624-UN_compensation)*$G624/CPI_2001*12/1000000/$E624*$CK624","v":3.5687479144299076E-4},2.6662248255875191E-4,{"$f":"P624*(Direct_cost_personnel*$F624-UN_compensation)*$G624/CPI_2001*12/1000000/$E624*$CK624","v":2.0238646017560951E-6},1.5120367630931138E-6,{"$f":"Q624*(Direct_cost_personnel*$F624-UN_compensation)*$G624/CPI_2001*12/1000000/$E624*$CK624","v":3.1875867477658496E-4},2.3814579018716542E-4,{"$f":"R624*(Direct_cost_personnel*$F624-UN_compensation)*$G624/CPI_2001*12/1000000/$E624*$CK624","v":3.3899732079414588E-5},2.5326615781809659E-5,{"$f":"S624*(Direct_cost_personnel*$F624-UN_compensation)*$G624/CPI_2001*12/1000000/$E624*$CK624","v":2.1925199852357625E-6},1.6380398266842013E-6,{"$f":"T624*(Direct_cost_personnel*$F624-UN_compensation)*$G624/CPI_2001*12/1000000/$E624*$CK624","v":0},0,{"$f":"U624*(Direct_cost_personnel*$F624-UN_compensation)*$G624/CPI_2001*12/1000000/$E624*$CK624","v":0},0,1.2625627776122201E-3,7.8447781476367395E-6,1.0263101246583881E-4,1.0366351270902259E-3,0,3.0655771882633782E-5,8.4796605771733684E-5,{"$f":"BW624*Direct_cost_personnel*$F624*$G624/CPI_2001*12/1000000/$E624*$CK624","v":3.3101503923355205E-4},2.2982958799015331E-4,{"$f":"BY624*Direct_cost_personnel*$F624*$G624/CPI_2001*12/1000000/$E624*$CK624","v":3.3101503923355205E-4},2.2982958799015331E-4,{"$f":"CA624*Direct_cost_personnel*$F624*$G624/CPI_2001*12/1000000/$E624*$CK624","v":0},0,{"$f":"CC624*Direct_cost_personnel*$F624*$G624/CPI_2001*12/1000000/$E624*$CK624","v":0},0,{"$f":"CE624*Direct_cost_personnel*$F624*$G624/CPI_2001*12/1000000/$E624*$CK624","v":0},0,{"$f":"CG624*Direct_cost_personnel*$F624*$G624/CPI_2001*12/1000000/$E624*$CK624","v":0},0,{"$f":"CI624*Direct_cost_personnel*$F624*$G624/CPI_2001*12/1000000/$E624*$CK624","v":0},0,null,null,null,750]
["Finland",2010,22250,3580,238471,1.214475,218.05600000000001,94.656899999999993,0.58211314300000006,7.5865234289999997,76.415518289999994,0,2.2643571429999998,7.8083640000000001,52.5,0,14.0833333333333,33.4166666666667,5,0,0,null,null,null,1,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX625","v":0},{"$f":"Include_Afghanistan*DY625","v":0},{"$f":"Include_Afghanistan*DZ625","v":0},null,null,null,196,null,{"$f":"IF(NOT(ISBLANK(AV625)),Personnel_plane*AV625,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY625)),Personnel_plane*AY625,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA625)),Personnel_plane*BA625,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"DV625*Include_Iraq","v":0},0,203.66666666666666,205,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V625:$BV625*INDIRECT(\"Months_non_UN_operation\"&$B625),0))/12","v":201},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V625:$BV625))-IF($AV$19=BY$19,$AV625)","v":201},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V625:$BV625*INDIRECT(\"Months_non_UN_operation\"&$B625),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V625:$BV625))-IF($AV$19=CA$19,$AV625)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V625:$BV625*INDIRECT(\"Months_non_UN_operation\"&$B625),0))/12","v":2.6666666666666665},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V625:$BV625))-IF($AV$19=CC$19,$AV625)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V625:$BV625*INDIRECT(\"Months_non_UN_operation\"&$B625),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V625:$BV625))-IF($AV$19=CE$19,$AV625)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V625:$BV625*INDIRECT(\"Months_non_UN_operation\"&$B625),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V625:$BV625))-IF($AV$19=CG$19,$AV625)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V625:$BV625*INDIRECT(\"Months_non_UN_operation\"&$B625),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V625:$BV625))-IF($AV$19=CI$19,$AV625)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B625-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O625*(Direct_cost_personnel*$F625-UN_compensation)*$G625/CPI_2001*12/1000000/$E625*$CK625","v":1.1778114717404074E-4},1.1508738825861859E-4,{"$f":"P625*(Direct_cost_personnel*$F625-UN_compensation)*$G625/CPI_2001*12/1000000/$E625*$CK625","v":0},0,{"$f":"Q625*(Direct_cost_personnel*$F625-UN_compensation)*$G625/CPI_2001*12/1000000/$E625*$CK625","v":3.1595260114941019E-5},3.0872648596359514E-5,{"$f":"R625*(Direct_cost_personnel*$F625-UN_compensation)*$G625/CPI_2001*12/1000000/$E625*$CK625","v":7.4968634947286336E-5},7.3254036018581117E-5,{"$f":"S625*(Direct_cost_personnel*$F625-UN_compensation)*$G625/CPI_2001*12/1000000/$E625*$CK625","v":1.1217252111813405E-5},1.096070364367796E-5,{"$f":"T625*(Direct_cost_personnel*$F625-UN_compensation)*$G625/CPI_2001*12/1000000/$E625*$CK625","v":0},0,{"$f":"U625*(Direct_cost_personnel*$F625-UN_compensation)*$G625/CPI_2001*12/1000000/$E625*$CK625","v":0},0,1.2896376306830192E-3,7.9309064054280837E-6,1.0336136193026365E-4,1.0411108746951412E-3,0,3.0850367811735758E-5,1.0638379292445223E-4,{"$f":"BW625*Direct_cost_personnel*$F625*$G625/CPI_2001*12/1000000/$E625*$CK625","v":4.9791439317108598E-4},4.4938884939079641E-4,{"$f":"BY625*Direct_cost_personnel*$F625*$G625/CPI_2001*12/1000000/$E625*$CK625","v":4.9139505578095727E-4},4.4062028647585402E-4,{"$f":"CA625*Direct_cost_personnel*$F625*$G625/CPI_2001*12/1000000/$E625*$CK625","v":0},0,{"$f":"CC625*Direct_cost_personnel*$F625*$G625/CPI_2001*12/1000000/$E625*$CK625","v":6.5193373901287845E-6},8.7685629149423692E-6,{"$f":"CE625*Direct_cost_personnel*$F625*$G625/CPI_2001*12/1000000/$E625*$CK625","v":0},0,{"$f":"CG625*Direct_cost_personnel*$F625*$G625/CPI_2001*12/1000000/$E625*$CK625","v":0},0,{"$f":"CI625*Direct_cost_personnel*$F625*$G625/CPI_2001*12/1000000/$E625*$CK625","v":0},0,null,null,null,150]
["France",2010,343252,50600,2562759,1.166757,218.05600000000001,1195.8095000000001,7.8403080000000003,101.5102577,951.83996230000002,0,30.264778289999999,104.3542406,1700.0833333333301,0,1484.3333333333301,66.6666666666667,0,0,149.083333333333,null,null,null,3,null,null,772,634,null,null,4,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX626","v":0},{"$f":"Include_Afghanistan*DY626","v":0},{"$f":"Include_Afghanistan*DZ626","v":0},null,null,null,743,null,{"$f":"IF(NOT(ISBLANK(AV626)),Personnel_plane*AV626,0)","v":0},6,null,{"$f":"IF(NOT(ISBLANK(AY626)),Personnel_plane*AY626,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA626)),Personnel_plane*BA626,0)","v":0},null,null,null,null,null,2,1,null,null,null,1,null,null,null,null,null,null,25,{"$f":"DV626*Include_Iraq","v":0},0,2182.6666666666665,2191,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V626:$BV626*INDIRECT(\"Months_non_UN_operation\"&$B626),0))/12","v":758},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V626:$BV626))-IF($AV$19=BY$19,$AV626)","v":758},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V626:$BV626*INDIRECT(\"Months_non_UN_operation\"&$B626),0))/12","v":2},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V626:$BV626))-IF($AV$19=CA$19,$AV626)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V626:$BV626*INDIRECT(\"Months_non_UN_operation\"&$B626),0))/12","v":1422.6666666666667},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V626:$BV626))-IF($AV$19=CC$19,$AV626)","v":1431},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V626:$BV626*INDIRECT(\"Months_non_UN_operation\"&$B626),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V626:$BV626))-IF($AV$19=CE$19,$AV626)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V626:$BV626*INDIRECT(\"Months_non_UN_operation\"&$B626),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V626:$BV626))-IF($AV$19=CG$19,$AV626)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V626:$BV626*INDIRECT(\"Months_non_UN_operation\"&$B626),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V626:$BV626))-IF($AV$19=CI$19,$AV626)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B626-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O626*(Direct_cost_personnel*$F626-UN_compensation)*$G626/CPI_2001*12/1000000/$E626*$CK626","v":3.3971104121282116E-4},3.1772462480262915E-4,{"$f":"P626*(Direct_cost_personnel*$F626-UN_compensation)*$G626/CPI_2001*12/1000000/$E626*$CK626","v":0},0,{"$f":"Q626*(Direct_cost_personnel*$F626-UN_compensation)*$G626/CPI_2001*12/1000000/$E626*$CK626","v":2.965998267772545E-4},2.7740360849882014E-4,{"$f":"R626*(Direct_cost_personnel*$F626-UN_compensation)*$G626/CPI_2001*12/1000000/$E626*$CK626","v":1.3321348608904351E-5},1.2459178463903925E-5,{"$f":"S626*(Direct_cost_personnel*$F626-UN_compensation)*$G626/CPI_2001*12/1000000/$E626*$CK626","v":0},0,{"$f":"T626*(Direct_cost_personnel*$F626-UN_compensation)*$G626/CPI_2001*12/1000000/$E626*$CK626","v":0},0,{"$f":"U626*(Direct_cost_personnel*$F626-UN_compensation)*$G626/CPI_2001*12/1000000/$E626*$CK626","v":2.9789865826662271E-5},2.7861837839905069E-5,1.516021025715726E-3,9.9397703196765131E-6,1.2869247568197248E-4,1.2067218030658428E-3,0,3.8369021341831485E-5,1.3229801475251506E-4,{"$f":"BW626*Direct_cost_personnel*$F626*$G626/CPI_2001*12/1000000/$E626*$CK626","v":4.7702570541455241E-4},4.094709002162023E-4,{"$f":"BY626*Direct_cost_personnel*$F626*$G626/CPI_2001*12/1000000/$E626*$CK626","v":1.6566225627866408E-4},1.4166085913458758E-4,{"$f":"CA626*Direct_cost_personnel*$F626*$G626/CPI_2001*12/1000000/$E626*$CK626","v":4.3710357857167294E-7},3.7377535391711755E-7,{"$f":"CC626*Direct_cost_personnel*$F626*$G626/CPI_2001*12/1000000/$E626*$CK626","v":3.109263455573167E-4},2.6743626572769757E-4,{"$f":"CE626*Direct_cost_personnel*$F626*$G626/CPI_2001*12/1000000/$E626*$CK626","v":0},0,{"$f":"CG626*Direct_cost_personnel*$F626*$G626/CPI_2001*12/1000000/$E626*$CK626","v":0},0,{"$f":"CI626*Direct_cost_personnel*$F626*$G626/CPI_2001*12/1000000/$E626*$CK626","v":0},0,null,null,null,3750]
["Germany",2010,251465,45125,3286451,1.077618,218.05600000000001,1353.1179,7.8635468570000002,106.43001940000001,1096.3010549999999,0,32.002109140000002,110.5211657,292.91666666666703,1.0833333333333299,240.916666666667,49.9166666666667,1,0,0,null,null,null,4,null,null,null,null,null,null,111,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX627","v":0},{"$f":"Include_Afghanistan*DY627","v":0},{"$f":"Include_Afghanistan*DZ627","v":0},null,null,null,1355,null,{"$f":"IF(NOT(ISBLANK(AV627)),Personnel_plane*AV627,0)","v":0},10,null,{"$f":"IF(NOT(ISBLANK(AY627)),Personnel_plane*AY627,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA627)),Personnel_plane*BA627,0)","v":0},null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,13,{"$f":"DV627*Include_Iraq","v":0},0,1491.6666666666667,1496,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V627:$BV627*INDIRECT(\"Months_non_UN_operation\"&$B627),0))/12","v":1483},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V627:$BV627))-IF($AV$19=BY$19,$AV627)","v":1483},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V627:$BV627*INDIRECT(\"Months_non_UN_operation\"&$B627),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V627:$BV627))-IF($AV$19=CA$19,$AV627)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V627:$BV627*INDIRECT(\"Months_non_UN_operation\"&$B627),0))/12","v":8.6666666666666661},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V627:$BV627))-IF($AV$19=CC$19,$AV627)","v":13},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V627:$BV627*INDIRECT(\"Months_non_UN_operation\"&$B627),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V627:$BV627))-IF($AV$19=CE$19,$AV627)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V627:$BV627*INDIRECT(\"Months_non_UN_operation\"&$B627),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V627:$BV627))-IF($AV$19=CG$19,$AV627)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V627:$BV627*INDIRECT(\"Months_non_UN_operation\"&$B627),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V627:$BV627))-IF($AV$19=CI$19,$AV627)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B627-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O627*(Direct_cost_personnel*$F627-UN_compensation)*$G627/CPI_2001*12/1000000/$E627*$CK627","v":4.1828070345988576E-5},5.1964599301698172E-5,{"$f":"P627*(Direct_cost_personnel*$F627-UN_compensation)*$G627/CPI_2001*12/1000000/$E627*$CK627","v":1.5469841095244641E-7},1.9218770723245329E-7,{"$f":"Q627*(Direct_cost_personnel*$F627-UN_compensation)*$G627/CPI_2001*12/1000000/$E627*$CK627","v":3.4402546620271128E-5},4.2739589354540375E-5,{"$f":"R627*(Direct_cost_personnel*$F627-UN_compensation)*$G627/CPI_2001*12/1000000/$E627*$CK627","v":7.1280267815781345E-6},8.8554182024799963E-6,{"$f":"S627*(Direct_cost_personnel*$F627-UN_compensation)*$G627/CPI_2001*12/1000000/$E627*$CK627","v":1.4279853318687408E-7},1.7740403744534202E-7,{"$f":"T627*(Direct_cost_personnel*$F627-UN_compensation)*$G627/CPI_2001*12/1000000/$E627*$CK627","v":0},0,{"$f":"U627*(Direct_cost_personnel*$F627-UN_compensation)*$G627/CPI_2001*12/1000000/$E627*$CK627","v":0},0,1.3377022895853519E-3,7.7739601514920452E-6,1.0521749851361319E-4,1.0838112712486744E-3,0,3.1637520032909417E-5,1.0926203578012829E-4,{"$f":"BW627*Direct_cost_personnel*$F627*$G627/CPI_2001*12/1000000/$E627*$CK627","v":2.3479626229862906E-4},2.6539644001823169E-4,{"$f":"BY627*Direct_cost_personnel*$F627*$G627/CPI_2001*12/1000000/$E627*$CK627","v":2.3343208289756438E-4},2.630901875314422E-4,{"$f":"CA627*Direct_cost_personnel*$F627*$G627/CPI_2001*12/1000000/$E627*$CK627","v":0},0,{"$f":"CC627*Direct_cost_personnel*$F627*$G627/CPI_2001*12/1000000/$E627*$CK627","v":1.3641794010646601E-6},2.3062524867894466E-6,{"$f":"CE627*Direct_cost_personnel*$F627*$G627/CPI_2001*12/1000000/$E627*$CK627","v":0},0,{"$f":"CG627*Direct_cost_personnel*$F627*$G627/CPI_2001*12/1000000/$E627*$CK627","v":0},0,{"$f":"CI627*Direct_cost_personnel*$F627*$G627/CPI_2001*12/1000000/$E627*$CK627","v":0},0,null,null,null,4388]
["Greece",2010,138936,9660,305415,0.95666600000000002,218.05600000000001,29.285599999999999,0.57485314300000001,4.4566268569999998,10.023144,0,0,14.23099371,55.0833333333333,0,51.1666666666667,3.9166666666666701,0,0,0,null,null,null,4,null,null,null,null,null,null,49,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX628","v":0},{"$f":"Include_Afghanistan*DY628","v":0},{"$f":"Include_Afghanistan*DZ628","v":0},null,null,null,711,null,{"$f":"IF(NOT(ISBLANK(AV628)),Personnel_plane*AV628,0)","v":0},5,null,{"$f":"IF(NOT(ISBLANK(AY628)),Personnel_plane*AY628,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA628)),Personnel_plane*BA628,0)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,2,{"$f":"DV628*Include_Iraq","v":0},0,771.33333333333337,772,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V628:$BV628*INDIRECT(\"Months_non_UN_operation\"&$B628),0))/12","v":770},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V628:$BV628))-IF($AV$19=BY$19,$AV628)","v":770},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V628:$BV628*INDIRECT(\"Months_non_UN_operation\"&$B628),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V628:$BV628))-IF($AV$19=CA$19,$AV628)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V628:$BV628*INDIRECT(\"Months_non_UN_operation\"&$B628),0))/12","v":1.3333333333333333},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V628:$BV628))-IF($AV$19=CC$19,$AV628)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V628:$BV628*INDIRECT(\"Months_non_UN_operation\"&$B628),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V628:$BV628))-IF($AV$19=CE$19,$AV628)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V628:$BV628*INDIRECT(\"Months_non_UN_operation\"&$B628),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V628:$BV628))-IF($AV$19=CG$19,$AV628)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V628:$BV628*INDIRECT(\"Months_non_UN_operation\"&$B628),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V628:$BV628))-IF($AV$19=CI$19,$AV628)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B628-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O628*(Direct_cost_personnel*$F628-UN_compensation)*$G628/CPI_2001*12/1000000/$E628*$CK628","v":7.416911547846906E-5},4.074207822023494E-5,{"$f":"P628*(Direct_cost_personnel*$F628-UN_compensation)*$G628/CPI_2001*12/1000000/$E628*$CK628","v":0},0,{"$f":"Q628*(Direct_cost_personnel*$F628-UN_compensation)*$G628/CPI_2001*12/1000000/$E628*$CK628","v":6.8895365966384337E-5},3.7845137711383185E-5,{"$f":"R628*(Direct_cost_personnel*$F628-UN_compensation)*$G628/CPI_2001*12/1000000/$E628*$CK628","v":5.2737495120847957E-6},2.8969405088518078E-6,{"$f":"S628*(Direct_cost_personnel*$F628-UN_compensation)*$G628/CPI_2001*12/1000000/$E628*$CK628","v":0},0,{"$f":"T628*(Direct_cost_personnel*$F628-UN_compensation)*$G628/CPI_2001*12/1000000/$E628*$CK628","v":0},0,{"$f":"U628*(Direct_cost_personnel*$F628-UN_compensation)*$G628/CPI_2001*12/1000000/$E628*$CK628","v":0},0,3.1154067454093837E-4,6.1152967988430673E-6,4.7409666771622995E-5,1.0662636390516022E-4,0,0,1.5138953546457137E-4,{"$f":"BW628*Direct_cost_personnel*$F628*$G628/CPI_2001*12/1000000/$E628*$CK628","v":1.1598285498377501E-3},5.7100546540432182E-4,{"$f":"BY628*Direct_cost_personnel*$F628*$G628/CPI_2001*12/1000000/$E628*$CK628","v":1.1578236603825422E-3},5.6952617663384437E-4,{"$f":"CA628*Direct_cost_personnel*$F628*$G628/CPI_2001*12/1000000/$E628*$CK628","v":0},0,{"$f":"CC628*Direct_cost_personnel*$F628*$G628/CPI_2001*12/1000000/$E628*$CK628","v":2.0048894552078649E-6},1.4792887704775175E-6,{"$f":"CE628*Direct_cost_personnel*$F628*$G628/CPI_2001*12/1000000/$E628*$CK628","v":0},0,{"$f":"CG628*Direct_cost_personnel*$F628*$G628/CPI_2001*12/1000000/$E628*$CK628","v":0},0,{"$f":"CI628*Direct_cost_personnel*$F628*$G628/CPI_2001*12/1000000/$E628*$CK628","v":0},0,null,null,null,80]
["Hungary",2010,30000,591.43884800000001,128634,0.64167669999999999,218.05600000000001,21.159500000000001,6.1628571E-2,0.72984000000000004,18.527208000000002,0,0.62006399999999995,1.2208045709999999,93.1666666666667,82.25,4,6.9166666666666696,0,0,0,null,null,2,2,null,null,null,null,null,null,166,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX629","v":0},{"$f":"Include_Afghanistan*DY629","v":0},{"$f":"Include_Afghanistan*DZ629","v":0},null,null,null,242,null,{"$f":"IF(NOT(ISBLANK(AV629)),Personnel_plane*AV629,0)","v":0},3,null,{"$f":"IF(NOT(ISBLANK(AY629)),Personnel_plane*AY629,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA629)),Personnel_plane*BA629,0)","v":0},null,null,null,null,null,38,null,null,null,null,2,null,null,null,null,null,null,4,{"$f":"DV629*Include_Iraq","v":0},0,457.66666666666669,459,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V629:$BV629*INDIRECT(\"Months_non_UN_operation\"&$B629),0))/12","v":417},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V629:$BV629))-IF($AV$19=BY$19,$AV629)","v":417},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V629:$BV629*INDIRECT(\"Months_non_UN_operation\"&$B629),0))/12","v":38},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V629:$BV629))-IF($AV$19=CA$19,$AV629)","v":38},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V629:$BV629*INDIRECT(\"Months_non_UN_operation\"&$B629),0))/12","v":2.6666666666666665},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V629:$BV629))-IF($AV$19=CC$19,$AV629)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V629:$BV629*INDIRECT(\"Months_non_UN_operation\"&$B629),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V629:$BV629))-IF($AV$19=CE$19,$AV629)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V629:$BV629*INDIRECT(\"Months_non_UN_operation\"&$B629),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V629:$BV629))-IF($AV$19=CG$19,$AV629)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V629:$BV629*INDIRECT(\"Months_non_UN_operation\"&$B629),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V629:$BV629))-IF($AV$19=CI$19,$AV629)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B629-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O629*(Direct_cost_personnel*$F629-UN_compensation)*$G629/CPI_2001*12/1000000/$E629*$CK629","v":1.8833310062802338E-4},4.6392135907850511E-5,{"$f":"P629*(Direct_cost_personnel*$F629-UN_compensation)*$G629/CPI_2001*12/1000000/$E629*$CK629","v":1.6626544751329069E-4},4.0956205850669442E-5,{"$f":"Q629*(Direct_cost_personnel*$F629-UN_compensation)*$G629/CPI_2001*12/1000000/$E629*$CK629","v":8.0858576298256872E-6},1.9917911659900038E-6,{"$f":"R629*(Direct_cost_personnel*$F629-UN_compensation)*$G629/CPI_2001*12/1000000/$E629*$CK629","v":1.3981795484906925E-5},3.4441388911910491E-6,{"$f":"S629*(Direct_cost_personnel*$F629-UN_compensation)*$G629/CPI_2001*12/1000000/$E629*$CK629","v":0},0,{"$f":"T629*(Direct_cost_personnel*$F629-UN_compensation)*$G629/CPI_2001*12/1000000/$E629*$CK629","v":0},0,{"$f":"U629*(Direct_cost_personnel*$F629-UN_compensation)*$G629/CPI_2001*12/1000000/$E629*$CK629","v":0},0,5.3444204738093413E-4,1.5566010379451908E-6,1.8434139930551335E-5,4.6795618874606782E-4,0,1.5661441606238876E-5,3.0834816246945478E-5,{"$f":"BW629*Direct_cost_personnel*$F629*$G629/CPI_2001*12/1000000/$E629*$CK629","v":1.0959519062002843E-3},2.2855803629735292E-4,{"$f":"BY629*Direct_cost_personnel*$F629*$G629/CPI_2001*12/1000000/$E629*$CK629","v":9.9856943529246585E-4},2.0764422905445785E-4,{"$f":"CA629*Direct_cost_personnel*$F629*$G629/CPI_2001*12/1000000/$E629*$CK629","v":9.0996735110584432E-5},1.8922016076905032E-5,{"$f":"CC629*Direct_cost_personnel*$F629*$G629/CPI_2001*12/1000000/$E629*$CK629","v":6.3857357972339927E-6},1.9917911659900038E-6,{"$f":"CE629*Direct_cost_personnel*$F629*$G629/CPI_2001*12/1000000/$E629*$CK629","v":0},0,{"$f":"CG629*Direct_cost_personnel*$F629*$G629/CPI_2001*12/1000000/$E629*$CK629","v":0},0,{"$f":"CI629*Direct_cost_personnel*$F629*$G629/CPI_2001*12/1000000/$E629*$CK629","v":0},0,null,null,null,507]
["India",2010,1325000,23099.238399999998,1597945,0.41172120000000001,218.05600000000001,16.355499999999999,0.165737143,1.151775429,12.83604171,0,0.56735485699999999,1.6345868569999999,8804.8333333333303,7,1089.9166666666699,7426.75,0,24,257.16666666666703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX630","v":0},{"$f":"Include_Afghanistan*DY630","v":0},{"$f":"Include_Afghanistan*DZ630","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV630)),Personnel_plane*AV630,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY630)),Personnel_plane*AY630,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA630)),Personnel_plane*BA630,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV630*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V630:$BV630*INDIRECT(\"Months_non_UN_operation\"&$B630),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V630:$BV630))-IF($AV$19=BY$19,$AV630)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V630:$BV630*INDIRECT(\"Months_non_UN_operation\"&$B630),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V630:$BV630))-IF($AV$19=CA$19,$AV630)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V630:$BV630*INDIRECT(\"Months_non_UN_operation\"&$B630),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V630:$BV630))-IF($AV$19=CC$19,$AV630)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V630:$BV630*INDIRECT(\"Months_non_UN_operation\"&$B630),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V630:$BV630))-IF($AV$19=CE$19,$AV630)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V630:$BV630*INDIRECT(\"Months_non_UN_operation\"&$B630),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V630:$BV630))-IF($AV$19=CG$19,$AV630)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V630:$BV630*INDIRECT(\"Months_non_UN_operation\"&$B630),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V630:$BV630))-IF($AV$19=CI$19,$AV630)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B630-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O630*(Direct_cost_personnel*$F630-UN_compensation)*$G630/CPI_2001*12/1000000/$E630*$CK630","v":8.2453172528892038E-4},3.1209879215193033E-4,{"$f":"P630*(Direct_cost_personnel*$F630-UN_compensation)*$G630/CPI_2001*12/1000000/$E630*$CK630","v":6.5551747074778384E-7},2.4812412255354217E-7,{"$f":"Q630*(Direct_cost_personnel*$F630-UN_compensation)*$G630/CPI_2001*12/1000000/$E630*$CK630","v":1.0206563095131296E-4},3.8633516653306991E-5,{"$f":"R630*(Direct_cost_personnel*$F630-UN_compensation)*$G630/CPI_2001*12/1000000/$E630*$CK630","v":6.9548062512515753E-4},2.6325083245350275E-4,{"$f":"S630*(Direct_cost_personnel*$F630-UN_compensation)*$G630/CPI_2001*12/1000000/$E630*$CK630","v":0},0,{"$f":"T630*(Direct_cost_personnel*$F630-UN_compensation)*$G630/CPI_2001*12/1000000/$E630*$CK630","v":2.2474884711352587E-6},8.5071127732643019E-7,{"$f":"U630*(Direct_cost_personnel*$F630-UN_compensation)*$G630/CPI_2001*12/1000000/$E630*$CK630","v":2.408246327056742E-5},9.1156076452408582E-6,3.325469667254984E-5,3.3698379247592657E-7,2.3418386797279791E-6,2.6098784723319246E-5,0,1.1535699718891437E-6,3.3235113640348259E-6,{"$f":"BW630*Direct_cost_personnel*$F630*$G630/CPI_2001*12/1000000/$E630*$CK630","v":0},0,{"$f":"BY630*Direct_cost_personnel*$F630*$G630/CPI_2001*12/1000000/$E630*$CK630","v":0},0,{"$f":"CA630*Direct_cost_personnel*$F630*$G630/CPI_2001*12/1000000/$E630*$CK630","v":0},0,{"$f":"CC630*Direct_cost_personnel*$F630*$G630/CPI_2001*12/1000000/$E630*$CK630","v":0},0,{"$f":"CE630*Direct_cost_personnel*$F630*$G630/CPI_2001*12/1000000/$E630*$CK630","v":0},0,{"$f":"CG630*Direct_cost_personnel*$F630*$G630/CPI_2001*12/1000000/$E630*$CK630","v":0},0,{"$f":"CI630*Direct_cost_personnel*$F630*$G630/CPI_2001*12/1000000/$E630*$CK630","v":0},0]
["Indonesia",2010,302000,2799.0796799999998,708352,0.68102099999999999,218.05600000000001,6.8197000000000001,4.9909714000000001E-2,0.74755028599999995,5.1016714289999996,0,0.18993771400000001,0.73059257099999997,1707.25,0,1346,352.08333333333297,4.9166666666666696,0,4.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX631","v":0},{"$f":"Include_Afghanistan*DY631","v":0},{"$f":"Include_Afghanistan*DZ631","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV631)),Personnel_plane*AV631,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY631)),Personnel_plane*AY631,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA631)),Personnel_plane*BA631,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV631*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V631:$BV631*INDIRECT(\"Months_non_UN_operation\"&$B631),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V631:$BV631))-IF($AV$19=BY$19,$AV631)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V631:$BV631*INDIRECT(\"Months_non_UN_operation\"&$B631),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V631:$BV631))-IF($AV$19=CA$19,$AV631)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V631:$BV631*INDIRECT(\"Months_non_UN_operation\"&$B631),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V631:$BV631))-IF($AV$19=CC$19,$AV631)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V631:$BV631*INDIRECT(\"Months_non_UN_operation\"&$B631),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V631:$BV631))-IF($AV$19=CE$19,$AV631)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V631:$BV631*INDIRECT(\"Months_non_UN_operation\"&$B631),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V631:$BV631))-IF($AV$19=CG$19,$AV631)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V631:$BV631*INDIRECT(\"Months_non_UN_operation\"&$B631),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V631:$BV631))-IF($AV$19=CI$19,$AV631)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B631-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O631*(Direct_cost_personnel*$F631-UN_compensation)*$G631/CPI_2001*12/1000000/$E631*$CK631","v":6.7223565748598317E-4},7.2578386330031275E-5,{"$f":"P631*(Direct_cost_personnel*$F631-UN_compensation)*$G631/CPI_2001*12/1000000/$E631*$CK631","v":0},0,{"$f":"Q631*(Direct_cost_personnel*$F631-UN_compensation)*$G631/CPI_2001*12/1000000/$E631*$CK631","v":5.2999220675128619E-4},5.7220974081254707E-5,{"$f":"R631*(Direct_cost_personnel*$F631-UN_compensation)*$G631/CPI_2001*12/1000000/$E631*$CK631","v":1.386340436802985E-4},1.4967720127123632E-5,{"$f":"S631*(Direct_cost_personnel*$F631-UN_compensation)*$G631/CPI_2001*12/1000000/$E631*$CK631","v":1.9359546928136393E-6},2.0901668343202266E-7,{"$f":"T631*(Direct_cost_personnel*$F631-UN_compensation)*$G631/CPI_2001*12/1000000/$E631*$CK631","v":0},0,{"$f":"U631*(Direct_cost_personnel*$F631-UN_compensation)*$G631/CPI_2001*12/1000000/$E631*$CK631","v":1.67345236158467E-6},1.8067543822090084E-7,3.1280028389448295E-5,2.2892169315794614E-7,3.4288009983753238E-6,2.3399918930855797E-5,0,8.7119038757524695E-7,3.3510207724680003E-6,{"$f":"BW631*Direct_cost_personnel*$F631*$G631/CPI_2001*12/1000000/$E631*$CK631","v":0},0,{"$f":"BY631*Direct_cost_personnel*$F631*$G631/CPI_2001*12/1000000/$E631*$CK631","v":0},0,{"$f":"CA631*Direct_cost_personnel*$F631*$G631/CPI_2001*12/1000000/$E631*$CK631","v":0},0,{"$f":"CC631*Direct_cost_personnel*$F631*$G631/CPI_2001*12/1000000/$E631*$CK631","v":0},0,{"$f":"CE631*Direct_cost_personnel*$F631*$G631/CPI_2001*12/1000000/$E631*$CK631","v":0},0,{"$f":"CG631*Direct_cost_personnel*$F631*$G631/CPI_2001*12/1000000/$E631*$CK631","v":0},0,{"$f":"CI631*Direct_cost_personnel*$F631*$G631/CPI_2001*12/1000000/$E631*$CK631","v":0},0]
["Ireland",2010,10460,1200,206985,1.1452310000000001,218.05600000000001,81.645600000000002,0.54556800000000005,6.7659068570000001,65.45691257,0,1.9988485709999999,6.8783760000000003,195.083333333333,18,20.25,155.666666666667,0,0,1.1666666666666701,null,null,null,3,null,null,null,null,null,null,43,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX632","v":0},{"$f":"Include_Afghanistan*DY632","v":0},{"$f":"Include_Afghanistan*DZ632","v":0},null,null,null,22,null,{"$f":"IF(NOT(ISBLANK(AV632)),Personnel_plane*AV632,0)","v":0},5,null,{"$f":"IF(NOT(ISBLANK(AY632)),Personnel_plane*AY632,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA632)),Personnel_plane*BA632,0)","v":0},null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,5,{"$f":"DV632*Include_Iraq","v":0},0,78.333333333333329,80,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V632:$BV632*INDIRECT(\"Months_non_UN_operation\"&$B632),0))/12","v":75},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V632:$BV632))-IF($AV$19=BY$19,$AV632)","v":75},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V632:$BV632*INDIRECT(\"Months_non_UN_operation\"&$B632),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V632:$BV632))-IF($AV$19=CA$19,$AV632)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V632:$BV632*INDIRECT(\"Months_non_UN_operation\"&$B632),0))/12","v":3.3333333333333335},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V632:$BV632))-IF($AV$19=CC$19,$AV632)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V632:$BV632*INDIRECT(\"Months_non_UN_operation\"&$B632),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V632:$BV632))-IF($AV$19=CE$19,$AV632)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V632:$BV632*INDIRECT(\"Months_non_UN_operation\"&$B632),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V632:$BV632))-IF($AV$19=CG$19,$AV632)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V632:$BV632*INDIRECT(\"Months_non_UN_operation\"&$B632),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V632:$BV632))-IF($AV$19=CI$19,$AV632)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B632-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O632*(Direct_cost_personnel*$F632-UN_compensation)*$G632/CPI_2001*12/1000000/$E632*$CK632","v":4.7290651201084593E-4},3.5130299156083616E-4,{"$f":"P632*(Direct_cost_personnel*$F632-UN_compensation)*$G632/CPI_2001*12/1000000/$E632*$CK632","v":4.3634261680624898E-5},3.2414116265331372E-5,{"$f":"Q632*(Direct_cost_personnel*$F632-UN_compensation)*$G632/CPI_2001*12/1000000/$E632*$CK632","v":4.9088544390703017E-5},3.6465880798497801E-5,{"$f":"R632*(Direct_cost_personnel*$F632-UN_compensation)*$G632/CPI_2001*12/1000000/$E632*$CK632","v":3.7735555934910881E-4},2.8032207955388491E-4,{"$f":"S632*(Direct_cost_personnel*$F632-UN_compensation)*$G632/CPI_2001*12/1000000/$E632*$CK632","v":0},0,{"$f":"T632*(Direct_cost_personnel*$F632-UN_compensation)*$G632/CPI_2001*12/1000000/$E632*$CK632","v":0},0,{"$f":"U632*(Direct_cost_personnel*$F632-UN_compensation)*$G632/CPI_2001*12/1000000/$E632*$CK632","v":2.8281465904108816E-6},2.1009149431233362E-6,1.2815775877854467E-3,8.5636913858546048E-6,1.0620332986682777E-4,1.0274664172391836E-3,0,3.1375598072285188E-5,1.0796873955193313E-4,{"$f":"BW632*Direct_cost_personnel*$F632*$G632/CPI_2001*12/1000000/$E632*$CK632","v":2.0805710337235529E-4},1.4406273895702833E-4,{"$f":"BY632*Direct_cost_personnel*$F632*$G632/CPI_2001*12/1000000/$E632*$CK632","v":1.9920360961182961E-4},1.3505881777221403E-4,{"$f":"CA632*Direct_cost_personnel*$F632*$G632/CPI_2001*12/1000000/$E632*$CK632","v":0},0,{"$f":"CC632*Direct_cost_personnel*$F632*$G632/CPI_2001*12/1000000/$E632*$CK632","v":8.8534937605257604E-6},9.0039211848142706E-6,{"$f":"CE632*Direct_cost_personnel*$F632*$G632/CPI_2001*12/1000000/$E632*$CK632","v":0},0,{"$f":"CG632*Direct_cost_personnel*$F632*$G632/CPI_2001*12/1000000/$E632*$CK632","v":0},0,{"$f":"CI632*Direct_cost_personnel*$F632*$G632/CPI_2001*12/1000000/$E632*$CK632","v":0},0,null,null,null,7]
["Italy",2010,326939,28975,2060887,1.074843,218.05600000000001,668.846,5.0776697139999998,29.68012457,558.80498569999997,0,19.986680570000001,55.296563999999996,2068.25,4.9166666666666696,1978.6666666666699,6.1666666666666696,7.9166666666666696,0,70.5833333333333,null,null,null,5,null,null,null,null,null,null,193,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX633","v":0},{"$f":"Include_Afghanistan*DY633","v":0},{"$f":"Include_Afghanistan*DZ633","v":0},null,null,null,1247,null,{"$f":"IF(NOT(ISBLANK(AV633)),Personnel_plane*AV633,0)","v":0},16,null,{"$f":"IF(NOT(ISBLANK(AY633)),Personnel_plane*AY633,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA633)),Personnel_plane*BA633,0)","v":0},null,null,null,null,null,78,1,null,null,null,1,null,null,null,null,null,null,17,{"$f":"DV633*Include_Iraq","v":0},0,1552.3333333333333,1558,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V633:$BV633*INDIRECT(\"Months_non_UN_operation\"&$B633),0))/12","v":1463},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V633:$BV633))-IF($AV$19=BY$19,$AV633)","v":1463},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V633:$BV633*INDIRECT(\"Months_non_UN_operation\"&$B633),0))/12","v":78},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V633:$BV633))-IF($AV$19=CA$19,$AV633)","v":78},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V633:$BV633*INDIRECT(\"Months_non_UN_operation\"&$B633),0))/12","v":11.333333333333334},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V633:$BV633))-IF($AV$19=CC$19,$AV633)","v":17},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V633:$BV633*INDIRECT(\"Months_non_UN_operation\"&$B633),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V633:$BV633))-IF($AV$19=CE$19,$AV633)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V633:$BV633*INDIRECT(\"Months_non_UN_operation\"&$B633),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V633:$BV633))-IF($AV$19=CG$19,$AV633)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V633:$BV633*INDIRECT(\"Months_non_UN_operation\"&$B633),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V633:$BV633))-IF($AV$19=CI$19,$AV633)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B633-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O633*(Direct_cost_personnel*$F633-UN_compensation)*$G633/CPI_2001*12/1000000/$E633*$CK633","v":4.6964018389372697E-4},2.8897253021716913E-4,{"$f":"P633*(Direct_cost_personnel*$F633-UN_compensation)*$G633/CPI_2001*12/1000000/$E633*$CK633","v":1.1164338148084094E-6},6.8694867975393801E-7,{"$f":"Q633*(Direct_cost_personnel*$F633-UN_compensation)*$G633/CPI_2001*12/1000000/$E633*$CK633","v":4.4929838133577794E-4},2.7645609240809356E-4,{"$f":"R633*(Direct_cost_personnel*$F633-UN_compensation)*$G633/CPI_2001*12/1000000/$E633*$CK633","v":1.400272920268174E-6},8.6159664918290518E-7,{"$f":"S633*(Direct_cost_personnel*$F633-UN_compensation)*$G633/CPI_2001*12/1000000/$E633*$CK633","v":1.7976476679118451E-6},1.1061038063834591E-6,{"$f":"T633*(Direct_cost_personnel*$F633-UN_compensation)*$G633/CPI_2001*12/1000000/$E633*$CK633","v":0},0,{"$f":"U633*(Direct_cost_personnel*$F633-UN_compensation)*$G633/CPI_2001*12/1000000/$E633*$CK633","v":1.6027448154961381E-5},9.8617886737556763E-6,1.0544426090188989E-3,8.0049986109902809E-6,4.6791022130051941E-5,8.8096181640359131E-4,0,3.1509207808461336E-5,8.7175602775437858E-5,{"$f":"BW633*Direct_cost_personnel*$F633*$G633/CPI_2001*12/1000000/$E633*$CK633","v":3.8864899996066832E-4},2.176812290962647E-4,{"$f":"BY633*Direct_cost_personnel*$F633*$G633/CPI_2001*12/1000000/$E633*$CK633","v":3.6628311377010376E-4},2.044079834196632E-4,{"$f":"CA633*Direct_cost_personnel*$F633*$G633/CPI_2001*12/1000000/$E633*$CK633","v":1.9528423017134721E-5},1.0898033292367552E-5,{"$f":"CC633*Direct_cost_personnel*$F633*$G633/CPI_2001*12/1000000/$E633*$CK633","v":2.8374631734298312E-6},2.3752123842339536E-6,{"$f":"CE633*Direct_cost_personnel*$F633*$G633/CPI_2001*12/1000000/$E633*$CK633","v":0},0,{"$f":"CG633*Direct_cost_personnel*$F633*$G633/CPI_2001*12/1000000/$E633*$CK633","v":0},0,{"$f":"CI633*Direct_cost_personnel*$F633*$G633/CPI_2001*12/1000000/$E633*$CK633","v":0},0,null,null,null,3300]
["Japan",2010,247746,52800,5488424,1.2689589999999999,218.05600000000001,2096.5774000000001,18.711924,118.7510554,1735.5909859999999,0,47.647318290000001,175.87612970000001,212.666666666667,0,30.6666666666667,2,6,0.5,173.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX634","v":0},{"$f":"Include_Afghanistan*DY634","v":0},{"$f":"Include_Afghanistan*DZ634","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV634)),Personnel_plane*AV634,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY634)),Personnel_plane*AY634,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA634)),Personnel_plane*BA634,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV634*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V634:$BV634*INDIRECT(\"Months_non_UN_operation\"&$B634),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V634:$BV634))-IF($AV$19=BY$19,$AV634)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V634:$BV634*INDIRECT(\"Months_non_UN_operation\"&$B634),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V634:$BV634))-IF($AV$19=CA$19,$AV634)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V634:$BV634*INDIRECT(\"Months_non_UN_operation\"&$B634),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V634:$BV634))-IF($AV$19=CC$19,$AV634)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V634:$BV634*INDIRECT(\"Months_non_UN_operation\"&$B634),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V634:$BV634))-IF($AV$19=CE$19,$AV634)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V634:$BV634*INDIRECT(\"Months_non_UN_operation\"&$B634),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V634:$BV634))-IF($AV$19=CG$19,$AV634)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V634:$BV634*INDIRECT(\"Months_non_UN_operation\"&$B634),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V634:$BV634))-IF($AV$19=CI$19,$AV634)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B634-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O634*(Direct_cost_personnel*$F634-UN_compensation)*$G634/CPI_2001*12/1000000/$E634*$CK634","v":2.1743665928064684E-5},2.6830578279039633E-5,{"$f":"P634*(Direct_cost_personnel*$F634-UN_compensation)*$G634/CPI_2001*12/1000000/$E634*$CK634","v":0},0,{"$f":"Q634*(Direct_cost_personnel*$F634-UN_compensation)*$G634/CPI_2001*12/1000000/$E634*$CK634","v":3.1354502592193582E-6},3.868986209516685E-6,{"$f":"R634*(Direct_cost_personnel*$F634-UN_compensation)*$G634/CPI_2001*12/1000000/$E634*$CK634","v":2.0448588647082742E-7},2.5232518757717481E-7,{"$f":"S634*(Direct_cost_personnel*$F634-UN_compensation)*$G634/CPI_2001*12/1000000/$E634*$CK634","v":6.1345765941248235E-7},7.5697556273152453E-7,{"$f":"T634*(Direct_cost_personnel*$F634-UN_compensation)*$G634/CPI_2001*12/1000000/$E634*$CK634","v":5.1121471617706856E-8},6.3081296894293702E-8,{"$f":"U634*(Direct_cost_personnel*$F634-UN_compensation)*$G634/CPI_2001*12/1000000/$E634*$CK634","v":1.7739150651344285E-5},2.1889210022319916E-5,1.2411213253905502E-3,1.1076990487204166E-5,7.0297651433986948E-5,1.0274264069049927E-3,0,2.8206019404478076E-5,1.0411426508643292E-4,{"$f":"BW634*Direct_cost_personnel*$F634*$G634/CPI_2001*12/1000000/$E634*$CK634","v":0},0,{"$f":"BY634*Direct_cost_personnel*$F634*$G634/CPI_2001*12/1000000/$E634*$CK634","v":0},0,{"$f":"CA634*Direct_cost_personnel*$F634*$G634/CPI_2001*12/1000000/$E634*$CK634","v":0},0,{"$f":"CC634*Direct_cost_personnel*$F634*$G634/CPI_2001*12/1000000/$E634*$CK634","v":0},0,{"$f":"CE634*Direct_cost_personnel*$F634*$G634/CPI_2001*12/1000000/$E634*$CK634","v":0},0,{"$f":"CG634*Direct_cost_personnel*$F634*$G634/CPI_2001*12/1000000/$E634*$CK634","v":0},0,{"$f":"CI634*Direct_cost_personnel*$F634*$G634/CPI_2001*12/1000000/$E634*$CK634","v":0},0]
["Luxembourg",2010,1000,150,53430,1.213341,218.05600000000001,11.9838,7.2392571000000003E-2,0.49963371400000001,9.9162085710000003,0,0.31027714299999998,1.1853308570000001,1,0,1,0,0,0,0,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX635","v":0},{"$f":"Include_Afghanistan*DY635","v":0},{"$f":"Include_Afghanistan*DZ635","v":0},null,null,null,23,null,{"$f":"IF(NOT(ISBLANK(AV635)),Personnel_plane*AV635,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY635)),Personnel_plane*AY635,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA635)),Personnel_plane*BA635,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"DV635*Include_Iraq","v":0},0,24.666666666666668,25,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V635:$BV635*INDIRECT(\"Months_non_UN_operation\"&$B635),0))/12","v":24},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V635:$BV635))-IF($AV$19=BY$19,$AV635)","v":24},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V635:$BV635*INDIRECT(\"Months_non_UN_operation\"&$B635),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V635:$BV635))-IF($AV$19=CA$19,$AV635)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V635:$BV635*INDIRECT(\"Months_non_UN_operation\"&$B635),0))/12","v":0.66666666666666663},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V635:$BV635))-IF($AV$19=CC$19,$AV635)","v":1},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V635:$BV635*INDIRECT(\"Months_non_UN_operation\"&$B635),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V635:$BV635))-IF($AV$19=CE$19,$AV635)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V635:$BV635*INDIRECT(\"Months_non_UN_operation\"&$B635),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V635:$BV635))-IF($AV$19=CG$19,$AV635)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V635:$BV635*INDIRECT(\"Months_non_UN_operation\"&$B635),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V635:$BV635))-IF($AV$19=CI$19,$AV635)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B635-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O635*(Direct_cost_personnel*$F635-UN_compensation)*$G635/CPI_2001*12/1000000/$E635*$CK635","v":1.0002872822982594E-5},9.1213070899071952E-6,{"$f":"P635*(Direct_cost_personnel*$F635-UN_compensation)*$G635/CPI_2001*12/1000000/$E635*$CK635","v":0},0,{"$f":"Q635*(Direct_cost_personnel*$F635-UN_compensation)*$G635/CPI_2001*12/1000000/$E635*$CK635","v":1.0002872822982594E-5},9.1213070899071952E-6,{"$f":"R635*(Direct_cost_personnel*$F635-UN_compensation)*$G635/CPI_2001*12/1000000/$E635*$CK635","v":0},0,{"$f":"S635*(Direct_cost_personnel*$F635-UN_compensation)*$G635/CPI_2001*12/1000000/$E635*$CK635","v":0},0,{"$f":"T635*(Direct_cost_personnel*$F635-UN_compensation)*$G635/CPI_2001*12/1000000/$E635*$CK635","v":0},0,{"$f":"U635*(Direct_cost_personnel*$F635-UN_compensation)*$G635/CPI_2001*12/1000000/$E635*$CK635","v":0},0,7.287194660268656E-4,4.4020991407927335E-6,3.0382083585765755E-5,6.0299189029107197E-4,0,1.8867554028546989E-5,7.2078444998932488E-5,{"$f":"BW635*Direct_cost_personnel*$F635*$G635/CPI_2001*12/1000000/$E635*$CK635","v":2.6889943058157952E-4},2.2803267724767989E-4,{"$f":"BY635*Direct_cost_personnel*$F635*$G635/CPI_2001*12/1000000/$E635*$CK635","v":2.6163187840369902E-4},2.189113701577727E-4,{"$f":"CA635*Direct_cost_personnel*$F635*$G635/CPI_2001*12/1000000/$E635*$CK635","v":0},0,{"$f":"CC635*Direct_cost_personnel*$F635*$G635/CPI_2001*12/1000000/$E635*$CK635","v":7.2675521778805265E-6},9.1213070899071952E-6,{"$f":"CE635*Direct_cost_personnel*$F635*$G635/CPI_2001*12/1000000/$E635*$CK635","v":0},0,{"$f":"CG635*Direct_cost_personnel*$F635*$G635/CPI_2001*12/1000000/$E635*$CK635","v":0},0,{"$f":"CI635*Direct_cost_personnel*$F635*$G635/CPI_2001*12/1000000/$E635*$CK635","v":0},0,null,null,null,9]
["Mexico",2010,280000,3622.9790720000001,1035400,0.62927120000000003,218.05600000000001,29.644600000000001,5.3369143000000001E-2,5.3842885709999999,16.235711999999999,0,2.579528571,5.3916959999999996,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX636","v":0},{"$f":"Include_Afghanistan*DY636","v":0},{"$f":"Include_Afghanistan*DZ636","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV636)),Personnel_plane*AV636,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY636)),Personnel_plane*AY636,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA636)),Personnel_plane*BA636,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV636*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V636:$BV636*INDIRECT(\"Months_non_UN_operation\"&$B636),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V636:$BV636))-IF($AV$19=BY$19,$AV636)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V636:$BV636*INDIRECT(\"Months_non_UN_operation\"&$B636),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V636:$BV636))-IF($AV$19=CA$19,$AV636)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V636:$BV636*INDIRECT(\"Months_non_UN_operation\"&$B636),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V636:$BV636))-IF($AV$19=CC$19,$AV636)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V636:$BV636*INDIRECT(\"Months_non_UN_operation\"&$B636),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V636:$BV636))-IF($AV$19=CE$19,$AV636)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V636:$BV636*INDIRECT(\"Months_non_UN_operation\"&$B636),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V636:$BV636))-IF($AV$19=CG$19,$AV636)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V636:$BV636*INDIRECT(\"Months_non_UN_operation\"&$B636),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V636:$BV636))-IF($AV$19=CI$19,$AV636)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B636-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O636*(Direct_cost_personnel*$F636-UN_compensation)*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,{"$f":"P636*(Direct_cost_personnel*$F636-UN_compensation)*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,{"$f":"Q636*(Direct_cost_personnel*$F636-UN_compensation)*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,{"$f":"R636*(Direct_cost_personnel*$F636-UN_compensation)*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,{"$f":"S636*(Direct_cost_personnel*$F636-UN_compensation)*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,{"$f":"T636*(Direct_cost_personnel*$F636-UN_compensation)*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,{"$f":"U636*(Direct_cost_personnel*$F636-UN_compensation)*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,9.3022589874529909E-5,1.6746847322089481E-7,1.68955043247759E-5,5.0946478572724326E-5,0,8.0943722745378642E-6,1.6918748296018272E-5,{"$f":"BW636*Direct_cost_personnel*$F636*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,{"$f":"BY636*Direct_cost_personnel*$F636*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,{"$f":"CA636*Direct_cost_personnel*$F636*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,{"$f":"CC636*Direct_cost_personnel*$F636*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,{"$f":"CE636*Direct_cost_personnel*$F636*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,{"$f":"CG636*Direct_cost_personnel*$F636*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,{"$f":"CI636*Direct_cost_personnel*$F636*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0]
["Netherlands",2010,44042,11420,780719,1.1102780000000001,218.05600000000001,310.37759999999997,1.891812,25.232859430000001,250.24781139999999,0,7.418031429,25.58713371,46,5.75,11.75,28.5,0,0,0,null,null,null,2,null,null,null,null,null,null,75,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX637","v":0},{"$f":"Include_Afghanistan*DY637","v":0},{"$f":"Include_Afghanistan*DZ637","v":0},null,null,null,8,null,{"$f":"IF(NOT(ISBLANK(AV637)),Personnel_plane*AV637,0)","v":0},3,null,{"$f":"IF(NOT(ISBLANK(AY637)),Personnel_plane*AY637,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA637)),Personnel_plane*BA637,0)","v":0},null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,{"$f":"DV637*Include_Iraq","v":0},0,90,90,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V637:$BV637*INDIRECT(\"Months_non_UN_operation\"&$B637),0))/12","v":90},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V637:$BV637))-IF($AV$19=BY$19,$AV637)","v":90},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V637:$BV637*INDIRECT(\"Months_non_UN_operation\"&$B637),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V637:$BV637))-IF($AV$19=CA$19,$AV637)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V637:$BV637*INDIRECT(\"Months_non_UN_operation\"&$B637),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V637:$BV637))-IF($AV$19=CC$19,$AV637)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V637:$BV637*INDIRECT(\"Months_non_UN_operation\"&$B637),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V637:$BV637))-IF($AV$19=CE$19,$AV637)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V637:$BV637*INDIRECT(\"Months_non_UN_operation\"&$B637),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V637:$BV637))-IF($AV$19=CG$19,$AV637)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V637:$BV637*INDIRECT(\"Months_non_UN_operation\"&$B637),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V637:$BV637))-IF($AV$19=CI$19,$AV637)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B637-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O637*(Direct_cost_personnel*$F637-UN_compensation)*$G637/CPI_2001*12/1000000/$E637*$CK637","v":2.8574964362112035E-5},4.9637871098593661E-5,{"$f":"P637*(Direct_cost_personnel*$F637-UN_compensation)*$G637/CPI_2001*12/1000000/$E637*$CK637","v":3.5718705452640043E-6},6.2047338873242076E-6,{"$f":"Q637*(Direct_cost_personnel*$F637-UN_compensation)*$G637/CPI_2001*12/1000000/$E637*$CK637","v":7.2990398098873142E-6},1.267923881322773E-5,{"$f":"R637*(Direct_cost_personnel*$F637-UN_compensation)*$G637/CPI_2001*12/1000000/$E637*$CK637","v":1.7704054006960723E-5},3.0753898398041726E-5,{"$f":"S637*(Direct_cost_personnel*$F637-UN_compensation)*$G637/CPI_2001*12/1000000/$E637*$CK637","v":0},0,{"$f":"T637*(Direct_cost_personnel*$F637-UN_compensation)*$G637/CPI_2001*12/1000000/$E637*$CK637","v":0},0,{"$f":"U637*(Direct_cost_personnel*$F637-UN_compensation)*$G637/CPI_2001*12/1000000/$E637*$CK637","v":0},0,1.2916552530439103E-3,7.8728906582546751E-6,1.0500807865025721E-4,1.0414214819547279E-3,0,3.0870588800585722E-5,1.0648241260599484E-4,{"$f":"BW637*Direct_cost_personnel*$F637*$G637/CPI_2001*12/1000000/$E637*$CK637","v":6.1441415681437781E-5},9.7117573888552808E-5,{"$f":"BY637*Direct_cost_personnel*$F637*$G637/CPI_2001*12/1000000/$E637*$CK637","v":6.1441415681437781E-5},9.7117573888552808E-5,{"$f":"CA637*Direct_cost_personnel*$F637*$G637/CPI_2001*12/1000000/$E637*$CK637","v":0},0,{"$f":"CC637*Direct_cost_personnel*$F637*$G637/CPI_2001*12/1000000/$E637*$CK637","v":0},0,{"$f":"CE637*Direct_cost_personnel*$F637*$G637/CPI_2001*12/1000000/$E637*$CK637","v":0},0,{"$f":"CG637*Direct_cost_personnel*$F637*$G637/CPI_2001*12/1000000/$E637*$CK637","v":0},0,{"$f":"CI637*Direct_cost_personnel*$F637*$G637/CPI_2001*12/1000000/$E637*$CK637","v":0},0,null,null,null,380]
["New Zealand",2010,9702,2070,140787,{"$f":"F604","v":1.4072560000000001},218.05600000000001,45.820700000000002,0.29122114300000002,3.6876514290000002,36.978898289999997,0,1.094211429,3.7687542860000001,30.5,0,8,3.0833333333333299,1,18.4166666666667,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX638","v":0},{"$f":"Include_Afghanistan*DY638","v":0},{"$f":"Include_Afghanistan*DZ638","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV638)),Personnel_plane*AV638,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY638)),Personnel_plane*AY638,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA638)),Personnel_plane*BA638,0)","v":0},null,null,null,null,null,28,null,null,null,null,null,null,null,5,null,null,80,null,{"$f":"DV638*Include_Iraq","v":0},0,113,113,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V638:$BV638*INDIRECT(\"Months_non_UN_operation\"&$B638),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V638:$BV638))-IF($AV$19=BY$19,$AV638)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V638:$BV638*INDIRECT(\"Months_non_UN_operation\"&$B638),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V638:$BV638))-IF($AV$19=CA$19,$AV638)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V638:$BV638*INDIRECT(\"Months_non_UN_operation\"&$B638),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V638:$BV638))-IF($AV$19=CC$19,$AV638)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V638:$BV638*INDIRECT(\"Months_non_UN_operation\"&$B638),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V638:$BV638))-IF($AV$19=CE$19,$AV638)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V638:$BV638*INDIRECT(\"Months_non_UN_operation\"&$B638),0))/12","v":85},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V638:$BV638))-IF($AV$19=CG$19,$AV638)","v":85},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V638:$BV638*INDIRECT(\"Months_non_UN_operation\"&$B638),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V638:$BV638))-IF($AV$19=CI$19,$AV638)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B638-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O638*(Direct_cost_personnel*$F638-UN_compensation)*$G638/CPI_2001*12/1000000/$E638*$CK638","v":1.3595013621684547E-4},1.5017490033633209E-4,{"$f":"P638*(Direct_cost_personnel*$F638-UN_compensation)*$G638/CPI_2001*12/1000000/$E638*$CK638","v":0},0,{"$f":"Q638*(Direct_cost_personnel*$F638-UN_compensation)*$G638/CPI_2001*12/1000000/$E638*$CK638","v":3.5659052122451278E-5},3.9390137793136277E-5,{"$f":"R638*(Direct_cost_personnel*$F638-UN_compensation)*$G638/CPI_2001*12/1000000/$E638*$CK638","v":1.3743593005528082E-5},1.5181615607771257E-5,{"$f":"S638*(Direct_cost_personnel*$F638-UN_compensation)*$G638/CPI_2001*12/1000000/$E638*$CK638","v":4.4573815153064098E-6},4.9237672241420346E-6,{"$f":"T638*(Direct_cost_personnel*$F638-UN_compensation)*$G638/CPI_2001*12/1000000/$E638*$CK638","v":8.2090109573559856E-5},9.0679379711282643E-5,{"$f":"U638*(Direct_cost_personnel*$F638-UN_compensation)*$G638/CPI_2001*12/1000000/$E638*$CK638","v":0},0,1.0574264208405653E-3,6.720650948492461E-6,8.5101712803930678E-5,8.5337989304881841E-4,0,2.5251645544706004E-5,8.6973362599709748E-5,{"$f":"BW638*Direct_cost_personnel*$F638*$G638/CPI_2001*12/1000000/$E638*$CK638","v":5.422139868798124E-4},5.5638569632804986E-4,{"$f":"BY638*Direct_cost_personnel*$F638*$G638/CPI_2001*12/1000000/$E638*$CK638","v":0},0,{"$f":"CA638*Direct_cost_personnel*$F638*$G638/CPI_2001*12/1000000/$E638*$CK638","v":1.3435390825340486E-4},1.3786548227597695E-4,{"$f":"CC638*Direct_cost_personnel*$F638*$G638/CPI_2001*12/1000000/$E638*$CK638","v":0},0,{"$f":"CE638*Direct_cost_personnel*$F638*$G638/CPI_2001*12/1000000/$E638*$CK638","v":0},0,{"$f":"CG638*Direct_cost_personnel*$F638*$G638/CPI_2001*12/1000000/$E638*$CK638","v":4.0786007862640759E-4},4.1852021405207297E-4,{"$f":"CI638*Direct_cost_personnel*$F638*$G638/CPI_2001*12/1000000/$E638*$CK638","v":0},0,null,null,null,231]
["Norway",2010,26450,6670,417465,1.4911859999999999,218.05600000000001,144.42019999999999,0.95178685699999999,11.82699257,116.1162994,0,3.4955057140000001,12.02960743,111.333333333333,1,12.9166666666667,93.25,2.9166666666666701,0,1.25,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX639","v":0},{"$f":"Include_Afghanistan*DY639","v":0},{"$f":"Include_Afghanistan*DZ639","v":0},null,null,null,5,null,{"$f":"IF(NOT(ISBLANK(AV639)),Personnel_plane*AV639,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY639)),Personnel_plane*AY639,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA639)),Personnel_plane*BA639,0)","v":0},null,null,null,null,null,3,null,null,null,null,3,null,null,null,null,null,null,null,{"$f":"DV639*Include_Iraq","v":0},0,12,12,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V639:$BV639*INDIRECT(\"Months_non_UN_operation\"&$B639),0))/12","v":9},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V639:$BV639))-IF($AV$19=BY$19,$AV639)","v":9},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V639:$BV639*INDIRECT(\"Months_non_UN_operation\"&$B639),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V639:$BV639))-IF($AV$19=CA$19,$AV639)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V639:$BV639*INDIRECT(\"Months_non_UN_operation\"&$B639),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V639:$BV639))-IF($AV$19=CC$19,$AV639)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V639:$BV639*INDIRECT(\"Months_non_UN_operation\"&$B639),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V639:$BV639))-IF($AV$19=CE$19,$AV639)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V639:$BV639*INDIRECT(\"Months_non_UN_operation\"&$B639),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V639:$BV639))-IF($AV$19=CG$19,$AV639)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V639:$BV639*INDIRECT(\"Months_non_UN_operation\"&$B639),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V639:$BV639))-IF($AV$19=CI$19,$AV639)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B639-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O639*(Direct_cost_personnel*$F639-UN_compensation)*$G639/CPI_2001*12/1000000/$E639*$CK639","v":1.7810333794658395E-4},2.1850244041582171E-4,{"$f":"P639*(Direct_cost_personnel*$F639-UN_compensation)*$G639/CPI_2001*12/1000000/$E639*$CK639","v":1.5997305803585432E-6},1.9625967702019974E-6,{"$f":"Q639*(Direct_cost_personnel*$F639-UN_compensation)*$G639/CPI_2001*12/1000000/$E639*$CK639","v":2.0663186662964567E-5},2.5350208281775863E-5,{"$f":"R639*(Direct_cost_personnel*$F639-UN_compensation)*$G639/CPI_2001*12/1000000/$E639*$CK639","v":1.4917487661843411E-4},1.8301214882133625E-4,{"$f":"S639*(Direct_cost_personnel*$F639-UN_compensation)*$G639/CPI_2001*12/1000000/$E639*$CK639","v":4.6658808593790877E-6},5.7242405797558322E-6,{"$f":"T639*(Direct_cost_personnel*$F639-UN_compensation)*$G639/CPI_2001*12/1000000/$E639*$CK639","v":0},0,{"$f":"U639*(Direct_cost_personnel*$F639-UN_compensation)*$G639/CPI_2001*12/1000000/$E639*$CK639","v":1.9996632254481783E-6},2.453245962752497E-6,1.1239807268369499E-3,7.40748235582499E-6,9.2046069075681989E-5,9.0369963895098402E-4,0,2.720451192481683E-5,9.3622962042252914E-5,{"$f":"BW639*Direct_cost_personnel*$F639*$G639/CPI_2001*12/1000000/$E639*$CK639","v":2.0576651966329743E-5},2.3551161242423973E-5,{"$f":"BY639*Direct_cost_personnel*$F639*$G639/CPI_2001*12/1000000/$E639*$CK639","v":1.5432488974747307E-5},1.766337093181798E-5,{"$f":"CA639*Direct_cost_personnel*$F639*$G639/CPI_2001*12/1000000/$E639*$CK639","v":5.1441629915824359E-6},5.8877903106059932E-6,{"$f":"CC639*Direct_cost_personnel*$F639*$G639/CPI_2001*12/1000000/$E639*$CK639","v":0},0,{"$f":"CE639*Direct_cost_personnel*$F639*$G639/CPI_2001*12/1000000/$E639*$CK639","v":0},0,{"$f":"CG639*Direct_cost_personnel*$F639*$G639/CPI_2001*12/1000000/$E639*$CK639","v":0},0,{"$f":"CI639*Direct_cost_personnel*$F639*$G639/CPI_2001*12/1000000/$E639*$CK639","v":0},0,null,null,null,351]
["Poland",2010,100000,4762.7151359999998,469393,0.62138590000000005,218.05600000000001,45.550199999999997,0.31882628600000001,3.5389097139999999,36.910338860000003,0,1.006158857,3.7759988569999998,19,1,0.5,16.8333333333333,0.66666666666666696,0,0,null,null,1,null,null,null,null,null,null,null,184,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX640","v":0},{"$f":"Include_Afghanistan*DY640","v":0},{"$f":"Include_Afghanistan*DZ640","v":0},null,null,null,152,null,{"$f":"IF(NOT(ISBLANK(AV640)),Personnel_plane*AV640,0)","v":0},4,null,{"$f":"IF(NOT(ISBLANK(AY640)),Personnel_plane*AY640,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA640)),Personnel_plane*BA640,0)","v":0},null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV640*Include_Iraq","v":0},0,342,342,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V640:$BV640*INDIRECT(\"Months_non_UN_operation\"&$B640),0))/12","v":342},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V640:$BV640))-IF($AV$19=BY$19,$AV640)","v":342},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V640:$BV640*INDIRECT(\"Months_non_UN_operation\"&$B640),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V640:$BV640))-IF($AV$19=CA$19,$AV640)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V640:$BV640*INDIRECT(\"Months_non_UN_operation\"&$B640),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V640:$BV640))-IF($AV$19=CC$19,$AV640)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V640:$BV640*INDIRECT(\"Months_non_UN_operation\"&$B640),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V640:$BV640))-IF($AV$19=CE$19,$AV640)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V640:$BV640*INDIRECT(\"Months_non_UN_operation\"&$B640),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V640:$BV640))-IF($AV$19=CG$19,$AV640)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V640:$BV640*INDIRECT(\"Months_non_UN_operation\"&$B640),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V640:$BV640))-IF($AV$19=CI$19,$AV640)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B640-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O640*(Direct_cost_personnel*$F640-UN_compensation)*$G640/CPI_2001*12/1000000/$E640*$CK640","v":1.0131132448469449E-5},6.2635794624277888E-6,{"$f":"P640*(Direct_cost_personnel*$F640-UN_compensation)*$G640/CPI_2001*12/1000000/$E640*$CK640","v":5.3321749728786571E-7},3.2966207696988371E-7,{"$f":"Q640*(Direct_cost_personnel*$F640-UN_compensation)*$G640/CPI_2001*12/1000000/$E640*$CK640","v":2.6660874864393286E-7},1.6483103848494185E-7,{"$f":"R640*(Direct_cost_personnel*$F640-UN_compensation)*$G640/CPI_2001*12/1000000/$E640*$CK640","v":8.9758278710123909E-6},5.5493116289930299E-6,{"$f":"S640*(Direct_cost_personnel*$F640-UN_compensation)*$G640/CPI_2001*12/1000000/$E640*$CK640","v":3.5547833152524395E-7},2.1977471797992252E-7,{"$f":"T640*(Direct_cost_personnel*$F640-UN_compensation)*$G640/CPI_2001*12/1000000/$E640*$CK640","v":0},0,{"$f":"U640*(Direct_cost_personnel*$F640-UN_compensation)*$G640/CPI_2001*12/1000000/$E640*$CK640","v":0},0,3.1528598939060281E-4,2.2068280935153153E-6,2.4495362271570823E-5,2.5548324060525564E-4,0,6.9643556057572318E-6,2.6136428282796348E-5,{"$f":"BW640*Direct_cost_personnel*$F640*$G640/CPI_2001*12/1000000/$E640*$CK640","v":2.1733647070472188E-4},1.1274443032370019E-4,{"$f":"BY640*Direct_cost_personnel*$F640*$G640/CPI_2001*12/1000000/$E640*$CK640","v":2.1733647070472188E-4},1.1274443032370019E-4,{"$f":"CA640*Direct_cost_personnel*$F640*$G640/CPI_2001*12/1000000/$E640*$CK640","v":0},0,{"$f":"CC640*Direct_cost_personnel*$F640*$G640/CPI_2001*12/1000000/$E640*$CK640","v":0},0,{"$f":"CE640*Direct_cost_personnel*$F640*$G640/CPI_2001*12/1000000/$E640*$CK640","v":0},0,{"$f":"CG640*Direct_cost_personnel*$F640*$G640/CPI_2001*12/1000000/$E640*$CK640","v":0},0,{"$f":"CI640*Direct_cost_personnel*$F640*$G640/CPI_2001*12/1000000/$E640*$CK640","v":0},0,null,null,null,2417]
["Portugal",2010,43340,4630,228984,0.83970210000000001,218.05600000000001,43.356000000000002,0.38284628599999998,2.6754479999999998,37.19188114,0,1.2748079999999999,1.831023429,349.16666666666703,0,147.75,2,1,198.416666666667,0,null,null,null,2,null,null,null,null,null,null,51,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX641","v":0},{"$f":"Include_Afghanistan*DY641","v":0},{"$f":"Include_Afghanistan*DZ641","v":0},null,null,null,301,null,{"$f":"IF(NOT(ISBLANK(AV641)),Personnel_plane*AV641,0)","v":0},4,null,{"$f":"IF(NOT(ISBLANK(AY641)),Personnel_plane*AY641,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA641)),Personnel_plane*BA641,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"DV641*Include_Iraq","v":0},0,368,373,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V641:$BV641*INDIRECT(\"Months_non_UN_operation\"&$B641),0))/12","v":358},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V641:$BV641))-IF($AV$19=BY$19,$AV641)","v":358},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V641:$BV641*INDIRECT(\"Months_non_UN_operation\"&$B641),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V641:$BV641))-IF($AV$19=CA$19,$AV641)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V641:$BV641*INDIRECT(\"Months_non_UN_operation\"&$B641),0))/12","v":10},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V641:$BV641))-IF($AV$19=CC$19,$AV641)","v":15},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V641:$BV641*INDIRECT(\"Months_non_UN_operation\"&$B641),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V641:$BV641))-IF($AV$19=CE$19,$AV641)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V641:$BV641*INDIRECT(\"Months_non_UN_operation\"&$B641),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V641:$BV641))-IF($AV$19=CG$19,$AV641)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V641:$BV641*INDIRECT(\"Months_non_UN_operation\"&$B641),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V641:$BV641))-IF($AV$19=CI$19,$AV641)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B641-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O641*(Direct_cost_personnel*$F641-UN_compensation)*$G641/CPI_2001*12/1000000/$E641*$CK641","v":5.4145978896984247E-4},5.2926200295426733E-4,{"$f":"P641*(Direct_cost_personnel*$F641-UN_compensation)*$G641/CPI_2001*12/1000000/$E641*$CK641","v":0},0,{"$f":"Q641*(Direct_cost_personnel*$F641-UN_compensation)*$G641/CPI_2001*12/1000000/$E641*$CK641","v":2.2911890354260851E-4},2.2395740602336871E-4,{"$f":"R641*(Direct_cost_personnel*$F641-UN_compensation)*$G641/CPI_2001*12/1000000/$E641*$CK641","v":3.1014403186816714E-6},3.031572331957614E-6,{"$f":"S641*(Direct_cost_personnel*$F641-UN_compensation)*$G641/CPI_2001*12/1000000/$E641*$CK641","v":1.5507201593408357E-6},1.515786165978807E-6,{"$f":"T641*(Direct_cost_personnel*$F641-UN_compensation)*$G641/CPI_2001*12/1000000/$E641*$CK641","v":3.0768872494921142E-4},3.0075723843296214E-4,{"$f":"U641*(Direct_cost_personnel*$F641-UN_compensation)*$G641/CPI_2001*12/1000000/$E641*$CK641","v":0},0,6.1516987905567129E-4,5.4321317339130201E-6,3.7961413012725743E-5,5.2770839152012871E-4,0,1.8088003579186318E-5,2.5980036473983544E-5,{"$f":"BW641*Direct_cost_personnel*$F641*$G641/CPI_2001*12/1000000/$E641*$CK641","v":6.4781297031113894E-4},5.6538823991009505E-4,{"$f":"BY641*Direct_cost_personnel*$F641*$G641/CPI_2001*12/1000000/$E641*$CK641","v":6.3020935698746656E-4},5.426514474204129E-4,{"$f":"CA641*Direct_cost_personnel*$F641*$G641/CPI_2001*12/1000000/$E641*$CK641","v":0},0,{"$f":"CC641*Direct_cost_personnel*$F641*$G641/CPI_2001*12/1000000/$E641*$CK641","v":1.7603613323672249E-5},2.2736792489682104E-5,{"$f":"CE641*Direct_cost_personnel*$F641*$G641/CPI_2001*12/1000000/$E641*$CK641","v":0},0,{"$f":"CG641*Direct_cost_personnel*$F641*$G641/CPI_2001*12/1000000/$E641*$CK641","v":0},0,{"$f":"CI641*Direct_cost_personnel*$F641*$G641/CPI_2001*12/1000000/$E641*$CK641","v":0},0,null,null,null,26]
["Russia",2010,1046000,16427.937792000001,1487293,0.52617990000000003,218.05600000000001,328.48039999999997,2.396245714,27.49725943,263.21454169999998,0,7.9858937140000004,27.386417139999999,353.5,0.91666666666666696,4.4166666666666696,336.33333333333297,0,3.9166666666666701,7.9166666666666696,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX642","v":0},{"$f":"Include_Afghanistan*DY642","v":0},{"$f":"Include_Afghanistan*DZ642","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV642)),Personnel_plane*AV642,0)","v":0},2,null,{"$f":"IF(NOT(ISBLANK(AY642)),Personnel_plane*AY642,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA642)),Personnel_plane*BA642,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV642*Include_Iraq","v":0},0,5,5,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V642:$BV642*INDIRECT(\"Months_non_UN_operation\"&$B642),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V642:$BV642))-IF($AV$19=BY$19,$AV642)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V642:$BV642*INDIRECT(\"Months_non_UN_operation\"&$B642),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V642:$BV642))-IF($AV$19=CA$19,$AV642)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V642:$BV642*INDIRECT(\"Months_non_UN_operation\"&$B642),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V642:$BV642))-IF($AV$19=CC$19,$AV642)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V642:$BV642*INDIRECT(\"Months_non_UN_operation\"&$B642),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V642:$BV642))-IF($AV$19=CE$19,$AV642)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V642:$BV642*INDIRECT(\"Months_non_UN_operation\"&$B642),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V642:$BV642))-IF($AV$19=CG$19,$AV642)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V642:$BV642*INDIRECT(\"Months_non_UN_operation\"&$B642),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V642:$BV642))-IF($AV$19=CI$19,$AV642)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B642-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O642*(Direct_cost_personnel*$F642-UN_compensation)*$G642/CPI_2001*12/1000000/$E642*$CK642","v":4.8625890303633032E-5},1.2128169054037153E-5,{"$f":"P642*(Direct_cost_personnel*$F642-UN_compensation)*$G642/CPI_2001*12/1000000/$E642*$CK642","v":1.2609259626118892E-7},3.1449754737012905E-8,{"$f":"Q642*(Direct_cost_personnel*$F642-UN_compensation)*$G642/CPI_2001*12/1000000/$E642*$CK642","v":6.0753705471300148E-7},1.5153063646015312E-7,{"$f":"R642*(Direct_cost_personnel*$F642-UN_compensation)*$G642/CPI_2001*12/1000000/$E642*$CK642","v":4.6264519864559817E-5},1.1539200919871263E-5,{"$f":"S642*(Direct_cost_personnel*$F642-UN_compensation)*$G642/CPI_2001*12/1000000/$E642*$CK642","v":0},0,{"$f":"T642*(Direct_cost_personnel*$F642-UN_compensation)*$G642/CPI_2001*12/1000000/$E642*$CK642","v":5.3875927493417125E-7},1.3437622478541885E-7,{"$f":"U642*(Direct_cost_personnel*$F642-UN_compensation)*$G642/CPI_2001*12/1000000/$E642*$CK642","v":1.0889815131648136E-6},2.7161151818329325E-7,7.1756941518868122E-4,5.2346278062355134E-6,6.0068096508883182E-5,5.7499535666915213E-4,0,1.7445281612278683E-5,5.9825960182900038E-5,{"$f":"BW642*Direct_cost_personnel*$F642*$G642/CPI_2001*12/1000000/$E642*$CK642","v":8.4915983335316747E-7},1.7154411674734303E-7,{"$f":"BY642*Direct_cost_personnel*$F642*$G642/CPI_2001*12/1000000/$E642*$CK642","v":8.4915983335316747E-7},1.7154411674734303E-7,{"$f":"CA642*Direct_cost_personnel*$F642*$G642/CPI_2001*12/1000000/$E642*$CK642","v":0},0,{"$f":"CC642*Direct_cost_personnel*$F642*$G642/CPI_2001*12/1000000/$E642*$CK642","v":0},0,{"$f":"CE642*Direct_cost_personnel*$F642*$G642/CPI_2001*12/1000000/$E642*$CK642","v":0},0,{"$f":"CG642*Direct_cost_personnel*$F642*$G642/CPI_2001*12/1000000/$E642*$CK642","v":0},0,{"$f":"CI642*Direct_cost_personnel*$F642*$G642/CPI_2001*12/1000000/$E642*$CK642","v":0},0]
["Saudi Arabia",2010,234000,26928.82432,451394,0.69720629999999995,218.05600000000001,17.308399999999999,5.7310286000000002E-2,1.0295828570000001,14.22543943,0,0.30158400000000002,1.6944342859999999,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX643","v":0},{"$f":"Include_Afghanistan*DY643","v":0},{"$f":"Include_Afghanistan*DZ643","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV643)),Personnel_plane*AV643,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY643)),Personnel_plane*AY643,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA643)),Personnel_plane*BA643,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV643*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V643:$BV643*INDIRECT(\"Months_non_UN_operation\"&$B643),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V643:$BV643))-IF($AV$19=BY$19,$AV643)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V643:$BV643*INDIRECT(\"Months_non_UN_operation\"&$B643),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V643:$BV643))-IF($AV$19=CA$19,$AV643)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V643:$BV643*INDIRECT(\"Months_non_UN_operation\"&$B643),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V643:$BV643))-IF($AV$19=CC$19,$AV643)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V643:$BV643*INDIRECT(\"Months_non_UN_operation\"&$B643),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V643:$BV643))-IF($AV$19=CE$19,$AV643)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V643:$BV643*INDIRECT(\"Months_non_UN_operation\"&$B643),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V643:$BV643))-IF($AV$19=CG$19,$AV643)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V643:$BV643*INDIRECT(\"Months_non_UN_operation\"&$B643),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V643:$BV643))-IF($AV$19=CI$19,$AV643)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B643-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O643*(Direct_cost_personnel*$F643-UN_compensation)*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,{"$f":"P643*(Direct_cost_personnel*$F643-UN_compensation)*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,{"$f":"Q643*(Direct_cost_personnel*$F643-UN_compensation)*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,{"$f":"R643*(Direct_cost_personnel*$F643-UN_compensation)*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,{"$f":"S643*(Direct_cost_personnel*$F643-UN_compensation)*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,{"$f":"T643*(Direct_cost_personnel*$F643-UN_compensation)*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,{"$f":"U643*(Direct_cost_personnel*$F643-UN_compensation)*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,1.2458109214648195E-4,4.1250364107064979E-7,7.4106536005844081E-6,1.0239079178046659E-4,0,2.1707185004913579E-6,1.2196070920496658E-5,{"$f":"BW643*Direct_cost_personnel*$F643*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,{"$f":"BY643*Direct_cost_personnel*$F643*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,{"$f":"CA643*Direct_cost_personnel*$F643*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,{"$f":"CC643*Direct_cost_personnel*$F643*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,{"$f":"CE643*Direct_cost_personnel*$F643*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,{"$f":"CG643*Direct_cost_personnel*$F643*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,{"$f":"CI643*Direct_cost_personnel*$F643*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0]
["Slovakia",2010,17000,510.88147199999997,87235,0.68571079999999995,218.05600000000001,4.0807000000000002,5.9154856999999998E-2,0.28621028599999998,3.1849251430000001,0,7.5336E-2,0.47506971399999998,198.333333333333,196.333333333333,2,0,0,0,0,null,null,null,3,null,null,null,null,null,null,40,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX644","v":0},{"$f":"Include_Afghanistan*DY644","v":0},{"$f":"Include_Afghanistan*DZ644","v":0},null,null,null,141,null,{"$f":"IF(NOT(ISBLANK(AV644)),Personnel_plane*AV644,0)","v":0},1,null,{"$f":"IF(NOT(ISBLANK(AY644)),Personnel_plane*AY644,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA644)),Personnel_plane*BA644,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV644*Include_Iraq","v":0},0,185,185,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V644:$BV644*INDIRECT(\"Months_non_UN_operation\"&$B644),0))/12","v":185},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V644:$BV644))-IF($AV$19=BY$19,$AV644)","v":185},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V644:$BV644*INDIRECT(\"Months_non_UN_operation\"&$B644),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V644:$BV644))-IF($AV$19=CA$19,$AV644)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V644:$BV644*INDIRECT(\"Months_non_UN_operation\"&$B644),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V644:$BV644))-IF($AV$19=CC$19,$AV644)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V644:$BV644*INDIRECT(\"Months_non_UN_operation\"&$B644),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V644:$BV644))-IF($AV$19=CE$19,$AV644)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V644:$BV644*INDIRECT(\"Months_non_UN_operation\"&$B644),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V644:$BV644))-IF($AV$19=CG$19,$AV644)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V644:$BV644*INDIRECT(\"Months_non_UN_operation\"&$B644),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V644:$BV644))-IF($AV$19=CI$19,$AV644)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B644-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O644*(Direct_cost_personnel*$F644-UN_compensation)*$G644/CPI_2001*12/1000000/$E644*$CK644","v":6.3924876309852266E-4},2.2198680951468277E-4,{"$f":"P644*(Direct_cost_personnel*$F644-UN_compensation)*$G644/CPI_2001*12/1000000/$E644*$CK644","v":6.3280255708408363E-4},2.1974828706579523E-4,{"$f":"Q644*(Direct_cost_personnel*$F644-UN_compensation)*$G644/CPI_2001*12/1000000/$E644*$CK644","v":6.4462060144388937E-6},2.2385224488875613E-6,{"$f":"R644*(Direct_cost_personnel*$F644-UN_compensation)*$G644/CPI_2001*12/1000000/$E644*$CK644","v":0},0,{"$f":"S644*(Direct_cost_personnel*$F644-UN_compensation)*$G644/CPI_2001*12/1000000/$E644*$CK644","v":0},0,{"$f":"T644*(Direct_cost_personnel*$F644-UN_compensation)*$G644/CPI_2001*12/1000000/$E644*$CK644","v":0},0,{"$f":"U644*(Direct_cost_personnel*$F644-UN_compensation)*$G644/CPI_2001*12/1000000/$E644*$CK644","v":0},0,1.519829588495852E-4,2.203183325700026E-6,1.0659711843425394E-5,1.1862041976807367E-4,0,2.8058392403000342E-6,1.769365569474507E-5,{"$f":"BW644*Direct_cost_personnel*$F644*$G644/CPI_2001*12/1000000/$E644*$CK644","v":6.9807754985758803E-4},2.070633265220994E-4,{"$f":"BY644*Direct_cost_personnel*$F644*$G644/CPI_2001*12/1000000/$E644*$CK644","v":6.9807754985758803E-4},2.070633265220994E-4,{"$f":"CA644*Direct_cost_personnel*$F644*$G644/CPI_2001*12/1000000/$E644*$CK644","v":0},0,{"$f":"CC644*Direct_cost_personnel*$F644*$G644/CPI_2001*12/1000000/$E644*$CK644","v":0},0,{"$f":"CE644*Direct_cost_personnel*$F644*$G644/CPI_2001*12/1000000/$E644*$CK644","v":0},0,{"$f":"CG644*Direct_cost_personnel*$F644*$G644/CPI_2001*12/1000000/$E644*$CK644","v":0},0,{"$f":"CI644*Direct_cost_personnel*$F644*$G644/CPI_2001*12/1000000/$E644*$CK644","v":0},0,null,null,null,300]
["South Korea",2010,655000,25400,1014890,0.71566010000000002,218.05600000000001,0.21609999999999999,1.6199999999999999E-3,1.1616E-2,0.16914342900000001,0,5.5988569999999996E-3,2.8102286000000001E-2,618,0,384.33333333333297,13.9166666666667,13.9166666666667,4,201.833333333333,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX645","v":0},{"$f":"Include_Afghanistan*DY645","v":0},{"$f":"Include_Afghanistan*DZ645","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV645)),Personnel_plane*AV645,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY645)),Personnel_plane*AY645,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA645)),Personnel_plane*BA645,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV645*Include_Iraq","v":0},0,3,3,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V645:$BV645*INDIRECT(\"Months_non_UN_operation\"&$B645),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V645:$BV645))-IF($AV$19=BY$19,$AV645)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V645:$BV645*INDIRECT(\"Months_non_UN_operation\"&$B645),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V645:$BV645))-IF($AV$19=CA$19,$AV645)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V645:$BV645*INDIRECT(\"Months_non_UN_operation\"&$B645),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V645:$BV645))-IF($AV$19=CC$19,$AV645)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V645:$BV645*INDIRECT(\"Months_non_UN_operation\"&$B645),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V645:$BV645))-IF($AV$19=CE$19,$AV645)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V645:$BV645*INDIRECT(\"Months_non_UN_operation\"&$B645),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V645:$BV645))-IF($AV$19=CG$19,$AV645)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V645:$BV645*INDIRECT(\"Months_non_UN_operation\"&$B645),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V645:$BV645))-IF($AV$19=CI$19,$AV645)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B645-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O645*(Direct_cost_personnel*$F645-UN_compensation)*$G645/CPI_2001*12/1000000/$E645*$CK645","v":1.7996673140251772E-4},7.6720762599597956E-5,{"$f":"P645*(Direct_cost_personnel*$F645-UN_compensation)*$G645/CPI_2001*12/1000000/$E645*$CK645","v":0},0,{"$f":"Q645*(Direct_cost_personnel*$F645-UN_compensation)*$G645/CPI_2001*12/1000000/$E645*$CK645","v":1.1192105787869617E-4},4.7712534669544973E-5,{"$f":"R645*(Direct_cost_personnel*$F645-UN_compensation)*$G645/CPI_2001*12/1000000/$E645*$CK645","v":4.0526488867611273E-6},1.7276655008269807E-6,{"$f":"S645*(Direct_cost_personnel*$F645-UN_compensation)*$G645/CPI_2001*12/1000000/$E645*$CK645","v":4.0526488867611273E-6},1.7276655008269807E-6,{"$f":"T645*(Direct_cost_personnel*$F645-UN_compensation)*$G645/CPI_2001*12/1000000/$E645*$CK645","v":1.1648332129612797E-6},4.9657451520775381E-7,{"$f":"U645*(Direct_cost_personnel*$F645-UN_compensation)*$G645/CPI_2001*12/1000000/$E645*$CK645","v":5.8775542537337795E-5},2.5056322413191206E-5,6.9180992167656606E-7,5.1861734063675933E-9,3.7186784128620965E-8,5.4148589712446006E-7,0,1.7923853876206818E-8,8.9965017476133546E-8,{"$f":"BW645*Direct_cost_personnel*$F645*$G645/CPI_2001*12/1000000/$E645*$CK645","v":1.0155254340071623E-6},3.7243088640581533E-7,{"$f":"BY645*Direct_cost_personnel*$F645*$G645/CPI_2001*12/1000000/$E645*$CK645","v":1.0155254340071623E-6},3.7243088640581533E-7,{"$f":"CA645*Direct_cost_personnel*$F645*$G645/CPI_2001*12/1000000/$E645*$CK645","v":0},0,{"$f":"CC645*Direct_cost_personnel*$F645*$G645/CPI_2001*12/1000000/$E645*$CK645","v":0},0,{"$f":"CE645*Direct_cost_personnel*$F645*$G645/CPI_2001*12/1000000/$E645*$CK645","v":0},0,{"$f":"CG645*Direct_cost_personnel*$F645*$G645/CPI_2001*12/1000000/$E645*$CK645","v":0},0,{"$f":"CI645*Direct_cost_personnel*$F645*$G645/CPI_2001*12/1000000/$E645*$CK645","v":0},0,null,null,null,246]
["Spain",2010,142212,15950,1395019,0.95233970000000001,218.05600000000001,307.08600000000001,3.8075160000000001,9.9631062860000004,260.68275599999998,0,7.5424062860000003,25.090177709999999,1129.8333333333301,1,1071.5,3.3333333333333299,0,9.6666666666666696,44.3333333333333,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX646","v":0},{"$f":"Include_Afghanistan*DY646","v":0},{"$f":"Include_Afghanistan*DZ646","v":0},null,null,null,3,null,{"$f":"IF(NOT(ISBLANK(AV646)),Personnel_plane*AV646,0)","v":0},10,null,{"$f":"IF(NOT(ISBLANK(AY646)),Personnel_plane*AY646,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA646)),Personnel_plane*BA646,0)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,38,{"$f":"DV646*Include_Iraq","v":0},0,42.333333333333336,55,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V646:$BV646*INDIRECT(\"Months_non_UN_operation\"&$B646),0))/12","v":17},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V646:$BV646))-IF($AV$19=BY$19,$AV646)","v":17},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V646:$BV646*INDIRECT(\"Months_non_UN_operation\"&$B646),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V646:$BV646))-IF($AV$19=CA$19,$AV646)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V646:$BV646*INDIRECT(\"Months_non_UN_operation\"&$B646),0))/12","v":25.333333333333332},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V646:$BV646))-IF($AV$19=CC$19,$AV646)","v":38},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V646:$BV646*INDIRECT(\"Months_non_UN_operation\"&$B646),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V646:$BV646))-IF($AV$19=CE$19,$AV646)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V646:$BV646*INDIRECT(\"Months_non_UN_operation\"&$B646),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V646:$BV646))-IF($AV$19=CG$19,$AV646)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V646:$BV646*INDIRECT(\"Months_non_UN_operation\"&$B646),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V646:$BV646))-IF($AV$19=CI$19,$AV646)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B646-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O646*(Direct_cost_personnel*$F646-UN_compensation)*$G646/CPI_2001*12/1000000/$E646*$CK646","v":3.3138183373323165E-4},2.9512751203601603E-4,{"$f":"P646*(Direct_cost_personnel*$F646-UN_compensation)*$G646/CPI_2001*12/1000000/$E646*$CK646","v":2.9330151975208676E-7},2.6121331645022878E-7,{"$f":"Q646*(Direct_cost_personnel*$F646-UN_compensation)*$G646/CPI_2001*12/1000000/$E646*$CK646","v":3.1427257841436088E-4},2.7989006857642018E-4,{"$f":"R646*(Direct_cost_personnel*$F646-UN_compensation)*$G646/CPI_2001*12/1000000/$E646*$CK646","v":9.7767173250695465E-7},8.7071105483409521E-7,{"$f":"S646*(Direct_cost_personnel*$F646-UN_compensation)*$G646/CPI_2001*12/1000000/$E646*$CK646","v":0},0,{"$f":"T646*(Direct_cost_personnel*$F646-UN_compensation)*$G646/CPI_2001*12/1000000/$E646*$CK646","v":2.8352480242701727E-6},2.5250620590188794E-6,{"$f":"U646*(Direct_cost_personnel*$F646-UN_compensation)*$G646/CPI_2001*12/1000000/$E646*$CK646","v":1.30030340423425E-5},1.1580457029293467E-5,7.1520556892042618E-4,8.8677329704174913E-6,2.3204148347672329E-5,6.0713206988506348E-4,0,1.7566320114911227E-5,5.8435209756860114E-5,{"$f":"BW646*Direct_cost_personnel*$F646*$G646/CPI_2001*12/1000000/$E646*$CK646","v":1.3873177767401611E-5},1.4366732404762583E-5,{"$f":"BY646*Direct_cost_personnel*$F646*$G646/CPI_2001*12/1000000/$E646*$CK646","v":5.5711186310037984E-6},4.4406263796538895E-6,{"$f":"CA646*Direct_cost_personnel*$F646*$G646/CPI_2001*12/1000000/$E646*$CK646","v":0},0,{"$f":"CC646*Direct_cost_personnel*$F646*$G646/CPI_2001*12/1000000/$E646*$CK646","v":8.3020591363978146E-6},9.9261060251086937E-6,{"$f":"CE646*Direct_cost_personnel*$F646*$G646/CPI_2001*12/1000000/$E646*$CK646","v":0},0,{"$f":"CG646*Direct_cost_personnel*$F646*$G646/CPI_2001*12/1000000/$E646*$CK646","v":0},0,{"$f":"CI646*Direct_cost_personnel*$F646*$G646/CPI_2001*12/1000000/$E646*$CK646","v":0},0,null,null,null,1537]
["Sweden",2010,21070,6100,462098,1.2538210000000001,218.05600000000001,181.3425,1.087275429,14.242515429999999,147.0804617,0,4.2552960000000004,14.67692057,57.5,0,6.1666666666666696,38.6666666666667,9.5,1,2.1666666666666701,null,null,null,2,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX647","v":0},{"$f":"Include_Afghanistan*DY647","v":0},{"$f":"Include_Afghanistan*DZ647","v":0},null,5,null,246,null,{"$f":"IF(NOT(ISBLANK(AV647)),Personnel_plane*AV647,0)","v":0},4,null,{"$f":"IF(NOT(ISBLANK(AY647)),Personnel_plane*AY647,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA647)),Personnel_plane*BA647,0)","v":0},null,null,null,null,null,null,1,null,null,null,2,null,null,null,null,null,null,4,{"$f":"DV647*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V647:BV647,INDIRECT(\"Months_non_UN_operation\"&B647))/12","v":263.66666666666669},{"$f":"SUM(W647:BV647)-AV647","v":265},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V647:$BV647*INDIRECT(\"Months_non_UN_operation\"&$B647),0))/12","v":256},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V647:$BV647))-IF($AV$19=BY$19,$AV647)","v":256},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V647:$BV647*INDIRECT(\"Months_non_UN_operation\"&$B647),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V647:$BV647))-IF($AV$19=CA$19,$AV647)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V647:$BV647*INDIRECT(\"Months_non_UN_operation\"&$B647),0))/12","v":2.6666666666666665},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V647:$BV647))-IF($AV$19=CC$19,$AV647)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V647:$BV647*INDIRECT(\"Months_non_UN_operation\"&$B647),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V647:$BV647))-IF($AV$19=CE$19,$AV647)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V647:$BV647*INDIRECT(\"Months_non_UN_operation\"&$B647),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V647:$BV647))-IF($AV$19=CG$19,$AV647)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V647:$BV647*INDIRECT(\"Months_non_UN_operation\"&$B647),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V647:$BV647))-IF($AV$19=CI$19,$AV647)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B647-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O647*(Direct_cost_personnel*$F647-UN_compensation)*$G647/CPI_2001*12/1000000/$E647*$CK647","v":6.8921371881918055E-5},1.1704424050499056E-4,{"$f":"P647*(Direct_cost_personnel*$F647-UN_compensation)*$G647/CPI_2001*12/1000000/$E647*$CK647","v":0},0,{"$f":"Q647*(Direct_cost_personnel*$F647-UN_compensation)*$G647/CPI_2001*12/1000000/$E647*$CK647","v":7.3915674192201991E-6},1.2552570720825076E-5,{"$f":"R647*(Direct_cost_personnel*$F647-UN_compensation)*$G647/CPI_2001*12/1000000/$E647*$CK647","v":4.6347125439434775E-5},7.8708011006254562E-5,{"$f":"S647*(Direct_cost_personnel*$F647-UN_compensation)*$G647/CPI_2001*12/1000000/$E647*$CK647","v":1.1387009267447329E-5},1.9337744083433216E-5,{"$f":"T647*(Direct_cost_personnel*$F647-UN_compensation)*$G647/CPI_2001*12/1000000/$E647*$CK647","v":1.1986325544681398E-6},2.0355520087824442E-6,{"$f":"U647*(Direct_cost_personnel*$F647-UN_compensation)*$G647/CPI_2001*12/1000000/$E647*$CK647","v":2.5970372013476401E-6},4.4103626856953025E-6,1.2750185474616265E-3,7.6446301235192894E-6,1.0013908121790756E-4,1.0341222638748191E-3,0,2.991897279975334E-5,1.0319338239172321E-4,{"$f":"BW647*Direct_cost_personnel*$F647*$G647/CPI_2001*12/1000000/$E647*$CK647","v":3.4343013299519774E-4},5.394212823273477E-4,{"$f":"BY647*Direct_cost_personnel*$F647*$G647/CPI_2001*12/1000000/$E647*$CK647","v":3.3344417464009081E-4},5.2110131424830571E-4,{"$f":"CA647*Direct_cost_personnel*$F647*$G647/CPI_2001*12/1000000/$E647*$CK647","v":0},0,{"$f":"CC647*Direct_cost_personnel*$F647*$G647/CPI_2001*12/1000000/$E647*$CK647","v":3.4733768191676129E-6},8.1422080351297766E-6,{"$f":"CE647*Direct_cost_personnel*$F647*$G647/CPI_2001*12/1000000/$E647*$CK647","v":0},0,{"$f":"CG647*Direct_cost_personnel*$F647*$G647/CPI_2001*12/1000000/$E647*$CK647","v":6.5125815359392729E-6},1.0177760043912223E-5,{"$f":"CI647*Direct_cost_personnel*$F647*$G647/CPI_2001*12/1000000/$E647*$CK647","v":0},0,null,null,null,500]
["Switzerland",2010,25620,4450,527920,1.448312,218.05600000000001,183.47219999999999,1.1035268570000001,14.986695429999999,147.29781940000001,0,4.5092297139999999,15.57496971,26.6666666666667,0,12.1666666666667,11.5833333333333,2.9166666666666701,0,0,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX648","v":0},{"$f":"Include_Afghanistan*DY648","v":0},{"$f":"Include_Afghanistan*DZ648","v":0},null,5,null,200,null,{"$f":"IF(NOT(ISBLANK(AV648)),Personnel_plane*AV648,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY648)),Personnel_plane*AY648,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA648)),Personnel_plane*BA648,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV648*Include_Iraq","v":0},0,225,225,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V648:$BV648*INDIRECT(\"Months_non_UN_operation\"&$B648),0))/12","v":220},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V648:$BV648))-IF($AV$19=BY$19,$AV648)","v":220},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V648:$BV648*INDIRECT(\"Months_non_UN_operation\"&$B648),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V648:$BV648))-IF($AV$19=CA$19,$AV648)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V648:$BV648*INDIRECT(\"Months_non_UN_operation\"&$B648),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V648:$BV648))-IF($AV$19=CC$19,$AV648)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V648:$BV648*INDIRECT(\"Months_non_UN_operation\"&$B648),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V648:$BV648))-IF($AV$19=CE$19,$AV648)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V648:$BV648*INDIRECT(\"Months_non_UN_operation\"&$B648),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V648:$BV648))-IF($AV$19=CG$19,$AV648)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V648:$BV648*INDIRECT(\"Months_non_UN_operation\"&$B648),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V648:$BV648))-IF($AV$19=CI$19,$AV648)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B648-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O648*(Direct_cost_personnel*$F648-UN_compensation)*$G648/CPI_2001*12/1000000/$E648*$CK648","v":3.2694352093268721E-5},2.8505751518310963E-5,{"$f":"P648*(Direct_cost_personnel*$F648-UN_compensation)*$G648/CPI_2001*12/1000000/$E648*$CK648","v":0},0,{"$f":"Q648*(Direct_cost_personnel*$F648-UN_compensation)*$G648/CPI_2001*12/1000000/$E648*$CK648","v":1.4916798142553875E-5},1.3005749130229395E-5,{"$f":"R648*(Direct_cost_personnel*$F648-UN_compensation)*$G648/CPI_2001*12/1000000/$E648*$CK648","v":1.4201609190513542E-5},1.2382185815766273E-5,{"$f":"S648*(Direct_cost_personnel*$F648-UN_compensation)*$G648/CPI_2001*12/1000000/$E648*$CK648","v":3.5759447602012657E-6},3.1178165723152606E-6,{"$f":"T648*(Direct_cost_personnel*$F648-UN_compensation)*$G648/CPI_2001*12/1000000/$E648*$CK648","v":0},0,{"$f":"U648*(Direct_cost_personnel*$F648-UN_compensation)*$G648/CPI_2001*12/1000000/$E648*$CK648","v":0},0,1.1291539181296449E-3,6.791501242928588E-6,9.2233514748284181E-5,9.065237671290955E-4,0,2.7751421737515105E-5,9.5853966283704234E-5,{"$f":"BW648*Direct_cost_personnel*$F648*$G648/CPI_2001*12/1000000/$E648*$CK648","v":2.9631814786295425E-4},2.4051727843574843E-4,{"$f":"BY648*Direct_cost_personnel*$F648*$G648/CPI_2001*12/1000000/$E648*$CK648","v":2.8973330013266641E-4},2.3517245002606515E-4,{"$f":"CA648*Direct_cost_personnel*$F648*$G648/CPI_2001*12/1000000/$E648*$CK648","v":0},0,{"$f":"CC648*Direct_cost_personnel*$F648*$G648/CPI_2001*12/1000000/$E648*$CK648","v":0},0,{"$f":"CE648*Direct_cost_personnel*$F648*$G648/CPI_2001*12/1000000/$E648*$CK648","v":0},0,{"$f":"CG648*Direct_cost_personnel*$F648*$G648/CPI_2001*12/1000000/$E648*$CK648","v":6.5848477302878736E-6},5.3448284096832982E-6,{"$f":"CI648*Direct_cost_personnel*$F648*$G648/CPI_2001*12/1000000/$E648*$CK648","v":0},0]
["Turkey",2010,511000,9276.5091840000005,734587,0.65884169999999997,218.05600000000001,20.930800000000001,9.4014856999999993E-2,1.7369262860000001,16.890454290000001,0,0.49964228599999999,1.7097685709999999,581.66666666666697,1.1666666666666701,421.66666666666703,100.666666666667,0.75,19.5833333333333,37.8333333333333,null,null,null,2,null,null,null,null,null,null,280,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX649","v":0},{"$f":"Include_Afghanistan*DY649","v":0},{"$f":"Include_Afghanistan*DZ649","v":0},null,null,null,479,null,{"$f":"IF(NOT(ISBLANK(AV649)),Personnel_plane*AV649,0)","v":0},12,null,{"$f":"IF(NOT(ISBLANK(AY649)),Personnel_plane*AY649,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA649)),Personnel_plane*BA649,0)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV649*Include_Iraq","v":0},0,774,774,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V649:$BV649*INDIRECT(\"Months_non_UN_operation\"&$B649),0))/12","v":774},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V649:$BV649))-IF($AV$19=BY$19,$AV649)","v":774},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V649:$BV649*INDIRECT(\"Months_non_UN_operation\"&$B649),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V649:$BV649))-IF($AV$19=CA$19,$AV649)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V649:$BV649*INDIRECT(\"Months_non_UN_operation\"&$B649),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V649:$BV649))-IF($AV$19=CC$19,$AV649)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V649:$BV649*INDIRECT(\"Months_non_UN_operation\"&$B649),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V649:$BV649))-IF($AV$19=CE$19,$AV649)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V649:$BV649*INDIRECT(\"Months_non_UN_operation\"&$B649),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V649:$BV649))-IF($AV$19=CG$19,$AV649)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V649:$BV649*INDIRECT(\"Months_non_UN_operation\"&$B649),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V649:$BV649))-IF($AV$19=CI$19,$AV649)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B649-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O649*(Direct_cost_personnel*$F649-UN_compensation)*$G649/CPI_2001*12/1000000/$E649*$CK649","v":2.1242296282144175E-4},4.6703089354510848E-5,{"$f":"P649*(Direct_cost_personnel*$F649-UN_compensation)*$G649/CPI_2001*12/1000000/$E649*$CK649","v":4.2606324921206192E-7},9.3673818189563536E-8,{"$f":"Q649*(Direct_cost_personnel*$F649-UN_compensation)*$G649/CPI_2001*12/1000000/$E649*$CK649","v":1.539914315009306E-4},3.3856394288513605E-5,{"$f":"R649*(Direct_cost_personnel*$F649-UN_compensation)*$G649/CPI_2001*12/1000000/$E649*$CK649","v":3.6763171789155065E-5},8.0827123123566275E-6,{"$f":"S649*(Direct_cost_personnel*$F649-UN_compensation)*$G649/CPI_2001*12/1000000/$E649*$CK649","v":2.7389780306489607E-7},6.0218883121862091E-8,{"$f":"T649*(Direct_cost_personnel*$F649-UN_compensation)*$G649/CPI_2001*12/1000000/$E649*$CK649","v":7.15177596891672E-6},1.5723819481819521E-6,{"$f":"U649*(Direct_cost_personnel*$F649-UN_compensation)*$G649/CPI_2001*12/1000000/$E649*$CK649","v":1.3816622510162524E-5},3.0377081041472629E-6,9.2574970467231788E-5,4.1581891806600887E-7,7.6822624854381383E-6,7.47048993385288E-5,0,2.2098710928693683E-6,7.5621464524110917E-6,{"$f":"BW649*Direct_cost_personnel*$F649*$G649/CPI_2001*12/1000000/$E649*$CK649","v":3.3324260450117213E-4},6.2145887381761681E-5,{"$f":"BY649*Direct_cost_personnel*$F649*$G649/CPI_2001*12/1000000/$E649*$CK649","v":3.3324260450117213E-4},6.2145887381761681E-5,{"$f":"CA649*Direct_cost_personnel*$F649*$G649/CPI_2001*12/1000000/$E649*$CK649","v":0},0,{"$f":"CC649*Direct_cost_personnel*$F649*$G649/CPI_2001*12/1000000/$E649*$CK649","v":0},0,{"$f":"CE649*Direct_cost_personnel*$F649*$G649/CPI_2001*12/1000000/$E649*$CK649","v":0},0,{"$f":"CG649*Direct_cost_personnel*$F649*$G649/CPI_2001*12/1000000/$E649*$CK649","v":0},0,{"$f":"CI649*Direct_cost_personnel*$F649*$G649/CPI_2001*12/1000000/$E649*$CK649","v":0},0,null,null,null,1790]
["United Kingdom",2010,178470,55790,2263099,1.006691,218.05600000000001,1173.4640999999999,7.3027114290000004,89.270461710000006,954.63565540000002,0,31.952823429999999,90.302485709999999,281.08333333333297,271.5,1,8.1666666666666696,0.41666666666666702,0,0,null,null,1,2,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX650","v":0},{"$f":"Include_Afghanistan*DY650","v":0},{"$f":"Include_Afghanistan*DZ650","v":0},null,null,null,4,null,{"$f":"IF(NOT(ISBLANK(AV650)),Personnel_plane*AV650,0)","v":0},10,null,{"$f":"IF(NOT(ISBLANK(AY650)),Personnel_plane*AY650,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA650)),Personnel_plane*BA650,0)","v":0},null,null,null,null,null,null,1,null,null,null,3,null,30,null,null,null,null,2,{"$f":"DV650*Include_Iraq","v":0},0,56.333333333333336,57,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V650:$BV650*INDIRECT(\"Months_non_UN_operation\"&$B650),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V650:$BV650))-IF($AV$19=BY$19,$AV650)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V650:$BV650*INDIRECT(\"Months_non_UN_operation\"&$B650),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V650:$BV650))-IF($AV$19=CA$19,$AV650)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V650:$BV650*INDIRECT(\"Months_non_UN_operation\"&$B650),0))/12","v":31.333333333333332},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V650:$BV650))-IF($AV$19=CC$19,$AV650)","v":32},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V650:$BV650*INDIRECT(\"Months_non_UN_operation\"&$B650),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V650:$BV650))-IF($AV$19=CE$19,$AV650)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V650:$BV650*INDIRECT(\"Months_non_UN_operation\"&$B650),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V650:$BV650))-IF($AV$19=CG$19,$AV650)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V650:$BV650*INDIRECT(\"Months_non_UN_operation\"&$B650),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V650:$BV650))-IF($AV$19=CI$19,$AV650)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B650-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O650*(Direct_cost_personnel*$F650-UN_compensation)*$G650/CPI_2001*12/1000000/$E650*$CK650","v":5.4059567386876013E-5},1.2614605487122759E-4,{"$f":"P650*(Direct_cost_personnel*$F650-UN_compensation)*$G650/CPI_2001*12/1000000/$E650*$CK650","v":5.2216445462923889E-5},1.2184519619640086E-4,{"$f":"Q650*(Direct_cost_personnel*$F650-UN_compensation)*$G650/CPI_2001*12/1000000/$E650*$CK650","v":1.9232576597762017E-7},4.4878525302541758E-7,{"$f":"R650*(Direct_cost_personnel*$F650-UN_compensation)*$G650/CPI_2001*12/1000000/$E650*$CK650","v":1.5706604221505655E-6},3.6650795663742451E-6,{"$f":"S650*(Direct_cost_personnel*$F650-UN_compensation)*$G650/CPI_2001*12/1000000/$E650*$CK650","v":8.0135735824008463E-8},1.8699385542725749E-7,{"$f":"T650*(Direct_cost_personnel*$F650-UN_compensation)*$G650/CPI_2001*12/1000000/$E650*$CK650","v":0},0,{"$f":"U650*(Direct_cost_personnel*$F650-UN_compensation)*$G650/CPI_2001*12/1000000/$E650*$CK650","v":0},0,1.6846793308874482E-3,1.0484110254307605E-5,1.2816080330162329E-4,1.370519095710361E-3,0,4.5872951031068767E-5,1.2964242468380257E-4,{"$f":"BW650*Direct_cost_personnel*$F650*$G650/CPI_2001*12/1000000/$E650*$CK650","v":1.2029284650648795E-5},2.5580759422448801E-5,{"$f":"BY650*Direct_cost_personnel*$F650*$G650/CPI_2001*12/1000000/$E650*$CK650","v":5.3384399337198809E-6},1.121963132563544E-5,{"$f":"CA650*Direct_cost_personnel*$F650*$G650/CPI_2001*12/1000000/$E650*$CK650","v":0},0,{"$f":"CC650*Direct_cost_personnel*$F650*$G650/CPI_2001*12/1000000/$E650*$CK650","v":6.6908447169289152E-6},1.4361128096813362E-5,{"$f":"CE650*Direct_cost_personnel*$F650*$G650/CPI_2001*12/1000000/$E650*$CK650","v":0},0,{"$f":"CG650*Direct_cost_personnel*$F650*$G650/CPI_2001*12/1000000/$E650*$CK650","v":0},0,{"$f":"CI650*Direct_cost_personnel*$F650*$G650/CPI_2001*12/1000000/$E650*$CK650","v":0},0,null,null,null,9500]
["United States",2010,1563996,722100,14526550,1,218.05600000000001,4872.4605000000001,51.46420457,382.22833029999998,3877.7967910000002,0,114.3902794,446.5808897,85.9166666666667,0,5.3333333333333304,28.75,8.3333333333333301E-2,0,51.75,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX651","v":0},{"$f":"Include_Afghanistan*DY651","v":0},{"$f":"Include_Afghanistan*DZ651","v":0},null,null,null,810,null,{"$f":"IF(NOT(ISBLANK(AV651)),Personnel_plane*AV651,0)","v":0},18,null,{"$f":"IF(NOT(ISBLANK(AY651)),Personnel_plane*AY651,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA651)),Personnel_plane*BA651,0)","v":0},null,null,null,null,null,688,2,null,null,null,5,null,3,null,null,null,null,null,{"$f":"DV651*Include_Iraq","v":0},0,1535,1535,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V651:$BV651*INDIRECT(\"Months_non_UN_operation\"&$B651),0))/12","v":844},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V651:$BV651))-IF($AV$19=BY$19,$AV651)","v":844},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V651:$BV651*INDIRECT(\"Months_non_UN_operation\"&$B651),0))/12","v":688},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V651:$BV651))-IF($AV$19=CA$19,$AV651)","v":688},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V651:$BV651*INDIRECT(\"Months_non_UN_operation\"&$B651),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V651:$BV651))-IF($AV$19=CC$19,$AV651)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V651:$BV651*INDIRECT(\"Months_non_UN_operation\"&$B651),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V651:$BV651))-IF($AV$19=CE$19,$AV651)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V651:$BV651*INDIRECT(\"Months_non_UN_operation\"&$B651),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V651:$BV651))-IF($AV$19=CG$19,$AV651)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V651:$BV651*INDIRECT(\"Months_non_UN_operation\"&$B651),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V651:$BV651))-IF($AV$19=CI$19,$AV651)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B651-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O651*(Direct_cost_personnel*$F651-UN_compensation)*$G651/CPI_2001*12/1000000/$E651*$CK651","v":2.5552839319849144E-6},8.8721246651057742E-6,{"$f":"P651*(Direct_cost_personnel*$F651-UN_compensation)*$G651/CPI_2001*12/1000000/$E651*$CK651","v":0},0,{"$f":"Q651*(Direct_cost_personnel*$F651-UN_compensation)*$G651/CPI_2001*12/1000000/$E651*$CK651","v":1.5862092303301103E-7},5.5074294720346178E-7,{"$f":"R651*(Direct_cost_personnel*$F651-UN_compensation)*$G651/CPI_2001*12/1000000/$E651*$CK651","v":8.5506591322482551E-7},2.9688486997686625E-6,{"$f":"S651*(Direct_cost_personnel*$F651-UN_compensation)*$G651/CPI_2001*12/1000000/$E651*$CK651","v":2.4784519223907974E-9},8.6053585500540903E-9,{"$f":"T651*(Direct_cost_personnel*$F651-UN_compensation)*$G651/CPI_2001*12/1000000/$E651*$CK651","v":0},0,{"$f":"U651*(Direct_cost_personnel*$F651-UN_compensation)*$G651/CPI_2001*12/1000000/$E651*$CK651","v":1.5391186438046859E-6},5.3439276595835916E-6,1.0897749891821808E-3,1.1510488998020875E-5,8.5489225519181841E-5,8.673084073155074E-4,0,2.5584541012837693E-5,9.9882325211622799E-5,{"$f":"BW651*Direct_cost_personnel*$F651*$G651/CPI_2001*12/1000000/$E651*$CK651","v":5.0725649344931679E-5},1.5851070449199642E-4,{"$f":"BY651*Direct_cost_personnel*$F651*$G651/CPI_2001*12/1000000/$E651*$CK651","v":2.7890845633304455E-5},8.7155071394947884E-5,{"$f":"CA651*Direct_cost_personnel*$F651*$G651/CPI_2001*12/1000000/$E651*$CK651","v":2.273566563473159E-5},7.1045840189246621E-5,{"$f":"CC651*Direct_cost_personnel*$F651*$G651/CPI_2001*12/1000000/$E651*$CK651","v":9.9138076895631947E-8},3.0979290780194743E-7,{"$f":"CE651*Direct_cost_personnel*$F651*$G651/CPI_2001*12/1000000/$E651*$CK651","v":0},0,{"$f":"CG651*Direct_cost_personnel*$F651*$G651/CPI_2001*12/1000000/$E651*$CK651","v":0},0,{"$f":"CI651*Direct_cost_personnel*$F651*$G651/CPI_2001*12/1000000/$E651*$CK651","v":0},0,null,null,null,90000,null,7000]
["Australia",2011,56552,27680,1488221,1.6403025970153802,224.93899999999999,284.55640971428568,2.1145234285714283,18.241955999999998,216.0636754285714,0,6.0455554285714284,42.090699428571426,103.454545454545,13,13.818181818181801,20.636363636363601,2,54,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX652","v":0},{"$f":"Include_Afghanistan*DY652","v":0},{"$f":"Include_Afghanistan*DZ652","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV652)),Personnel_plane*AV652,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY652)),Personnel_plane*AY652,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA652)),Personnel_plane*BA652,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,80,null,null,null,null,{"$f":"DV652*Include_Iraq","v":0},0,105,105,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V652:$BV652*INDIRECT(\"Months_non_UN_operation\"&$B652),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V652:$BV652))-IF($AV$19=BY$19,$AV652)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V652:$BV652*INDIRECT(\"Months_non_UN_operation\"&$B652),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V652:$BV652))-IF($AV$19=CA$19,$AV652)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V652:$BV652*INDIRECT(\"Months_non_UN_operation\"&$B652),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V652:$BV652))-IF($AV$19=CC$19,$AV652)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V652:$BV652*INDIRECT(\"Months_non_UN_operation\"&$B652),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V652:$BV652))-IF($AV$19=CE$19,$AV652)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V652:$BV652*INDIRECT(\"Months_non_UN_operation\"&$B652),0))/12","v":80},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V652:$BV652))-IF($AV$19=CG$19,$AV652)","v":80},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V652:$BV652*INDIRECT(\"Months_non_UN_operation\"&$B652),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V652:$BV652))-IF($AV$19=CI$19,$AV652)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B652-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O652*(Direct_cost_personnel*$F652-UN_compensation)*$G652/CPI_2001*12/1000000/$E652*$CK652","v":5.6828950174212835E-5},1.1848251321600602E-4,{"$f":"P652*(Direct_cost_personnel*$F652-UN_compensation)*$G652/CPI_2001*12/1000000/$E652*$CK652","v":7.1410719463202731E-6},1.4888400166861978E-5,{"$f":"Q652*(Direct_cost_personnel*$F652-UN_compensation)*$G652/CPI_2001*12/1000000/$E652*$CK652","v":7.5905100408439188E-6},1.5825432345195931E-5,{"$f":"R652*(Direct_cost_personnel*$F652-UN_compensation)*$G652/CPI_2001*12/1000000/$E652*$CK652","v":1.1335827495207687E-5},2.3634033831312336E-5,{"$f":"S652*(Direct_cost_personnel*$F652-UN_compensation)*$G652/CPI_2001*12/1000000/$E652*$CK652","v":1.0986264532800421E-6},2.2905231025941509E-6,{"$f":"T652*(Direct_cost_personnel*$F652-UN_compensation)*$G652/CPI_2001*12/1000000/$E652*$CK652","v":2.9662914238561139E-5},6.1844123770042066E-5,{"$f":"U652*(Direct_cost_personnel*$F652-UN_compensation)*$G652/CPI_2001*12/1000000/$E652*$CK652","v":0},0,6.6581708702214033E-4,4.947651086352657E-6,4.2683297901113118E-5,5.0555489904301535E-4,0,1.4145645529207825E-5,9.8485593462451399E-5,{"$f":"BW652*Direct_cost_personnel*$F652*$G652/CPI_2001*12/1000000/$E652*$CK652","v":6.142247047283942E-5},1.2025246288619292E-4,{"$f":"BY652*Direct_cost_personnel*$F652*$G652/CPI_2001*12/1000000/$E652*$CK652","v":0},0,{"$f":"CA652*Direct_cost_personnel*$F652*$G652/CPI_2001*12/1000000/$E652*$CK652","v":1.4624397731628435E-5},2.8631538782426887E-5,{"$f":"CC652*Direct_cost_personnel*$F652*$G652/CPI_2001*12/1000000/$E652*$CK652","v":0},0,{"$f":"CE652*Direct_cost_personnel*$F652*$G652/CPI_2001*12/1000000/$E652*$CK652","v":0},0,{"$f":"CG652*Direct_cost_personnel*$F652*$G652/CPI_2001*12/1000000/$E652*$CK652","v":4.6798072741210999E-5},9.1620924103766037E-5,{"$f":"CI652*Direct_cost_personnel*$F652*$G652/CPI_2001*12/1000000/$E652*$CK652","v":0},0,null,null,null,1550]
["Austria",2011,25758,2880,419243,1.2080807564092728,224.93899999999999,111.30599314285713,0.93091714285714289,8.0309914285714292,89.643623999999988,0,2.6615434285714286,10.038917142857143,418.09090909090901,3.6363636363636398,412.18181818181802,2.2727272727272698,0,0,0,null,null,null,2,null,null,null,null,null,null,360,null,null,1,null,null,null,null,null,{"$f":"Include_Afghanistan*DX653","v":0},{"$f":"Include_Afghanistan*DY653","v":0},{"$f":"Include_Afghanistan*DZ653","v":0},null,null,null,592,null,{"$f":"IF(NOT(ISBLANK(AV653)),Personnel_plane*AV653,0)","v":0},14,null,{"$f":"IF(NOT(ISBLANK(AY653)),Personnel_plane*AY653,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA653)),Personnel_plane*BA653,0)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV653*Include_Iraq","v":0},0,970,970,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V653:$BV653*INDIRECT(\"Months_non_UN_operation\"&$B653),0))/12","v":969},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V653:$BV653))-IF($AV$19=BY$19,$AV653)","v":969},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V653:$BV653*INDIRECT(\"Months_non_UN_operation\"&$B653),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V653:$BV653))-IF($AV$19=CA$19,$AV653)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V653:$BV653*INDIRECT(\"Months_non_UN_operation\"&$B653),0))/12","v":1},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V653:$BV653))-IF($AV$19=CC$19,$AV653)","v":1},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V653:$BV653*INDIRECT(\"Months_non_UN_operation\"&$B653),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V653:$BV653))-IF($AV$19=CE$19,$AV653)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V653:$BV653*INDIRECT(\"Months_non_UN_operation\"&$B653),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V653:$BV653))-IF($AV$19=CG$19,$AV653)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V653:$BV653*INDIRECT(\"Months_non_UN_operation\"&$B653),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V653:$BV653))-IF($AV$19=CI$19,$AV653)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B653-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O653*(Direct_cost_personnel*$F653-UN_compensation)*$G653/CPI_2001*12/1000000/$E653*$CK653","v":5.8648614141398089E-4},3.8827483648608491E-4,{"$f":"P653*(Direct_cost_personnel*$F653-UN_compensation)*$G653/CPI_2001*12/1000000/$E653*$CK653","v":5.1009884010783342E-6},3.3770370644582328E-6,{"$f":"Q653*(Direct_cost_personnel*$F653-UN_compensation)*$G653/CPI_2001*12/1000000/$E653*$CK653","v":5.7819703526222838E-4},3.8278715125634007E-4,{"$f":"R653*(Direct_cost_personnel*$F653-UN_compensation)*$G653/CPI_2001*12/1000000/$E653*$CK653","v":3.1881177506739522E-6},2.1106481652863906E-6,{"$f":"S653*(Direct_cost_personnel*$F653-UN_compensation)*$G653/CPI_2001*12/1000000/$E653*$CK653","v":0},0,{"$f":"T653*(Direct_cost_personnel*$F653-UN_compensation)*$G653/CPI_2001*12/1000000/$E653*$CK653","v":0},0,{"$f":"U653*(Direct_cost_personnel*$F653-UN_compensation)*$G653/CPI_2001*12/1000000/$E653*$CK653","v":0},0,9.2449958643315547E-4,7.7321309416858912E-6,6.6704838119841761E-5,7.4457350385438487E-4,0,2.2106588598783576E-5,8.3382524918459281E-5,{"$f":"BW653*Direct_cost_personnel*$F653*$G653/CPI_2001*12/1000000/$E653*$CK653","v":1.4834855413335235E-3},9.0082463694423254E-4,{"$f":"BY653*Direct_cost_personnel*$F653*$G653/CPI_2001*12/1000000/$E653*$CK653","v":1.4819561747960665E-3},8.9989595175150666E-4,{"$f":"CA653*Direct_cost_personnel*$F653*$G653/CPI_2001*12/1000000/$E653*$CK653","v":0},0,{"$f":"CC653*Direct_cost_personnel*$F653*$G653/CPI_2001*12/1000000/$E653*$CK653","v":1.5293665374572409E-6},9.2868519272601318E-7,{"$f":"CE653*Direct_cost_personnel*$F653*$G653/CPI_2001*12/1000000/$E653*$CK653","v":0},0,{"$f":"CG653*Direct_cost_personnel*$F653*$G653/CPI_2001*12/1000000/$E653*$CK653","v":0},0,{"$f":"CI653*Direct_cost_personnel*$F653*$G653/CPI_2001*12/1000000/$E653*$CK653","v":0},0,null,null,null,3]
["Belgium",2011,34336,3880,513396,1.2768988296514057,224.93899999999999,177.05022342857143,1.1759554285714284,13.333803428571427,140.3120057142857,0,3.3621154285714283,18.866343428571426,122.272727272727,0,93.636363636363598,28.636363636363601,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,{"$f":"Include_Afghanistan*DX654","v":0},{"$f":"Include_Afghanistan*DY654","v":0},{"$f":"Include_Afghanistan*DZ654","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV654)),Personnel_plane*AV654,0)","v":0},1,8,{"$f":"IF(NOT(ISBLANK(AY654)),Personnel_plane*AY654,0)","v":400},6,{"$f":"IF(NOT(ISBLANK(BA654)),Personnel_plane*BA654,0)","v":300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"DV654*Include_Iraq","v":0},0,181.66666666666666,729,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V654:$BV654*INDIRECT(\"Months_non_UN_operation\"&$B654),0))/12","v":2},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V654:$BV654))-IF($AV$19=BY$19,$AV654)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V654:$BV654*INDIRECT(\"Months_non_UN_operation\"&$B654),0))/12","v":166.66666666666666},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V654:$BV654))-IF($AV$19=CA$19,$AV654)","v":714},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V654:$BV654*INDIRECT(\"Months_non_UN_operation\"&$B654),0))/12","v":13},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V654:$BV654))-IF($AV$19=CC$19,$AV654)","v":13},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V654:$BV654*INDIRECT(\"Months_non_UN_operation\"&$B654),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V654:$BV654))-IF($AV$19=CE$19,$AV654)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V654:$BV654*INDIRECT(\"Months_non_UN_operation\"&$B654),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V654:$BV654))-IF($AV$19=CG$19,$AV654)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V654:$BV654*INDIRECT(\"Months_non_UN_operation\"&$B654),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V654:$BV654))-IF($AV$19=CI$19,$AV654)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B654-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O654*(Direct_cost_personnel*$F654-UN_compensation)*$G654/CPI_2001*12/1000000/$E654*$CK654","v":1.4876394498524915E-4},9.3715868872605151E-5,{"$f":"P654*(Direct_cost_personnel*$F654-UN_compensation)*$G654/CPI_2001*12/1000000/$E654*$CK654","v":0},0,{"$f":"Q654*(Direct_cost_personnel*$F654-UN_compensation)*$G654/CPI_2001*12/1000000/$E654*$CK654","v":1.1392331846454044E-4},7.1767542705415227E-5,{"$f":"R654*(Direct_cost_personnel*$F654-UN_compensation)*$G654/CPI_2001*12/1000000/$E654*$CK654","v":3.4840626520708941E-5},2.1948326167190076E-5,{"$f":"S654*(Direct_cost_personnel*$F654-UN_compensation)*$G654/CPI_2001*12/1000000/$E654*$CK654","v":0},0,{"$f":"T654*(Direct_cost_personnel*$F654-UN_compensation)*$G654/CPI_2001*12/1000000/$E654*$CK654","v":0},0,{"$f":"U654*(Direct_cost_personnel*$F654-UN_compensation)*$G654/CPI_2001*12/1000000/$E654*$CK654","v":0},0,1.200875517046861E-3,7.9761327377228683E-6,9.0438960066869636E-5,9.5169183719219042E-4,0,2.2804162714235776E-5,1.2796442433584204E-4,{"$f":"BW654*Direct_cost_personnel*$F654*$G654/CPI_2001*12/1000000/$E654*$CK654","v":2.3980635776299039E-4},5.5874167471332522E-4,{"$f":"BY654*Direct_cost_personnel*$F654*$G654/CPI_2001*12/1000000/$E654*$CK654","v":2.6400699937209951E-6},1.5328989704069278E-6,{"$f":"CA654*Direct_cost_personnel*$F654*$G654/CPI_2001*12/1000000/$E654*$CK654","v":2.2000583281008297E-4},5.4724493243527321E-4,{"$f":"CC654*Direct_cost_personnel*$F654*$G654/CPI_2001*12/1000000/$E654*$CK654","v":1.7160454959186469E-5},9.9638433076450316E-6,{"$f":"CE654*Direct_cost_personnel*$F654*$G654/CPI_2001*12/1000000/$E654*$CK654","v":0},0,{"$f":"CG654*Direct_cost_personnel*$F654*$G654/CPI_2001*12/1000000/$E654*$CK654","v":0},0,{"$f":"CI654*Direct_cost_personnel*$F654*$G654/CPI_2001*12/1000000/$E654*$CK654","v":0},0,null,null,null,577]
["Brazil",2011,318480,36600,2492908,1.0904185891012146,224.93899999999999,50.19313714285714,0.43282971428571426,2.9241085714285711,39.762317142857142,0,1.6979708571428571,5.3759108571428564,2299.45454545455,0.90909090909090895,52.454545454545503,35.818181818181799,0,20.090909090909101,2190.1818181818198,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX655","v":0},{"$f":"Include_Afghanistan*DY655","v":0},{"$f":"Include_Afghanistan*DZ655","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV655)),Personnel_plane*AV655,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY655)),Personnel_plane*AY655,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA655)),Personnel_plane*BA655,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV655*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V655:$BV655*INDIRECT(\"Months_non_UN_operation\"&$B655),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V655:$BV655))-IF($AV$19=BY$19,$AV655)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V655:$BV655*INDIRECT(\"Months_non_UN_operation\"&$B655),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V655:$BV655))-IF($AV$19=CA$19,$AV655)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V655:$BV655*INDIRECT(\"Months_non_UN_operation\"&$B655),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V655:$BV655))-IF($AV$19=CC$19,$AV655)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V655:$BV655*INDIRECT(\"Months_non_UN_operation\"&$B655),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V655:$BV655))-IF($AV$19=CE$19,$AV655)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V655:$BV655*INDIRECT(\"Months_non_UN_operation\"&$B655),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V655:$BV655))-IF($AV$19=CG$19,$AV655)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V655:$BV655*INDIRECT(\"Months_non_UN_operation\"&$B655),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V655:$BV655))-IF($AV$19=CI$19,$AV655)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B655-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O655*(Direct_cost_personnel*$F655-UN_compensation)*$G655/CPI_2001*12/1000000/$E655*$CK655","v":4.8486272494533105E-4},3.6912332630595124E-4,{"$f":"P655*(Direct_cost_personnel*$F655-UN_compensation)*$G655/CPI_2001*12/1000000/$E655*$CK655","v":1.9169080609841467E-7},1.4593315660075526E-7,{"$f":"Q655*(Direct_cost_personnel*$F655-UN_compensation)*$G655/CPI_2001*12/1000000/$E655*$CK655","v":1.1060559511878537E-5},8.4203431358635873E-6,{"$f":"R655*(Direct_cost_personnel*$F655-UN_compensation)*$G655/CPI_2001*12/1000000/$E655*$CK655","v":7.552617760277535E-6},5.7497663700697559E-6,{"$f":"S655*(Direct_cost_personnel*$F655-UN_compensation)*$G655/CPI_2001*12/1000000/$E655*$CK655","v":0},0,{"$f":"T655*(Direct_cost_personnel*$F655-UN_compensation)*$G655/CPI_2001*12/1000000/$E655*$CK655","v":4.2363668147749673E-6},3.2251227608766937E-6,{"$f":"U655*(Direct_cost_personnel*$F655-UN_compensation)*$G655/CPI_2001*12/1000000/$E655*$CK655","v":4.6182149005230099E-4},3.5158216088253995E-4,7.0111955697224138E-5,6.0459535864577305E-7,4.0845219542737528E-6,5.5541732926643797E-5,0,2.3717994986515627E-6,7.509305959009261E-6,{"$f":"BW655*Direct_cost_personnel*$F655*$G655/CPI_2001*12/1000000/$E655*$CK655","v":0},0,{"$f":"BY655*Direct_cost_personnel*$F655*$G655/CPI_2001*12/1000000/$E655*$CK655","v":0},0,{"$f":"CA655*Direct_cost_personnel*$F655*$G655/CPI_2001*12/1000000/$E655*$CK655","v":0},0,{"$f":"CC655*Direct_cost_personnel*$F655*$G655/CPI_2001*12/1000000/$E655*$CK655","v":0},0,{"$f":"CE655*Direct_cost_personnel*$F655*$G655/CPI_2001*12/1000000/$E655*$CK655","v":0},0,{"$f":"CG655*Direct_cost_personnel*$F655*$G655/CPI_2001*12/1000000/$E655*$CK655","v":0},0,{"$f":"CI655*Direct_cost_personnel*$F655*$G655/CPI_2001*12/1000000/$E655*$CK655","v":0},0]
["Canada",2011,65700,21500,1736869,1.2642242116749598,224.93899999999999,475.97008971428568,3.5081725714285712,30.264845142857141,362.33522571428568,0,10.030050857142857,69.831795428571425,202.09090909090901,1,9.4545454545454604,47.818181818181799,0,0,143.81818181818201,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX656","v":0},{"$f":"Include_Afghanistan*DY656","v":0},{"$f":"Include_Afghanistan*DZ656","v":0},null,null,null,5,null,{"$f":"IF(NOT(ISBLANK(AV656)),Personnel_plane*AV656,0)","v":0},9,11,{"$f":"IF(NOT(ISBLANK(AY656)),Personnel_plane*AY656,0)","v":550},11,{"$f":"IF(NOT(ISBLANK(BA656)),Personnel_plane*BA656,0)","v":550},null,null,null,null,null,28,null,null,null,null,2,null,9,null,null,null,380,null,{"$f":"DV656*Include_Iraq","v":0},0,732.91666666666663,1557,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V656:$BV656*INDIRECT(\"Months_non_UN_operation\"&$B656),0))/12","v":18},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V656:$BV656))-IF($AV$19=BY$19,$AV656)","v":18},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V656:$BV656*INDIRECT(\"Months_non_UN_operation\"&$B656),0))/12","v":325.91666666666669},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V656:$BV656))-IF($AV$19=CA$19,$AV656)","v":1150},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V656:$BV656*INDIRECT(\"Months_non_UN_operation\"&$B656),0))/12","v":9},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V656:$BV656))-IF($AV$19=CC$19,$AV656)","v":9},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V656:$BV656*INDIRECT(\"Months_non_UN_operation\"&$B656),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V656:$BV656))-IF($AV$19=CE$19,$AV656)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V656:$BV656*INDIRECT(\"Months_non_UN_operation\"&$B656),0))/12","v":380},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V656:$BV656))-IF($AV$19=CG$19,$AV656)","v":380},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V656:$BV656*INDIRECT(\"Months_non_UN_operation\"&$B656),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V656:$BV656))-IF($AV$19=CI$19,$AV656)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B656-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O656*(Direct_cost_personnel*$F656-UN_compensation)*$G656/CPI_2001*12/1000000/$E656*$CK656","v":7.1894849285699289E-5},1.3258878662958249E-4,{"$f":"P656*(Direct_cost_personnel*$F656-UN_compensation)*$G656/CPI_2001*12/1000000/$E656*$CK656","v":3.5575498971781043E-7},6.560848641139938E-7,{"$f":"Q656*(Direct_cost_personnel*$F656-UN_compensation)*$G656/CPI_2001*12/1000000/$E656*$CK656","v":3.3635017209683911E-6},6.2029841698050364E-6,{"$f":"R656*(Direct_cost_personnel*$F656-UN_compensation)*$G656/CPI_2001*12/1000000/$E656*$CK656","v":1.701155678105165E-5},3.1372785320360056E-5,{"$f":"S656*(Direct_cost_personnel*$F656-UN_compensation)*$G656/CPI_2001*12/1000000/$E656*$CK656","v":0},0,{"$f":"T656*(Direct_cost_personnel*$F656-UN_compensation)*$G656/CPI_2001*12/1000000/$E656*$CK656","v":0},0,{"$f":"U656*(Direct_cost_personnel*$F656-UN_compensation)*$G656/CPI_2001*12/1000000/$E656*$CK656","v":5.1164035793961511E-5},9.4356932275303589E-5,9.5425971610496433E-4,7.0334414586181364E-6,6.0677179423858131E-5,7.2643621331856302E-4,0,2.0108980984920545E-5,1.4000390091900445E-4,{"$f":"BW656*Direct_cost_personnel*$F656*$G656/CPI_2001*12/1000000/$E656*$CK656","v":2.8313468449058492E-4},1.0215241334254883E-3,{"$f":"BY656*Direct_cost_personnel*$F656*$G656/CPI_2001*12/1000000/$E656*$CK656","v":6.9536204491149921E-6},1.1809527554051888E-5,{"$f":"CA656*Direct_cost_personnel*$F656*$G656/CPI_2001*12/1000000/$E656*$CK656","v":1.2590559989115156E-4},7.5449759373109285E-4,{"$f":"CC656*Direct_cost_personnel*$F656*$G656/CPI_2001*12/1000000/$E656*$CK656","v":3.4768102245574961E-6},5.9047637770259438E-6,{"$f":"CE656*Direct_cost_personnel*$F656*$G656/CPI_2001*12/1000000/$E656*$CK656","v":0},0,{"$f":"CG656*Direct_cost_personnel*$F656*$G656/CPI_2001*12/1000000/$E656*$CK656","v":1.4679865392576091E-4},2.4931224836331761E-4,{"$f":"CI656*Direct_cost_personnel*$F656*$G656/CPI_2001*12/1000000/$E656*$CK656","v":0},0,null,null,null,529]
["China",2011,2285000,89760,7298147,0.61756200654918103,224.93899999999999,534.37423542857141,4.302968571428571,37.123040571428568,395.89821599999999,0,12.303150857142857,84.746859428571426,1963.54545454545,1.63636363636364,315.45454545454498,1593,0,25.272727272727298,28.181818181818201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX657","v":0},{"$f":"Include_Afghanistan*DY657","v":0},{"$f":"Include_Afghanistan*DZ657","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV657)),Personnel_plane*AV657,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY657)),Personnel_plane*AY657,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA657)),Personnel_plane*BA657,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV657*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V657:$BV657*INDIRECT(\"Months_non_UN_operation\"&$B657),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V657:$BV657))-IF($AV$19=BY$19,$AV657)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V657:$BV657*INDIRECT(\"Months_non_UN_operation\"&$B657),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V657:$BV657))-IF($AV$19=CA$19,$AV657)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V657:$BV657*INDIRECT(\"Months_non_UN_operation\"&$B657),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V657:$BV657))-IF($AV$19=CC$19,$AV657)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V657:$BV657*INDIRECT(\"Months_non_UN_operation\"&$B657),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V657:$BV657))-IF($AV$19=CE$19,$AV657)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V657:$BV657*INDIRECT(\"Months_non_UN_operation\"&$B657),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V657:$BV657))-IF($AV$19=CG$19,$AV657)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V657:$BV657*INDIRECT(\"Months_non_UN_operation\"&$B657),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V657:$BV657))-IF($AV$19=CI$19,$AV657)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B657-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O657*(Direct_cost_personnel*$F657-UN_compensation)*$G657/CPI_2001*12/1000000/$E657*$CK657","v":7.3904720290726968E-5},3.6802640916808162E-5,{"$f":"P657*(Direct_cost_personnel*$F657-UN_compensation)*$G657/CPI_2001*12/1000000/$E657*$CK657","v":6.1590118303305308E-8},3.0670287351384317E-8,{"$f":"Q657*(Direct_cost_personnel*$F657-UN_compensation)*$G657/CPI_2001*12/1000000/$E657*$CK657","v":1.1873206139581589E-5},5.9125498394057319E-6,{"$f":"R657*(Direct_cost_personnel*$F657-UN_compensation)*$G657/CPI_2001*12/1000000/$E657*$CK657","v":5.995798016826757E-5},2.9857524736572562E-5,{"$f":"S657*(Direct_cost_personnel*$F657-UN_compensation)*$G657/CPI_2001*12/1000000/$E657*$CK657","v":0},0,{"$f":"T657*(Direct_cost_personnel*$F657-UN_compensation)*$G657/CPI_2001*12/1000000/$E657*$CK657","v":9.5122516046215843E-7},4.7368554909360164E-7,{"$f":"U657*(Direct_cost_personnel*$F657-UN_compensation)*$G657/CPI_2001*12/1000000/$E657*$CK657","v":1.0607187041124783E-6},5.2821050438495135E-7,2.5496871557302347E-4,2.0530974307328492E-6,1.7712706461364522E-5,1.8889694326339589E-4,0,5.870265375034463E-6,4.0435703042495763E-5,{"$f":"BW657*Direct_cost_personnel*$F657*$G657/CPI_2001*12/1000000/$E657*$CK657","v":0},0,{"$f":"BY657*Direct_cost_personnel*$F657*$G657/CPI_2001*12/1000000/$E657*$CK657","v":0},0,{"$f":"CA657*Direct_cost_personnel*$F657*$G657/CPI_2001*12/1000000/$E657*$CK657","v":0},0,{"$f":"CC657*Direct_cost_personnel*$F657*$G657/CPI_2001*12/1000000/$E657*$CK657","v":0},0,{"$f":"CE657*Direct_cost_personnel*$F657*$G657/CPI_2001*12/1000000/$E657*$CK657","v":0},0,{"$f":"CG657*Direct_cost_personnel*$F657*$G657/CPI_2001*12/1000000/$E657*$CK657","v":0},0,{"$f":"CI657*Direct_cost_personnel*$F657*$G657/CPI_2001*12/1000000/$E657*$CK657","v":0},0]
["Czech Republic",2011,25421,2520,215265,0.80688101951880475,224.93899999999999,29.949634285714286,0.23773542857142854,2.0344594285714286,22.630506857142855,0,0.67173085714285707,4.3752017142857147,9.6363636363636402,1,0,7.6363636363636402,1,0,0,null,null,null,1,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX658","v":0},{"$f":"Include_Afghanistan*DY658","v":0},{"$f":"Include_Afghanistan*DZ658","v":0},null,null,null,107,null,{"$f":"IF(NOT(ISBLANK(AV658)),Personnel_plane*AV658,0)","v":0},1,null,{"$f":"IF(NOT(ISBLANK(AY658)),Personnel_plane*AY658,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA658)),Personnel_plane*BA658,0)","v":0},null,null,null,null,null,3,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV658*Include_Iraq","v":0},0,115,115,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V658:$BV658*INDIRECT(\"Months_non_UN_operation\"&$B658),0))/12","v":112},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V658:$BV658))-IF($AV$19=BY$19,$AV658)","v":112},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V658:$BV658*INDIRECT(\"Months_non_UN_operation\"&$B658),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V658:$BV658))-IF($AV$19=CA$19,$AV658)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V658:$BV658*INDIRECT(\"Months_non_UN_operation\"&$B658),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V658:$BV658))-IF($AV$19=CC$19,$AV658)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V658:$BV658*INDIRECT(\"Months_non_UN_operation\"&$B658),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V658:$BV658))-IF($AV$19=CE$19,$AV658)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V658:$BV658*INDIRECT(\"Months_non_UN_operation\"&$B658),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V658:$BV658))-IF($AV$19=CG$19,$AV658)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V658:$BV658*INDIRECT(\"Months_non_UN_operation\"&$B658),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V658:$BV658))-IF($AV$19=CI$19,$AV658)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B658-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O658*(Direct_cost_personnel*$F658-UN_compensation)*$G658/CPI_2001*12/1000000/$E658*$CK658","v":1.6794516845435596E-5},1.5452603422293067E-5,{"$f":"P658*(Direct_cost_personnel*$F658-UN_compensation)*$G658/CPI_2001*12/1000000/$E658*$CK658","v":1.7428272198093533E-6},1.6035720532568271E-6,{"$f":"Q658*(Direct_cost_personnel*$F658-UN_compensation)*$G658/CPI_2001*12/1000000/$E658*$CK658","v":0},0,{"$f":"R658*(Direct_cost_personnel*$F658-UN_compensation)*$G658/CPI_2001*12/1000000/$E658*$CK658","v":1.3308862405816887E-5},1.224545931577941E-5,{"$f":"S658*(Direct_cost_personnel*$F658-UN_compensation)*$G658/CPI_2001*12/1000000/$E658*$CK658","v":1.7428272198093533E-6},1.6035720532568271E-6,{"$f":"T658*(Direct_cost_personnel*$F658-UN_compensation)*$G658/CPI_2001*12/1000000/$E658*$CK658","v":0},0,{"$f":"U658*(Direct_cost_personnel*$F658-UN_compensation)*$G658/CPI_2001*12/1000000/$E658*$CK658","v":0},0,4.8447580420303332E-4,3.8456917986352209E-6,3.29101303332352E-5,3.6607902802894148E-4,0,1.0866154294829215E-5,7.077479974739225E-5,{"$f":"BW658*Direct_cost_personnel*$F658*$G658/CPI_2001*12/1000000/$E658*$CK658","v":2.2877857657863004E-4},1.844107861245351E-4,{"$f":"BY658*Direct_cost_personnel*$F658*$G658/CPI_2001*12/1000000/$E658*$CK658","v":2.2281043979831795E-4},1.7960006996476461E-4,{"$f":"CA658*Direct_cost_personnel*$F658*$G658/CPI_2001*12/1000000/$E658*$CK658","v":5.968136780312089E-6},4.8107161597704809E-6,{"$f":"CC658*Direct_cost_personnel*$F658*$G658/CPI_2001*12/1000000/$E658*$CK658","v":0},0,{"$f":"CE658*Direct_cost_personnel*$F658*$G658/CPI_2001*12/1000000/$E658*$CK658","v":0},0,{"$f":"CG658*Direct_cost_personnel*$F658*$G658/CPI_2001*12/1000000/$E658*$CK658","v":0},0,{"$f":"CI658*Direct_cost_personnel*$F658*$G658/CPI_2001*12/1000000/$E658*$CK658","v":0},0,null,null,null,694]
["Denmark",2011,18628,4910,333238,1.6693092220081189,224.93899999999999,110.9992302857143,0.80511428571428567,6.9457199999999988,82.910184000000001,0,2.301876,18.036335999999999,135.54545454545499,0.90909090909090895,124.272727272727,8.8181818181818201,1.5454545454545501,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX659","v":0},{"$f":"Include_Afghanistan*DY659","v":0},{"$f":"Include_Afghanistan*DZ659","v":0},null,null,null,35,null,{"$f":"IF(NOT(ISBLANK(AV659)),Personnel_plane*AV659,0)","v":0},null,6,{"$f":"IF(NOT(ISBLANK(AY659)),Personnel_plane*AY659,0)","v":300},6,{"$f":"IF(NOT(ISBLANK(BA659)),Personnel_plane*BA659,0)","v":300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV659*Include_Iraq","v":0},0,197.5,647,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V659:$BV659*INDIRECT(\"Months_non_UN_operation\"&$B659),0))/12","v":35},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V659:$BV659))-IF($AV$19=BY$19,$AV659)","v":35},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V659:$BV659*INDIRECT(\"Months_non_UN_operation\"&$B659),0))/12","v":162.5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V659:$BV659))-IF($AV$19=CA$19,$AV659)","v":612},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V659:$BV659*INDIRECT(\"Months_non_UN_operation\"&$B659),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V659:$BV659))-IF($AV$19=CC$19,$AV659)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V659:$BV659*INDIRECT(\"Months_non_UN_operation\"&$B659),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V659:$BV659))-IF($AV$19=CE$19,$AV659)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V659:$BV659*INDIRECT(\"Months_non_UN_operation\"&$B659),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V659:$BV659))-IF($AV$19=CG$19,$AV659)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V659:$BV659*INDIRECT(\"Months_non_UN_operation\"&$B659),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V659:$BV659))-IF($AV$19=CI$19,$AV659)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B659-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O659*(Direct_cost_personnel*$F659-UN_compensation)*$G659/CPI_2001*12/1000000/$E659*$CK659","v":3.3878205887158175E-4},3.7333584871749529E-4,{"$f":"P659*(Direct_cost_personnel*$F659-UN_compensation)*$G659/CPI_2001*12/1000000/$E659*$CK659","v":2.2721801399837734E-6},2.5039292335177327E-6,{"$f":"Q659*(Direct_cost_personnel*$F659-UN_compensation)*$G659/CPI_2001*12/1000000/$E659*$CK659","v":3.1060702513578117E-4},3.4228712622187332E-4,{"$f":"R659*(Direct_cost_personnel*$F659-UN_compensation)*$G659/CPI_2001*12/1000000/$E659*$CK659","v":2.2040147357842612E-5},2.4288113565122016E-5,{"$f":"S659*(Direct_cost_personnel*$F659-UN_compensation)*$G659/CPI_2001*12/1000000/$E659*$CK659","v":3.8627062379724277E-6},4.2566796969801589E-6,{"$f":"T659*(Direct_cost_personnel*$F659-UN_compensation)*$G659/CPI_2001*12/1000000/$E659*$CK659","v":0},0,{"$f":"U659*(Direct_cost_personnel*$F659-UN_compensation)*$G659/CPI_2001*12/1000000/$E659*$CK659","v":0},0,1.159897039961407E-3,8.4131184912444353E-6,7.2579963371490123E-5,8.6637787268181081E-4,0,2.4053672731655211E-5,1.8847241268520596E-4,{"$f":"BW659*Direct_cost_personnel*$F659*$G659/CPI_2001*12/1000000/$E659*$CK659","v":5.2508644890156026E-4},1.782046435494571E-3,{"$f":"BY659*Direct_cost_personnel*$F659*$G659/CPI_2001*12/1000000/$E659*$CK659","v":9.3053294742048644E-5},9.640127549043274E-5,{"$f":"CA659*Direct_cost_personnel*$F659*$G659/CPI_2001*12/1000000/$E659*$CK659","v":4.3203315415951151E-4},1.6856451600041377E-3,{"$f":"CC659*Direct_cost_personnel*$F659*$G659/CPI_2001*12/1000000/$E659*$CK659","v":0},0,{"$f":"CE659*Direct_cost_personnel*$F659*$G659/CPI_2001*12/1000000/$E659*$CK659","v":0},0,{"$f":"CG659*Direct_cost_personnel*$F659*$G659/CPI_2001*12/1000000/$E659*$CK659","v":0},0,{"$f":"CI659*Direct_cost_personnel*$F659*$G659/CPI_2001*12/1000000/$E659*$CK659","v":0},0,null,null,null,750]
["Finland",2011,22100,3430,266553,1.3639837664792922,224.93899999999999,83.763341142857129,0.61915371428571431,5.3414125714285712,63.708041142857141,0,1.7701937142857143,12.324539999999999,22.454545454545499,0,14.181818181818199,3.2727272727272698,5,0,0,null,null,null,1,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX660","v":0},{"$f":"Include_Afghanistan*DY660","v":0},{"$f":"Include_Afghanistan*DZ660","v":0},null,null,null,21,null,{"$f":"IF(NOT(ISBLANK(AV660)),Personnel_plane*AV660,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY660)),Personnel_plane*AY660,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA660)),Personnel_plane*BA660,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV660*Include_Iraq","v":0},0,32,32,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V660:$BV660*INDIRECT(\"Months_non_UN_operation\"&$B660),0))/12","v":32},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V660:$BV660))-IF($AV$19=BY$19,$AV660)","v":32},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V660:$BV660*INDIRECT(\"Months_non_UN_operation\"&$B660),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V660:$BV660))-IF($AV$19=CA$19,$AV660)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V660:$BV660*INDIRECT(\"Months_non_UN_operation\"&$B660),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V660:$BV660))-IF($AV$19=CC$19,$AV660)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V660:$BV660*INDIRECT(\"Months_non_UN_operation\"&$B660),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V660:$BV660))-IF($AV$19=CE$19,$AV660)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V660:$BV660*INDIRECT(\"Months_non_UN_operation\"&$B660),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V660:$BV660))-IF($AV$19=CG$19,$AV660)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V660:$BV660*INDIRECT(\"Months_non_UN_operation\"&$B660),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V660:$BV660))-IF($AV$19=CI$19,$AV660)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B660-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O660*(Direct_cost_personnel*$F660-UN_compensation)*$G660/CPI_2001*12/1000000/$E660*$CK660","v":5.6512383758630407E-5},4.5527786066411242E-5,{"$f":"P660*(Direct_cost_personnel*$F660-UN_compensation)*$G660/CPI_2001*12/1000000/$E660*$CK660","v":0},0,{"$f":"Q660*(Direct_cost_personnel*$F660-UN_compensation)*$G660/CPI_2001*12/1000000/$E660*$CK660","v":3.5692031847556015E-5},2.8754391199838659E-5,{"$f":"R660*(Direct_cost_personnel*$F660-UN_compensation)*$G660/CPI_2001*12/1000000/$E660*$CK660","v":8.236622734051368E-6},6.6356287384242918E-6,{"$f":"S660*(Direct_cost_personnel*$F660-UN_compensation)*$G660/CPI_2001*12/1000000/$E660*$CK660","v":1.2583729177022939E-5},1.0137766128148233E-5,{"$f":"T660*(Direct_cost_personnel*$F660-UN_compensation)*$G660/CPI_2001*12/1000000/$E660*$CK660","v":0},0,{"$f":"U660*(Direct_cost_personnel*$F660-UN_compensation)*$G660/CPI_2001*12/1000000/$E660*$CK660","v":0},0,1.0942697897300682E-3,8.0885169514252901E-6,6.9779289264861302E-5,8.3227082198897718E-4,0,2.312550427291664E-5,{"$f":"N660/$E660*$CK660","v":1.6100565725188785E-4},{"$f":"BW660*Direct_cost_personnel*$F660*$G660/CPI_2001*12/1000000/$E660*$CK660","v":8.6907457007185201E-5},6.4881703220148688E-5,{"$f":"BY660*Direct_cost_personnel*$F660*$G660/CPI_2001*12/1000000/$E660*$CK660","v":8.6907457007185201E-5},6.4881703220148688E-5,{"$f":"CA660*Direct_cost_personnel*$F660*$G660/CPI_2001*12/1000000/$E660*$CK660","v":0},0,{"$f":"CC660*Direct_cost_personnel*$F660*$G660/CPI_2001*12/1000000/$E660*$CK660","v":0},0,{"$f":"CE660*Direct_cost_personnel*$F660*$G660/CPI_2001*12/1000000/$E660*$CK660","v":0},0,{"$f":"CG660*Direct_cost_personnel*$F660*$G660/CPI_2001*12/1000000/$E660*$CK660","v":0},0,{"$f":"CI660*Direct_cost_personnel*$F660*$G660/CPI_2001*12/1000000/$E660*$CK660","v":0},0]
["France",2011,238591,58800,2776324,1.266827982527724,224.93899999999999,1185.0067148571429,8.1091731428571414,68.603384571428577,922.92073714285721,0,22.648664571428572,162.72475542857143,1331.0909090909099,0,1229.0909090909099,46.363636363636402,0,0,55.636363636363598,null,null,null,1,null,null,700,950,null,null,1,null,null,14,null,null,null,null,null,{"$f":"Include_Afghanistan*DX661","v":0},{"$f":"Include_Afghanistan*DY661","v":0},{"$f":"Include_Afghanistan*DZ661","v":0},null,null,null,303,null,{"$f":"IF(NOT(ISBLANK(AV661)),Personnel_plane*AV661,0)","v":0},3,40,{"$f":"IF(NOT(ISBLANK(AY661)),Personnel_plane*AY661,0)","v":2000},70,{"$f":"IF(NOT(ISBLANK(BA661)),Personnel_plane*BA661,0)","v":3500},null,null,null,null,null,2,1,null,null,null,2,null,null,null,null,null,null,37,{"$f":"DV661*Include_Iraq","v":0},0,3847.3333333333335,7624,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V661:$BV661*INDIRECT(\"Months_non_UN_operation\"&$B661),0))/12","v":311},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V661:$BV661))-IF($AV$19=BY$19,$AV661)","v":311},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V661:$BV661*INDIRECT(\"Months_non_UN_operation\"&$B661),0))/12","v":1835.3333333333333},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V661:$BV661))-IF($AV$19=CA$19,$AV661)","v":5612},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V661:$BV661*INDIRECT(\"Months_non_UN_operation\"&$B661),0))/12","v":1701},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V661:$BV661))-IF($AV$19=CC$19,$AV661)","v":1701},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V661:$BV661*INDIRECT(\"Months_non_UN_operation\"&$B661),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V661:$BV661))-IF($AV$19=CE$19,$AV661)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V661:$BV661*INDIRECT(\"Months_non_UN_operation\"&$B661),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V661:$BV661))-IF($AV$19=CG$19,$AV661)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V661:$BV661*INDIRECT(\"Months_non_UN_operation\"&$B661),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V661:$BV661))-IF($AV$19=CI$19,$AV661)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B661-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O661*(Direct_cost_personnel*$F661-UN_compensation)*$G661/CPI_2001*12/1000000/$E661*$CK661","v":2.969106958575104E-4},4.1144788178628814E-4,{"$f":"P661*(Direct_cost_personnel*$F661-UN_compensation)*$G661/CPI_2001*12/1000000/$E661*$CK661","v":0},0,{"$f":"Q661*(Direct_cost_personnel*$F661-UN_compensation)*$G661/CPI_2001*12/1000000/$E661*$CK661","v":2.741587630100766E-4},3.7991909313964058E-4,{"$f":"R661*(Direct_cost_personnel*$F661-UN_compensation)*$G661/CPI_2001*12/1000000/$E661*$CK661","v":1.0341787657924488E-5},1.4331267566658039E-5,{"$f":"S661*(Direct_cost_personnel*$F661-UN_compensation)*$G661/CPI_2001*12/1000000/$E661*$CK661","v":0},0,{"$f":"T661*(Direct_cost_personnel*$F661-UN_compensation)*$G661/CPI_2001*12/1000000/$E661*$CK661","v":0},0,{"$f":"U661*(Direct_cost_personnel*$F661-UN_compensation)*$G661/CPI_2001*12/1000000/$E661*$CK661","v":1.241014518950937E-5},1.7197521079989621E-5,1.4862937656103189E-3,1.0170924211122461E-5,8.6045742618913066E-5,1.1575726285511182E-3,0,2.8407070213076168E-5,2.0409740001608881E-4,{"$f":"BW661*Direct_cost_personnel*$F661*$G661/CPI_2001*12/1000000/$E661*$CK661","v":9.3172715437538328E-4},2.35662239845139E-3,{"$f":"BY661*Direct_cost_personnel*$F661*$G661/CPI_2001*12/1000000/$E661*$CK661","v":7.5316360685516605E-5},9.6131894795170811E-5,{"$f":"CA661*Direct_cost_personnel*$F661*$G661/CPI_2001*12/1000000/$E661*$CK661","v":4.4447147045493504E-4},1.7347015871077124E-3,{"$f":"CC661*Direct_cost_personnel*$F661*$G661/CPI_2001*12/1000000/$E661*$CK661","v":4.1193932323493155E-4},5.2578891654850659E-4,{"$f":"CE661*Direct_cost_personnel*$F661*$G661/CPI_2001*12/1000000/$E661*$CK661","v":0},0,{"$f":"CG661*Direct_cost_personnel*$F661*$G661/CPI_2001*12/1000000/$E661*$CK661","v":0},0,{"$f":"CI661*Direct_cost_personnel*$F661*$G661/CPI_2001*12/1000000/$E661*$CK661","v":0},0,null,null,null,3932]
["Germany",2011,251465,44200,3577031,1.17451272402298,224.93899999999999,1200.1779634285713,8.7709645714285713,75.666833142857143,916.07308628571411,0,25.07669657142857,174.59038285714286,251,1,210.54545454545499,38.454545454545503,1,0,0,null,null,null,4,null,null,null,null,null,null,13,null,null,3,null,null,null,null,null,{"$f":"Include_Afghanistan*DX662","v":0},{"$f":"Include_Afghanistan*DY662","v":0},{"$f":"Include_Afghanistan*DZ662","v":0},null,null,null,1451,null,{"$f":"IF(NOT(ISBLANK(AV662)),Personnel_plane*AV662,0)","v":0},8,null,{"$f":"IF(NOT(ISBLANK(AY662)),Personnel_plane*AY662,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA662)),Personnel_plane*BA662,0)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV662*Include_Iraq","v":0},0,1480,1480,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V662:$BV662*INDIRECT(\"Months_non_UN_operation\"&$B662),0))/12","v":1477},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V662:$BV662))-IF($AV$19=BY$19,$AV662)","v":1477},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V662:$BV662*INDIRECT(\"Months_non_UN_operation\"&$B662),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V662:$BV662))-IF($AV$19=CA$19,$AV662)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V662:$BV662*INDIRECT(\"Months_non_UN_operation\"&$B662),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V662:$BV662))-IF($AV$19=CC$19,$AV662)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V662:$BV662*INDIRECT(\"Months_non_UN_operation\"&$B662),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V662:$BV662))-IF($AV$19=CE$19,$AV662)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V662:$BV662*INDIRECT(\"Months_non_UN_operation\"&$B662),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V662:$BV662))-IF($AV$19=CG$19,$AV662)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V662:$BV662*INDIRECT(\"Months_non_UN_operation\"&$B662),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V662:$BV662))-IF($AV$19=CI$19,$AV662)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B662-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O662*(Direct_cost_personnel*$F662-UN_compensation)*$G662/CPI_2001*12/1000000/$E662*$CK662","v":4.0016953011217797E-5},{"$f":"O662/$C662*$D662/$E662*$CK662","v":4.2948671286193668E-5},{"$f":"P662*(Direct_cost_personnel*$F662-UN_compensation)*$G662/CPI_2001*12/1000000/$E662*$CK662","v":1.5943009167815856E-7},{"$f":"P662/$C662*$D662/$E662*$CK662","v":1.7111024416810222E-7},{"$f":"Q662*(Direct_cost_personnel*$F662-UN_compensation)*$G662/CPI_2001*12/1000000/$E662*$CK662","v":3.356728112060146E-5},{"$f":"Q662/$C662*$D662/$E662*$CK662","v":3.6026484135756872E-5},{"$f":"R662*(Direct_cost_personnel*$F662-UN_compensation)*$G662/CPI_2001*12/1000000/$E662*$CK662","v":6.1308117072601061E-6},{"$f":"R662/$C662*$D662/$E662*$CK662","v":6.5799666621006683E-6},{"$f":"S662*(Direct_cost_personnel*$F662-UN_compensation)*$G662/CPI_2001*12/1000000/$E662*$CK662","v":1.5943009167815856E-7},{"$f":"S662/$C662*$D662/$E662*$CK662","v":1.7111024416810222E-7},{"$f":"T662*(Direct_cost_personnel*$F662-UN_compensation)*$G662/CPI_2001*12/1000000/$E662*$CK662","v":0},{"$f":"T662/$C662*$D662/$E662*$CK662","v":0},{"$f":"U662*(Direct_cost_personnel*$F662-UN_compensation)*$G662/CPI_2001*12/1000000/$E662*$CK662","v":0},{"$f":"U662/$C662*$D662/$E662*$CK662","v":0},{"$f":"H662/$E662*$CK662","v":1.1683606903248401E-3},8.5384422425273839E-6,7.3660870387031203E-5,8.9178756492347725E-4,0,2.4411901742940596E-5,1.6996191102886359E-4,{"$f":"BW662*Direct_cost_personnel*$F662*$G662/CPI_2001*12/1000000/$E662*$CK662","v":2.579159346194316E-4},{"$f":"BX662/$C662*$D662/$E662*$CK662","v":2.5324316136879132E-4},{"$f":"BY662*Direct_cost_personnel*$F662*$G662/CPI_2001*12/1000000/$E662*$CK662","v":2.5739313204925702E-4},{"$f":"BZ662/$C662*$D662/$E662*$CK662","v":2.5272983063628706E-4},{"$f":"CA662*Direct_cost_personnel*$F662*$G662/CPI_2001*12/1000000/$E662*$CK662","v":0},{"$f":"CB662/$C662*$D662/$E662*$CK662","v":0},{"$f":"CC662*Direct_cost_personnel*$F662*$G662/CPI_2001*12/1000000/$E662*$CK662","v":5.2280257017452352E-7},5.133307325043067E-7,{"$f":"CE662*Direct_cost_personnel*$F662*$G662/CPI_2001*12/1000000/$E662*$CK662","v":0},{"$f":"CF662/$C662*$D662/$E662*$CK662","v":0},{"$f":"CG662*Direct_cost_personnel*$F662*$G662/CPI_2001*12/1000000/$E662*$CK662","v":0},{"$f":"CH662/$C662*$D662/$E662*$CK662","v":0},{"$f":"CI662*Direct_cost_personnel*$F662*$G662/CPI_2001*12/1000000/$E662*$CK662","v":0},{"$f":"CJ662/$C662*$D662/$E662*$CK662","v":0}]
["Greece",2011,145647,6830,303065,1.0090902917236628,224.93899999999999,137.21169085714286,0.73606799999999994,10.793303999999999,116.35877657142856,0,0,9.3235422857142858,44.090909090909101,0,41.454545454545503,2.6363636363636398,0,0,0,null,null,null,3,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX663","v":0},{"$f":"Include_Afghanistan*DY663","v":0},{"$f":"Include_Afghanistan*DZ663","v":0},null,null,null,207,null,{"$f":"IF(NOT(ISBLANK(AV663)),Personnel_plane*AV663,0)","v":0},5,1,{"$f":"IF(NOT(ISBLANK(AY663)),Personnel_plane*AY663,0)","v":50},1,{"$f":"IF(NOT(ISBLANK(BA663)),Personnel_plane*BA663,0)","v":50},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV663*Include_Iraq","v":0},0,268.08333333333331,343,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V663:$BV663*INDIRECT(\"Months_non_UN_operation\"&$B663),0))/12","v":241},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V663:$BV663))-IF($AV$19=BY$19,$AV663)","v":241},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V663:$BV663*INDIRECT(\"Months_non_UN_operation\"&$B663),0))/12","v":27.083333333333332},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V663:$BV663))-IF($AV$19=CA$19,$AV663)","v":102},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V663:$BV663*INDIRECT(\"Months_non_UN_operation\"&$B663),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V663:$BV663))-IF($AV$19=CC$19,$AV663)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V663:$BV663*INDIRECT(\"Months_non_UN_operation\"&$B663),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V663:$BV663))-IF($AV$19=CE$19,$AV663)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V663:$BV663*INDIRECT(\"Months_non_UN_operation\"&$B663),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V663:$BV663))-IF($AV$19=CG$19,$AV663)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V663:$BV663*INDIRECT(\"Months_non_UN_operation\"&$B663),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V663:$BV663))-IF($AV$19=CI$19,$AV663)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B663-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O663*(Direct_cost_personnel*$F663-UN_compensation)*$G663/CPI_2001*12/1000000/$E663*$CK663","v":7.0194280447995961E-5},2.3756716865509852E-5,{"$f":"P663*(Direct_cost_personnel*$F663-UN_compensation)*$G663/CPI_2001*12/1000000/$E663*$CK663","v":0},0,{"$f":"Q663*(Direct_cost_personnel*$F663-UN_compensation)*$G663/CPI_2001*12/1000000/$E663*$CK663","v":6.5997096668631337E-5},2.2336212145716498E-5,{"$f":"R663*(Direct_cost_personnel*$F663-UN_compensation)*$G663/CPI_2001*12/1000000/$E663*$CK663","v":4.1971837793647128E-6},1.4205047197933739E-6,{"$f":"S663*(Direct_cost_personnel*$F663-UN_compensation)*$G663/CPI_2001*12/1000000/$E663*$CK663","v":0},0,{"$f":"T663*(Direct_cost_personnel*$F663-UN_compensation)*$G663/CPI_2001*12/1000000/$E663*$CK663","v":0},0,{"$f":"U663*(Direct_cost_personnel*$F663-UN_compensation)*$G663/CPI_2001*12/1000000/$E663*$CK663","v":0},0,1.5765557192879336E-3,8.4573858680382314E-6,1.2401454311156105E-4,1.3369567385043478E-3,0,0,1.0712705180398671E-4,{"$f":"BW663*Direct_cost_personnel*$F663*$G663/CPI_2001*12/1000000/$E663*$CK663","v":4.7374593436642079E-4},1.8481256233725493E-4,{"$f":"BY663*Direct_cost_personnel*$F663*$G663/CPI_2001*12/1000000/$E663*$CK663","v":4.2588537214413715E-4},1.2985372455766306E-4,{"$f":"CA663*Direct_cost_personnel*$F663*$G663/CPI_2001*12/1000000/$E663*$CK663","v":4.7860562222283729E-5},5.4958837779591839E-5,{"$f":"CC663*Direct_cost_personnel*$F663*$G663/CPI_2001*12/1000000/$E663*$CK663","v":0},0,{"$f":"CE663*Direct_cost_personnel*$F663*$G663/CPI_2001*12/1000000/$E663*$CK663","v":0},0,{"$f":"CG663*Direct_cost_personnel*$F663*$G663/CPI_2001*12/1000000/$E663*$CK663","v":0},0,{"$f":"CI663*Direct_cost_personnel*$F663*$G663/CPI_2001*12/1000000/$E663*$CK663","v":0},0]
["Hungary",2011,22587,1410,140303,0.75370547819527411,224.93899999999999,31.917022285714282,0.1273302857142857,1.5437211428571427,26.473827428571425,0,0.8133959999999999,2.9587474285714284,80.545454545454504,69.909090909090907,3.6363636363636398,7,0,0,0,null,null,1,2,null,null,null,null,null,null,171,null,null,2,null,null,null,null,null,{"$f":"Include_Afghanistan*DX664","v":0},{"$f":"Include_Afghanistan*DY664","v":0},{"$f":"Include_Afghanistan*DZ664","v":0},null,null,null,245,null,{"$f":"IF(NOT(ISBLANK(AV664)),Personnel_plane*AV664,0)","v":0},4,null,{"$f":"IF(NOT(ISBLANK(AY664)),Personnel_plane*AY664,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA664)),Personnel_plane*BA664,0)","v":0},null,null,null,null,null,38,null,null,null,null,2,null,null,null,null,null,null,4,{"$f":"DV664*Include_Iraq","v":0},0,469,469,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V664:$BV664*INDIRECT(\"Months_non_UN_operation\"&$B664),0))/12","v":425},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V664:$BV664))-IF($AV$19=BY$19,$AV664)","v":425},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V664:$BV664*INDIRECT(\"Months_non_UN_operation\"&$B664),0))/12","v":38},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V664:$BV664))-IF($AV$19=CA$19,$AV664)","v":38},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V664:$BV664*INDIRECT(\"Months_non_UN_operation\"&$B664),0))/12","v":6},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V664:$BV664))-IF($AV$19=CC$19,$AV664)","v":6},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V664:$BV664*INDIRECT(\"Months_non_UN_operation\"&$B664),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V664:$BV664))-IF($AV$19=CE$19,$AV664)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V664:$BV664*INDIRECT(\"Months_non_UN_operation\"&$B664),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V664:$BV664))-IF($AV$19=CG$19,$AV664)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V664:$BV664*INDIRECT(\"Months_non_UN_operation\"&$B664),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V664:$BV664))-IF($AV$19=CI$19,$AV664)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B664-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O664*(Direct_cost_personnel*$F664-UN_compensation)*$G664/CPI_2001*12/1000000/$E664*$CK664","v":1.9917629108390285E-4},1.2479254231016068E-4,{"$f":"P664*(Direct_cost_personnel*$F664-UN_compensation)*$G664/CPI_2001*12/1000000/$E664*$CK664","v":1.7287423007169455E-4},1.0831316595543295E-4,{"$f":"Q664*(Direct_cost_personnel*$F664-UN_compensation)*$G664/CPI_2001*12/1000000/$E664*$CK664","v":8.9921576110114287E-6},5.6339748221291574E-6,{"$f":"R664*(Direct_cost_personnel*$F664-UN_compensation)*$G664/CPI_2001*12/1000000/$E664*$CK664","v":1.7309903401196983E-5},1.0845401532598621E-5,{"$f":"S664*(Direct_cost_personnel*$F664-UN_compensation)*$G664/CPI_2001*12/1000000/$E664*$CK664","v":0},0,{"$f":"T664*(Direct_cost_personnel*$F664-UN_compensation)*$G664/CPI_2001*12/1000000/$E664*$CK664","v":0},0,{"$f":"U664*(Direct_cost_personnel*$F664-UN_compensation)*$G664/CPI_2001*12/1000000/$E664*$CK664","v":0},0,7.9215360269027819E-4,3.1602304142670617E-6,3.8313858163729142E-5,6.5705809228732803E-4,0,2.0187803424953545E-5,7.3433618400000478E-5,{"$f":"BW664*Direct_cost_personnel*$F664*$G664/CPI_2001*12/1000000/$E664*$CK664","v":1.3371772970109125E-3},7.2664190268410757E-4,{"$f":"BY664*Direct_cost_personnel*$F664*$G664/CPI_2001*12/1000000/$E664*$CK664","v":1.2117278277817439E-3},6.5847080733634478E-4,{"$f":"CA664*Direct_cost_personnel*$F664*$G664/CPI_2001*12/1000000/$E664*$CK664","v":1.0834272342519118E-4},5.8875036891249652E-5,{"$f":"CC664*Direct_cost_personnel*$F664*$G664/CPI_2001*12/1000000/$E664*$CK664","v":1.7106745803977554E-5},9.296058456513102E-6,{"$f":"CE664*Direct_cost_personnel*$F664*$G664/CPI_2001*12/1000000/$E664*$CK664","v":0},0,{"$f":"CG664*Direct_cost_personnel*$F664*$G664/CPI_2001*12/1000000/$E664*$CK664","v":0},0,{"$f":"CI664*Direct_cost_personnel*$F664*$G664/CPI_2001*12/1000000/$E664*$CK664","v":0},0]
["India",2011,1325000,31880,1676143,0.41241157528933864,224.93899999999999,14.047703999999998,2.8805142857142852E-2,0.38942228571428572,12.338187428571427,0,0.12939428571428571,1.1618948571428571,8317.5454545454504,4.9090909090909101,1007.72727272727,6813.2727272727298,0,20.272727272727298,471.36363636363598,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX665","v":0},{"$f":"Include_Afghanistan*DY665","v":0},{"$f":"Include_Afghanistan*DZ665","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV665)),Personnel_plane*AV665,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY665)),Personnel_plane*AY665,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA665)),Personnel_plane*BA665,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV665*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V665:$BV665*INDIRECT(\"Months_non_UN_operation\"&$B665),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V665:$BV665))-IF($AV$19=BY$19,$AV665)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V665:$BV665*INDIRECT(\"Months_non_UN_operation\"&$B665),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V665:$BV665))-IF($AV$19=CA$19,$AV665)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V665:$BV665*INDIRECT(\"Months_non_UN_operation\"&$B665),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V665:$BV665))-IF($AV$19=CC$19,$AV665)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V665:$BV665*INDIRECT(\"Months_non_UN_operation\"&$B665),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V665:$BV665))-IF($AV$19=CE$19,$AV665)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V665:$BV665*INDIRECT(\"Months_non_UN_operation\"&$B665),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V665:$BV665))-IF($AV$19=CG$19,$AV665)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V665:$BV665*INDIRECT(\"Months_non_UN_operation\"&$B665),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V665:$BV665))-IF($AV$19=CI$19,$AV665)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B665-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O665*(Direct_cost_personnel*$F665-UN_compensation)*$G665/CPI_2001*12/1000000/$E665*$CK665","v":8.2279694235470793E-4},4.1575793035189686E-4,{"$f":"P665*(Direct_cost_personnel*$F665-UN_compensation)*$G665/CPI_2001*12/1000000/$E665*$CK665","v":4.8562223216152339E-7},2.4538410850013057E-7,{"$f":"Q665*(Direct_cost_personnel*$F665-UN_compensation)*$G665/CPI_2001*12/1000000/$E665*$CK665","v":9.9687452657601312E-5},5.037190449488777E-5,{"$f":"R665*(Direct_cost_personnel*$F665-UN_compensation)*$G665/CPI_2001*12/1000000/$E665*$CK665","v":6.7398970021439878E-4},3.4056587769723686E-4,{"$f":"S665*(Direct_cost_personnel*$F665-UN_compensation)*$G665/CPI_2001*12/1000000/$E665*$CK665","v":0},0,{"$f":"T665*(Direct_cost_personnel*$F665-UN_compensation)*$G665/CPI_2001*12/1000000/$E665*$CK665","v":2.0054399587411083E-6},1.0133454851023921E-6,{"$f":"U665*(Direct_cost_personnel*$F665-UN_compensation)*$G665/CPI_2001*12/1000000/$E665*$CK665","v":4.662872729180549E-5},2.3561418566169921E-5,2.9184232205049856E-5,5.9842944999587853E-8,8.0902832321260351E-7,2.563269605516001E-5,0,2.6881779971248537E-7,2.4138470819651649E-6,{"$f":"BW665*Direct_cost_personnel*$F665*$G665/CPI_2001*12/1000000/$E665*$CK665","v":0},0,{"$f":"BY665*Direct_cost_personnel*$F665*$G665/CPI_2001*12/1000000/$E665*$CK665","v":0},0,{"$f":"CA665*Direct_cost_personnel*$F665*$G665/CPI_2001*12/1000000/$E665*$CK665","v":0},0,{"$f":"CC665*Direct_cost_personnel*$F665*$G665/CPI_2001*12/1000000/$E665*$CK665","v":0},{"$f":"CD665/$C665*$D665/$E665*$CK665","v":0},{"$f":"CE665*Direct_cost_personnel*$F665*$G665/CPI_2001*12/1000000/$E665*$CK665","v":0},0,{"$f":"CG665*Direct_cost_personnel*$F665*$G665/CPI_2001*12/1000000/$E665*$CK665","v":0},0,{"$f":"CI665*Direct_cost_personnel*$F665*$G665/CPI_2001*12/1000000/$E665*$CK665","v":0},0]
["Indonesia",2011,302000,5420,845680,0.74319148291791304,224.93899999999999,2.5905959999999997,6.8250857142857141E-2,6.5016000000000004E-2,2.2811399999999997,0,0.17618914285714285,0,1662,0,1258,346.54545454545502,0,0,57.454545454545503,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX666","v":0},{"$f":"Include_Afghanistan*DY666","v":0},{"$f":"Include_Afghanistan*DZ666","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV666)),Personnel_plane*AV666,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY666)),Personnel_plane*AY666,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA666)),Personnel_plane*BA666,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV666*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V666:$BV666*INDIRECT(\"Months_non_UN_operation\"&$B666),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V666:$BV666))-IF($AV$19=BY$19,$AV666)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V666:$BV666*INDIRECT(\"Months_non_UN_operation\"&$B666),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V666:$BV666))-IF($AV$19=CA$19,$AV666)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V666:$BV666*INDIRECT(\"Months_non_UN_operation\"&$B666),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V666:$BV666))-IF($AV$19=CC$19,$AV666)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V666:$BV666*INDIRECT(\"Months_non_UN_operation\"&$B666),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V666:$BV666))-IF($AV$19=CE$19,$AV666)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V666:$BV666*INDIRECT(\"Months_non_UN_operation\"&$B666),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V666:$BV666))-IF($AV$19=CG$19,$AV666)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V666:$BV666*INDIRECT(\"Months_non_UN_operation\"&$B666),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V666:$BV666))-IF($AV$19=CI$19,$AV666)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B666-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O666*(Direct_cost_personnel*$F666-UN_compensation)*$G666/CPI_2001*12/1000000/$E666*$CK666","v":6.7088283711229369E-4},1.2282062283659376E-4,{"$f":"P666*(Direct_cost_personnel*$F666-UN_compensation)*$G666/CPI_2001*12/1000000/$E666*$CK666","v":0},0,{"$f":"Q666*(Direct_cost_personnel*$F666-UN_compensation)*$G666/CPI_2001*12/1000000/$E666*$CK666","v":5.078042172606893E-4},9.296530898221117E-5,{"$f":"R666*(Direct_cost_personnel*$F666-UN_compensation)*$G666/CPI_2001*12/1000000/$E666*$CK666","v":1.3988652089881129E-4},2.5609463639267917E-5,{"$f":"S666*(Direct_cost_personnel*$F666-UN_compensation)*$G666/CPI_2001*12/1000000/$E666*$CK666","v":0},0,{"$f":"T666*(Direct_cost_personnel*$F666-UN_compensation)*$G666/CPI_2001*12/1000000/$E666*$CK666","v":0},0,{"$f":"U666*(Direct_cost_personnel*$F666-UN_compensation)*$G666/CPI_2001*12/1000000/$E666*$CK666","v":2.319209895279346E-5},4.2458502151147202E-6,1.0667130863081481E-5,2.810321735462946E-7,2.677122099293389E-7,9.3929037553557907E-6,0,7.2548272425005693E-7,0,{"$f":"BW666*Direct_cost_personnel*$F666*$G666/CPI_2001*12/1000000/$E666*$CK666","v":0},0,{"$f":"BY666*Direct_cost_personnel*$F666*$G666/CPI_2001*12/1000000/$E666*$CK666","v":0},0,{"$f":"CA666*Direct_cost_personnel*$F666*$G666/CPI_2001*12/1000000/$E666*$CK666","v":0},0,{"$f":"CC666*Direct_cost_personnel*$F666*$G666/CPI_2001*12/1000000/$E666*$CK666","v":0},0,{"$f":"CE666*Direct_cost_personnel*$F666*$G666/CPI_2001*12/1000000/$E666*$CK666","v":0},0,{"$f":"CG666*Direct_cost_personnel*$F666*$G666/CPI_2001*12/1000000/$E666*$CK666","v":0},0,{"$f":"CI666*Direct_cost_personnel*$F666*$G666/CPI_2001*12/1000000/$E666*$CK666","v":0},0]
["Ireland",2011,9650,1310,217669,1.2280326637052752,224.93899999999999,71.745675428571417,0.54476742857142846,4.6996868571428569,54.099845142857141,0,1.557522857142857,10.843853142857142,325,16.363636363636399,300.36363636363598,8.2727272727272698,0,0,0,null,null,null,4,null,null,null,null,null,null,44,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX667","v":0},{"$f":"Include_Afghanistan*DY667","v":0},{"$f":"Include_Afghanistan*DZ667","v":0},null,null,null,12,null,{"$f":"IF(NOT(ISBLANK(AV667)),Personnel_plane*AV667,0)","v":0},4,null,{"$f":"IF(NOT(ISBLANK(AY667)),Personnel_plane*AY667,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA667)),Personnel_plane*BA667,0)","v":0},null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,5,{"$f":"DV667*Include_Iraq","v":0},0,71,71,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V667:$BV667*INDIRECT(\"Months_non_UN_operation\"&$B667),0))/12","v":66},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V667:$BV667))-IF($AV$19=BY$19,$AV667)","v":66},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V667:$BV667*INDIRECT(\"Months_non_UN_operation\"&$B667),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V667:$BV667))-IF($AV$19=CA$19,$AV667)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V667:$BV667*INDIRECT(\"Months_non_UN_operation\"&$B667),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V667:$BV667))-IF($AV$19=CC$19,$AV667)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V667:$BV667*INDIRECT(\"Months_non_UN_operation\"&$B667),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V667:$BV667))-IF($AV$19=CE$19,$AV667)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V667:$BV667*INDIRECT(\"Months_non_UN_operation\"&$B667),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V667:$BV667))-IF($AV$19=CG$19,$AV667)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V667:$BV667*INDIRECT(\"Months_non_UN_operation\"&$B667),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V667:$BV667))-IF($AV$19=CI$19,$AV667)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B667-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O667*(Direct_cost_personnel*$F667-UN_compensation)*$G667/CPI_2001*12/1000000/$E667*$CK667","v":8.9390196399828615E-4},7.0580503705490753E-4,{"$f":"P667*(Direct_cost_personnel*$F667-UN_compensation)*$G667/CPI_2001*12/1000000/$E667*$CK667","v":4.5007651334179548E-5},3.5537036830736678E-5,{"$f":"Q667*(Direct_cost_personnel*$F667-UN_compensation)*$G667/CPI_2001*12/1000000/$E667*$CK667","v":8.261404444896036E-4},6.5230205382640883E-4,{"$f":"R667*(Direct_cost_personnel*$F667-UN_compensation)*$G667/CPI_2001*12/1000000/$E667*$CK667","v":2.2753868174501819E-5},1.7965946397761274E-5,{"$f":"S667*(Direct_cost_personnel*$F667-UN_compensation)*$G667/CPI_2001*12/1000000/$E667*$CK667","v":0},0,{"$f":"T667*(Direct_cost_personnel*$F667-UN_compensation)*$G667/CPI_2001*12/1000000/$E667*$CK667","v":0},0,{"$f":"U667*(Direct_cost_personnel*$F667-UN_compensation)*$G667/CPI_2001*12/1000000/$E667*$CK667","v":0},0,1.1477654265587432E-3,8.715023118739706E-6,7.5184156509215504E-5,8.6547281722886373E-4,0,2.4916775482632865E-5,1.7347665421929139E-4,{"$f":"BW667*Direct_cost_personnel*$F667*$G667/CPI_2001*12/1000000/$E667*$CK667","v":2.1259503726055818E-4},1.5419125424891825E-4,{"$f":"BY667*Direct_cost_personnel*$F667*$G667/CPI_2001*12/1000000/$E667*$CK667","v":1.9762355576333579E-4},1.433327152173043E-4,{"$f":"CA667*Direct_cost_personnel*$F667*$G667/CPI_2001*12/1000000/$E667*$CK667","v":0},0,{"$f":"CC667*Direct_cost_personnel*$F667*$G667/CPI_2001*12/1000000/$E667*$CK667","v":1.4971481497222408E-5},1.0858539031613961E-5,{"$f":"CE667*Direct_cost_personnel*$F667*$G667/CPI_2001*12/1000000/$E667*$CK667","v":0},0,{"$f":"CG667*Direct_cost_personnel*$F667*$G667/CPI_2001*12/1000000/$E667*$CK667","v":0},0,{"$f":"CI667*Direct_cost_personnel*$F667*$G667/CPI_2001*12/1000000/$E667*$CK667","v":0},0]
["Italy",2011,184532,21000,2198730,1.228100608060479,224.93899999999999,722.97402171428564,5.4684565714285709,84.328239428571422,544.91874685714276,0,15.634621714285714,72.623957142857151,1475.6363636363601,4.5454545454545503,1459.6363636363601,5.7272727272727302,5.7272727272727302,0,0,null,null,null,5,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX668","v":0},{"$f":"Include_Afghanistan*DY668","v":0},{"$f":"Include_Afghanistan*DZ668","v":0},null,null,null,583,null,{"$f":"IF(NOT(ISBLANK(AV668)),Personnel_plane*AV668,0)","v":0},17,18,{"$f":"IF(NOT(ISBLANK(AY668)),Personnel_plane*AY668,0)","v":900},30,{"$f":"IF(NOT(ISBLANK(BA668)),Personnel_plane*BA668,0)","v":1500},null,null,null,null,null,79,1,null,null,null,1,null,null,null,null,null,null,15,{"$f":"DV668*Include_Iraq","v":0},0,1493.5,3154,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V668:$BV668*INDIRECT(\"Months_non_UN_operation\"&$B668),0))/12","v":612},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V668:$BV668))-IF($AV$19=BY$19,$AV668)","v":612},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V668:$BV668*INDIRECT(\"Months_non_UN_operation\"&$B668),0))/12","v":866.5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V668:$BV668))-IF($AV$19=CA$19,$AV668)","v":2527},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V668:$BV668*INDIRECT(\"Months_non_UN_operation\"&$B668),0))/12","v":15},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V668:$BV668))-IF($AV$19=CC$19,$AV668)","v":15},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V668:$BV668*INDIRECT(\"Months_non_UN_operation\"&$B668),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V668:$BV668))-IF($AV$19=CE$19,$AV668)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V668:$BV668*INDIRECT(\"Months_non_UN_operation\"&$B668),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V668:$BV668))-IF($AV$19=CG$19,$AV668)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V668:$BV668*INDIRECT(\"Months_non_UN_operation\"&$B668),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V668:$BV668))-IF($AV$19=CI$19,$AV668)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B668-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O668*(Direct_cost_personnel*$F668-UN_compensation)*$G668/CPI_2001*12/1000000/$E668*$CK668","v":4.0182478152688884E-4},2.6595554222267167E-4,{"$f":"P668*(Direct_cost_personnel*$F668-UN_compensation)*$G668/CPI_2001*12/1000000/$E668*$CK668","v":1.2377549948462613E-6},8.1923220250946454E-7,{"$f":"Q668*(Direct_cost_personnel*$F668-UN_compensation)*$G668/CPI_2001*12/1000000/$E668*$CK668","v":3.9746788394503005E-4},2.6307184486983835E-4,{"$f":"R668*(Direct_cost_personnel*$F668-UN_compensation)*$G668/CPI_2001*12/1000000/$E668*$CK668","v":1.5595712935062883E-6},1.0322325751619249E-6,{"$f":"S668*(Direct_cost_personnel*$F668-UN_compensation)*$G668/CPI_2001*12/1000000/$E668*$CK668","v":1.5595712935062883E-6},1.0322325751619249E-6,{"$f":"T668*(Direct_cost_personnel*$F668-UN_compensation)*$G668/CPI_2001*12/1000000/$E668*$CK668","v":0},0,{"$f":"U668*(Direct_cost_personnel*$F668-UN_compensation)*$G668/CPI_2001*12/1000000/$E668*$CK668","v":0},0,1.1449981432041876E-3,8.6605776036485349E-6,1.3355345374159319E-4,8.6300604808612952E-4,0,2.4761073420189378E-5,1.15016990352627E-4,{"$f":"BW668*Direct_cost_personnel*$F668*$G668/CPI_2001*12/1000000/$E668*$CK668","v":4.4273994665823497E-4},5.6844884067726667E-4,{"$f":"BY668*Direct_cost_personnel*$F668*$G668/CPI_2001*12/1000000/$E668*$CK668","v":1.8142406920310664E-4},1.1030142374587416E-4,{"$f":"CA668*Direct_cost_personnel*$F668*$G668/CPI_2001*12/1000000/$E668*$CK668","v":2.5686920909230706E-4},4.554439506631112E-4,{"$f":"CC668*Direct_cost_personnel*$F668*$G668/CPI_2001*12/1000000/$E668*$CK668","v":4.4466683628212403E-6},2.7034662682812303E-6,{"$f":"CE668*Direct_cost_personnel*$F668*$G668/CPI_2001*12/1000000/$E668*$CK668","v":0},0,{"$f":"CG668*Direct_cost_personnel*$F668*$G668/CPI_2001*12/1000000/$E668*$CK668","v":0},0,{"$f":"CI668*Direct_cost_personnel*$F668*$G668/CPI_2001*12/1000000/$E668*$CK668","v":0},0]
["Japan",2011,247746,58420,5869471,1.3321009646009645,224.93899999999999,1656.0334954285713,6.5897537142857141,96.322652571428563,1348.8637679999999,0,42.622475999999999,161.63484514285713,259.72727272727298,0,31.181818181818201,1.1818181818181801,0,2,225.363636363636,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX669","v":0},{"$f":"Include_Afghanistan*DY669","v":0},{"$f":"Include_Afghanistan*DZ669","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV669)),Personnel_plane*AV669,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY669)),Personnel_plane*AY669,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA669)),Personnel_plane*BA669,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV669*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V669:$BV669*INDIRECT(\"Months_non_UN_operation\"&$B669),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V669:$BV669))-IF($AV$19=BY$19,$AV669)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V669:$BV669*INDIRECT(\"Months_non_UN_operation\"&$B669),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V669:$BV669))-IF($AV$19=CA$19,$AV669)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V669:$BV669*INDIRECT(\"Months_non_UN_operation\"&$B669),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V669:$BV669))-IF($AV$19=CC$19,$AV669)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V669:$BV669*INDIRECT(\"Months_non_UN_operation\"&$B669),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V669:$BV669))-IF($AV$19=CE$19,$AV669)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V669:$BV669*INDIRECT(\"Months_non_UN_operation\"&$B669),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V669:$BV669))-IF($AV$19=CG$19,$AV669)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V669:$BV669*INDIRECT(\"Months_non_UN_operation\"&$B669),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V669:$BV669))-IF($AV$19=CI$19,$AV669)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B669-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O669*(Direct_cost_personnel*$F669-UN_compensation)*$G669/CPI_2001*12/1000000/$E669*$CK669","v":2.8936521898715219E-5},3.6335194357550843E-5,{"$f":"P669*(Direct_cost_personnel*$F669-UN_compensation)*$G669/CPI_2001*12/1000000/$E669*$CK669","v":0},0,{"$f":"Q669*(Direct_cost_personnel*$F669-UN_compensation)*$G669/CPI_2001*12/1000000/$E669*$CK669","v":3.4740031540984658E-6},4.3622581955337534E-6,{"$f":"R669*(Direct_cost_personnel*$F669-UN_compensation)*$G669/CPI_2001*12/1000000/$E669*$CK669","v":1.3166775802705525E-7},1.6533340099690578E-7,{"$f":"S669*(Direct_cost_personnel*$F669-UN_compensation)*$G669/CPI_2001*12/1000000/$E669*$CK669","v":0},0,{"$f":"T669*(Direct_cost_personnel*$F669-UN_compensation)*$G669/CPI_2001*12/1000000/$E669*$CK669","v":2.2282235973809386E-7},2.7979498630245638E-7,{"$f":"U669*(Direct_cost_personnel*$F669-UN_compensation)*$G669/CPI_2001*12/1000000/$E669*$CK669","v":2.5108028626851538E-5},3.1527807774717644E-5,9.8248097130565438E-4,3.9095269798277606E-6,5.7145687885149459E-5,8.0024527801032352E-4,0,2.5286790234333246E-5,9.5893688196020473E-5,{"$f":"BW669*Direct_cost_personnel*$F669*$G669/CPI_2001*12/1000000/$E669*$CK669","v":0},0,{"$f":"BY669*Direct_cost_personnel*$F669*$G669/CPI_2001*12/1000000/$E669*$CK669","v":0},0,{"$f":"CA669*Direct_cost_personnel*$F669*$G669/CPI_2001*12/1000000/$E669*$CK669","v":0},0,{"$f":"CC669*Direct_cost_personnel*$F669*$G669/CPI_2001*12/1000000/$E669*$CK669","v":0},0,{"$f":"CE669*Direct_cost_personnel*$F669*$G669/CPI_2001*12/1000000/$E669*$CK669","v":0},0,{"$f":"CG669*Direct_cost_personnel*$F669*$G669/CPI_2001*12/1000000/$E669*$CK669","v":0},0,{"$f":"CI669*Direct_cost_personnel*$F669*$G669/CPI_2001*12/1000000/$E669*$CK669","v":0},0]
["Luxembourg",2011,900,281,58412,1.4414034766278085,224.93899999999999,12.643607999999999,9.5585142857142855E-2,1.1285022857142857,9.8232857142857135,0,0.288744,1.3074908571428572,1.0909090909090899,0,1.0909090909090899,0,0,0,0,null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,null,null,null,null,{"$f":"Include_Afghanistan*DX670","v":0},{"$f":"Include_Afghanistan*DY670","v":0},{"$f":"Include_Afghanistan*DZ670","v":0},null,null,null,22,null,{"$f":"IF(NOT(ISBLANK(AV670)),Personnel_plane*AV670,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY670)),Personnel_plane*AY670,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA670)),Personnel_plane*BA670,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV670*Include_Iraq","v":0},0,24,24,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V670:$BV670*INDIRECT(\"Months_non_UN_operation\"&$B670),0))/12","v":23},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V670:$BV670))-IF($AV$19=BY$19,$AV670)","v":23},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V670:$BV670*INDIRECT(\"Months_non_UN_operation\"&$B670),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V670:$BV670))-IF($AV$19=CA$19,$AV670)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V670:$BV670*INDIRECT(\"Months_non_UN_operation\"&$B670),0))/12","v":1},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V670:$BV670))-IF($AV$19=CC$19,$AV670)","v":1},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V670:$BV670*INDIRECT(\"Months_non_UN_operation\"&$B670),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V670:$BV670))-IF($AV$19=CE$19,$AV670)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V670:$BV670*INDIRECT(\"Months_non_UN_operation\"&$B670),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V670:$BV670))-IF($AV$19=CG$19,$AV670)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V670:$BV670*INDIRECT(\"Months_non_UN_operation\"&$B670),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V670:$BV670))-IF($AV$19=CI$19,$AV670)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B670-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O670*(Direct_cost_personnel*$F670-UN_compensation)*$G670/CPI_2001*12/1000000/$E670*$CK670","v":1.3296194182932198E-5},2.03050604617325E-5,{"$f":"P670*(Direct_cost_personnel*$F670-UN_compensation)*$G670/CPI_2001*12/1000000/$E670*$CK670","v":0},0,{"$f":"Q670*(Direct_cost_personnel*$F670-UN_compensation)*$G670/CPI_2001*12/1000000/$E670*$CK670","v":1.3296194182932198E-5},2.03050604617325E-5,{"$f":"R670*(Direct_cost_personnel*$F670-UN_compensation)*$G670/CPI_2001*12/1000000/$E670*$CK670","v":0},0,{"$f":"S670*(Direct_cost_personnel*$F670-UN_compensation)*$G670/CPI_2001*12/1000000/$E670*$CK670","v":0},0,{"$f":"T670*(Direct_cost_personnel*$F670-UN_compensation)*$G670/CPI_2001*12/1000000/$E670*$CK670","v":0},0,{"$f":"U670*(Direct_cost_personnel*$F670-UN_compensation)*$G670/CPI_2001*12/1000000/$E670*$CK670","v":0},0,7.5374238625593268E-4,5.6982606284343111E-6,6.7275101041534984E-5,5.8561027953093201E-4,0,1.7213329579427253E-5,7.7945415475604116E-5,{"$f":"BW670*Direct_cost_personnel*$F670*$G670/CPI_2001*12/1000000/$E670*$CK670","v":3.1432300483243857E-4},4.4671133015811545E-4,{"$f":"BY670*Direct_cost_personnel*$F670*$G670/CPI_2001*12/1000000/$E670*$CK670","v":3.0122621296442022E-4},4.2809835806819404E-4,{"$f":"CA670*Direct_cost_personnel*$F670*$G670/CPI_2001*12/1000000/$E670*$CK670","v":0},0,{"$f":"CC670*Direct_cost_personnel*$F670*$G670/CPI_2001*12/1000000/$E670*$CK670","v":1.3096791868018272E-5},1.8612972089921478E-5,{"$f":"CE670*Direct_cost_personnel*$F670*$G670/CPI_2001*12/1000000/$E670*$CK670","v":0},0,{"$f":"CG670*Direct_cost_personnel*$F670*$G670/CPI_2001*12/1000000/$E670*$CK670","v":0},0,{"$f":"CI670*Direct_cost_personnel*$F670*$G670/CPI_2001*12/1000000/$E670*$CK670","v":0},0]
["Mexico",2011,280250,5150,1154784,0.71440842041306407,224.93899999999999,84.910321714285701,1.0118794285714285,1.7805428571428572,73.973938285714283,0,1.473702857142857,6.6702582857142856,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX671","v":0},{"$f":"Include_Afghanistan*DY671","v":0},{"$f":"Include_Afghanistan*DZ671","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV671)),Personnel_plane*AV671,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY671)),Personnel_plane*AY671,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA671)),Personnel_plane*BA671,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV671*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V671:$BV671*INDIRECT(\"Months_non_UN_operation\"&$B671),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V671:$BV671))-IF($AV$19=BY$19,$AV671)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V671:$BV671*INDIRECT(\"Months_non_UN_operation\"&$B671),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V671:$BV671))-IF($AV$19=CA$19,$AV671)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V671:$BV671*INDIRECT(\"Months_non_UN_operation\"&$B671),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V671:$BV671))-IF($AV$19=CC$19,$AV671)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V671:$BV671*INDIRECT(\"Months_non_UN_operation\"&$B671),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V671:$BV671))-IF($AV$19=CE$19,$AV671)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V671:$BV671*INDIRECT(\"Months_non_UN_operation\"&$B671),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V671:$BV671))-IF($AV$19=CG$19,$AV671)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V671:$BV671*INDIRECT(\"Months_non_UN_operation\"&$B671),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V671:$BV671))-IF($AV$19=CI$19,$AV671)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B671-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O671*(Direct_cost_personnel*$F671-UN_compensation)*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,{"$f":"P671*(Direct_cost_personnel*$F671-UN_compensation)*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,{"$f":"Q671*(Direct_cost_personnel*$F671-UN_compensation)*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,{"$f":"R671*(Direct_cost_personnel*$F671-UN_compensation)*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,{"$f":"S671*(Direct_cost_personnel*$F671-UN_compensation)*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,{"$f":"T671*(Direct_cost_personnel*$F671-UN_compensation)*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,{"$f":"U671*(Direct_cost_personnel*$F671-UN_compensation)*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,2.5604347963957438E-4,3.0512795692722366E-6,5.3691515894179521E-6,2.230652785070154E-4,0,4.4438885624214469E-6,2.0113881411447381E-5,{"$f":"BW671*Direct_cost_personnel*$F671*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,{"$f":"BY671*Direct_cost_personnel*$F671*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,{"$f":"CA671*Direct_cost_personnel*$F671*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,{"$f":"CC671*Direct_cost_personnel*$F671*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,{"$f":"CE671*Direct_cost_personnel*$F671*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,{"$f":"CG671*Direct_cost_personnel*$F671*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,{"$f":"CI671*Direct_cost_personnel*$F671*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0]
["Netherlands",2011,37368,11700,840433,1.2144755274440717,224.93899999999999,274.07330400000001,2.0292051428571427,17.505858857142854,208.34437371428569,0,5.8016040000000002,40.392262285714281,25.727272727272702,0.36363636363636398,11.818181818181801,13.363636363636401,0.18181818181818199,0,0,null,null,null,1,null,null,null,null,null,null,76,null,null,3,null,null,null,null,null,{"$f":"Include_Afghanistan*DX672","v":0},{"$f":"Include_Afghanistan*DY672","v":0},{"$f":"Include_Afghanistan*DZ672","v":0},null,null,null,7,null,{"$f":"IF(NOT(ISBLANK(AV672)),Personnel_plane*AV672,0)","v":0},null,0,{"$f":"IF(NOT(ISBLANK(AY672)),Personnel_plane*AY672,0)","v":0},7,{"$f":"IF(NOT(ISBLANK(BA672)),Personnel_plane*BA672,0)","v":350},null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,{"$f":"DV672*Include_Iraq","v":0},0,264,446,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V672:$BV672*INDIRECT(\"Months_non_UN_operation\"&$B672),0))/12","v":86},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V672:$BV672))-IF($AV$19=BY$19,$AV672)","v":86},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V672:$BV672*INDIRECT(\"Months_non_UN_operation\"&$B672),0))/12","v":175},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V672:$BV672))-IF($AV$19=CA$19,$AV672)","v":357},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V672:$BV672*INDIRECT(\"Months_non_UN_operation\"&$B672),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V672:$BV672))-IF($AV$19=CC$19,$AV672)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V672:$BV672*INDIRECT(\"Months_non_UN_operation\"&$B672),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V672:$BV672))-IF($AV$19=CE$19,$AV672)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V672:$BV672*INDIRECT(\"Months_non_UN_operation\"&$B672),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V672:$BV672))-IF($AV$19=CG$19,$AV672)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V672:$BV672*INDIRECT(\"Months_non_UN_operation\"&$B672),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V672:$BV672))-IF($AV$19=CI$19,$AV672)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B672-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O672*(Direct_cost_personnel*$F672-UN_compensation)*$G672/CPI_2001*12/1000000/$E672*$CK672","v":1.810683845736749E-5},3.337572075768754E-5,{"$f":"P672*(Direct_cost_personnel*$F672-UN_compensation)*$G672/CPI_2001*12/1000000/$E672*$CK672","v":2.5592704533381665E-7},4.7174163615106168E-7,{"$f":"Q672*(Direct_cost_personnel*$F672-UN_compensation)*$G672/CPI_2001*12/1000000/$E672*$CK672","v":8.3176289733490222E-6},1.5331603174909467E-5,{"$f":"R672*(Direct_cost_personnel*$F672-UN_compensation)*$G672/CPI_2001*12/1000000/$E672*$CK672","v":9.4053189160177775E-6},1.7336505128551547E-5,{"$f":"S672*(Direct_cost_personnel*$F672-UN_compensation)*$G672/CPI_2001*12/1000000/$E672*$CK672","v":1.2796352266690833E-7},2.3587081807553084E-7,{"$f":"T672*(Direct_cost_personnel*$F672-UN_compensation)*$G672/CPI_2001*12/1000000/$E672*$CK672","v":0},0,{"$f":"U672*(Direct_cost_personnel*$F672-UN_compensation)*$G672/CPI_2001*12/1000000/$E672*$CK672","v":0},0,1.1355797270294239E-3,8.4076930827688985E-6,7.2532779122515002E-5,8.6324221869702724E-4,0,2.4038035775468355E-5,1.6735900035164431E-4,{"$f":"BW672*Direct_cost_personnel*$F672*$G672/CPI_2001*12/1000000/$E672*$CK672","v":2.0247482629196672E-4},5.785911167392766E-4,{"$f":"BY672*Direct_cost_personnel*$F672*$G672/CPI_2001*12/1000000/$E672*$CK672","v":6.5957708564807325E-5},1.1156689694972595E-4,{"$f":"CA672*Direct_cost_personnel*$F672*$G672/CPI_2001*12/1000000/$E672*$CK672","v":1.3421626742838702E-4},4.6313235129130426E-4,{"$f":"CC672*Direct_cost_personnel*$F672*$G672/CPI_2001*12/1000000/$E672*$CK672","v":2.3008502987723486E-6},3.8918684982462543E-6,{"$f":"CE672*Direct_cost_personnel*$F672*$G672/CPI_2001*12/1000000/$E672*$CK672","v":0},0,{"$f":"CG672*Direct_cost_personnel*$F672*$G672/CPI_2001*12/1000000/$E672*$CK672","v":0},0,{"$f":"CI672*Direct_cost_personnel*$F672*$G672/CPI_2001*12/1000000/$E672*$CK672","v":0},0]
["New Zealand",2011,9673,2140,161851,1.3668742055363492,224.93899999999999,40.315578857142853,0.29863714285714282,2.5763314285714287,30.642270857142854,0,0.8538188571428571,5.9445205714285709,20.454545454545499,0,8.8181818181818201,2.7272727272727302,1,7.9090909090909101,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX673","v":0},{"$f":"Include_Afghanistan*DY673","v":0},{"$f":"Include_Afghanistan*DZ673","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV673)),Personnel_plane*AV673,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY673)),Personnel_plane*AY673,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA673)),Personnel_plane*BA673,0)","v":0},null,null,null,null,null,28,null,null,null,null,null,null,null,5,null,null,80,null,{"$f":"DV673*Include_Iraq","v":0},0,113,113,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V673:$BV673*INDIRECT(\"Months_non_UN_operation\"&$B673),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V673:$BV673))-IF($AV$19=BY$19,$AV673)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V673:$BV673*INDIRECT(\"Months_non_UN_operation\"&$B673),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V673:$BV673))-IF($AV$19=CA$19,$AV673)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V673:$BV673*INDIRECT(\"Months_non_UN_operation\"&$B673),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V673:$BV673))-IF($AV$19=CC$19,$AV673)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V673:$BV673*INDIRECT(\"Months_non_UN_operation\"&$B673),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V673:$BV673))-IF($AV$19=CE$19,$AV673)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V673:$BV673*INDIRECT(\"Months_non_UN_operation\"&$B673),0))/12","v":85},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V673:$BV673))-IF($AV$19=CG$19,$AV673)","v":85},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V673:$BV673*INDIRECT(\"Months_non_UN_operation\"&$B673),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V673:$BV673))-IF($AV$19=CI$19,$AV673)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B673-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O673*(Direct_cost_personnel*$F673-UN_compensation)*$G673/CPI_2001*12/1000000/$E673*$CK673","v":8.4974648490290807E-5},9.7360102776834355E-5,{"$f":"P673*(Direct_cost_personnel*$F673-UN_compensation)*$G673/CPI_2001*12/1000000/$E673*$CK673","v":0},0,{"$f":"Q673*(Direct_cost_personnel*$F673-UN_compensation)*$G673/CPI_2001*12/1000000/$E673*$CK673","v":3.6633515126925294E-5},4.1973022086012956E-5,{"$f":"R673*(Direct_cost_personnel*$F673-UN_compensation)*$G673/CPI_2001*12/1000000/$E673*$CK673","v":1.1329953132038758E-5},1.2981347036911233E-5,{"$f":"S673*(Direct_cost_personnel*$F673-UN_compensation)*$G673/CPI_2001*12/1000000/$E673*$CK673","v":4.1543161484142083E-6},4.7598272468674478E-6,{"$f":"T673*(Direct_cost_personnel*$F673-UN_compensation)*$G673/CPI_2001*12/1000000/$E673*$CK673","v":3.2856864082912378E-5},3.7645906407042545E-5,{"$f":"U673*(Direct_cost_personnel*$F673-UN_compensation)*$G673/CPI_2001*12/1000000/$E673*$CK673","v":0},0,8.6738419617290053E-4,6.4251375137733069E-6,5.5429420303374496E-5,6.5926429012754027E-4,0,1.83697965916446E-5,1.2789555163656802E-4,{"$f":"BW673*Direct_cost_personnel*$F673*$G673/CPI_2001*12/1000000/$E673*$CK673","v":5.0649252648034564E-4},5.3786047889602161E-4,{"$f":"BY673*Direct_cost_personnel*$F673*$G673/CPI_2001*12/1000000/$E673*$CK673","v":0},0,{"$f":"CA673*Direct_cost_personnel*$F673*$G673/CPI_2001*12/1000000/$E673*$CK673","v":1.2550257293318298E-4},1.3327516291228853E-4,{"$f":"CC673*Direct_cost_personnel*$F673*$G673/CPI_2001*12/1000000/$E673*$CK673","v":0},0,{"$f":"CE673*Direct_cost_personnel*$F673*$G673/CPI_2001*12/1000000/$E673*$CK673","v":0},0,{"$f":"CG673*Direct_cost_personnel*$F673*$G673/CPI_2001*12/1000000/$E673*$CK673","v":3.8098995354716271E-4},4.0458531598373305E-4,{"$f":"CI673*Direct_cost_personnel*$F673*$G673/CPI_2001*12/1000000/$E673*$CK673","v":0},0,null,null,null,188]
["Norway",2011,24450,6430,483650,1.8096239522766744,224.93899999999999,127.122264,0.95279828571428571,8.2197325714285707,96.259777714285704,0,2.7240977142857141,18.965857714285711,54.454545454545503,1,11.636363636363599,34.727272727272698,2.1818181818181799,0,4.9090909090909101,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX674","v":0},{"$f":"Include_Afghanistan*DY674","v":0},{"$f":"Include_Afghanistan*DZ674","v":0},null,null,null,3,null,{"$f":"IF(NOT(ISBLANK(AV674)),Personnel_plane*AV674,0)","v":0},null,6,{"$f":"IF(NOT(ISBLANK(AY674)),Personnel_plane*AY674,0)","v":300},6,{"$f":"IF(NOT(ISBLANK(BA674)),Personnel_plane*BA674,0)","v":300},null,null,null,null,null,3,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV674*Include_Iraq","v":0},0,170.5,620,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V674:$BV674*INDIRECT(\"Months_non_UN_operation\"&$B674),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V674:$BV674))-IF($AV$19=BY$19,$AV674)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V674:$BV674*INDIRECT(\"Months_non_UN_operation\"&$B674),0))/12","v":165.5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V674:$BV674))-IF($AV$19=CA$19,$AV674)","v":615},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V674:$BV674*INDIRECT(\"Months_non_UN_operation\"&$B674),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V674:$BV674))-IF($AV$19=CC$19,$AV674)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V674:$BV674*INDIRECT(\"Months_non_UN_operation\"&$B674),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V674:$BV674))-IF($AV$19=CE$19,$AV674)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V674:$BV674*INDIRECT(\"Months_non_UN_operation\"&$B674),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V674:$BV674))-IF($AV$19=CG$19,$AV674)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V674:$BV674*INDIRECT(\"Months_non_UN_operation\"&$B674),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V674:$BV674))-IF($AV$19=CI$19,$AV674)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B674-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O674*(Direct_cost_personnel*$F674-UN_compensation)*$G674/CPI_2001*12/1000000/$E674*$CK674","v":1.021609625236435E-4},1.0310721271426419E-4,{"$f":"P674*(Direct_cost_personnel*$F674-UN_compensation)*$G674/CPI_2001*12/1000000/$E674*$CK674","v":1.8760777758932848E-6},1.893454657524048E-6,{"$f":"Q674*(Direct_cost_personnel*$F674-UN_compensation)*$G674/CPI_2001*12/1000000/$E674*$CK674","v":2.1830723210394511E-5},2.203292692391613E-5,{"$f":"R674*(Direct_cost_personnel*$F674-UN_compensation)*$G674/CPI_2001*12/1000000/$E674*$CK674","v":6.5151064581021276E-5},6.5754516288562339E-5,{"$f":"S674*(Direct_cost_personnel*$F674-UN_compensation)*$G674/CPI_2001*12/1000000/$E674*$CK674","v":4.0932606019489809E-6},4.1311737982342838E-6,{"$f":"T674*(Direct_cost_personnel*$F674-UN_compensation)*$G674/CPI_2001*12/1000000/$E674*$CK674","v":0},0,{"$f":"U674*(Direct_cost_personnel*$F674-UN_compensation)*$G674/CPI_2001*12/1000000/$E674*$CK674","v":9.2098363543852169E-6},9.2951410460271493E-6,9.1525986587555992E-4,6.8599944946647634E-6,5.9180753190949184E-5,6.9305492576806488E-4,0,1.9613065643710235E-5,1.3655112677817075E-4,{"$f":"BW674*Direct_cost_personnel*$F674*$G674/CPI_2001*12/1000000/$E674*$CK674","v":3.3858129701524732E-4},1.1739418876649099E-3,{"$f":"BY674*Direct_cost_personnel*$F674*$G674/CPI_2001*12/1000000/$E674*$CK674","v":9.92907029370227E-6},9.4672732876202417E-6,{"$f":"CA674*Direct_cost_personnel*$F674*$G674/CPI_2001*12/1000000/$E674*$CK674","v":3.286522267215451E-4},1.1644746143772897E-3,{"$f":"CC674*Direct_cost_personnel*$F674*$G674/CPI_2001*12/1000000/$E674*$CK674","v":0},0,{"$f":"CE674*Direct_cost_personnel*$F674*$G674/CPI_2001*12/1000000/$E674*$CK674","v":0},0,{"$f":"CG674*Direct_cost_personnel*$F674*$G674/CPI_2001*12/1000000/$E674*$CK674","v":0},0,{"$f":"CI674*Direct_cost_personnel*$F674*$G674/CPI_2001*12/1000000/$E674*$CK674","v":0},0]
["Poland",2011,100000,9430,513821,0.69358985228421444,224.93899999999999,39.760309714285711,0.27172457142857143,2.3441794285714281,30.958661142857139,0,0.77688342857142845,5.408861142857142,15.454545454545499,1,0,13.454545454545499,1,0,0,null,null,1,2,null,null,null,null,null,null,47,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX675","v":0},{"$f":"Include_Afghanistan*DY675","v":0},{"$f":"Include_Afghanistan*DZ675","v":0},null,null,null,295,null,{"$f":"IF(NOT(ISBLANK(AV675)),Personnel_plane*AV675,0)","v":0},4,null,{"$f":"IF(NOT(ISBLANK(AY675)),Personnel_plane*AY675,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA675)),Personnel_plane*BA675,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV675*Include_Iraq","v":0},0,349,349,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V675:$BV675*INDIRECT(\"Months_non_UN_operation\"&$B675),0))/12","v":349},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V675:$BV675))-IF($AV$19=BY$19,$AV675)","v":349},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V675:$BV675*INDIRECT(\"Months_non_UN_operation\"&$B675),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V675:$BV675))-IF($AV$19=CA$19,$AV675)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V675:$BV675*INDIRECT(\"Months_non_UN_operation\"&$B675),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V675:$BV675))-IF($AV$19=CC$19,$AV675)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V675:$BV675*INDIRECT(\"Months_non_UN_operation\"&$B675),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V675:$BV675))-IF($AV$19=CE$19,$AV675)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V675:$BV675*INDIRECT(\"Months_non_UN_operation\"&$B675),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V675:$BV675))-IF($AV$19=CG$19,$AV675)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V675:$BV675*INDIRECT(\"Months_non_UN_operation\"&$B675),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V675:$BV675))-IF($AV$19=CI$19,$AV675)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B675-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O675*(Direct_cost_personnel*$F675-UN_compensation)*$G675/CPI_2001*12/1000000/$E675*$CK675","v":9.4757215711027004E-6},9.8766592612108538E-6,{"$f":"P675*(Direct_cost_personnel*$F675-UN_compensation)*$G675/CPI_2001*12/1000000/$E675*$CK675","v":6.1313492518899662E-7},6.3907795219599475E-7,{"$f":"Q675*(Direct_cost_personnel*$F675-UN_compensation)*$G675/CPI_2001*12/1000000/$E675*$CK675","v":0},0,{"$f":"R675*(Direct_cost_personnel*$F675-UN_compensation)*$G675/CPI_2001*12/1000000/$E675*$CK675","v":8.2494517207247059E-6},8.5985033568188672E-6,{"$f":"S675*(Direct_cost_personnel*$F675-UN_compensation)*$G675/CPI_2001*12/1000000/$E675*$CK675","v":6.1313492518899662E-7},6.3907795219599475E-7,{"$f":"T675*(Direct_cost_personnel*$F675-UN_compensation)*$G675/CPI_2001*12/1000000/$E675*$CK675","v":0},0,{"$f":"U675*(Direct_cost_personnel*$F675-UN_compensation)*$G675/CPI_2001*12/1000000/$E675*$CK675","v":0},0,2.6945850806876168E-4,1.8414971651103464E-6,1.5886674324405146E-5,2.0980909613899098E-4,0,5.2649954467278022E-6,3.6656244993527353E-5,{"$f":"BW675*Direct_cost_personnel*$F675*$G675/CPI_2001*12/1000000/$E675*$CK675","v":2.5003323765378319E-4},2.2303820531640209E-4,{"$f":"BY675*Direct_cost_personnel*$F675*$G675/CPI_2001*12/1000000/$E675*$CK675","v":2.5003323765378319E-4},2.2303820531640209E-4,{"$f":"CA675*Direct_cost_personnel*$F675*$G675/CPI_2001*12/1000000/$E675*$CK675","v":0},0,{"$f":"CC675*Direct_cost_personnel*$F675*$G675/CPI_2001*12/1000000/$E675*$CK675","v":0},0,{"$f":"CE675*Direct_cost_personnel*$F675*$G675/CPI_2001*12/1000000/$E675*$CK675","v":0},0,{"$f":"CG675*Direct_cost_personnel*$F675*$G675/CPI_2001*12/1000000/$E675*$CK675","v":0},0,{"$f":"CI675*Direct_cost_personnel*$F675*$G675/CPI_2001*12/1000000/$E675*$CK675","v":0},0]
["Portugal",2011,42634,2830,238880,0.97820953459221216,224.93899999999999,61.365138857142853,0,3.4604108571428567,48.521962285714281,0,3.7315594285714284,5.6512062857142853,326.09090909090901,0.27272727272727298,134.54545454545499,0,1,190.272727272727,0,null,null,null,2,null,null,null,null,null,null,18,null,null,3,null,null,null,null,null,{"$f":"Include_Afghanistan*DX676","v":0},{"$f":"Include_Afghanistan*DY676","v":0},{"$f":"Include_Afghanistan*DZ676","v":0},null,null,null,160,null,{"$f":"IF(NOT(ISBLANK(AV676)),Personnel_plane*AV676,0)","v":0},2,null,{"$f":"IF(NOT(ISBLANK(AY676)),Personnel_plane*AY676,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA676)),Personnel_plane*BA676,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"DV676*Include_Iraq","v":0},0,202,202,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V676:$BV676*INDIRECT(\"Months_non_UN_operation\"&$B676),0))/12","v":182},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V676:$BV676))-IF($AV$19=BY$19,$AV676)","v":182},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V676:$BV676*INDIRECT(\"Months_non_UN_operation\"&$B676),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V676:$BV676))-IF($AV$19=CA$19,$AV676)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V676:$BV676*INDIRECT(\"Months_non_UN_operation\"&$B676),0))/12","v":20},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V676:$BV676))-IF($AV$19=CC$19,$AV676)","v":20},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V676:$BV676*INDIRECT(\"Months_non_UN_operation\"&$B676),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V676:$BV676))-IF($AV$19=CE$19,$AV676)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V676:$BV676*INDIRECT(\"Months_non_UN_operation\"&$B676),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V676:$BV676))-IF($AV$19=CG$19,$AV676)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V676:$BV676*INDIRECT(\"Months_non_UN_operation\"&$B676),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V676:$BV676))-IF($AV$19=CI$19,$AV676)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B676-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O676*(Direct_cost_personnel*$F676-UN_compensation)*$G676/CPI_2001*12/1000000/$E676*$CK676","v":6.3626566242395727E-4},3.1553188212730005E-4,{"$f":"P676*(Direct_cost_personnel*$F676-UN_compensation)*$G676/CPI_2001*12/1000000/$E676*$CK676","v":5.3214301289988136E-7},2.638961935829108E-7,{"$f":"Q676*(Direct_cost_personnel*$F676-UN_compensation)*$G676/CPI_2001*12/1000000/$E676*$CK676","v":2.6252388636394206E-4},1.3018878883423632E-4,{"$f":"R676*(Direct_cost_personnel*$F676-UN_compensation)*$G676/CPI_2001*12/1000000/$E676*$CK676","v":0},0,{"$f":"S676*(Direct_cost_personnel*$F676-UN_compensation)*$G676/CPI_2001*12/1000000/$E676*$CK676","v":1.9511910472995628E-6},9.6761937647067211E-7,{"$f":"T676*(Direct_cost_personnel*$F676-UN_compensation)*$G676/CPI_2001*12/1000000/$E676*$CK676","v":3.7125844199981632E-4},1.8411157772301039E-4,{"$f":"U676*(Direct_cost_personnel*$F676-UN_compensation)*$G676/CPI_2001*12/1000000/$E676*$CK676","v":0},0,8.9453208638363372E-4,0,5.0443111535863009E-5,7.0731449430780097E-4,0,5.4395699305355346E-5,8.237878123461437E-5,{"$f":"BW676*Direct_cost_personnel*$F676*$G676/CPI_2001*12/1000000/$E676*$CK676","v":4.3902060891136348E-4},1.9545911404707581E-4,{"$f":"BY676*Direct_cost_personnel*$F676*$G676/CPI_2001*12/1000000/$E676*$CK676","v":3.9555322189043635E-4},1.7610672651766231E-4,{"$f":"CA676*Direct_cost_personnel*$F676*$G676/CPI_2001*12/1000000/$E676*$CK676","v":0},0,{"$f":"CC676*Direct_cost_personnel*$F676*$G676/CPI_2001*12/1000000/$E676*$CK676","v":4.3467387020927068E-5},1.9352387529413446E-5,{"$f":"CE676*Direct_cost_personnel*$F676*$G676/CPI_2001*12/1000000/$E676*$CK676","v":0},0,{"$f":"CG676*Direct_cost_personnel*$F676*$G676/CPI_2001*12/1000000/$E676*$CK676","v":0},0,{"$f":"CI676*Direct_cost_personnel*$F676*$G676/CPI_2001*12/1000000/$E676*$CK676","v":0},0]
["Russia",2011,956000,52700,1850401,0.79315244880011115,224.93899999999999,400.10883428571424,2.1616045714285712,9.0777051428571411,345.19082228571426,0,6.1805108571428562,37.498191428571424,236.18181818181799,0.72727272727272696,4.4545454545454497,221.90909090909099,0,4,5.0909090909090899,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX677","v":0},{"$f":"Include_Afghanistan*DY677","v":0},{"$f":"Include_Afghanistan*DZ677","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV677)),Personnel_plane*AV677,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY677)),Personnel_plane*AY677,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA677)),Personnel_plane*BA677,0)","v":0},null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,{"$f":"DV677*Include_Iraq","v":0},0,5,5,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V677:$BV677*INDIRECT(\"Months_non_UN_operation\"&$B677),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V677:$BV677))-IF($AV$19=BY$19,$AV677)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V677:$BV677*INDIRECT(\"Months_non_UN_operation\"&$B677),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V677:$BV677))-IF($AV$19=CA$19,$AV677)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V677:$BV677*INDIRECT(\"Months_non_UN_operation\"&$B677),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V677:$BV677))-IF($AV$19=CC$19,$AV677)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V677:$BV677*INDIRECT(\"Months_non_UN_operation\"&$B677),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V677:$BV677))-IF($AV$19=CE$19,$AV677)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V677:$BV677*INDIRECT(\"Months_non_UN_operation\"&$B677),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V677:$BV677))-IF($AV$19=CG$19,$AV677)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V677:$BV677*INDIRECT(\"Months_non_UN_operation\"&$B677),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V677:$BV677))-IF($AV$19=CI$19,$AV677)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B677-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O677*(Direct_cost_personnel*$F677-UN_compensation)*$G677/CPI_2001*12/1000000/$E677*$CK677","v":4.695596888066059E-5},2.4501198128948663E-5,{"$f":"P677*(Direct_cost_personnel*$F677-UN_compensation)*$G677/CPI_2001*12/1000000/$E677*$CK677","v":1.4459112819295028E-7},7.5446337579518639E-8,{"$f":"Q677*(Direct_cost_personnel*$F677-UN_compensation)*$G677/CPI_2001*12/1000000/$E677*$CK677","v":8.8562066018181988E-7},4.6210881767455136E-7,{"$f":"R677*(Direct_cost_personnel*$F677-UN_compensation)*$G677/CPI_2001*12/1000000/$E677*$CK677","v":4.4118367989873999E-5},2.302056375395064E-5,{"$f":"S677*(Direct_cost_personnel*$F677-UN_compensation)*$G677/CPI_2001*12/1000000/$E677*$CK677","v":0},0,{"$f":"T677*(Direct_cost_personnel*$F677-UN_compensation)*$G677/CPI_2001*12/1000000/$E677*$CK677","v":7.952512050612271E-7},4.1495485668735266E-7,{"$f":"U677*(Direct_cost_personnel*$F677-UN_compensation)*$G677/CPI_2001*12/1000000/$E677*$CK677","v":1.0121378973506525E-6},5.2812436305663066E-7,7.5295024390320639E-4,4.0678449207077178E-6,1.7083002712494016E-5,6.4960203714866337E-4,0,1.1630878297500979E-5,7.0566480823840367E-5,{"$f":"BW677*Direct_cost_personnel*$F677*$G677/CPI_2001*12/1000000/$E677*$CK677","v":1.1374760375539095E-6},5.1869357085919081E-7,{"$f":"BY677*Direct_cost_personnel*$F677*$G677/CPI_2001*12/1000000/$E677*$CK677","v":1.1374760375539095E-6},5.1869357085919081E-7,{"$f":"CA677*Direct_cost_personnel*$F677*$G677/CPI_2001*12/1000000/$E677*$CK677","v":0},0,{"$f":"CC677*Direct_cost_personnel*$F677*$G677/CPI_2001*12/1000000/$E677*$CK677","v":0},0,{"$f":"CE677*Direct_cost_personnel*$F677*$G677/CPI_2001*12/1000000/$E677*$CK677","v":0},0,{"$f":"CG677*Direct_cost_personnel*$F677*$G677/CPI_2001*12/1000000/$E677*$CK677","v":0},0,{"$f":"CI677*Direct_cost_personnel*$F677*$G677/CPI_2001*12/1000000/$E677*$CK677","v":0},0]
["Saudi Arabia",2011,233500,46200,577595,0.82680329308225475,224.93899999999999,36.560432571428571,0,0,35.957082857142858,0,0.60334971428571427,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX678","v":0},{"$f":"Include_Afghanistan*DY678","v":0},{"$f":"Include_Afghanistan*DZ678","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV678)),Personnel_plane*AV678,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY678)),Personnel_plane*AY678,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA678)),Personnel_plane*BA678,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV678*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V678:$BV678*INDIRECT(\"Months_non_UN_operation\"&$B678),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V678:$BV678))-IF($AV$19=BY$19,$AV678)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V678:$BV678*INDIRECT(\"Months_non_UN_operation\"&$B678),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V678:$BV678))-IF($AV$19=CA$19,$AV678)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V678:$BV678*INDIRECT(\"Months_non_UN_operation\"&$B678),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V678:$BV678))-IF($AV$19=CC$19,$AV678)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V678:$BV678*INDIRECT(\"Months_non_UN_operation\"&$B678),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V678:$BV678))-IF($AV$19=CE$19,$AV678)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V678:$BV678*INDIRECT(\"Months_non_UN_operation\"&$B678),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V678:$BV678))-IF($AV$19=CG$19,$AV678)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V678:$BV678*INDIRECT(\"Months_non_UN_operation\"&$B678),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V678:$BV678))-IF($AV$19=CI$19,$AV678)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B678-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O678*(Direct_cost_personnel*$F678-UN_compensation)*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,{"$f":"P678*(Direct_cost_personnel*$F678-UN_compensation)*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,{"$f":"Q678*(Direct_cost_personnel*$F678-UN_compensation)*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,{"$f":"R678*(Direct_cost_personnel*$F678-UN_compensation)*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,{"$f":"S678*(Direct_cost_personnel*$F678-UN_compensation)*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,{"$f":"T678*(Direct_cost_personnel*$F678-UN_compensation)*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,{"$f":"U678*(Direct_cost_personnel*$F678-UN_compensation)*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,2.2041537873012835E-4,0,0,2.1677790656616581E-4,0,3.6374721639625295E-6,0,{"$f":"BW678*Direct_cost_personnel*$F678*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,{"$f":"BY678*Direct_cost_personnel*$F678*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,{"$f":"CA678*Direct_cost_personnel*$F678*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,{"$f":"CC678*Direct_cost_personnel*$F678*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,{"$f":"CE678*Direct_cost_personnel*$F678*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,{"$f":"CG678*Direct_cost_personnel*$F678*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,{"$f":"CI678*Direct_cost_personnel*$F678*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0]
["Slovakia",2011,15799,1070,96089,0.76499280156713423,224.93899999999999,6.5460737142857139,2.1906857142857141E-2,0.39517199999999997,5.3604051428571422,0,0.14970857142857144,0.6188811428571428,168.636363636364,165.81818181818201,2.8181818181818201,0,0,0,0,null,null,null,3,null,null,null,null,null,null,46,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX679","v":0},{"$f":"Include_Afghanistan*DY679","v":0},{"$f":"Include_Afghanistan*DZ679","v":0},null,null,null,1,null,{"$f":"IF(NOT(ISBLANK(AV679)),Personnel_plane*AV679,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY679)),Personnel_plane*AY679,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA679)),Personnel_plane*BA679,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV679*Include_Iraq","v":0},0,50,50,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V679:$BV679*INDIRECT(\"Months_non_UN_operation\"&$B679),0))/12","v":50},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V679:$BV679))-IF($AV$19=BY$19,$AV679)","v":50},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V679:$BV679*INDIRECT(\"Months_non_UN_operation\"&$B679),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V679:$BV679))-IF($AV$19=CA$19,$AV679)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V679:$BV679*INDIRECT(\"Months_non_UN_operation\"&$B679),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V679:$BV679))-IF($AV$19=CC$19,$AV679)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V679:$BV679*INDIRECT(\"Months_non_UN_operation\"&$B679),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V679:$BV679))-IF($AV$19=CE$19,$AV679)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V679:$BV679*INDIRECT(\"Months_non_UN_operation\"&$B679),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V679:$BV679))-IF($AV$19=CG$19,$AV679)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V679:$BV679*INDIRECT(\"Months_non_UN_operation\"&$B679),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V679:$BV679))-IF($AV$19=CI$19,$AV679)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B679-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O679*(Direct_cost_personnel*$F679-UN_compensation)*$G679/CPI_2001*12/1000000/$E679*$CK679","v":6.194067537393515E-4},4.1389075512390431E-4,{"$f":"P679*(Direct_cost_personnel*$F679-UN_compensation)*$G679/CPI_2001*12/1000000/$E679*$CK679","v":6.0905548184397656E-4},4.0697398239676581E-4,{"$f":"Q679*(Direct_cost_personnel*$F679-UN_compensation)*$G679/CPI_2001*12/1000000/$E679*$CK679","v":1.0351271895374592E-5},6.9167727271380133E-6,{"$f":"R679*(Direct_cost_personnel*$F679-UN_compensation)*$G679/CPI_2001*12/1000000/$E679*$CK679","v":0},0,{"$f":"S679*(Direct_cost_personnel*$F679-UN_compensation)*$G679/CPI_2001*12/1000000/$E679*$CK679","v":0},0,{"$f":"T679*(Direct_cost_personnel*$F679-UN_compensation)*$G679/CPI_2001*12/1000000/$E679*$CK679","v":0},0,{"$f":"U679*(Direct_cost_personnel*$F679-UN_compensation)*$G679/CPI_2001*12/1000000/$E679*$CK679","v":0},0,2.3722541224695362E-4,7.9389011544555624E-7,1.4320773749288933E-5,1.9425756191071724E-4,0,5.4253403068988526E-6,2.242784616460302E-5,{"$f":"BW679*Direct_cost_personnel*$F679*$G679/CPI_2001*12/1000000/$E679*$CK679","v":2.1126867876641194E-4},1.2271693548148078E-4,{"$f":"BY679*Direct_cost_personnel*$F679*$G679/CPI_2001*12/1000000/$E679*$CK679","v":2.1126867876641194E-4},1.2271693548148078E-4,{"$f":"CA679*Direct_cost_personnel*$F679*$G679/CPI_2001*12/1000000/$E679*$CK679","v":0},0,{"$f":"CC679*Direct_cost_personnel*$F679*$G679/CPI_2001*12/1000000/$E679*$CK679","v":0},0,{"$f":"CE679*Direct_cost_personnel*$F679*$G679/CPI_2001*12/1000000/$E679*$CK679","v":0},0,{"$f":"CG679*Direct_cost_personnel*$F679*$G679/CPI_2001*12/1000000/$E679*$CK679","v":0},0,{"$f":"CI679*Direct_cost_personnel*$F679*$G679/CPI_2001*12/1000000/$E679*$CK679","v":0},0]
["South Korea",2011,655000,28480,1116247,0.74792462190781828,224.93899999999999,0.12206571428571429,3.7714285714285714E-4,1.1321142857142856E-2,9.3440571428571428E-2,0,1.6954285714285715E-3,1.5231428571428571E-2,609.63636363636397,0,342.72727272727298,13.909090909090899,8.4545454545454604,3.8181818181818201,240.727272727273,null,null,null,3,null,null,null,null,null,null,17,null,null,1,null,null,null,null,null,{"$f":"Include_Afghanistan*DX680","v":0},{"$f":"Include_Afghanistan*DY680","v":0},{"$f":"Include_Afghanistan*DZ680","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV680)),Personnel_plane*AV680,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY680)),Personnel_plane*AY680,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA680)),Personnel_plane*BA680,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV680*Include_Iraq","v":0},0,21,21,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V680:$BV680*INDIRECT(\"Months_non_UN_operation\"&$B680),0))/12","v":20},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V680:$BV680))-IF($AV$19=BY$19,$AV680)","v":20},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V680:$BV680*INDIRECT(\"Months_non_UN_operation\"&$B680),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V680:$BV680))-IF($AV$19=CA$19,$AV680)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V680:$BV680*INDIRECT(\"Months_non_UN_operation\"&$B680),0))/12","v":1},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V680:$BV680))-IF($AV$19=CC$19,$AV680)","v":1},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V680:$BV680*INDIRECT(\"Months_non_UN_operation\"&$B680),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V680:$BV680))-IF($AV$19=CE$19,$AV680)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V680:$BV680*INDIRECT(\"Months_non_UN_operation\"&$B680),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V680:$BV680))-IF($AV$19=CG$19,$AV680)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V680:$BV680*INDIRECT(\"Months_non_UN_operation\"&$B680),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V680:$BV680))-IF($AV$19=CI$19,$AV680)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B680-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O680*(Direct_cost_personnel*$F680-UN_compensation)*$G680/CPI_2001*12/1000000/$E680*$CK680","v":1.8780903462953458E-4},8.2691950578825599E-5,{"$f":"P680*(Direct_cost_personnel*$F680-UN_compensation)*$G680/CPI_2001*12/1000000/$E680*$CK680","v":0},0,{"$f":"Q680*(Direct_cost_personnel*$F680-UN_compensation)*$G680/CPI_2001*12/1000000/$E680*$CK680","v":1.0558306897604316E-4},4.6488018741749559E-5,{"$f":"R680*(Direct_cost_personnel*$F680-UN_compensation)*$G680/CPI_2001*12/1000000/$E680*$CK680","v":4.2849362210436563E-6},1.886649036468879E-6,{"$f":"S680*(Direct_cost_personnel*$F680-UN_compensation)*$G680/CPI_2001*12/1000000/$E680*$CK680","v":2.6045690755363431E-6},1.1467866692261826E-6,{"$f":"T680*(Direct_cost_personnel*$F680-UN_compensation)*$G680/CPI_2001*12/1000000/$E680*$CK680","v":1.1762570018551226E-6},5.1790365706988898E-7,{"$f":"U680*(Direct_cost_personnel*$F680-UN_compensation)*$G680/CPI_2001*12/1000000/$E680*$CK680","v":7.4160203355056354E-5},3.2652592474311113E-5,3.8079162167718205E-7,1.176520704571028E-9,3.5317012422668489E-8,2.9149370020024102E-7,0,5.2889953491852118E-9,4.7515393000516288E-8,{"$f":"BW680*Direct_cost_personnel*$F680*$G680/CPI_2001*12/1000000/$E680*$CK680","v":7.4678959403281348E-6},2.8484701138843873E-6,{"$f":"BY680*Direct_cost_personnel*$F680*$G680/CPI_2001*12/1000000/$E680*$CK680","v":7.1122818479315571E-6},2.7128286798898929E-6,{"$f":"CA680*Direct_cost_personnel*$F680*$G680/CPI_2001*12/1000000/$E680*$CK680","v":0},0,{"$f":"CC680*Direct_cost_personnel*$F680*$G680/CPI_2001*12/1000000/$E680*$CK680","v":3.5561409239657793E-7},1.3564143399449466E-7,{"$f":"CE680*Direct_cost_personnel*$F680*$G680/CPI_2001*12/1000000/$E680*$CK680","v":0},0,{"$f":"CG680*Direct_cost_personnel*$F680*$G680/CPI_2001*12/1000000/$E680*$CK680","v":0},0,{"$f":"CI680*Direct_cost_personnel*$F680*$G680/CPI_2001*12/1000000/$E680*$CK680","v":0},0,null,null,null,350]
["Spain",2011,143006,15300,1493513,1.08736704960344,224.93899999999999,531.74353199999996,3.3963102857142857,42.934331999999998,423.94013999999999,0,12.735221142857142,48.73752857142857,1013.27272727273,1,973.63636363636397,2.3636363636363602,0,9.5454545454545503,26.727272727272702,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX681","v":0},{"$f":"Include_Afghanistan*DY681","v":0},{"$f":"Include_Afghanistan*DZ681","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV681)),Personnel_plane*AV681,0)","v":0},4,5,{"$f":"IF(NOT(ISBLANK(AY681)),Personnel_plane*AY681,0)","v":250},6,{"$f":"IF(NOT(ISBLANK(BA681)),Personnel_plane*BA681,0)","v":300},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,38,{"$f":"DV681*Include_Iraq","v":0},0,203.41666666666666,604,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V681:$BV681*INDIRECT(\"Months_non_UN_operation\"&$B681),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V681:$BV681))-IF($AV$19=BY$19,$AV681)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V681:$BV681*INDIRECT(\"Months_non_UN_operation\"&$B681),0))/12","v":160.41666666666666},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V681:$BV681))-IF($AV$19=CA$19,$AV681)","v":561},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V681:$BV681*INDIRECT(\"Months_non_UN_operation\"&$B681),0))/12","v":38},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V681:$BV681))-IF($AV$19=CC$19,$AV681)","v":38},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V681:$BV681*INDIRECT(\"Months_non_UN_operation\"&$B681),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V681:$BV681))-IF($AV$19=CE$19,$AV681)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V681:$BV681*INDIRECT(\"Months_non_UN_operation\"&$B681),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V681:$BV681))-IF($AV$19=CG$19,$AV681)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V681:$BV681*INDIRECT(\"Months_non_UN_operation\"&$B681),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V681:$BV681))-IF($AV$19=CI$19,$AV681)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B681-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O681*(Direct_cost_personnel*$F681-UN_compensation)*$G681/CPI_2001*12/1000000/$E681*$CK681","v":3.5553095005286999E-4},2.5276009513602166E-4,{"$f":"P681*(Direct_cost_personnel*$F681-UN_compensation)*$G681/CPI_2001*12/1000000/$E681*$CK681","v":3.5087389651727594E-7},2.4944922362248619E-7,{"$f":"Q681*(Direct_cost_personnel*$F681-UN_compensation)*$G681/CPI_2001*12/1000000/$E681*$CK681","v":3.4162358470000249E-4},2.4287283499971161E-4,{"$f":"R681*(Direct_cost_personnel*$F681-UN_compensation)*$G681/CPI_2001*12/1000000/$E681*$CK681","v":8.2933830085901482E-7},5.8960725583496643E-7,{"$f":"S681*(Direct_cost_personnel*$F681-UN_compensation)*$G681/CPI_2001*12/1000000/$E681*$CK681","v":0},0,{"$f":"T681*(Direct_cost_personnel*$F681-UN_compensation)*$G681/CPI_2001*12/1000000/$E681*$CK681","v":3.3492508303921822E-6},2.3811062254873688E-6,{"$f":"U681*(Direct_cost_personnel*$F681-UN_compensation)*$G681/CPI_2001*12/1000000/$E681*$CK681","v":9.3779023250980969E-6},6.6670974313646246E-6,1.2397873505263649E-3,7.9186718357509918E-6,1.0010359978746169E-4,9.884382062448412E-4,0,2.9692822063457094E-5,1.1363405059485414E-4,{"$f":"BW681*Direct_cost_personnel*$F681*$G681/CPI_2001*12/1000000/$E681*$CK681","v":7.860227784308505E-5},1.5066733106798162E-4,{"$f":"BY681*Direct_cost_personnel*$F681*$G681/CPI_2001*12/1000000/$E681*$CK681","v":1.9320510735703001E-6},1.2472461181124308E-6,{"$f":"CA681*Direct_cost_personnel*$F681*$G681/CPI_2001*12/1000000/$E681*$CK681","v":6.1986638610380464E-5},1.3994101445221474E-4,{"$f":"CC681*Direct_cost_personnel*$F681*$G681/CPI_2001*12/1000000/$E681*$CK681","v":1.4683588159134282E-5},9.479070497654474E-6,{"$f":"CE681*Direct_cost_personnel*$F681*$G681/CPI_2001*12/1000000/$E681*$CK681","v":0},0,{"$f":"CG681*Direct_cost_personnel*$F681*$G681/CPI_2001*12/1000000/$E681*$CK681","v":0},0,{"$f":"CI681*Direct_cost_personnel*$F681*$G681/CPI_2001*12/1000000/$E681*$CK681","v":0},0]
["Sweden",2011,20363,6210,538237,1.5043730934339115,224.93899999999999,159.04166571428573,1.1639194285714285,10.041096,121.34054228571428,0,3.327714857142857,23.168393142857141,51.727272727272698,0,5.9090909090909101,36.090909090909101,6.9090909090909101,0,2.8181818181818201,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX682","v":0},{"$f":"Include_Afghanistan*DY682","v":0},{"$f":"Include_Afghanistan*DZ682","v":0},null,5,null,66,null,{"$f":"IF(NOT(ISBLANK(AV682)),Personnel_plane*AV682,0)","v":0},3,0,{"$f":"IF(NOT(ISBLANK(AY682)),Personnel_plane*AY682,0)","v":0},9,{"$f":"IF(NOT(ISBLANK(BA682)),Personnel_plane*BA682,0)","v":450},null,null,null,null,null,null,1,null,null,null,3,null,null,null,null,null,null,7,{"$f":"DV682*Include_Iraq","v":0},0,312,546,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V682:$BV682*INDIRECT(\"Months_non_UN_operation\"&$B682),0))/12","v":75},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V682:$BV682))-IF($AV$19=BY$19,$AV682)","v":75},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V682:$BV682*INDIRECT(\"Months_non_UN_operation\"&$B682),0))/12","v":225},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V682:$BV682))-IF($AV$19=CA$19,$AV682)","v":459},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V682:$BV682*INDIRECT(\"Months_non_UN_operation\"&$B682),0))/12","v":7},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V682:$BV682))-IF($AV$19=CC$19,$AV682)","v":7},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V682:$BV682*INDIRECT(\"Months_non_UN_operation\"&$B682),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V682:$BV682))-IF($AV$19=CE$19,$AV682)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V682:$BV682*INDIRECT(\"Months_non_UN_operation\"&$B682),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V682:$BV682))-IF($AV$19=CG$19,$AV682)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V682:$BV682*INDIRECT(\"Months_non_UN_operation\"&$B682),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V682:$BV682))-IF($AV$19=CI$19,$AV682)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B682-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O682*(Direct_cost_personnel*$F682-UN_compensation)*$G682/CPI_2001*12/1000000/$E682*$CK682","v":7.163247706536541E-5},1.020586603132985E-4,{"$f":"P682*(Direct_cost_personnel*$F682-UN_compensation)*$G682/CPI_2001*12/1000000/$E682*$CK682","v":0},0,{"$f":"Q682*(Direct_cost_personnel*$F682-UN_compensation)*$G682/CPI_2001*12/1000000/$E682*$CK682","v":8.1829718967464901E-6},1.1658722179902299E-5,{"$f":"R682*(Direct_cost_personnel*$F682-UN_compensation)*$G682/CPI_2001*12/1000000/$E682*$CK682","v":4.9979074507820897E-5},7.1207887775710961E-5,{"$f":"S682*(Direct_cost_personnel*$F682-UN_compensation)*$G682/CPI_2001*12/1000000/$E682*$CK682","v":9.5677825254266693E-6},1.3631736702654996E-5,{"$f":"T682*(Direct_cost_personnel*$F682-UN_compensation)*$G682/CPI_2001*12/1000000/$E682*$CK682","v":0},0,{"$f":"U682*(Direct_cost_personnel*$F682-UN_compensation)*$G682/CPI_2001*12/1000000/$E682*$CK682","v":3.9026481353714065E-6},5.5603136550303297E-6,1.0289430988588697E-3,7.5301453759155199E-6,6.496232536158207E-5,7.850302185653218E-4,0,2.1529133399410272E-5,1.4989127615663993E-4,{"$f":"BW682*Direct_cost_personnel*$F682*$G682/CPI_2001*12/1000000/$E682*$CK682","v":4.628263101997171E-4},1.0772659294229722E-3,{"$f":"BY682*Direct_cost_personnel*$F682*$G682/CPI_2001*12/1000000/$E682*$CK682","v":1.112563245672397E-4},1.4797608920645222E-4,{"$f":"CA682*Direct_cost_personnel*$F682*$G682/CPI_2001*12/1000000/$E682*$CK682","v":3.3376897370171899E-4},9.0561366594348752E-4,{"$f":"CC682*Direct_cost_personnel*$F682*$G682/CPI_2001*12/1000000/$E682*$CK682","v":1.0383923626275702E-5},1.3811101659268875E-5,{"$f":"CE682*Direct_cost_personnel*$F682*$G682/CPI_2001*12/1000000/$E682*$CK682","v":0},0,{"$f":"CG682*Direct_cost_personnel*$F682*$G682/CPI_2001*12/1000000/$E682*$CK682","v":7.4170883044826441E-6},9.8650726137634819E-6,{"$f":"CI682*Direct_cost_personnel*$F682*$G682/CPI_2001*12/1000000/$E682*$CK682","v":0},0]
["Switzerland",2011,25287,5480,636059,1.9532497550730674,224.93899999999999,150.85888285714285,1.2361182857142856,9.2992731428571425,112.18382914285714,0,3.5341320000000001,24.605530285714284,20.727272727272702,0,11.090909090909101,9.6363636363636402,0,0,0,null,null,null,1,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX683","v":0},{"$f":"Include_Afghanistan*DY683","v":0},{"$f":"Include_Afghanistan*DZ683","v":0},null,5,null,220,null,{"$f":"IF(NOT(ISBLANK(AV683)),Personnel_plane*AV683,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY683)),Personnel_plane*AY683,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA683)),Personnel_plane*BA683,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV683*Include_Iraq","v":0},0,246,246,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V683:$BV683*INDIRECT(\"Months_non_UN_operation\"&$B683),0))/12","v":241},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V683:$BV683))-IF($AV$19=BY$19,$AV683)","v":241},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V683:$BV683*INDIRECT(\"Months_non_UN_operation\"&$B683),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V683:$BV683))-IF($AV$19=CA$19,$AV683)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V683:$BV683*INDIRECT(\"Months_non_UN_operation\"&$B683),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V683:$BV683))-IF($AV$19=CC$19,$AV683)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V683:$BV683*INDIRECT(\"Months_non_UN_operation\"&$B683),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V683:$BV683))-IF($AV$19=CE$19,$AV683)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V683:$BV683*INDIRECT(\"Months_non_UN_operation\"&$B683),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V683:$BV683))-IF($AV$19=CG$19,$AV683)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V683:$BV683*INDIRECT(\"Months_non_UN_operation\"&$B683),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V683:$BV683))-IF($AV$19=CI$19,$AV683)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B683-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O683*(Direct_cost_personnel*$F683-UN_compensation)*$G683/CPI_2001*12/1000000/$E683*$CK683","v":3.2052370062934253E-5},2.4591329097419013E-5,{"$f":"P683*(Direct_cost_personnel*$F683-UN_compensation)*$G683/CPI_2001*12/1000000/$E683*$CK683","v":0},0,{"$f":"Q683*(Direct_cost_personnel*$F683-UN_compensation)*$G683/CPI_2001*12/1000000/$E683*$CK683","v":1.7150829595078892E-5},1.3158518201250553E-5,{"$f":"R683*(Direct_cost_personnel*$F683-UN_compensation)*$G683/CPI_2001*12/1000000/$E683*$CK683","v":1.4901540467855429E-5},1.1432810896168508E-5,{"$f":"S683*(Direct_cost_personnel*$F683-UN_compensation)*$G683/CPI_2001*12/1000000/$E683*$CK683","v":0},0,{"$f":"T683*(Direct_cost_personnel*$F683-UN_compensation)*$G683/CPI_2001*12/1000000/$E683*$CK683","v":0},0,{"$f":"U683*(Direct_cost_personnel*$F683-UN_compensation)*$G683/CPI_2001*12/1000000/$E683*$CK683","v":0},0,8.2590002153579937E-4,6.7673185659142373E-6,5.0910292741766448E-5,6.1416752630199687E-4,0,1.9348146026471499E-5,1.3470673789965033E-4,{"$f":"BW683*Direct_cost_personnel*$F683*$G683/CPI_2001*12/1000000/$E683*$CK683","v":4.0093772397443891E-4},2.9186024797199972E-4,{"$f":"BY683*Direct_cost_personnel*$F683*$G683/CPI_2001*12/1000000/$E683*$CK683","v":3.9278858324325126E-4},2.8592812911078024E-4,{"$f":"CA683*Direct_cost_personnel*$F683*$G683/CPI_2001*12/1000000/$E683*$CK683","v":0},0,{"$f":"CC683*Direct_cost_personnel*$F683*$G683/CPI_2001*12/1000000/$E683*$CK683","v":0},0,{"$f":"CE683*Direct_cost_personnel*$F683*$G683/CPI_2001*12/1000000/$E683*$CK683","v":0},0,{"$f":"CG683*Direct_cost_personnel*$F683*$G683/CPI_2001*12/1000000/$E683*$CK683","v":8.1491407311877839E-6},5.9321188612195069E-6,{"$f":"CI683*Direct_cost_personnel*$F683*$G683/CPI_2001*12/1000000/$E683*$CK683","v":0},0]
["Turkey",2011,510600,10300,778089,0.72361553633742992,224.93899999999999,17.606806285714285,7.1535428571428569E-2,1.1645399999999999,13.297781142857142,0,0.38593714285714281,2.6870125714285713,464.45454545454498,1.0909090909090899,321.54545454545502,85.818181818181799,0.90909090909090895,18.909090909090899,36.181818181818201,null,null,null,1,null,null,null,null,null,null,288,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX684","v":0},{"$f":"Include_Afghanistan*DY684","v":0},{"$f":"Include_Afghanistan*DZ684","v":0},null,null,null,357,null,{"$f":"IF(NOT(ISBLANK(AV684)),Personnel_plane*AV684,0)","v":0},9,0,{"$f":"IF(NOT(ISBLANK(AY684)),Personnel_plane*AY684,0)","v":0},9,{"$f":"IF(NOT(ISBLANK(BA684)),Personnel_plane*BA684,0)","v":450},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV684*Include_Iraq","v":0},0,880,1114,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V684:$BV684*INDIRECT(\"Months_non_UN_operation\"&$B684),0))/12","v":655},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V684:$BV684))-IF($AV$19=BY$19,$AV684)","v":655},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V684:$BV684*INDIRECT(\"Months_non_UN_operation\"&$B684),0))/12","v":225},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V684:$BV684))-IF($AV$19=CA$19,$AV684)","v":459},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V684:$BV684*INDIRECT(\"Months_non_UN_operation\"&$B684),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V684:$BV684))-IF($AV$19=CC$19,$AV684)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V684:$BV684*INDIRECT(\"Months_non_UN_operation\"&$B684),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V684:$BV684))-IF($AV$19=CE$19,$AV684)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V684:$BV684*INDIRECT(\"Months_non_UN_operation\"&$B684),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V684:$BV684))-IF($AV$19=CG$19,$AV684)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V684:$BV684*INDIRECT(\"Months_non_UN_operation\"&$B684),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V684:$BV684))-IF($AV$19=CI$19,$AV684)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B684-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O684*(Direct_cost_personnel*$F684-UN_compensation)*$G684/CPI_2001*12/1000000/$E684*$CK684","v":1.9756604473956333E-4},4.1929950365200264E-5,{"$f":"P684*(Direct_cost_personnel*$F684-UN_compensation)*$G684/CPI_2001*12/1000000/$E684*$CK684","v":4.6404238341647285E-7},9.8484909841926648E-8,{"$f":"Q684*(Direct_cost_personnel*$F684-UN_compensation)*$G684/CPI_2001*12/1000000/$E684*$CK684","v":1.3677649251200573E-4},2.9028427175907949E-5,{"$f":"R684*(Direct_cost_personnel*$F684-UN_compensation)*$G684/CPI_2001*12/1000000/$E684*$CK684","v":3.6504667495429225E-5},7.7474795742315692E-6,{"$f":"S684*(Direct_cost_personnel*$F684-UN_compensation)*$G684/CPI_2001*12/1000000/$E684*$CK684","v":3.867019861803944E-7},8.2070758201605597E-8,{"$f":"T684*(Direct_cost_personnel*$F684-UN_compensation)*$G684/CPI_2001*12/1000000/$E684*$CK684","v":8.043401312552199E-6},1.7070717705933959E-6,{"$f":"U684*(Direct_cost_personnel*$F684-UN_compensation)*$G684/CPI_2001*12/1000000/$E684*$CK684","v":1.5390739049979702E-5},3.2664161764239053E-6,7.8796205214952611E-5,3.2014439293441663E-7,5.2116966207252318E-6,5.95119111798412E-5,0,1.7271946890969157E-6,1.2025258332354837E-5,{"$f":"BW684*Direct_cost_personnel*$F684*$G684/CPI_2001*12/1000000/$E684*$CK684","v":4.3435289094828806E-4},1.0056950710024751E-4,{"$f":"BY684*Direct_cost_personnel*$F684*$G684/CPI_2001*12/1000000/$E684*$CK684","v":3.2329675405810078E-4},5.9131981284256834E-5,{"$f":"CA684*Direct_cost_personnel*$F684*$G684/CPI_2001*12/1000000/$E684*$CK684","v":1.1105613689018732E-4},4.1437525815990673E-5,{"$f":"CC684*Direct_cost_personnel*$F684*$G684/CPI_2001*12/1000000/$E684*$CK684","v":0},0,{"$f":"CE684*Direct_cost_personnel*$F684*$G684/CPI_2001*12/1000000/$E684*$CK684","v":0},0,{"$f":"CG684*Direct_cost_personnel*$F684*$G684/CPI_2001*12/1000000/$E684*$CK684","v":0},0,{"$f":"CI684*Direct_cost_personnel*$F684*$G684/CPI_2001*12/1000000/$E684*$CK684","v":0},0]
["United Kingdom",2011,174030,63700,2417570,1.100902783786722,224.93899999999999,1084.4655857142857,8.5239445714285704,75.708306857142858,806.95823828571429,0,25.470677142857141,167.80441885714285,256.54545454545502,247.18181818181799,0.90909090909090895,8.4545454545454604,0,0,0,null,null,1,4,null,null,null,null,null,null,5,null,null,4,null,null,null,null,null,{"$f":"Include_Afghanistan*DX685","v":0},{"$f":"Include_Afghanistan*DY685","v":0},{"$f":"Include_Afghanistan*DZ685","v":0},null,null,null,1,null,{"$f":"IF(NOT(ISBLANK(AV685)),Personnel_plane*AV685,0)","v":0},9,34,{"$f":"IF(NOT(ISBLANK(AY685)),Personnel_plane*AY685,0)","v":1700},32,{"$f":"IF(NOT(ISBLANK(BA685)),Personnel_plane*BA685,0)","v":1600},null,null,null,null,null,null,1,null,null,null,5,null,20,null,null,null,null,3,{"$f":"DV685*Include_Iraq","v":0},0,923.83333333333337,3419,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V685:$BV685*INDIRECT(\"Months_non_UN_operation\"&$B685),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V685:$BV685))-IF($AV$19=BY$19,$AV685)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V685:$BV685*INDIRECT(\"Months_non_UN_operation\"&$B685),0))/12","v":870.83333333333337},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V685:$BV685))-IF($AV$19=CA$19,$AV685)","v":3366},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V685:$BV685*INDIRECT(\"Months_non_UN_operation\"&$B685),0))/12","v":27},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V685:$BV685))-IF($AV$19=CC$19,$AV685)","v":27},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V685:$BV685*INDIRECT(\"Months_non_UN_operation\"&$B685),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V685:$BV685))-IF($AV$19=CE$19,$AV685)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V685:$BV685*INDIRECT(\"Months_non_UN_operation\"&$B685),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V685:$BV685))-IF($AV$19=CG$19,$AV685)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V685:$BV685*INDIRECT(\"Months_non_UN_operation\"&$B685),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V685:$BV685))-IF($AV$19=CI$19,$AV685)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B685-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O685*(Direct_cost_personnel*$F685-UN_compensation)*$G685/CPI_2001*12/1000000/$E685*$CK685","v":5.6371371439020932E-5},1.3525538682656156E-4,{"$f":"P685*(Direct_cost_personnel*$F685-UN_compensation)*$G685/CPI_2001*12/1000000/$E685*$CK685","v":5.4313876308539174E-5},1.303187089941247E-4,{"$f":"Q685*(Direct_cost_personnel*$F685-UN_compensation)*$G685/CPI_2001*12/1000000/$E685*$CK685","v":1.9975680878462377E-7},4.7928910994529162E-7,{"$f":"R685*(Direct_cost_personnel*$F685-UN_compensation)*$G685/CPI_2001*12/1000000/$E685*$CK685","v":1.8577383216970025E-6},4.4573887224912167E-6,{"$f":"S685*(Direct_cost_personnel*$F685-UN_compensation)*$G685/CPI_2001*12/1000000/$E685*$CK685","v":0},0,{"$f":"T685*(Direct_cost_personnel*$F685-UN_compensation)*$G685/CPI_2001*12/1000000/$E685*$CK685","v":0},0,{"$f":"U685*(Direct_cost_personnel*$F685-UN_compensation)*$G685/CPI_2001*12/1000000/$E685*$CK685","v":0},0,1.5620348143281608E-3,1.2277658554932571E-5,1.0904819166465756E-4,1.1623207582755854E-3,0,3.6687272483109911E-5,2.417009333498753E-4,{"$f":"BW685*Direct_cost_personnel*$F685*$G685/CPI_2001*12/1000000/$E685*$CK685","v":2.2327750856576838E-4},1.8025584135932477E-3,{"$f":"BY685*Direct_cost_personnel*$F685*$G685/CPI_2001*12/1000000/$E685*$CK685","v":6.2838339051524197E-6},1.3707668544435343E-5,{"$f":"CA685*Direct_cost_personnel*$F685*$G685/CPI_2001*12/1000000/$E685*$CK685","v":2.1046815483603457E-4},1.7746158584834371E-3,{"$f":"CC685*Direct_cost_personnel*$F685*$G685/CPI_2001*12/1000000/$E685*$CK685","v":6.5255198245813597E-6},1.4234886565375163E-5,{"$f":"CE685*Direct_cost_personnel*$F685*$G685/CPI_2001*12/1000000/$E685*$CK685","v":0},0,{"$f":"CG685*Direct_cost_personnel*$F685*$G685/CPI_2001*12/1000000/$E685*$CK685","v":0},0,{"$f":"CI685*Direct_cost_personnel*$F685*$G685/CPI_2001*12/1000000/$E685*$CK685","v":0},0]
["United States",2011,1569417,768200,15094030,1,224.93899999999999,4310.426581714285,38.246869714285708,264.99362914285717,3248.5915062857139,0,90.121212,668.47336457142853,111.818181818182,0,5.8181818181818201,27.545454545454501,0.54545454545454497,0,77.909090909090907,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX686","v":0},{"$f":"Include_Afghanistan*DY686","v":0},{"$f":"Include_Afghanistan*DZ686","v":0},null,null,null,796,null,{"$f":"IF(NOT(ISBLANK(AV686)),Personnel_plane*AV686,0)","v":0},18,133,{"$f":"IF(NOT(ISBLANK(AY686)),Personnel_plane*AY686,0)","v":6650},51,{"$f":"IF(NOT(ISBLANK(BA686)),Personnel_plane*BA686,0)","v":2550},null,null,null,null,null,700,3,null,null,null,4,null,3,null,null,null,null,null,{"$f":"DV686*Include_Iraq","v":0},0,3087.0833333333335,10919,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V686:$BV686*INDIRECT(\"Months_non_UN_operation\"&$B686),0))/12","v":832},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V686:$BV686))-IF($AV$19=BY$19,$AV686)","v":832},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V686:$BV686*INDIRECT(\"Months_non_UN_operation\"&$B686),0))/12","v":2252.0833333333335},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V686:$BV686))-IF($AV$19=CA$19,$AV686)","v":10084},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V686:$BV686*INDIRECT(\"Months_non_UN_operation\"&$B686),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V686:$BV686))-IF($AV$19=CC$19,$AV686)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V686:$BV686*INDIRECT(\"Months_non_UN_operation\"&$B686),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V686:$BV686))-IF($AV$19=CE$19,$AV686)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V686:$BV686*INDIRECT(\"Months_non_UN_operation\"&$B686),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V686:$BV686))-IF($AV$19=CG$19,$AV686)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V686:$BV686*INDIRECT(\"Months_non_UN_operation\"&$B686),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V686:$BV686))-IF($AV$19=CI$19,$AV686)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B686-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O686*(Direct_cost_personnel*$F686-UN_compensation)*$G686/CPI_2001*12/1000000/$E686*$CK686","v":3.5385974810950269E-6},1.262691217732296E-5,{"$f":"P686*(Direct_cost_personnel*$F686-UN_compensation)*$G686/CPI_2001*12/1000000/$E686*$CK686","v":0},0,{"$f":"Q686*(Direct_cost_personnel*$F686-UN_compensation)*$G686/CPI_2001*12/1000000/$E686*$CK686","v":1.841221453577898E-7},6.570100645111126E-7,{"$f":"R686*(Direct_cost_personnel*$F686-UN_compensation)*$G686/CPI_2001*12/1000000/$E686*$CK686","v":8.7170328192828447E-7},3.1105320241697922E-6,{"$f":"S686*(Direct_cost_personnel*$F686-UN_compensation)*$G686/CPI_2001*12/1000000/$E686*$CK686","v":1.7261451127292773E-8},6.1594693547916736E-8,{"$f":"T686*(Direct_cost_personnel*$F686-UN_compensation)*$G686/CPI_2001*12/1000000/$E686*$CK686","v":0},0,{"$f":"U686*(Direct_cost_personnel*$F686-UN_compensation)*$G686/CPI_2001*12/1000000/$E686*$CK686","v":2.4655106026816532E-6},8.7977753950941109E-6,9.9441813452284355E-4,8.8235769967556471E-6,6.1134197592080733E-5,7.4945211205119737E-4,0,2.0791020521763757E-5,1.5421722736104612E-4,{"$f":"BW686*Direct_cost_personnel*$F686*$G686/CPI_2001*12/1000000/$E686*$CK686","v":1.0854868869006444E-4},1.2330128412244561E-3,{"$f":"BY686*Direct_cost_personnel*$F686*$G686/CPI_2001*12/1000000/$E686*$CK686","v":2.9254963095737707E-5},9.3952439225089063E-5,{"$f":"CA686*Direct_cost_personnel*$F686*$G686/CPI_2001*12/1000000/$E686*$CK686","v":7.9188238948548829E-5},1.1387216311848536E-3,{"$f":"CC686*Direct_cost_personnel*$F686*$G686/CPI_2001*12/1000000/$E686*$CK686","v":1.0548664577790039E-7},3.3877081451354231E-7,{"$f":"CE686*Direct_cost_personnel*$F686*$G686/CPI_2001*12/1000000/$E686*$CK686","v":0},0,{"$f":"CG686*Direct_cost_personnel*$F686*$G686/CPI_2001*12/1000000/$E686*$CK686","v":0},0,{"$f":"CI686*Direct_cost_personnel*$F686*$G686/CPI_2001*12/1000000/$E686*$CK686","v":0},0,null,null,null,90000,null,7000]
["Australia",2012,57000,25100,1540000,1.5882304899999999,229.59399999999999,93.021718000000007,3.3554339999999998,5.4723769999999998,76.828731000000005,0,2.3831310000000001,4.9820450000000003,97.8333333333333,15,13.0833333333333,24.6666666666667,1.9166666666666701,43.1666666666667,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX687","v":0},{"$f":"Include_Afghanistan*DY687","v":0},{"$f":"Include_Afghanistan*DZ687","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV687)),Personnel_plane*AV687,0)","v":0},null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,80,null,null,390,null,{"$f":"DV687*Include_Iraq","v":0},{"$f":"DW687*Include_Iraq","v":0},495,495,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V687:$BV687*INDIRECT(\"Months_non_UN_operation\"&$B687),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V687:$BV687))-IF($AV$19=BY$19,$AV687)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V687:$BV687*INDIRECT(\"Months_non_UN_operation\"&$B687),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V687:$BV687))-IF($AV$19=CA$19,$AV687)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V687:$BV687*INDIRECT(\"Months_non_UN_operation\"&$B687),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V687:$BV687))-IF($AV$19=CC$19,$AV687)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V687:$BV687*INDIRECT(\"Months_non_UN_operation\"&$B687),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V687:$BV687))-IF($AV$19=CE$19,$AV687)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V687:$BV687*INDIRECT(\"Months_non_UN_operation\"&$B687),0))/12","v":470},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V687:$BV687))-IF($AV$19=CG$19,$AV687)","v":470},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V687:$BV687*INDIRECT(\"Months_non_UN_operation\"&$B687),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V687:$BV687))-IF($AV$19=CI$19,$AV687)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B687-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O687*(Direct_cost_personnel*$F687-UN_compensation)*$G687/CPI_2001*12/1000000/$E687*$CK687","v":5.4892945970259992E-5},1.0440516584951666E-4,{"$f":"P687*(Direct_cost_personnel*$F687-UN_compensation)*$G687/CPI_2001*12/1000000/$E687*$CK687","v":8.4162949528507706E-6},1.6007606348307499E-5,{"$f":"Q687*(Direct_cost_personnel*$F687-UN_compensation)*$G687/CPI_2001*12/1000000/$E687*$CK687","v":7.3408794866531528E-6},1.3962189981579282E-5,{"$f":"R687*(Direct_cost_personnel*$F687-UN_compensation)*$G687/CPI_2001*12/1000000/$E687*$CK687","v":1.3840129478021279E-5},2.6323619328327926E-5,{"$f":"S687*(Direct_cost_personnel*$F687-UN_compensation)*$G687/CPI_2001*12/1000000/$E687*$CK687","v":1.0754154661976002E-6},2.0454163667281843E-6,{"$f":"T687*(Direct_cost_personnel*$F687-UN_compensation)*$G687/CPI_2001*12/1000000/$E687*$CK687","v":2.4220226586537228E-5},4.6066333824573842E-5,{"$f":"U687*(Direct_cost_personnel*$F687-UN_compensation)*$G687/CPI_2001*12/1000000/$E687*$CK687","v":0},0,2.2543462811281382E-4,8.13176785175147E-6,1.3262099436694079E-5,1.8619153434001732E-4,0,5.7754281718288417E-6,1.2073798312522065E-5,{"$f":"BW687*Direct_cost_personnel*$F687*$G687/CPI_2001*12/1000000/$E687*$CK687","v":2.9640001293037167E-4},5.2825100949414742E-4,{"$f":"BY687*Direct_cost_personnel*$F687*$G687/CPI_2001*12/1000000/$E687*$CK687","v":0},0,{"$f":"CA687*Direct_cost_personnel*$F687*$G687/CPI_2001*12/1000000/$E687*$CK687","v":1.4969697622746041E-5},2.6679343913845834E-5,{"$f":"CC687*Direct_cost_personnel*$F687*$G687/CPI_2001*12/1000000/$E687*$CK687","v":0},0,{"$f":"CE687*Direct_cost_personnel*$F687*$G687/CPI_2001*12/1000000/$E687*$CK687","v":0},0,{"$f":"CG687*Direct_cost_personnel*$F687*$G687/CPI_2001*12/1000000/$E687*$CK687","v":2.8143031530762549E-4},5.0157166558030162E-4,{"$f":"CI687*Direct_cost_personnel*$F687*$G687/CPI_2001*12/1000000/$E687*$CK687","v":0},0,null,null,null,1550]
["Austria",2012,23250,3160,391000,1.1102247199999999,229.59399999999999,49.49847299999999,1.477222,2.409205,37.416196999999997,0,1.0491699999999999,7.1466789999999998,544.5,4.1666666666666696,538.41666666666697,1.9166666666666701,0,0,0,null,null,null,null,null,null,null,null,null,null,321,null,null,1,null,null,null,null,null,{"$f":"Include_Afghanistan*DX688","v":0},{"$f":"Include_Afghanistan*DY688","v":0},{"$f":"Include_Afghanistan*DZ688","v":0},null,null,null,535,null,{"$f":"IF(NOT(ISBLANK(AV688)),Personnel_plane*AV688,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV688*Include_Iraq","v":0},{"$f":"DW688*Include_Iraq","v":0},857,857,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V688:$BV688*INDIRECT(\"Months_non_UN_operation\"&$B688),0))/12","v":856},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V688:$BV688))-IF($AV$19=BY$19,$AV688)","v":856},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V688:$BV688*INDIRECT(\"Months_non_UN_operation\"&$B688),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V688:$BV688))-IF($AV$19=CA$19,$AV688)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V688:$BV688*INDIRECT(\"Months_non_UN_operation\"&$B688),0))/12","v":1},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V688:$BV688))-IF($AV$19=CC$19,$AV688)","v":1},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V688:$BV688*INDIRECT(\"Months_non_UN_operation\"&$B688),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V688:$BV688))-IF($AV$19=CE$19,$AV688)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V688:$BV688*INDIRECT(\"Months_non_UN_operation\"&$B688),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V688:$BV688))-IF($AV$19=CG$19,$AV688)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V688:$BV688*INDIRECT(\"Months_non_UN_operation\"&$B688),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V688:$BV688))-IF($AV$19=CI$19,$AV688)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B688-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O688*(Direct_cost_personnel*$F688-UN_compensation)*$G688/CPI_2001*12/1000000/$E688*$CK688","v":8.168067708495501E-4},7.0638626115471746E-4,{"$f":"P688*(Direct_cost_personnel*$F688-UN_compensation)*$G688/CPI_2001*12/1000000/$E688*$CK688","v":6.2504344264581471E-6},5.4054657266201252E-6,{"$f":"Q688*(Direct_cost_personnel*$F688-UN_compensation)*$G688/CPI_2001*12/1000000/$E688*$CK688","v":8.0768113658692166E-4},6.9849428119385252E-4,{"$f":"R688*(Direct_cost_personnel*$F688-UN_compensation)*$G688/CPI_2001*12/1000000/$E688*$CK688","v":2.8751998361707507E-6},2.4865142342452605E-6,{"$f":"S688*(Direct_cost_personnel*$F688-UN_compensation)*$G688/CPI_2001*12/1000000/$E688*$CK688","v":0},0,{"$f":"T688*(Direct_cost_personnel*$F688-UN_compensation)*$G688/CPI_2001*12/1000000/$E688*$CK688","v":0},0,{"$f":"U688*(Direct_cost_personnel*$F688-UN_compensation)*$G688/CPI_2001*12/1000000/$E688*$CK688","v":0},0,4.7246760449814719E-4,1.410022365037326E-5,2.2996089497446903E-5,3.5714113778864985E-4,0,1.00144268412345E-5,6.8215726720442758E-5,{"$f":"BW688*Direct_cost_personnel*$F688*$G688/CPI_2001*12/1000000/$E688*$CK688","v":1.4128471131502403E-3},1.1117961906512265E-3,{"$f":"BY688*Direct_cost_personnel*$F688*$G688/CPI_2001*12/1000000/$E688*$CK688","v":1.4111985167521652E-3},1.1104988788768378E-3,{"$f":"CA688*Direct_cost_personnel*$F688*$G688/CPI_2001*12/1000000/$E688*$CK688","v":0},0,{"$f":"CC688*Direct_cost_personnel*$F688*$G688/CPI_2001*12/1000000/$E688*$CK688","v":1.6485963980749597E-6},1.297311774388829E-6,{"$f":"CE688*Direct_cost_personnel*$F688*$G688/CPI_2001*12/1000000/$E688*$CK688","v":0},0,{"$f":"CG688*Direct_cost_personnel*$F688*$G688/CPI_2001*12/1000000/$E688*$CK688","v":0},0,{"$f":"CI688*Direct_cost_personnel*$F688*$G688/CPI_2001*12/1000000/$E688*$CK688","v":0},0,null,null,null,3]
["Belgium",2012,32650,4777,476000,1.15318561,229.59399999999999,73.180375999999995,1.8660589999999999,5.8336449999999997,57.022806000000003,0,1.325332,7.1325339999999997,129.25,0.83333333333333304,102.333333333333,26.0833333333333,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,{"$f":"Include_Afghanistan*DX689","v":0},{"$f":"Include_Afghanistan*DY689","v":0},{"$f":"Include_Afghanistan*DZ689","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV689)),Personnel_plane*AV689,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"DV689*Include_Iraq","v":0},{"$f":"DW689*Include_Iraq","v":0},10,10,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V689:$BV689*INDIRECT(\"Months_non_UN_operation\"&$B689),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V689:$BV689))-IF($AV$19=BY$19,$AV689)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V689:$BV689*INDIRECT(\"Months_non_UN_operation\"&$B689),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V689:$BV689))-IF($AV$19=CA$19,$AV689)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V689:$BV689*INDIRECT(\"Months_non_UN_operation\"&$B689),0))/12","v":10},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V689:$BV689))-IF($AV$19=CC$19,$AV689)","v":10},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V689:$BV689*INDIRECT(\"Months_non_UN_operation\"&$B689),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V689:$BV689))-IF($AV$19=CE$19,$AV689)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V689:$BV689*INDIRECT(\"Months_non_UN_operation\"&$B689),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V689:$BV689))-IF($AV$19=CG$19,$AV689)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V689:$BV689*INDIRECT(\"Months_non_UN_operation\"&$B689),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V689:$BV689))-IF($AV$19=CI$19,$AV689)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B689-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O689*(Direct_cost_personnel*$F689-UN_compensation)*$G689/CPI_2001*12/1000000/$E689*$CK689","v":1.6603847146836085E-4},1.4826978113267647E-4,{"$f":"P689*(Direct_cost_personnel*$F689-UN_compensation)*$G689/CPI_2001*12/1000000/$E689*$CK689","v":1.0705252834839511E-6},9.5596248312492825E-7,{"$f":"Q689*(Direct_cost_personnel*$F689-UN_compensation)*$G689/CPI_2001*12/1000000/$E689*$CK689","v":1.3146050481182878E-4},1.1739219292774086E-4,{"$f":"R689*(Direct_cost_personnel*$F689-UN_compensation)*$G689/CPI_2001*12/1000000/$E689*$CK689","v":3.3507441373047638E-5},2.9921625721810229E-5,{"$f":"S689*(Direct_cost_personnel*$F689-UN_compensation)*$G689/CPI_2001*12/1000000/$E689*$CK689","v":0},0,{"$f":"T689*(Direct_cost_personnel*$F689-UN_compensation)*$G689/CPI_2001*12/1000000/$E689*$CK689","v":0},0,{"$f":"U689*(Direct_cost_personnel*$F689-UN_compensation)*$G689/CPI_2001*12/1000000/$E689*$CK689","v":0},0,5.7377903479889408E-4,1.4631047152556166E-5,4.5739355007678484E-5,4.4709377536136997E-4,0,1.0391415804533279E-5,5.592344147275624E-5,{"$f":"BW689*Direct_cost_personnel*$F689*$G689/CPI_2001*12/1000000/$E689*$CK689","v":1.4066060230977102E-5},1.1471549797499144E-5,{"$f":"BY689*Direct_cost_personnel*$F689*$G689/CPI_2001*12/1000000/$E689*$CK689","v":0},0,{"$f":"CA689*Direct_cost_personnel*$F689*$G689/CPI_2001*12/1000000/$E689*$CK689","v":0},0,{"$f":"CC689*Direct_cost_personnel*$F689*$G689/CPI_2001*12/1000000/$E689*$CK689","v":1.4066060230977102E-5},1.1471549797499144E-5,{"$f":"CE689*Direct_cost_personnel*$F689*$G689/CPI_2001*12/1000000/$E689*$CK689","v":0},0,{"$f":"CG689*Direct_cost_personnel*$F689*$G689/CPI_2001*12/1000000/$E689*$CK689","v":0},0,{"$f":"CI689*Direct_cost_personnel*$F689*$G689/CPI_2001*12/1000000/$E689*$CK689","v":0},0,null,null,null,283]
["Brazil",2012,null,null,null,1.01714313,229.59399999999999,35.108938999999999,1.4968919999999999,3.576946,25.886189999999999,0,0.75734100000000004,3.3915700000000002,314.08333333333297,1,264.58333333333297,33.75,0,14.75,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV690*Include_Iraq","v":0},{"$f":"DW690*Include_Iraq","v":0},0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V690:$BV690*INDIRECT(\"Months_non_UN_operation\"&$B690),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V690:$BV690))-IF($AV$19=BY$19,$AV690)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V690:$BV690*INDIRECT(\"Months_non_UN_operation\"&$B690),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V690:$BV690))-IF($AV$19=CA$19,$AV690)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V690:$BV690*INDIRECT(\"Months_non_UN_operation\"&$B690),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V690:$BV690))-IF($AV$19=CC$19,$AV690)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V690:$BV690*INDIRECT(\"Months_non_UN_operation\"&$B690),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V690:$BV690))-IF($AV$19=CE$19,$AV690)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V690:$BV690*INDIRECT(\"Months_non_UN_operation\"&$B690),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V690:$BV690))-IF($AV$19=CG$19,$AV690)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V690:$BV690*INDIRECT(\"Months_non_UN_operation\"&$B690),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V690:$BV690))-IF($AV$19=CI$19,$AV690)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B690-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O690*(Direct_cost_personnel*$F690-UN_compensation)*$G690/CPI_2001*12/1000000/$E690*$CK690","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"P690*(Direct_cost_personnel*$F690-UN_compensation)*$G690/CPI_2001*12/1000000/$E690*$CK690","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"Q690*(Direct_cost_personnel*$F690-UN_compensation)*$G690/CPI_2001*12/1000000/$E690*$CK690","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"R690*(Direct_cost_personnel*$F690-UN_compensation)*$G690/CPI_2001*12/1000000/$E690*$CK690","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"S690*(Direct_cost_personnel*$F690-UN_compensation)*$G690/CPI_2001*12/1000000/$E690*$CK690","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"T690*(Direct_cost_personnel*$F690-UN_compensation)*$G690/CPI_2001*12/1000000/$E690*$CK690","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"U690*(Direct_cost_personnel*$F690-UN_compensation)*$G690/CPI_2001*12/1000000/$E690*$CK690","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BW690*Direct_cost_personnel*$F690*$G690/CPI_2001*12/1000000/$E690*$CK690","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BY690*Direct_cost_personnel*$F690*$G690/CPI_2001*12/1000000/$E690*$CK690","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CA690*Direct_cost_personnel*$F690*$G690/CPI_2001*12/1000000/$E690*$CK690","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CC690*Direct_cost_personnel*$F690*$G690/CPI_2001*12/1000000/$E690*$CK690","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CE690*Direct_cost_personnel*$F690*$G690/CPI_2001*12/1000000/$E690*$CK690","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CG690*Direct_cost_personnel*$F690*$G690/CPI_2001*12/1000000/$E690*$CK690","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CI690*Direct_cost_personnel*$F690*$G690/CPI_2001*12/1000000/$E690*$CK690","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Canada",2012,66000,21000,1770000,1.22224522,229.59399999999999,163.070606,5.566929,9.07911,136.205152,0,3.953805,8.2656100000000006,161.416666666667,1.0833333333333299,9.9166666666666696,49.6666666666667,0,0,100.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX691","v":0},{"$f":"Include_Afghanistan*DY691","v":0},{"$f":"Include_Afghanistan*DZ691","v":0},null,null,null,5,null,{"$f":"IF(NOT(ISBLANK(AV691)),Personnel_plane*AV691,0)","v":0},null,null,null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,10,null,null,null,null,null,{"$f":"DV691*Include_Iraq","v":0},{"$f":"DW691*Include_Iraq","v":0},43,43,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V691:$BV691*INDIRECT(\"Months_non_UN_operation\"&$B691),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V691:$BV691))-IF($AV$19=BY$19,$AV691)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V691:$BV691*INDIRECT(\"Months_non_UN_operation\"&$B691),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V691:$BV691))-IF($AV$19=CA$19,$AV691)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V691:$BV691*INDIRECT(\"Months_non_UN_operation\"&$B691),0))/12","v":10},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V691:$BV691))-IF($AV$19=CC$19,$AV691)","v":10},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V691:$BV691*INDIRECT(\"Months_non_UN_operation\"&$B691),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V691:$BV691))-IF($AV$19=CE$19,$AV691)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V691:$BV691*INDIRECT(\"Months_non_UN_operation\"&$B691),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V691:$BV691))-IF($AV$19=CG$19,$AV691)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V691:$BV691*INDIRECT(\"Months_non_UN_operation\"&$B691),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V691:$BV691))-IF($AV$19=CI$19,$AV691)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B691-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O691*(Direct_cost_personnel*$F691-UN_compensation)*$G691/CPI_2001*12/1000000/$E691*$CK691","v":5.942142788830723E-5},1.0829476401513098E-4,{"$f":"P691*(Direct_cost_personnel*$F691-UN_compensation)*$G691/CPI_2001*12/1000000/$E691*$CK691","v":3.988015294517244E-7},7.2681049674584177E-7,{"$f":"Q691*(Direct_cost_personnel*$F691-UN_compensation)*$G691/CPI_2001*12/1000000/$E691*$CK691","v":3.6505678465196431E-6},6.6531114702119592E-6,{"$f":"R691*(Direct_cost_personnel*$F691-UN_compensation)*$G691/CPI_2001*12/1000000/$E691*$CK691","v":1.8283516273325276E-5},3.3321465850809488E-5,{"$f":"S691*(Direct_cost_personnel*$F691-UN_compensation)*$G691/CPI_2001*12/1000000/$E691*$CK691","v":0},0,{"$f":"T691*(Direct_cost_personnel*$F691-UN_compensation)*$G691/CPI_2001*12/1000000/$E691*$CK691","v":0},0,{"$f":"U691*(Direct_cost_personnel*$F691-UN_compensation)*$G691/CPI_2001*12/1000000/$E691*$CK691","v":3.7088542239010476E-5},6.7593376197363491E-5,3.4384238496700588E-4,1.1738143318741262E-5,1.9143749522693212E-5,2.8719525521646462E-4,0,8.3367921064478817E-6,1.7428444802658878E-5,{"$f":"BW691*Direct_cost_personnel*$F691*$G691/CPI_2001*12/1000000/$E691*$CK691","v":1.7239860516824367E-5},2.884878587083504E-5,{"$f":"BY691*Direct_cost_personnel*$F691*$G691/CPI_2001*12/1000000/$E691*$CK691","v":2.0046349438167867E-6},3.3545099849808184E-6,{"$f":"CA691*Direct_cost_personnel*$F691*$G691/CPI_2001*12/1000000/$E691*$CK691","v":1.1225955685374008E-5},1.8785255915892584E-5,{"$f":"CC691*Direct_cost_personnel*$F691*$G691/CPI_2001*12/1000000/$E691*$CK691","v":4.0092698876335735E-6},6.7090199699616369E-6,{"$f":"CE691*Direct_cost_personnel*$F691*$G691/CPI_2001*12/1000000/$E691*$CK691","v":0},0,{"$f":"CG691*Direct_cost_personnel*$F691*$G691/CPI_2001*12/1000000/$E691*$CK691","v":0},0,{"$f":"CI691*Direct_cost_personnel*$F691*$G691/CPI_2001*12/1000000/$E691*$CK691","v":0},0,null,null,null,529]
["China",2012,null,null,null,0.66316750000000002,229.59399999999999,197.76129200000003,6.376792,11.138076999999999,163.420861,0,6.138166,10.687396,1908.0833333333301,2,348.25,1517.75,0,26.6666666666667,13.4166666666667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV692*Include_Iraq","v":0},{"$f":"DW692*Include_Iraq","v":0},0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V692:$BV692*INDIRECT(\"Months_non_UN_operation\"&$B692),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V692:$BV692))-IF($AV$19=BY$19,$AV692)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V692:$BV692*INDIRECT(\"Months_non_UN_operation\"&$B692),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V692:$BV692))-IF($AV$19=CA$19,$AV692)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V692:$BV692*INDIRECT(\"Months_non_UN_operation\"&$B692),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V692:$BV692))-IF($AV$19=CC$19,$AV692)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V692:$BV692*INDIRECT(\"Months_non_UN_operation\"&$B692),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V692:$BV692))-IF($AV$19=CE$19,$AV692)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V692:$BV692*INDIRECT(\"Months_non_UN_operation\"&$B692),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V692:$BV692))-IF($AV$19=CG$19,$AV692)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V692:$BV692*INDIRECT(\"Months_non_UN_operation\"&$B692),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V692:$BV692))-IF($AV$19=CI$19,$AV692)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B692-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O692*(Direct_cost_personnel*$F692-UN_compensation)*$G692/CPI_2001*12/1000000/$E692*$CK692","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"P692*(Direct_cost_personnel*$F692-UN_compensation)*$G692/CPI_2001*12/1000000/$E692*$CK692","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"Q692*(Direct_cost_personnel*$F692-UN_compensation)*$G692/CPI_2001*12/1000000/$E692*$CK692","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"R692*(Direct_cost_personnel*$F692-UN_compensation)*$G692/CPI_2001*12/1000000/$E692*$CK692","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"S692*(Direct_cost_personnel*$F692-UN_compensation)*$G692/CPI_2001*12/1000000/$E692*$CK692","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"T692*(Direct_cost_personnel*$F692-UN_compensation)*$G692/CPI_2001*12/1000000/$E692*$CK692","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"U692*(Direct_cost_personnel*$F692-UN_compensation)*$G692/CPI_2001*12/1000000/$E692*$CK692","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BW692*Direct_cost_personnel*$F692*$G692/CPI_2001*12/1000000/$E692*$CK692","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BY692*Direct_cost_personnel*$F692*$G692/CPI_2001*12/1000000/$E692*$CK692","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CA692*Direct_cost_personnel*$F692*$G692/CPI_2001*12/1000000/$E692*$CK692","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CC692*Direct_cost_personnel*$F692*$G692/CPI_2001*12/1000000/$E692*$CK692","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CE692*Direct_cost_personnel*$F692*$G692/CPI_2001*12/1000000/$E692*$CK692","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CG692*Direct_cost_personnel*$F692*$G692/CPI_2001*12/1000000/$E692*$CK692","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CI692*Direct_cost_personnel*$F692*$G692/CPI_2001*12/1000000/$E692*$CK692","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Czech Republic",2012,23650,2170,193000,0.68329203100000002,229.59399999999999,9.5759420000000013,0.44827099999999998,0.59281700000000004,7.736993,0,0.258162,0.53969900000000004,9.25,1,0.66666666666666696,6.6666666666666696,0.91666666666666696,0,0,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX693","v":0},{"$f":"Include_Afghanistan*DY693","v":0},{"$f":"Include_Afghanistan*DZ693","v":0},null,null,null,7,null,{"$f":"IF(NOT(ISBLANK(AV693)),Personnel_plane*AV693,0)","v":0},null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV693*Include_Iraq","v":0},{"$f":"DW693*Include_Iraq","v":0},12,12,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V693:$BV693*INDIRECT(\"Months_non_UN_operation\"&$B693),0))/12","v":9},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V693:$BV693))-IF($AV$19=BY$19,$AV693)","v":9},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V693:$BV693*INDIRECT(\"Months_non_UN_operation\"&$B693),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V693:$BV693))-IF($AV$19=CA$19,$AV693)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V693:$BV693*INDIRECT(\"Months_non_UN_operation\"&$B693),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V693:$BV693))-IF($AV$19=CC$19,$AV693)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V693:$BV693*INDIRECT(\"Months_non_UN_operation\"&$B693),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V693:$BV693))-IF($AV$19=CE$19,$AV693)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V693:$BV693*INDIRECT(\"Months_non_UN_operation\"&$B693),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V693:$BV693))-IF($AV$19=CG$19,$AV693)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V693:$BV693*INDIRECT(\"Months_non_UN_operation\"&$B693),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V693:$BV693))-IF($AV$19=CI$19,$AV693)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B693-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O693*(Direct_cost_personnel*$F693-UN_compensation)*$G693/CPI_2001*12/1000000/$E693*$CK693","v":1.6231201820982724E-5},1.6412321066172331E-5,{"$f":"P693*(Direct_cost_personnel*$F693-UN_compensation)*$G693/CPI_2001*12/1000000/$E693*$CK693","v":1.7547245211873214E-6},1.7743049801267379E-6,{"$f":"Q693*(Direct_cost_personnel*$F693-UN_compensation)*$G693/CPI_2001*12/1000000/$E693*$CK693","v":1.1698163474582149E-6},1.1828699867511593E-6,{"$f":"R693*(Direct_cost_personnel*$F693-UN_compensation)*$G693/CPI_2001*12/1000000/$E693*$CK693","v":1.1698163474582143E-5},1.1828699867511593E-5,{"$f":"S693*(Direct_cost_personnel*$F693-UN_compensation)*$G693/CPI_2001*12/1000000/$E693*$CK693","v":1.6084974777550447E-6},1.6264462317828438E-6,{"$f":"T693*(Direct_cost_personnel*$F693-UN_compensation)*$G693/CPI_2001*12/1000000/$E693*$CK693","v":0},0,{"$f":"U693*(Direct_cost_personnel*$F693-UN_compensation)*$G693/CPI_2001*12/1000000/$E693*$CK693","v":0},0,1.8517450385581268E-4,8.668427609309768E-6,1.1463581739769444E-5,1.496138802961521E-4,0,4.9922002727694375E-6,1.0436413937811887E-5,{"$f":"BW693*Direct_cost_personnel*$F693*$G693/CPI_2001*12/1000000/$E693*$CK693","v":2.4666668869904461E-5},2.1291659761520857E-5,{"$f":"BY693*Direct_cost_personnel*$F693*$G693/CPI_2001*12/1000000/$E693*$CK693","v":1.8500001652428342E-5},1.5968744821140643E-5,{"$f":"CA693*Direct_cost_personnel*$F693*$G693/CPI_2001*12/1000000/$E693*$CK693","v":6.1666672174761153E-6},5.3229149403802143E-6,{"$f":"CC693*Direct_cost_personnel*$F693*$G693/CPI_2001*12/1000000/$E693*$CK693","v":0},0,{"$f":"CE693*Direct_cost_personnel*$F693*$G693/CPI_2001*12/1000000/$E693*$CK693","v":0},0,{"$f":"CG693*Direct_cost_personnel*$F693*$G693/CPI_2001*12/1000000/$E693*$CK693","v":0},0,{"$f":"CI693*Direct_cost_personnel*$F693*$G693/CPI_2001*12/1000000/$E693*$CK693","v":0},0,null,null,null,422]
["Denmark",2012,16450,4400,309000,1.4924647799999999,229.59399999999999,35.793475999999998,1.2775989999999999,2.083637,29.627908999999999,0,0.90739000000000003,1.896941,32.5833333333333,0,13.5833333333333,17.4166666666667,1.5833333333333299,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX694","v":0},{"$f":"Include_Afghanistan*DY694","v":0},{"$f":"Include_Afghanistan*DZ694","v":0},null,null,null,35,null,{"$f":"IF(NOT(ISBLANK(AV694)),Personnel_plane*AV694,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV694*Include_Iraq","v":0},{"$f":"DW694*Include_Iraq","v":0},35,35,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V694:$BV694*INDIRECT(\"Months_non_UN_operation\"&$B694),0))/12","v":35},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V694:$BV694))-IF($AV$19=BY$19,$AV694)","v":35},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V694:$BV694*INDIRECT(\"Months_non_UN_operation\"&$B694),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V694:$BV694))-IF($AV$19=CA$19,$AV694)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V694:$BV694*INDIRECT(\"Months_non_UN_operation\"&$B694),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V694:$BV694))-IF($AV$19=CC$19,$AV694)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V694:$BV694*INDIRECT(\"Months_non_UN_operation\"&$B694),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V694:$BV694))-IF($AV$19=CE$19,$AV694)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V694:$BV694*INDIRECT(\"Months_non_UN_operation\"&$B694),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V694:$BV694))-IF($AV$19=CG$19,$AV694)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V694:$BV694*INDIRECT(\"Months_non_UN_operation\"&$B694),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V694:$BV694))-IF($AV$19=CI$19,$AV694)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B694-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O694*(Direct_cost_personnel*$F694-UN_compensation)*$G694/CPI_2001*12/1000000/$E694*$CK694","v":8.5251388712772854E-5},1.0526422512992019E-4,{"$f":"P694*(Direct_cost_personnel*$F694-UN_compensation)*$G694/CPI_2001*12/1000000/$E694*$CK694","v":0},0,{"$f":"Q694*(Direct_cost_personnel*$F694-UN_compensation)*$G694/CPI_2001*12/1000000/$E694*$CK694","v":3.5539581483841316E-5},4.3882528634723694E-5,{"$f":"R694*(Direct_cost_personnel*$F694-UN_compensation)*$G694/CPI_2001*12/1000000/$E694*$CK694","v":4.5569156626520649E-5},5.6266555120596883E-5,{"$f":"S694*(Direct_cost_personnel*$F694-UN_compensation)*$G694/CPI_2001*12/1000000/$E694*$CK694","v":4.1426506024109528E-6},5.1151413745996958E-6,{"$f":"T694*(Direct_cost_personnel*$F694-UN_compensation)*$G694/CPI_2001*12/1000000/$E694*$CK694","v":0},0,{"$f":"U694*(Direct_cost_personnel*$F694-UN_compensation)*$G694/CPI_2001*12/1000000/$E694*$CK694","v":0},0,4.323170743013712E-4,1.5430964620769369E-5,2.5166369752579668E-5,3.5784875815210752E-4,0,1.0959544416706589E-5,2.2911437359208069E-5,{"$f":"BW694*Direct_cost_personnel*$F694*$G694/CPI_2001*12/1000000/$E694*$CK694","v":9.8150805288951069E-5},1.1307154617536194E-4,{"$f":"BY694*Direct_cost_personnel*$F694*$G694/CPI_2001*12/1000000/$E694*$CK694","v":9.8150805288951069E-5},1.1307154617536194E-4,{"$f":"CA694*Direct_cost_personnel*$F694*$G694/CPI_2001*12/1000000/$E694*$CK694","v":0},0,{"$f":"CC694*Direct_cost_personnel*$F694*$G694/CPI_2001*12/1000000/$E694*$CK694","v":0},0,{"$f":"CE694*Direct_cost_personnel*$F694*$G694/CPI_2001*12/1000000/$E694*$CK694","v":0},0,{"$f":"CG694*Direct_cost_personnel*$F694*$G694/CPI_2001*12/1000000/$E694*$CK694","v":0},0,{"$f":"CI694*Direct_cost_personnel*$F694*$G694/CPI_2001*12/1000000/$E694*$CK694","v":0},0,null,null,null,613]
["Finland",2012,22200,3600,247000,1.26661468,229.59399999999999,27.442098000000001,0.98250300000000002,1.6023620000000001,22.700641000000001,0,0.69780299999999995,1.4587889999999999,143.916666666667,0,135.916666666667,2,6,0,0,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX695","v":0},{"$f":"Include_Afghanistan*DY695","v":0},{"$f":"Include_Afghanistan*DZ695","v":0},null,null,null,22,null,{"$f":"IF(NOT(ISBLANK(AV695)),Personnel_plane*AV695,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"DV695*Include_Iraq","v":0},{"$f":"DW695*Include_Iraq","v":0},39,39,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V695:$BV695*INDIRECT(\"Months_non_UN_operation\"&$B695),0))/12","v":32},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V695:$BV695))-IF($AV$19=BY$19,$AV695)","v":32},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V695:$BV695*INDIRECT(\"Months_non_UN_operation\"&$B695),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V695:$BV695))-IF($AV$19=CA$19,$AV695)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V695:$BV695*INDIRECT(\"Months_non_UN_operation\"&$B695),0))/12","v":7},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V695:$BV695))-IF($AV$19=CC$19,$AV695)","v":7},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V695:$BV695*INDIRECT(\"Months_non_UN_operation\"&$B695),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V695:$BV695))-IF($AV$19=CE$19,$AV695)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V695:$BV695*INDIRECT(\"Months_non_UN_operation\"&$B695),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V695:$BV695))-IF($AV$19=CG$19,$AV695)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V695:$BV695*INDIRECT(\"Months_non_UN_operation\"&$B695),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V695:$BV695))-IF($AV$19=CI$19,$AV695)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B695-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O695*(Direct_cost_personnel*$F695-UN_compensation)*$G695/CPI_2001*12/1000000/$E695*$CK695","v":3.9465879572872915E-4},3.5263113609455534E-4,{"$f":"P695*(Direct_cost_personnel*$F695-UN_compensation)*$G695/CPI_2001*12/1000000/$E695*$CK695","v":0},0,{"$f":"Q695*(Direct_cost_personnel*$F695-UN_compensation)*$G695/CPI_2001*12/1000000/$E695*$CK695","v":3.7272061136859144E-4},3.3302917369439474E-4,{"$f":"R695*(Direct_cost_personnel*$F695-UN_compensation)*$G695/CPI_2001*12/1000000/$E695*$CK695","v":5.4845460900344402E-6},4.9004906000401321E-6,{"$f":"S695*(Direct_cost_personnel*$F695-UN_compensation)*$G695/CPI_2001*12/1000000/$E695*$CK695","v":1.6453638270103322E-5},1.4701471800120396E-5,{"$f":"T695*(Direct_cost_personnel*$F695-UN_compensation)*$G695/CPI_2001*12/1000000/$E695*$CK695","v":0},0,{"$f":"U695*(Direct_cost_personnel*$F695-UN_compensation)*$G695/CPI_2001*12/1000000/$E695*$CK695","v":0},0,4.1464587515767202E-4,1.4845469041034625E-5,2.4211443083156312E-5,3.4300318999243903E-4,0,1.0543695880054395E-5,2.2042077160987659E-5,{"$f":"BW695*Direct_cost_personnel*$F695*$G695/CPI_2001*12/1000000/$E695*$CK695","v":1.1611608429279952E-4},9.5559566700782571E-5,{"$f":"BY695*Direct_cost_personnel*$F695*$G695/CPI_2001*12/1000000/$E695*$CK695","v":9.5274735829989384E-5},7.8407849600642114E-5,{"$f":"CA695*Direct_cost_personnel*$F695*$G695/CPI_2001*12/1000000/$E695*$CK695","v":0},0,{"$f":"CC695*Direct_cost_personnel*$F695*$G695/CPI_2001*12/1000000/$E695*$CK695","v":2.0841348462810177E-5},1.715171710014046E-5,{"$f":"CE695*Direct_cost_personnel*$F695*$G695/CPI_2001*12/1000000/$E695*$CK695","v":0},0,{"$f":"CG695*Direct_cost_personnel*$F695*$G695/CPI_2001*12/1000000/$E695*$CK695","v":0},0,{"$f":"CI695*Direct_cost_personnel*$F695*$G695/CPI_2001*12/1000000/$E695*$CK695","v":0},0,null,null,null,136]
["France",2012,229000,48100,2580000,1.15732992,229.59399999999999,381.75556999999998,12.332742,22.945508,316.080422,0,9.8811280000000004,20.51577,548,0,459.83333333333297,51.4166666666667,0,0,36.75,null,null,null,null,null,null,450,950,null,null,11,null,null,10,null,null,null,null,null,{"$f":"Include_Afghanistan*DX696","v":0},{"$f":"Include_Afghanistan*DY696","v":0},{"$f":"Include_Afghanistan*DZ696","v":0},null,null,null,335,null,{"$f":"IF(NOT(ISBLANK(AV696)),Personnel_plane*AV696,0)","v":0},null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"DV696*Include_Iraq","v":0},{"$f":"DW696*Include_Iraq","v":0},1781,1781,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V696:$BV696*INDIRECT(\"Months_non_UN_operation\"&$B696),0))/12","v":346},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V696:$BV696))-IF($AV$19=BY$19,$AV696)","v":346},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V696:$BV696*INDIRECT(\"Months_non_UN_operation\"&$B696),0))/12","v":2},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V696:$BV696))-IF($AV$19=CA$19,$AV696)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V696:$BV696*INDIRECT(\"Months_non_UN_operation\"&$B696),0))/12","v":1433},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V696:$BV696))-IF($AV$19=CC$19,$AV696)","v":1433},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V696:$BV696*INDIRECT(\"Months_non_UN_operation\"&$B696),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V696:$BV696))-IF($AV$19=CE$19,$AV696)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V696:$BV696*INDIRECT(\"Months_non_UN_operation\"&$B696),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V696:$BV696))-IF($AV$19=CG$19,$AV696)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V696:$BV696*INDIRECT(\"Months_non_UN_operation\"&$B696),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V696:$BV696))-IF($AV$19=CI$19,$AV696)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B696-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O696*(Direct_cost_personnel*$F696-UN_compensation)*$G696/CPI_2001*12/1000000/$E696*$CK696","v":1.3039219177079351E-4},1.6650506088027086E-4,{"$f":"P696*(Direct_cost_personnel*$F696-UN_compensation)*$G696/CPI_2001*12/1000000/$E696*$CK696","v":0},0,{"$f":"Q696*(Direct_cost_personnel*$F696-UN_compensation)*$G696/CPI_2001*12/1000000/$E696*$CK696","v":1.0941364266898387E-4},1.3971638168146802E-4,{"$f":"R696*(Direct_cost_personnel*$F696-UN_compensation)*$G696/CPI_2001*12/1000000/$E696*$CK696","v":1.2234182226669653E-5},1.5622509513857538E-5,{"$f":"S696*(Direct_cost_personnel*$F696-UN_compensation)*$G696/CPI_2001*12/1000000/$E696*$CK696","v":0},0,{"$f":"T696*(Direct_cost_personnel*$F696-UN_compensation)*$G696/CPI_2001*12/1000000/$E696*$CK696","v":0},0,{"$f":"U696*(Direct_cost_personnel*$F696-UN_compensation)*$G696/CPI_2001*12/1000000/$E696*$CK696","v":8.7443668751398933E-6},1.1166169684945172E-5,{"$f":"H696/$E696*$CK696","v":5.522333976944793E-4},1.7840085522653692E-5,3.3192117785382559E-5,4.5723017318585513E-4,0,1.4293671965268393E-5,2.9677349235319521E-5,{"$f":"BW696*Direct_cost_personnel*$F696*$G696/CPI_2001*12/1000000/$E696*$CK696","v":4.6385431978490747E-4},5.411414478608803E-4,{"$f":"BY696*Direct_cost_personnel*$F696*$G696/CPI_2001*12/1000000/$E696*$CK696","v":9.0114314792576065E-5},1.0512910778206881E-4,{"$f":"CA696*Direct_cost_personnel*$F696*$G696/CPI_2001*12/1000000/$E696*$CK696","v":5.2089199302067071E-7},6.0768270394259431E-7,{"$f":"CC696*Direct_cost_personnel*$F696*$G696/CPI_2001*12/1000000/$E696*$CK696","v":3.732191129993108E-4},4.3540465737486881E-4,{"$f":"CE696*Direct_cost_personnel*$F696*$G696/CPI_2001*12/1000000/$E696*$CK696","v":0},0,{"$f":"CG696*Direct_cost_personnel*$F696*$G696/CPI_2001*12/1000000/$E696*$CK696","v":0},0,{"$f":"CI696*Direct_cost_personnel*$F696*$G696/CPI_2001*12/1000000/$E696*$CK696","v":0},0,null,null,null,2418]
["Germany",2012,196000,40400,3370000,1.0636551400000001,229.59399999999999,397.42942099999999,13.918191,22.699186000000001,330.26160299999998,0,9.8851279999999999,20.665313000000001,228.666666666667,0.91666666666666696,191.416666666667,35.3333333333333,1,0,0,null,null,null,null,null,null,null,null,null,null,2,null,null,3,null,null,null,null,null,{"$f":"Include_Afghanistan*DX697","v":0},{"$f":"Include_Afghanistan*DY697","v":0},{"$f":"Include_Afghanistan*DZ697","v":0},null,null,null,1330,null,{"$f":"IF(NOT(ISBLANK(AV697)),Personnel_plane*AV697,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"DV697*Include_Iraq","v":0},{"$f":"DW697*Include_Iraq","v":0},1356,1356,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V697:$BV697*INDIRECT(\"Months_non_UN_operation\"&$B697),0))/12","v":1332},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V697:$BV697))-IF($AV$19=BY$19,$AV697)","v":1332},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V697:$BV697*INDIRECT(\"Months_non_UN_operation\"&$B697),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V697:$BV697))-IF($AV$19=CA$19,$AV697)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V697:$BV697*INDIRECT(\"Months_non_UN_operation\"&$B697),0))/12","v":24},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V697:$BV697))-IF($AV$19=CC$19,$AV697)","v":24},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V697:$BV697*INDIRECT(\"Months_non_UN_operation\"&$B697),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V697:$BV697))-IF($AV$19=CE$19,$AV697)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V697:$BV697*INDIRECT(\"Months_non_UN_operation\"&$B697),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V697:$BV697))-IF($AV$19=CG$19,$AV697)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V697:$BV697*INDIRECT(\"Months_non_UN_operation\"&$B697),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V697:$BV697))-IF($AV$19=CI$19,$AV697)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B697-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O697*(Direct_cost_personnel*$F697-UN_compensation)*$G697/CPI_2001*12/1000000/$E697*$CK697","v":3.7964249015634492E-5},5.2198166173414354E-5,{"$f":"P697*(Direct_cost_personnel*$F697-UN_compensation)*$G697/CPI_2001*12/1000000/$E697*$CK697","v":1.5218904488774745E-7},2.0924920842112147E-7,{"$f":"Q697*(Direct_cost_personnel*$F697-UN_compensation)*$G697/CPI_2001*12/1000000/$E697*$CK697","v":3.1779839646105121E-5},4.3695039249392433E-5,{"$f":"R697*(Direct_cost_personnel*$F697-UN_compensation)*$G697/CPI_2001*12/1000000/$E697*$CK697","v":5.8661959120368038E-6},8.0656058518686717E-6,{"$f":"S697*(Direct_cost_personnel*$F697-UN_compensation)*$G697/CPI_2001*12/1000000/$E697*$CK697","v":1.6602441260481532E-7},2.2827186373213243E-7,{"$f":"T697*(Direct_cost_personnel*$F697-UN_compensation)*$G697/CPI_2001*12/1000000/$E697*$CK697","v":0},0,{"$f":"U697*(Direct_cost_personnel*$F697-UN_compensation)*$G697/CPI_2001*12/1000000/$E697*$CK697","v":0},0,4.4013621554940221E-4,1.5413805798825722E-5,2.5138385067098425E-5,3.6575070793689202E-4,0,1.0947359702746896E-5,2.2885957043839149E-5,{"$f":"BW697*Direct_cost_personnel*$F697*$G697/CPI_2001*12/1000000/$E697*$CK697","v":2.4849110242176014E-4},3.0953664722077156E-4,{"$f":"BY697*Direct_cost_personnel*$F697*$G697/CPI_2001*12/1000000/$E697*$CK697","v":2.4409302981252544E-4},3.0405812249120041E-4,{"$f":"CA697*Direct_cost_personnel*$F697*$G697/CPI_2001*12/1000000/$E697*$CK697","v":0},0,{"$f":"CC697*Direct_cost_personnel*$F697*$G697/CPI_2001*12/1000000/$E697*$CK697","v":4.3980726092346929E-6},5.4785247295711784E-6,{"$f":"CE697*Direct_cost_personnel*$F697*$G697/CPI_2001*12/1000000/$E697*$CK697","v":0},0,{"$f":"CG697*Direct_cost_personnel*$F697*$G697/CPI_2001*12/1000000/$E697*$CK697","v":0},0,{"$f":"CI697*Direct_cost_personnel*$F697*$G697/CPI_2001*12/1000000/$E697*$CK697","v":0},0,null,null,null,4737,106]
["Greece",2012,144300,7620,255000,0.90003580000000005,229.59399999999999,57.473607999999992,1.5257719999999999,3.803944,41.926589999999997,0,2.9173019999999998,7.3,51.0833333333333,0,51.0833333333333,0,0,0,0,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX698","v":0},{"$f":"Include_Afghanistan*DY698","v":0},{"$f":"Include_Afghanistan*DZ698","v":0},null,null,null,152,null,{"$f":"IF(NOT(ISBLANK(AV698)),Personnel_plane*AV698,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV698*Include_Iraq","v":0},{"$f":"DW698*Include_Iraq","v":0},177,177,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V698:$BV698*INDIRECT(\"Months_non_UN_operation\"&$B698),0))/12","v":177},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V698:$BV698))-IF($AV$19=BY$19,$AV698)","v":177},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V698:$BV698*INDIRECT(\"Months_non_UN_operation\"&$B698),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V698:$BV698))-IF($AV$19=CA$19,$AV698)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V698:$BV698*INDIRECT(\"Months_non_UN_operation\"&$B698),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V698:$BV698))-IF($AV$19=CC$19,$AV698)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V698:$BV698*INDIRECT(\"Months_non_UN_operation\"&$B698),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V698:$BV698))-IF($AV$19=CE$19,$AV698)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V698:$BV698*INDIRECT(\"Months_non_UN_operation\"&$B698),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V698:$BV698))-IF($AV$19=CG$19,$AV698)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V698:$BV698*INDIRECT(\"Months_non_UN_operation\"&$B698),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V698:$BV698))-IF($AV$19=CI$19,$AV698)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B698-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O698*(Direct_cost_personnel*$F698-UN_compensation)*$G698/CPI_2001*12/1000000/$E698*$CK698","v":9.3052635989651733E-5},3.9480685078272101E-5,{"$f":"P698*(Direct_cost_personnel*$F698-UN_compensation)*$G698/CPI_2001*12/1000000/$E698*$CK698","v":0},0,{"$f":"Q698*(Direct_cost_personnel*$F698-UN_compensation)*$G698/CPI_2001*12/1000000/$E698*$CK698","v":9.3052635989651733E-5},3.9480685078272101E-5,{"$f":"R698*(Direct_cost_personnel*$F698-UN_compensation)*$G698/CPI_2001*12/1000000/$E698*$CK698","v":0},0,{"$f":"S698*(Direct_cost_personnel*$F698-UN_compensation)*$G698/CPI_2001*12/1000000/$E698*$CK698","v":0},0,{"$f":"T698*(Direct_cost_personnel*$F698-UN_compensation)*$G698/CPI_2001*12/1000000/$E698*$CK698","v":0},0,{"$f":"U698*(Direct_cost_personnel*$F698-UN_compensation)*$G698/CPI_2001*12/1000000/$E698*$CK698","v":0},0,8.4117290049653005E-4,2.23309115853035E-5,5.5673807842486116E-5,6.1362967360999534E-4,0,4.2697082545510772E-5,1.0684142491323444E-4,{"$f":"BW698*Direct_cost_personnel*$F698*$G698/CPI_2001*12/1000000/$E698*$CK698","v":3.6272131839599543E-4},1.3679767554037518E-4,{"$f":"BY698*Direct_cost_personnel*$F698*$G698/CPI_2001*12/1000000/$E698*$CK698","v":3.6272131839599543E-4},1.3679767554037518E-4,{"$f":"CA698*Direct_cost_personnel*$F698*$G698/CPI_2001*12/1000000/$E698*$CK698","v":0},0,{"$f":"CC698*Direct_cost_personnel*$F698*$G698/CPI_2001*12/1000000/$E698*$CK698","v":0},0,{"$f":"CE698*Direct_cost_personnel*$F698*$G698/CPI_2001*12/1000000/$E698*$CK698","v":0},0,{"$f":"CG698*Direct_cost_personnel*$F698*$G698/CPI_2001*12/1000000/$E698*$CK698","v":0},0,{"$f":"CI698*Direct_cost_personnel*$F698*$G698/CPI_2001*12/1000000/$E698*$CK698","v":0},0,null,null,null,12]
["Hungary",2012,26500,1030,129000,0.64853550000000004,229.59399999999999,7.2218590000000003,0.30808799999999997,0.84753999999999996,4.945201,0,0.14350599999999999,0.97752399999999995,88.5,77.3333333333333,4,7.1666666666666696,0,0,0,null,null,null,null,null,null,null,null,null,null,162,null,null,2,null,null,null,null,null,{"$f":"Include_Afghanistan*DX699","v":0},{"$f":"Include_Afghanistan*DY699","v":0},{"$f":"Include_Afghanistan*DZ699","v":0},null,null,null,194,null,{"$f":"IF(NOT(ISBLANK(AV699)),Personnel_plane*AV699,0)","v":0},null,null,null,null,null,null,null,null,null,null,42,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"DV699*Include_Iraq","v":0},{"$f":"DW699*Include_Iraq","v":0},404,404,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V699:$BV699*INDIRECT(\"Months_non_UN_operation\"&$B699),0))/12","v":356},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V699:$BV699))-IF($AV$19=BY$19,$AV699)","v":356},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V699:$BV699*INDIRECT(\"Months_non_UN_operation\"&$B699),0))/12","v":42},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V699:$BV699))-IF($AV$19=CA$19,$AV699)","v":42},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V699:$BV699*INDIRECT(\"Months_non_UN_operation\"&$B699),0))/12","v":6},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V699:$BV699))-IF($AV$19=CC$19,$AV699)","v":6},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V699:$BV699*INDIRECT(\"Months_non_UN_operation\"&$B699),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V699:$BV699))-IF($AV$19=CE$19,$AV699)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V699:$BV699*INDIRECT(\"Months_non_UN_operation\"&$B699),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V699:$BV699))-IF($AV$19=CG$19,$AV699)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V699:$BV699*INDIRECT(\"Months_non_UN_operation\"&$B699),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V699:$BV699))-IF($AV$19=CI$19,$AV699)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B699-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O699*(Direct_cost_personnel*$F699-UN_compensation)*$G699/CPI_2001*12/1000000/$E699*$CK699","v":2.1849349458300305E-4},9.9518060369796935E-5,{"$f":"P699*(Direct_cost_personnel*$F699-UN_compensation)*$G699/CPI_2001*12/1000000/$E699*$CK699","v":1.9092463556782179E-4},8.6961167630105011E-5,{"$f":"Q699*(Direct_cost_personnel*$F699-UN_compensation)*$G699/CPI_2001*12/1000000/$E699*$CK699","v":9.8754121845425107E-6},4.4979914291433638E-6,{"$f":"R699*(Direct_cost_personnel*$F699-UN_compensation)*$G699/CPI_2001*12/1000000/$E699*$CK699","v":1.7693446830638674E-5},8.0589013105485291E-6,{"$f":"S699*(Direct_cost_personnel*$F699-UN_compensation)*$G699/CPI_2001*12/1000000/$E699*$CK699","v":0},0,{"$f":"T699*(Direct_cost_personnel*$F699-UN_compensation)*$G699/CPI_2001*12/1000000/$E699*$CK699","v":0},0,{"$f":"U699*(Direct_cost_personnel*$F699-UN_compensation)*$G699/CPI_2001*12/1000000/$E699*$CK699","v":0},0,2.0893744828610908E-4,8.9133726603594406E-6,2.452039633014282E-5,1.4307087388467637E-4,0,4.1518087591777091E-6,2.8280996651752752E-5,{"$f":"BW699*Direct_cost_personnel*$F699*$G699/CPI_2001*12/1000000/$E699*$CK699","v":1.1792492796904583E-3},4.542971343434798E-4,{"$f":"BY699*Direct_cost_personnel*$F699*$G699/CPI_2001*12/1000000/$E699*$CK699","v":1.0391404543807008E-3},4.003212371937594E-4,{"$f":"CA699*Direct_cost_personnel*$F699*$G699/CPI_2001*12/1000000/$E699*$CK699","v":1.225952221460377E-4},4.722891000600532E-5,{"$f":"CC699*Direct_cost_personnel*$F699*$G699/CPI_2001*12/1000000/$E699*$CK699","v":1.7513603163719677E-5},6.7469871437150453E-6,{"$f":"CE699*Direct_cost_personnel*$F699*$G699/CPI_2001*12/1000000/$E699*$CK699","v":0},0,{"$f":"CG699*Direct_cost_personnel*$F699*$G699/CPI_2001*12/1000000/$E699*$CK699","v":0},0,{"$f":"CI699*Direct_cost_personnel*$F699*$G699/CPI_2001*12/1000000/$E699*$CK699","v":0},0,null,null,null,155]
["India",2012,null,null,null,0.389557451,229.59399999999999,9.1854329999999997,0.49617600000000001,0.86408099999999999,6.597912,0,0.25103700000000001,0.97622699999999996,1831.9166666666699,6.6666666666666696,1088,259.41666666666703,0,15.5,462.33333333333297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV700*Include_Iraq","v":0},{"$f":"DW700*Include_Iraq","v":0},0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V700:$BV700*INDIRECT(\"Months_non_UN_operation\"&$B700),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V700:$BV700))-IF($AV$19=BY$19,$AV700)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V700:$BV700*INDIRECT(\"Months_non_UN_operation\"&$B700),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V700:$BV700))-IF($AV$19=CA$19,$AV700)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V700:$BV700*INDIRECT(\"Months_non_UN_operation\"&$B700),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V700:$BV700))-IF($AV$19=CC$19,$AV700)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V700:$BV700*INDIRECT(\"Months_non_UN_operation\"&$B700),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V700:$BV700))-IF($AV$19=CE$19,$AV700)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V700:$BV700*INDIRECT(\"Months_non_UN_operation\"&$B700),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V700:$BV700))-IF($AV$19=CG$19,$AV700)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V700:$BV700*INDIRECT(\"Months_non_UN_operation\"&$B700),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V700:$BV700))-IF($AV$19=CI$19,$AV700)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B700-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O700*(Direct_cost_personnel*$F700-UN_compensation)*$G700/CPI_2001*12/1000000/$E700*$CK700","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"P700*(Direct_cost_personnel*$F700-UN_compensation)*$G700/CPI_2001*12/1000000/$E700*$CK700","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"Q700*(Direct_cost_personnel*$F700-UN_compensation)*$G700/CPI_2001*12/1000000/$E700*$CK700","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"R700*(Direct_cost_personnel*$F700-UN_compensation)*$G700/CPI_2001*12/1000000/$E700*$CK700","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"S700*(Direct_cost_personnel*$F700-UN_compensation)*$G700/CPI_2001*12/1000000/$E700*$CK700","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"T700*(Direct_cost_personnel*$F700-UN_compensation)*$G700/CPI_2001*12/1000000/$E700*$CK700","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"U700*(Direct_cost_personnel*$F700-UN_compensation)*$G700/CPI_2001*12/1000000/$E700*$CK700","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BW700*Direct_cost_personnel*$F700*$G700/CPI_2001*12/1000000/$E700*$CK700","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BY700*Direct_cost_personnel*$F700*$G700/CPI_2001*12/1000000/$E700*$CK700","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CA700*Direct_cost_personnel*$F700*$G700/CPI_2001*12/1000000/$E700*$CK700","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CC700*Direct_cost_personnel*$F700*$G700/CPI_2001*12/1000000/$E700*$CK700","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CE700*Direct_cost_personnel*$F700*$G700/CPI_2001*12/1000000/$E700*$CK700","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CG700*Direct_cost_personnel*$F700*$G700/CPI_2001*12/1000000/$E700*$CK700","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CI700*Direct_cost_personnel*$F700*$G700/CPI_2001*12/1000000/$E700*$CK700","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Indonesia",2012,null,null,null,0.72176419999999997,229.59399999999999,5.7116980000000002,0.19825699999999999,0.35886699999999999,4.368595,0,5.8684E-2,0.72729500000000002,531.83333333333303,0,2.3333333333333299,352,0,0,177.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV701*Include_Iraq","v":0},{"$f":"DW701*Include_Iraq","v":0},0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V701:$BV701*INDIRECT(\"Months_non_UN_operation\"&$B701),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V701:$BV701))-IF($AV$19=BY$19,$AV701)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V701:$BV701*INDIRECT(\"Months_non_UN_operation\"&$B701),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V701:$BV701))-IF($AV$19=CA$19,$AV701)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V701:$BV701*INDIRECT(\"Months_non_UN_operation\"&$B701),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V701:$BV701))-IF($AV$19=CC$19,$AV701)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V701:$BV701*INDIRECT(\"Months_non_UN_operation\"&$B701),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V701:$BV701))-IF($AV$19=CE$19,$AV701)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V701:$BV701*INDIRECT(\"Months_non_UN_operation\"&$B701),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V701:$BV701))-IF($AV$19=CG$19,$AV701)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V701:$BV701*INDIRECT(\"Months_non_UN_operation\"&$B701),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V701:$BV701))-IF($AV$19=CI$19,$AV701)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B701-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O701*(Direct_cost_personnel*$F701-UN_compensation)*$G701/CPI_2001*12/1000000/$E701*$CK701","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"P701*(Direct_cost_personnel*$F701-UN_compensation)*$G701/CPI_2001*12/1000000/$E701*$CK701","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"Q701*(Direct_cost_personnel*$F701-UN_compensation)*$G701/CPI_2001*12/1000000/$E701*$CK701","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"R701*(Direct_cost_personnel*$F701-UN_compensation)*$G701/CPI_2001*12/1000000/$E701*$CK701","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"S701*(Direct_cost_personnel*$F701-UN_compensation)*$G701/CPI_2001*12/1000000/$E701*$CK701","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"T701*(Direct_cost_personnel*$F701-UN_compensation)*$G701/CPI_2001*12/1000000/$E701*$CK701","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"U701*(Direct_cost_personnel*$F701-UN_compensation)*$G701/CPI_2001*12/1000000/$E701*$CK701","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BW701*Direct_cost_personnel*$F701*$G701/CPI_2001*12/1000000/$E701*$CK701","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BY701*Direct_cost_personnel*$F701*$G701/CPI_2001*12/1000000/$E701*$CK701","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CA701*Direct_cost_personnel*$F701*$G701/CPI_2001*12/1000000/$E701*$CK701","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CC701*Direct_cost_personnel*$F701*$G701/CPI_2001*12/1000000/$E701*$CK701","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CE701*Direct_cost_personnel*$F701*$G701/CPI_2001*12/1000000/$E701*$CK701","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CG701*Direct_cost_personnel*$F701*$G701/CPI_2001*12/1000000/$E701*$CK701","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CI701*Direct_cost_personnel*$F701*$G701/CPI_2001*12/1000000/$E701*$CK701","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Ireland",2012,8900,1130,204000,1.0946452600000001,229.59399999999999,23.052455000000002,0.86446299999999998,1.4098539999999999,18.880642000000002,0,0.61396799999999996,1.283528,425.58333333333297,15.25,402,8.3333333333333304,0,0,0,null,null,null,null,null,null,null,null,null,null,40,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX702","v":0},{"$f":"Include_Afghanistan*DY702","v":0},{"$f":"Include_Afghanistan*DZ702","v":0},null,null,null,12,null,{"$f":"IF(NOT(ISBLANK(AV702)),Personnel_plane*AV702,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"DV702*Include_Iraq","v":0},{"$f":"DW702*Include_Iraq","v":0},62,62,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V702:$BV702*INDIRECT(\"Months_non_UN_operation\"&$B702),0))/12","v":52},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V702:$BV702))-IF($AV$19=BY$19,$AV702)","v":52},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V702:$BV702*INDIRECT(\"Months_non_UN_operation\"&$B702),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V702:$BV702))-IF($AV$19=CA$19,$AV702)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V702:$BV702*INDIRECT(\"Months_non_UN_operation\"&$B702),0))/12","v":10},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V702:$BV702))-IF($AV$19=CC$19,$AV702)","v":10},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V702:$BV702*INDIRECT(\"Months_non_UN_operation\"&$B702),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V702:$BV702))-IF($AV$19=CE$19,$AV702)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V702:$BV702*INDIRECT(\"Months_non_UN_operation\"&$B702),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V702:$BV702))-IF($AV$19=CG$19,$AV702)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V702:$BV702*INDIRECT(\"Months_non_UN_operation\"&$B702),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V702:$BV702))-IF($AV$19=CI$19,$AV702)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B702-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O702*(Direct_cost_personnel*$F702-UN_compensation)*$G702/CPI_2001*12/1000000/$E702*$CK702","v":1.2047664717509778E-3},9.8855280553530054E-4,{"$f":"P702*(Direct_cost_personnel*$F702-UN_compensation)*$G702/CPI_2001*12/1000000/$E702*$CK702","v":4.3170601983636016E-5},3.542298089151363E-5,{"$f":"Q702*(Direct_cost_personnel*$F702-UN_compensation)*$G702/CPI_2001*12/1000000/$E702*$CK702","v":1.1380053768801101E-3},9.3377300448449052E-4,{"$f":"R702*(Direct_cost_personnel*$F702-UN_compensation)*$G702/CPI_2001*12/1000000/$E702*$CK702","v":2.3590492887232791E-5},1.9356820159297057E-5,{"$f":"S702*(Direct_cost_personnel*$F702-UN_compensation)*$G702/CPI_2001*12/1000000/$E702*$CK702","v":0},0,{"$f":"T702*(Direct_cost_personnel*$F702-UN_compensation)*$G702/CPI_2001*12/1000000/$E702*$CK702","v":0},0,{"$f":"U702*(Direct_cost_personnel*$F702-UN_compensation)*$G702/CPI_2001*12/1000000/$E702*$CK702","v":0},0,4.2173923629250278E-4,1.5815147038487909E-5,2.5792946965688908E-5,3.4541689975285287E-4,0,1.1232399995056288E-5,2.3481842540416776E-5,{"$f":"BW702*Direct_cost_personnel*$F702*$G702/CPI_2001*12/1000000/$E702*$CK702","v":1.9315908254300009E-4},1.440147419851702E-4,{"$f":"BY702*Direct_cost_personnel*$F702*$G702/CPI_2001*12/1000000/$E702*$CK702","v":1.6200439181025819E-4},1.2078655779401369E-4,{"$f":"CA702*Direct_cost_personnel*$F702*$G702/CPI_2001*12/1000000/$E702*$CK702","v":0},0,{"$f":"CC702*Direct_cost_personnel*$F702*$G702/CPI_2001*12/1000000/$E702*$CK702","v":3.1154690732741952E-5},2.3228184191156483E-5,{"$f":"CE702*Direct_cost_personnel*$F702*$G702/CPI_2001*12/1000000/$E702*$CK702","v":0},0,{"$f":"CG702*Direct_cost_personnel*$F702*$G702/CPI_2001*12/1000000/$E702*$CK702","v":0},0,{"$f":"CI702*Direct_cost_personnel*$F702*$G702/CPI_2001*12/1000000/$E702*$CK702","v":0},0,null,null,null,6]
["Italy",2012,181500,23600,1980000,1.09883869,229.59399999999999,342.70525799999996,8.6776020000000003,14.152310999999999,271.73075499999999,0,6.1631020000000003,41.981487999999999,23.3333333333333,5,8,6.0833333333333304,4.25,0,0,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX703","v":0},{"$f":"Include_Afghanistan*DY703","v":0},{"$f":"Include_Afghanistan*DZ703","v":0},null,null,null,869,null,{"$f":"IF(NOT(ISBLANK(AV703)),Personnel_plane*AV703,0)","v":0},null,null,null,null,null,null,null,null,null,null,84,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"DV703*Include_Iraq","v":0},{"$f":"DW703*Include_Iraq","v":0},967,967,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V703:$BV703*INDIRECT(\"Months_non_UN_operation\"&$B703),0))/12","v":872},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V703:$BV703))-IF($AV$19=BY$19,$AV703)","v":872},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V703:$BV703*INDIRECT(\"Months_non_UN_operation\"&$B703),0))/12","v":84},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V703:$BV703))-IF($AV$19=CA$19,$AV703)","v":84},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V703:$BV703*INDIRECT(\"Months_non_UN_operation\"&$B703),0))/12","v":11},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V703:$BV703))-IF($AV$19=CC$19,$AV703)","v":11},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V703:$BV703*INDIRECT(\"Months_non_UN_operation\"&$B703),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V703:$BV703))-IF($AV$19=CE$19,$AV703)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V703:$BV703*INDIRECT(\"Months_non_UN_operation\"&$B703),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V703:$BV703))-IF($AV$19=CG$19,$AV703)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V703:$BV703*INDIRECT(\"Months_non_UN_operation\"&$B703),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V703:$BV703))-IF($AV$19=CI$19,$AV703)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B703-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O703*(Direct_cost_personnel*$F703-UN_compensation)*$G703/CPI_2001*12/1000000/$E703*$CK703","v":6.8341917914761766E-6},5.7187875152583831E-6,{"$f":"P703*(Direct_cost_personnel*$F703-UN_compensation)*$G703/CPI_2001*12/1000000/$E703*$CK703","v":1.46446966960204E-6},1.2254544675553697E-6,{"$f":"Q703*(Direct_cost_personnel*$F703-UN_compensation)*$G703/CPI_2001*12/1000000/$E703*$CK703","v":2.3431514713632633E-6},1.9607271480885915E-6,{"$f":"R703*(Direct_cost_personnel*$F703-UN_compensation)*$G703/CPI_2001*12/1000000/$E703*$CK703","v":1.7817714313491481E-6},1.4909696021923657E-6,{"$f":"S703*(Direct_cost_personnel*$F703-UN_compensation)*$G703/CPI_2001*12/1000000/$E703*$CK703","v":1.2447992191617339E-6},1.0416362974220642E-6,{"$f":"T703*(Direct_cost_personnel*$F703-UN_compensation)*$G703/CPI_2001*12/1000000/$E703*$CK703","v":0},0,{"$f":"U703*(Direct_cost_personnel*$F703-UN_compensation)*$G703/CPI_2001*12/1000000/$E703*$CK703","v":0},0,6.4597032744875436E-4,1.635654334025411E-5,2.6675905190887413E-5,5.1218941258627344E-4,0,1.161692423476057E-5,7.9131542096578969E-5,{"$f":"BW703*Direct_cost_personnel*$F703*$G703/CPI_2001*12/1000000/$E703*$CK703","v":3.1158420735417458E-4},2.3700289402520848E-4,{"$f":"BY703*Direct_cost_personnel*$F703*$G703/CPI_2001*12/1000000/$E703*$CK703","v":2.8097355616632909E-4},2.1371925914165645E-4,{"$f":"CA703*Direct_cost_personnel*$F703*$G703/CPI_2001*12/1000000/$E703*$CK703","v":2.7066259997673901E-5},2.058763505493021E-5,{"$f":"CC703*Direct_cost_personnel*$F703*$G703/CPI_2001*12/1000000/$E703*$CK703","v":3.544391190171583E-6},2.6959998286218131E-6,{"$f":"CE703*Direct_cost_personnel*$F703*$G703/CPI_2001*12/1000000/$E703*$CK703","v":0},0,{"$f":"CG703*Direct_cost_personnel*$F703*$G703/CPI_2001*12/1000000/$E703*$CK703","v":0},0,{"$f":"CI703*Direct_cost_personnel*$F703*$G703/CPI_2001*12/1000000/$E703*$CK703","v":0},0,null,null,null,4000]
["Japan",2012,246450,59400,5980000,1.2887013,229.59399999999999,1037.5108010000001,22.573226999999999,69.157418000000007,812.03101000000004,0,22.502200999999999,111.246945,481.08333333333297,0,29,243.083333333333,0,1.3333333333333299,207.666666666667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX704","v":0},{"$f":"Include_Afghanistan*DY704","v":0},{"$f":"Include_Afghanistan*DZ704","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV704)),Personnel_plane*AV704,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV704*Include_Iraq","v":0},{"$f":"DW704*Include_Iraq","v":0},0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V704:$BV704*INDIRECT(\"Months_non_UN_operation\"&$B704),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V704:$BV704))-IF($AV$19=BY$19,$AV704)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V704:$BV704*INDIRECT(\"Months_non_UN_operation\"&$B704),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V704:$BV704))-IF($AV$19=CA$19,$AV704)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V704:$BV704*INDIRECT(\"Months_non_UN_operation\"&$B704),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V704:$BV704))-IF($AV$19=CC$19,$AV704)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V704:$BV704*INDIRECT(\"Months_non_UN_operation\"&$B704),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V704:$BV704))-IF($AV$19=CE$19,$AV704)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V704:$BV704*INDIRECT(\"Months_non_UN_operation\"&$B704),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V704:$BV704))-IF($AV$19=CG$19,$AV704)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V704:$BV704*INDIRECT(\"Months_non_UN_operation\"&$B704),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V704:$BV704))-IF($AV$19=CI$19,$AV704)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B704-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O704*(Direct_cost_personnel*$F704-UN_compensation)*$G704/CPI_2001*12/1000000/$E704*$CK704","v":5.5522891641411077E-5},7.2365862342800428E-5,{"$f":"P704*(Direct_cost_personnel*$F704-UN_compensation)*$G704/CPI_2001*12/1000000/$E704*$CK704","v":0},0,{"$f":"Q704*(Direct_cost_personnel*$F704-UN_compensation)*$G704/CPI_2001*12/1000000/$E704*$CK704","v":3.3469541471004802E-6},4.3622588074302045E-6,{"$f":"R704*(Direct_cost_personnel*$F704-UN_compensation)*$G704/CPI_2001*12/1000000/$E704*$CK704","v":2.8054785192793352E-5},3.6565255578373237E-5,{"$f":"S704*(Direct_cost_personnel*$F704-UN_compensation)*$G704/CPI_2001*12/1000000/$E704*$CK704","v":0},0,{"$f":"T704*(Direct_cost_personnel*$F704-UN_compensation)*$G704/CPI_2001*12/1000000/$E704*$CK704","v":1.5388294929197573E-7},2.0056362333012382E-7,{"$f":"U704*(Direct_cost_personnel*$F704-UN_compensation)*$G704/CPI_2001*12/1000000/$E704*$CK704","v":2.3967269352225317E-5},3.1237784333666909E-5,6.475129139858057E-4,1.4088003689932733E-5,4.3161306089298644E-5,5.0679044982003703E-4,0,1.4043676197453206E-5,6.9429478189084076E-5,{"$f":"BW704*Direct_cost_personnel*$F704*$G704/CPI_2001*12/1000000/$E704*$CK704","v":0},0,{"$f":"BY704*Direct_cost_personnel*$F704*$G704/CPI_2001*12/1000000/$E704*$CK704","v":0},0,{"$f":"CA704*Direct_cost_personnel*$F704*$G704/CPI_2001*12/1000000/$E704*$CK704","v":0},0,{"$f":"CC704*Direct_cost_personnel*$F704*$G704/CPI_2001*12/1000000/$E704*$CK704","v":0},0,{"$f":"CE704*Direct_cost_personnel*$F704*$G704/CPI_2001*12/1000000/$E704*$CK704","v":0},0,{"$f":"CG704*Direct_cost_personnel*$F704*$G704/CPI_2001*12/1000000/$E704*$CK704","v":0},0,{"$f":"CI704*Direct_cost_personnel*$F704*$G704/CPI_2001*12/1000000/$E704*$CK704","v":0},0]
["Luxembourg",2012,900,258,55300,1.34370637,229.59399999999999,6.7216719999999999,0.17144599999999999,0.34909000000000001,5.4339149999999998,0,0.136106,0.63111499999999998,0.83333333333333304,0,0.83333333333333304,0,0,0,0,null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,null,null,null,null,{"$f":"Include_Afghanistan*DX705","v":0},{"$f":"Include_Afghanistan*DY705","v":0},{"$f":"Include_Afghanistan*DZ705","v":0},null,null,null,22,null,{"$f":"IF(NOT(ISBLANK(AV705)),Personnel_plane*AV705,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV705*Include_Iraq","v":0},{"$f":"DW705*Include_Iraq","v":0},24,24,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V705:$BV705*INDIRECT(\"Months_non_UN_operation\"&$B705),0))/12","v":23},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V705:$BV705))-IF($AV$19=BY$19,$AV705)","v":23},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V705:$BV705*INDIRECT(\"Months_non_UN_operation\"&$B705),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V705:$BV705))-IF($AV$19=CA$19,$AV705)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V705:$BV705*INDIRECT(\"Months_non_UN_operation\"&$B705),0))/12","v":1},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V705:$BV705))-IF($AV$19=CC$19,$AV705)","v":1},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V705:$BV705*INDIRECT(\"Months_non_UN_operation\"&$B705),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V705:$BV705))-IF($AV$19=CE$19,$AV705)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V705:$BV705*INDIRECT(\"Months_non_UN_operation\"&$B705),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V705:$BV705))-IF($AV$19=CG$19,$AV705)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V705:$BV705*INDIRECT(\"Months_non_UN_operation\"&$B705),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V705:$BV705))-IF($AV$19=CI$19,$AV705)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B705-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O705*(Direct_cost_personnel*$F705-UN_compensation)*$G705/CPI_2001*12/1000000/$E705*$CK705","v":1.0881573312623957E-5},1.6122330173229942E-5,{"$f":"P705*(Direct_cost_personnel*$F705-UN_compensation)*$G705/CPI_2001*12/1000000/$E705*$CK705","v":0},0,{"$f":"Q705*(Direct_cost_personnel*$F705-UN_compensation)*$G705/CPI_2001*12/1000000/$E705*$CK705","v":1.0881573312623957E-5},1.6122330173229942E-5,{"$f":"R705*(Direct_cost_personnel*$F705-UN_compensation)*$G705/CPI_2001*12/1000000/$E705*$CK705","v":0},0,{"$f":"S705*(Direct_cost_personnel*$F705-UN_compensation)*$G705/CPI_2001*12/1000000/$E705*$CK705","v":0},0,{"$f":"T705*(Direct_cost_personnel*$F705-UN_compensation)*$G705/CPI_2001*12/1000000/$E705*$CK705","v":0},0,{"$f":"U705*(Direct_cost_personnel*$F705-UN_compensation)*$G705/CPI_2001*12/1000000/$E705*$CK705","v":0},0,4.5363773846576467E-4,1.1570688916240109E-5,2.3559673563514228E-5,3.6672853296251226E-4,0,9.1856338767528914E-6,4.2593209146745194E-5,{"$f":"BW705*Direct_cost_personnel*$F705*$G705/CPI_2001*12/1000000/$E705*$CK705","v":3.3858732589983501E-4},4.6432310898902255E-4,{"$f":"BY705*Direct_cost_personnel*$F705*$G705/CPI_2001*12/1000000/$E705*$CK705","v":3.2447952065400859E-4},4.4497631278114661E-4,{"$f":"CA705*Direct_cost_personnel*$F705*$G705/CPI_2001*12/1000000/$E705*$CK705","v":0},0,{"$f":"CC705*Direct_cost_personnel*$F705*$G705/CPI_2001*12/1000000/$E705*$CK705","v":1.4107805245826457E-5},1.9346796207875941E-5,{"$f":"CE705*Direct_cost_personnel*$F705*$G705/CPI_2001*12/1000000/$E705*$CK705","v":0},0,{"$f":"CG705*Direct_cost_personnel*$F705*$G705/CPI_2001*12/1000000/$E705*$CK705","v":0},0,{"$f":"CI705*Direct_cost_personnel*$F705*$G705/CPI_2001*12/1000000/$E705*$CK705","v":0},0,null,null,null,11]
["Mexico",2012,null,null,null,0.66923569999999999,229.59399999999999,44.455633999999996,1.9625790000000001,3.5524849999999999,34.402515999999999,0,0.58092600000000005,3.957128,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV706*Include_Iraq","v":0},{"$f":"DW706*Include_Iraq","v":0},0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V706:$BV706*INDIRECT(\"Months_non_UN_operation\"&$B706),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V706:$BV706))-IF($AV$19=BY$19,$AV706)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V706:$BV706*INDIRECT(\"Months_non_UN_operation\"&$B706),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V706:$BV706))-IF($AV$19=CA$19,$AV706)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V706:$BV706*INDIRECT(\"Months_non_UN_operation\"&$B706),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V706:$BV706))-IF($AV$19=CC$19,$AV706)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V706:$BV706*INDIRECT(\"Months_non_UN_operation\"&$B706),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V706:$BV706))-IF($AV$19=CE$19,$AV706)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V706:$BV706*INDIRECT(\"Months_non_UN_operation\"&$B706),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V706:$BV706))-IF($AV$19=CG$19,$AV706)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V706:$BV706*INDIRECT(\"Months_non_UN_operation\"&$B706),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V706:$BV706))-IF($AV$19=CI$19,$AV706)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B706-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O706*(Direct_cost_personnel*$F706-UN_compensation)*$G706/CPI_2001*12/1000000/$E706*$CK706","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"P706*(Direct_cost_personnel*$F706-UN_compensation)*$G706/CPI_2001*12/1000000/$E706*$CK706","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"Q706*(Direct_cost_personnel*$F706-UN_compensation)*$G706/CPI_2001*12/1000000/$E706*$CK706","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"R706*(Direct_cost_personnel*$F706-UN_compensation)*$G706/CPI_2001*12/1000000/$E706*$CK706","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"S706*(Direct_cost_personnel*$F706-UN_compensation)*$G706/CPI_2001*12/1000000/$E706*$CK706","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"T706*(Direct_cost_personnel*$F706-UN_compensation)*$G706/CPI_2001*12/1000000/$E706*$CK706","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"U706*(Direct_cost_personnel*$F706-UN_compensation)*$G706/CPI_2001*12/1000000/$E706*$CK706","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BW706*Direct_cost_personnel*$F706*$G706/CPI_2001*12/1000000/$E706*$CK706","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BY706*Direct_cost_personnel*$F706*$G706/CPI_2001*12/1000000/$E706*$CK706","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CA706*Direct_cost_personnel*$F706*$G706/CPI_2001*12/1000000/$E706*$CK706","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CC706*Direct_cost_personnel*$F706*$G706/CPI_2001*12/1000000/$E706*$CK706","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CE706*Direct_cost_personnel*$F706*$G706/CPI_2001*12/1000000/$E706*$CK706","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CG706*Direct_cost_personnel*$F706*$G706/CPI_2001*12/1000000/$E706*$CK706","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CI706*Direct_cost_personnel*$F706*$G706/CPI_2001*12/1000000/$E706*$CK706","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Netherlands",2012,37400,10400,770000,1.09358585,229.59399999999999,89.851025000000007,3.220037,5.251557,74.311451000000005,0,2.286969,4.7810110000000003,33.8333333333333,0,11.9166666666667,20.8333333333333,1.0833333333333299,0,0,null,null,null,null,null,null,null,null,null,null,5,null,null,3,null,null,null,null,null,{"$f":"Include_Afghanistan*DX707","v":0},{"$f":"Include_Afghanistan*DY707","v":0},{"$f":"Include_Afghanistan*DZ707","v":0},null,null,null,9,null,{"$f":"IF(NOT(ISBLANK(AV707)),Personnel_plane*AV707,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV707*Include_Iraq","v":0},{"$f":"DW707*Include_Iraq","v":0},17,17,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V707:$BV707*INDIRECT(\"Months_non_UN_operation\"&$B707),0))/12","v":14},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V707:$BV707))-IF($AV$19=BY$19,$AV707)","v":14},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V707:$BV707*INDIRECT(\"Months_non_UN_operation\"&$B707),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V707:$BV707))-IF($AV$19=CA$19,$AV707)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V707:$BV707*INDIRECT(\"Months_non_UN_operation\"&$B707),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V707:$BV707))-IF($AV$19=CC$19,$AV707)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V707:$BV707*INDIRECT(\"Months_non_UN_operation\"&$B707),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V707:$BV707))-IF($AV$19=CE$19,$AV707)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V707:$BV707*INDIRECT(\"Months_non_UN_operation\"&$B707),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V707:$BV707))-IF($AV$19=CG$19,$AV707)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V707:$BV707*INDIRECT(\"Months_non_UN_operation\"&$B707),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V707:$BV707))-IF($AV$19=CI$19,$AV707)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B707-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O707*(Direct_cost_personnel*$F707-UN_compensation)*$G707/CPI_2001*12/1000000/$E707*$CK707","v":2.5347764954510559E-5},4.5600834588802605E-5,{"$f":"P707*(Direct_cost_personnel*$F707-UN_compensation)*$G707/CPI_2001*12/1000000/$E707*$CK707","v":0},0,{"$f":"Q707*(Direct_cost_personnel*$F707-UN_compensation)*$G707/CPI_2001*12/1000000/$E707*$CK707","v":8.9279073608251822E-6},1.6061377699997039E-5,{"$f":"R707*(Direct_cost_personnel*$F707-UN_compensation)*$G707/CPI_2001*12/1000000/$E707*$CK707","v":1.5608229651792209E-5},2.8079331643351341E-5,{"$f":"S707*(Direct_cost_personnel*$F707-UN_compensation)*$G707/CPI_2001*12/1000000/$E707*$CK707","v":8.1162794189319351E-7},1.4601252454542676E-6,{"$f":"T707*(Direct_cost_personnel*$F707-UN_compensation)*$G707/CPI_2001*12/1000000/$E707*$CK707","v":0},0,{"$f":"U707*(Direct_cost_personnel*$F707-UN_compensation)*$G707/CPI_2001*12/1000000/$E707*$CK707","v":0},0,4.3550114622544671E-4,1.5607276649190689E-5,2.5453900976291236E-5,3.6018200224400469E-4,0,1.108476637725684E-5,2.3173199978703295E-5,{"$f":"BW707*Direct_cost_personnel*$F707*$G707/CPI_2001*12/1000000/$E707*$CK707","v":1.4018168936335331E-5},2.2912734620974736E-5,{"$f":"BY707*Direct_cost_personnel*$F707*$G707/CPI_2001*12/1000000/$E707*$CK707","v":1.1544374418158505E-5},1.8869310864332131E-5,{"$f":"CA707*Direct_cost_personnel*$F707*$G707/CPI_2001*12/1000000/$E707*$CK707","v":0},0,{"$f":"CC707*Direct_cost_personnel*$F707*$G707/CPI_2001*12/1000000/$E707*$CK707","v":2.4737945181768229E-6},4.0434237566426002E-6,{"$f":"CE707*Direct_cost_personnel*$F707*$G707/CPI_2001*12/1000000/$E707*$CK707","v":0},0,{"$f":"CG707*Direct_cost_personnel*$F707*$G707/CPI_2001*12/1000000/$E707*$CK707","v":0},0,{"$f":"CI707*Direct_cost_personnel*$F707*$G707/CPI_2001*12/1000000/$E707*$CK707","v":0},0,null,null,null,500]
["New Zealand",2012,8550,2320,167000,1.2856200900000001,229.59399999999999,13.787908,0.47389399999999998,0.77286900000000003,11.500951000000001,0,0.33657300000000001,0.70362100000000005,18,0,9.6666666666666696,2.9166666666666701,1,4.4166666666666696,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX708","v":0},{"$f":"Include_Afghanistan*DY708","v":0},{"$f":"Include_Afghanistan*DZ708","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV708)),Personnel_plane*AV708,0)","v":0},null,null,null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,45,null,null,27,null,{"$f":"DV708*Include_Iraq","v":0},{"$f":"DW708*Include_Iraq","v":0},100,100,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V708:$BV708*INDIRECT(\"Months_non_UN_operation\"&$B708),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V708:$BV708))-IF($AV$19=BY$19,$AV708)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V708:$BV708*INDIRECT(\"Months_non_UN_operation\"&$B708),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V708:$BV708))-IF($AV$19=CA$19,$AV708)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V708:$BV708*INDIRECT(\"Months_non_UN_operation\"&$B708),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V708:$BV708))-IF($AV$19=CC$19,$AV708)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V708:$BV708*INDIRECT(\"Months_non_UN_operation\"&$B708),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V708:$BV708))-IF($AV$19=CE$19,$AV708)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V708:$BV708*INDIRECT(\"Months_non_UN_operation\"&$B708),0))/12","v":72},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V708:$BV708))-IF($AV$19=CG$19,$AV708)","v":72},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V708:$BV708*INDIRECT(\"Months_non_UN_operation\"&$B708),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V708:$BV708))-IF($AV$19=CI$19,$AV708)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B708-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O708*(Direct_cost_personnel*$F708-UN_compensation)*$G708/CPI_2001*12/1000000/$E708*$CK708","v":7.4196222461812473E-5},1.0915280380033501E-4,{"$f":"P708*(Direct_cost_personnel*$F708-UN_compensation)*$G708/CPI_2001*12/1000000/$E708*$CK708","v":0},0,{"$f":"Q708*(Direct_cost_personnel*$F708-UN_compensation)*$G708/CPI_2001*12/1000000/$E708*$CK708","v":3.9846119470232648E-5},5.8619098337216973E-5,{"$f":"R708*(Direct_cost_personnel*$F708-UN_compensation)*$G708/CPI_2001*12/1000000/$E708*$CK708","v":1.2022536047052965E-5},1.7686796912091343E-5,{"$f":"S708*(Direct_cost_personnel*$F708-UN_compensation)*$G708/CPI_2001*12/1000000/$E708*$CK708","v":4.1220123589895833E-6},6.0640446555741678E-6,{"$f":"T708*(Direct_cost_personnel*$F708-UN_compensation)*$G708/CPI_2001*12/1000000/$E708*$CK708","v":1.8205554585537337E-5},2.6782863895452586E-5,{"$f":"U708*(Direct_cost_personnel*$F708-UN_compensation)*$G708/CPI_2001*12/1000000/$E708*$CK708","v":0},0,3.0813348618621036E-4,1.0590628418954344E-5,1.7272150302660143E-5,2.5702435250414947E-4,0,7.5217655822878561E-6,1.5724589378158566E-5,{"$f":"BW708*Direct_cost_personnel*$F708*$G708/CPI_2001*12/1000000/$E708*$CK708","v":4.4696795749684873E-4},6.0640446555741668E-4,{"$f":"BY708*Direct_cost_personnel*$F708*$G708/CPI_2001*12/1000000/$E708*$CK708","v":0},0,{"$f":"CA708*Direct_cost_personnel*$F708*$G708/CPI_2001*12/1000000/$E708*$CK708","v":1.2515102809911765E-4},1.6979325035607667E-4,{"$f":"CC708*Direct_cost_personnel*$F708*$G708/CPI_2001*12/1000000/$E708*$CK708","v":0},0,{"$f":"CE708*Direct_cost_personnel*$F708*$G708/CPI_2001*12/1000000/$E708*$CK708","v":0},0,{"$f":"CG708*Direct_cost_personnel*$F708*$G708/CPI_2001*12/1000000/$E708*$CK708","v":3.2181692939773103E-4},4.3661121520134004E-4,{"$f":"CI708*Direct_cost_personnel*$F708*$G708/CPI_2001*12/1000000/$E708*$CK708","v":0},0,null,null,null,155]
["Norway",2012,24500,6850,499000,1.8081020000000001,229.59399999999999,41.274951000000001,1.5119400000000001,2.4658250000000002,33.978473000000001,0,1.0738270000000001,2.2448860000000002,58.5,1,13.1666666666667,36.0833333333333,2.4166666666666701,0,5.8333333333333304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX709","v":0},{"$f":"Include_Afghanistan*DY709","v":0},{"$f":"Include_Afghanistan*DZ709","v":0},null,null,null,3,null,{"$f":"IF(NOT(ISBLANK(AV709)),Personnel_plane*AV709,0)","v":0},null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV709*Include_Iraq","v":0},{"$f":"DW709*Include_Iraq","v":0},6,6,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V709:$BV709*INDIRECT(\"Months_non_UN_operation\"&$B709),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V709:$BV709))-IF($AV$19=BY$19,$AV709)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V709:$BV709*INDIRECT(\"Months_non_UN_operation\"&$B709),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V709:$BV709))-IF($AV$19=CA$19,$AV709)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V709:$BV709*INDIRECT(\"Months_non_UN_operation\"&$B709),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V709:$BV709))-IF($AV$19=CC$19,$AV709)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V709:$BV709*INDIRECT(\"Months_non_UN_operation\"&$B709),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V709:$BV709))-IF($AV$19=CE$19,$AV709)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V709:$BV709*INDIRECT(\"Months_non_UN_operation\"&$B709),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V709:$BV709))-IF($AV$19=CG$19,$AV709)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V709:$BV709*INDIRECT(\"Months_non_UN_operation\"&$B709),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V709:$BV709))-IF($AV$19=CI$19,$AV709)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B709-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O709*(Direct_cost_personnel*$F709-UN_compensation)*$G709/CPI_2001*12/1000000/$E709*$CK709","v":1.1626509015127203E-4},1.2233107702215443E-4,{"$f":"P709*(Direct_cost_personnel*$F709-UN_compensation)*$G709/CPI_2001*12/1000000/$E709*$CK709","v":1.9874374384832826E-6},2.0911295217462297E-6,{"$f":"Q709*(Direct_cost_personnel*$F709-UN_compensation)*$G709/CPI_2001*12/1000000/$E709*$CK709","v":2.6167926273363284E-5},2.7533205369658764E-5,{"$f":"R709*(Direct_cost_personnel*$F709-UN_compensation)*$G709/CPI_2001*12/1000000/$E709*$CK709","v":7.1713367571938364E-5},7.5454923576343048E-5,{"$f":"S709*(Direct_cost_personnel*$F709-UN_compensation)*$G709/CPI_2001*12/1000000/$E709*$CK709","v":4.8029738096679395E-6},5.0535630108867288E-6,{"$f":"T709*(Direct_cost_personnel*$F709-UN_compensation)*$G709/CPI_2001*12/1000000/$E709*$CK709","v":0},0,{"$f":"U709*(Direct_cost_personnel*$F709-UN_compensation)*$G709/CPI_2001*12/1000000/$E709*$CK709","v":1.159338505781914E-5},1.2198255543519668E-5,3.0870453713078275E-4,1.1308135480754798E-5,1.8442453517885763E-5,2.5413255559954024E-4,0,8.0313909274789223E-6,1.6790001605123031E-5,{"$f":"BW709*Direct_cost_personnel*$F709*$G709/CPI_2001*12/1000000/$E709*$CK709","v":1.2622745974408442E-5},1.2546777130477377E-5,{"$f":"BY709*Direct_cost_personnel*$F709*$G709/CPI_2001*12/1000000/$E709*$CK709","v":6.3113729872042211E-6},6.2733885652386887E-6,{"$f":"CA709*Direct_cost_personnel*$F709*$G709/CPI_2001*12/1000000/$E709*$CK709","v":6.3113729872042211E-6},6.2733885652386887E-6,{"$f":"CC709*Direct_cost_personnel*$F709*$G709/CPI_2001*12/1000000/$E709*$CK709","v":0},0,{"$f":"CE709*Direct_cost_personnel*$F709*$G709/CPI_2001*12/1000000/$E709*$CK709","v":0},0,{"$f":"CG709*Direct_cost_personnel*$F709*$G709/CPI_2001*12/1000000/$E709*$CK709","v":0},0,{"$f":"CI709*Direct_cost_personnel*$F709*$G709/CPI_2001*12/1000000/$E709*$CK709","v":0},0,null,null,null,145]
["Poland",2012,96000,8620,470000,0.608881652,229.59399999999999,13.988871,0.78317999999999999,0.70322899999999999,11.556001999999999,0,0.30624099999999999,0.64021899999999998,13,0.58333333333333304,0,11.4166666666667,1,0,0,null,null,null,null,null,null,null,null,null,null,47,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX710","v":0},{"$f":"Include_Afghanistan*DY710","v":0},{"$f":"Include_Afghanistan*DZ710","v":0},null,null,null,160,null,{"$f":"IF(NOT(ISBLANK(AV710)),Personnel_plane*AV710,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV710*Include_Iraq","v":0},{"$f":"DW710*Include_Iraq","v":0},207,207,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V710:$BV710*INDIRECT(\"Months_non_UN_operation\"&$B710),0))/12","v":207},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V710:$BV710))-IF($AV$19=BY$19,$AV710)","v":207},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V710:$BV710*INDIRECT(\"Months_non_UN_operation\"&$B710),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V710:$BV710))-IF($AV$19=CA$19,$AV710)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V710:$BV710*INDIRECT(\"Months_non_UN_operation\"&$B710),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V710:$BV710))-IF($AV$19=CC$19,$AV710)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V710:$BV710*INDIRECT(\"Months_non_UN_operation\"&$B710),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V710:$BV710))-IF($AV$19=CE$19,$AV710)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V710:$BV710*INDIRECT(\"Months_non_UN_operation\"&$B710),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V710:$BV710))-IF($AV$19=CG$19,$AV710)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V710:$BV710*INDIRECT(\"Months_non_UN_operation\"&$B710),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V710:$BV710))-IF($AV$19=CI$19,$AV710)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B710-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O710*(Direct_cost_personnel*$F710-UN_compensation)*$G710/CPI_2001*12/1000000/$E710*$CK710","v":8.1722660706530764E-6},9.2691203042211585E-6,{"$f":"P710*(Direct_cost_personnel*$F710-UN_compensation)*$G710/CPI_2001*12/1000000/$E710*$CK710","v":3.6670424676007381E-7},4.159220649330005E-7,{"$f":"Q710*(Direct_cost_personnel*$F710-UN_compensation)*$G710/CPI_2001*12/1000000/$E710*$CK710","v":0},0,{"$f":"R710*(Direct_cost_personnel*$F710-UN_compensation)*$G710/CPI_2001*12/1000000/$E710*$CK710","v":7.1769259723043267E-6},8.1401889851173231E-6,{"$f":"S710*(Direct_cost_personnel*$F710-UN_compensation)*$G710/CPI_2001*12/1000000/$E710*$CK710","v":6.2863585158869831E-7},7.130092541708583E-7,{"$f":"T710*(Direct_cost_personnel*$F710-UN_compensation)*$G710/CPI_2001*12/1000000/$E710*$CK710","v":0},0,{"$f":"U710*(Direct_cost_personnel*$F710-UN_compensation)*$G710/CPI_2001*12/1000000/$E710*$CK710","v":0},0,1.1108151623278718E-4,6.2190023686110388E-6,5.5841349583441499E-6,9.1762818010768788E-5,0,2.4317698413721146E-6,5.0837910536910925E-6,{"$f":"BW710*Direct_cost_personnel*$F710*$G710/CPI_2001*12/1000000/$E710*$CK710","v":1.5569891487284937E-4},1.475929156133677E-4,{"$f":"BY710*Direct_cost_personnel*$F710*$G710/CPI_2001*12/1000000/$E710*$CK710","v":1.5569891487284937E-4},1.475929156133677E-4,{"$f":"CA710*Direct_cost_personnel*$F710*$G710/CPI_2001*12/1000000/$E710*$CK710","v":0},0,{"$f":"CC710*Direct_cost_personnel*$F710*$G710/CPI_2001*12/1000000/$E710*$CK710","v":0},0,{"$f":"CE710*Direct_cost_personnel*$F710*$G710/CPI_2001*12/1000000/$E710*$CK710","v":0},0,{"$f":"CG710*Direct_cost_personnel*$F710*$G710/CPI_2001*12/1000000/$E710*$CK710","v":0},0,{"$f":"CI710*Direct_cost_personnel*$F710*$G710/CPI_2001*12/1000000/$E710*$CK710","v":0},0,null,null,null,1800]
["Portugal",2012,42600,2600,210000,0.86288094500000001,229.59399999999999,32.880947000000006,0.440386,2.555202,23.736853,0,0.94323800000000002,5.2052680000000002,212.583333333333,1,53.6666666666667,0,1,156.916666666667,0,null,null,null,null,null,null,null,null,null,null,6,null,null,2,null,null,null,null,null,{"$f":"Include_Afghanistan*DX711","v":0},{"$f":"Include_Afghanistan*DY711","v":0},{"$f":"Include_Afghanistan*DZ711","v":0},null,null,null,168,null,{"$f":"IF(NOT(ISBLANK(AV711)),Personnel_plane*AV711,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"DV711*Include_Iraq","v":0},{"$f":"DW711*Include_Iraq","v":0},{"$f":"SUMPRODUCT(V711:BV711,INDIRECT(\"Months_non_UN_operation\"&B711))/12","v":178},{"$f":"SUM(W711:BV711)-AV711","v":178},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V711:$BV711*INDIRECT(\"Months_non_UN_operation\"&$B711),0))/12","v":174},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V711:$BV711))-IF($AV$19=BY$19,$AV711)","v":174},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V711:$BV711*INDIRECT(\"Months_non_UN_operation\"&$B711),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V711:$BV711))-IF($AV$19=CA$19,$AV711)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V711:$BV711*INDIRECT(\"Months_non_UN_operation\"&$B711),0))/12","v":4},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V711:$BV711))-IF($AV$19=CC$19,$AV711)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V711:$BV711*INDIRECT(\"Months_non_UN_operation\"&$B711),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V711:$BV711))-IF($AV$19=CE$19,$AV711)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V711:$BV711*INDIRECT(\"Months_non_UN_operation\"&$B711),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V711:$BV711))-IF($AV$19=CG$19,$AV711)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V711:$BV711*INDIRECT(\"Months_non_UN_operation\"&$B711),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V711:$BV711))-IF($AV$19=CI$19,$AV711)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B711-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O711*(Direct_cost_personnel*$F711-UN_compensation)*$G711/CPI_2001*12/1000000/$E711*$CK711","v":4.4838068510898377E-4},2.3058479095562339E-4,{"$f":"P711*(Direct_cost_personnel*$F711-UN_compensation)*$G711/CPI_2001*12/1000000/$E711*$CK711","v":2.1091996163495937E-6},1.0846795340915268E-6,{"$f":"Q711*(Direct_cost_personnel*$F711-UN_compensation)*$G711/CPI_2001*12/1000000/$E711*$CK711","v":1.1319371274409494E-4},5.8211134996245304E-5,{"$f":"R711*(Direct_cost_personnel*$F711-UN_compensation)*$G711/CPI_2001*12/1000000/$E711*$CK711","v":0},0,{"$f":"S711*(Direct_cost_personnel*$F711-UN_compensation)*$G711/CPI_2001*12/1000000/$E711*$CK711","v":2.1091996163495937E-6},1.0846795340915268E-6,{"$f":"T711*(Direct_cost_personnel*$F711-UN_compensation)*$G711/CPI_2001*12/1000000/$E711*$CK711","v":3.3096857313219113E-4},1.7020429689119576E-4,{"$f":"U711*(Direct_cost_personnel*$F711-UN_compensation)*$G711/CPI_2001*12/1000000/$E711*$CK711","v":0},0,5.8436206369472815E-4,7.8265650859224494E-6,4.541119554363493E-5,4.2185270408113233E-4,0,1.6763279483260864E-5,9.2508319500777454E-5,{"$f":"BW711*Direct_cost_personnel*$F711*$G711/CPI_2001*12/1000000/$E711*$CK711","v":4.2465065391112723E-4},1.9307295706829178E-4,{"$f":"BY711*Direct_cost_personnel*$F711*$G711/CPI_2001*12/1000000/$E711*$CK711","v":4.1510794258728173E-4},1.887342389319257E-4,{"$f":"CA711*Direct_cost_personnel*$F711*$G711/CPI_2001*12/1000000/$E711*$CK711","v":0},0,{"$f":"CC711*Direct_cost_personnel*$F711*$G711/CPI_2001*12/1000000/$E711*$CK711","v":9.5427113238455555E-6},4.3387181363661073E-6,{"$f":"CE711*Direct_cost_personnel*$F711*$G711/CPI_2001*12/1000000/$E711*$CK711","v":0},0,{"$f":"CG711*Direct_cost_personnel*$F711*$G711/CPI_2001*12/1000000/$E711*$CK711","v":0},0,{"$f":"CI711*Direct_cost_personnel*$F711*$G711/CPI_2001*12/1000000/$E711*$CK711","v":0},0,null,null,null,141]
["Russia",2012,null,null,null,0.80450433499999996,229.59399999999999,3.3410859999999998,0.14871899999999999,0.239369,2.5541390000000002,0,0.100132,0.29872700000000002,111.666666666667,0,4.1666666666666696,102.166666666667,0,2.3333333333333299,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV712*Include_Iraq","v":0},{"$f":"DW712*Include_Iraq","v":0},0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V712:$BV712*INDIRECT(\"Months_non_UN_operation\"&$B712),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V712:$BV712))-IF($AV$19=BY$19,$AV712)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V712:$BV712*INDIRECT(\"Months_non_UN_operation\"&$B712),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V712:$BV712))-IF($AV$19=CA$19,$AV712)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V712:$BV712*INDIRECT(\"Months_non_UN_operation\"&$B712),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V712:$BV712))-IF($AV$19=CC$19,$AV712)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V712:$BV712*INDIRECT(\"Months_non_UN_operation\"&$B712),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V712:$BV712))-IF($AV$19=CE$19,$AV712)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V712:$BV712*INDIRECT(\"Months_non_UN_operation\"&$B712),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V712:$BV712))-IF($AV$19=CG$19,$AV712)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V712:$BV712*INDIRECT(\"Months_non_UN_operation\"&$B712),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V712:$BV712))-IF($AV$19=CI$19,$AV712)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B712-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O712*(Direct_cost_personnel*$F712-UN_compensation)*$G712/CPI_2001*12/1000000/$E712*$CK712","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"P712*(Direct_cost_personnel*$F712-UN_compensation)*$G712/CPI_2001*12/1000000/$E712*$CK712","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"Q712*(Direct_cost_personnel*$F712-UN_compensation)*$G712/CPI_2001*12/1000000/$E712*$CK712","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"R712*(Direct_cost_personnel*$F712-UN_compensation)*$G712/CPI_2001*12/1000000/$E712*$CK712","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"S712*(Direct_cost_personnel*$F712-UN_compensation)*$G712/CPI_2001*12/1000000/$E712*$CK712","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"T712*(Direct_cost_personnel*$F712-UN_compensation)*$G712/CPI_2001*12/1000000/$E712*$CK712","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"U712*(Direct_cost_personnel*$F712-UN_compensation)*$G712/CPI_2001*12/1000000/$E712*$CK712","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BW712*Direct_cost_personnel*$F712*$G712/CPI_2001*12/1000000/$E712*$CK712","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BY712*Direct_cost_personnel*$F712*$G712/CPI_2001*12/1000000/$E712*$CK712","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CA712*Direct_cost_personnel*$F712*$G712/CPI_2001*12/1000000/$E712*$CK712","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CC712*Direct_cost_personnel*$F712*$G712/CPI_2001*12/1000000/$E712*$CK712","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CE712*Direct_cost_personnel*$F712*$G712/CPI_2001*12/1000000/$E712*$CK712","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CG712*Direct_cost_personnel*$F712*$G712/CPI_2001*12/1000000/$E712*$CK712","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CI712*Direct_cost_personnel*$F712*$G712/CPI_2001*12/1000000/$E712*$CK712","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Saudi Arabia",2012,null,null,null,0.80205360000000003,229.59399999999999,160.93769,1.030232,11.178388,137.963449,0,2.4366340000000002,8.3289869999999997,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV713*Include_Iraq","v":0},{"$f":"DW713*Include_Iraq","v":0},0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V713:$BV713*INDIRECT(\"Months_non_UN_operation\"&$B713),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V713:$BV713))-IF($AV$19=BY$19,$AV713)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V713:$BV713*INDIRECT(\"Months_non_UN_operation\"&$B713),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V713:$BV713))-IF($AV$19=CA$19,$AV713)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V713:$BV713*INDIRECT(\"Months_non_UN_operation\"&$B713),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V713:$BV713))-IF($AV$19=CC$19,$AV713)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V713:$BV713*INDIRECT(\"Months_non_UN_operation\"&$B713),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V713:$BV713))-IF($AV$19=CE$19,$AV713)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V713:$BV713*INDIRECT(\"Months_non_UN_operation\"&$B713),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V713:$BV713))-IF($AV$19=CG$19,$AV713)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V713:$BV713*INDIRECT(\"Months_non_UN_operation\"&$B713),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V713:$BV713))-IF($AV$19=CI$19,$AV713)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B713-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O713*(Direct_cost_personnel*$F713-UN_compensation)*$G713/CPI_2001*12/1000000/$E713*$CK713","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"P713*(Direct_cost_personnel*$F713-UN_compensation)*$G713/CPI_2001*12/1000000/$E713*$CK713","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"Q713*(Direct_cost_personnel*$F713-UN_compensation)*$G713/CPI_2001*12/1000000/$E713*$CK713","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"R713*(Direct_cost_personnel*$F713-UN_compensation)*$G713/CPI_2001*12/1000000/$E713*$CK713","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"S713*(Direct_cost_personnel*$F713-UN_compensation)*$G713/CPI_2001*12/1000000/$E713*$CK713","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"T713*(Direct_cost_personnel*$F713-UN_compensation)*$G713/CPI_2001*12/1000000/$E713*$CK713","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"U713*(Direct_cost_personnel*$F713-UN_compensation)*$G713/CPI_2001*12/1000000/$E713*$CK713","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BW713*Direct_cost_personnel*$F713*$G713/CPI_2001*12/1000000/$E713*$CK713","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BY713*Direct_cost_personnel*$F713*$G713/CPI_2001*12/1000000/$E713*$CK713","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CA713*Direct_cost_personnel*$F713*$G713/CPI_2001*12/1000000/$E713*$CK713","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CC713*Direct_cost_personnel*$F713*$G713/CPI_2001*12/1000000/$E713*$CK713","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CE713*Direct_cost_personnel*$F713*$G713/CPI_2001*12/1000000/$E713*$CK713","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CG713*Direct_cost_personnel*$F713*$G713/CPI_2001*12/1000000/$E713*$CK713","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CI713*Direct_cost_personnel*$F713*$G713/CPI_2001*12/1000000/$E713*$CK713","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Slovakia",2012,15850,1000,91200,0.69689820000000002,229.59399999999999,94.011917000000011,5.074516,10.432043999999999,64.899054000000007,0,0.171961,13.434341999999999,161.083333333333,158.916666666667,2.1666666666666701,0,0,0,0,null,null,null,null,null,null,null,null,null,null,34,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX714","v":0},{"$f":"Include_Afghanistan*DY714","v":0},{"$f":"Include_Afghanistan*DZ714","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV714)),Personnel_plane*AV714,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV714*Include_Iraq","v":0},{"$f":"DW714*Include_Iraq","v":0},34,34,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V714:$BV714*INDIRECT(\"Months_non_UN_operation\"&$B714),0))/12","v":34},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V714:$BV714))-IF($AV$19=BY$19,$AV714)","v":34},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V714:$BV714*INDIRECT(\"Months_non_UN_operation\"&$B714),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V714:$BV714))-IF($AV$19=CA$19,$AV714)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V714:$BV714*INDIRECT(\"Months_non_UN_operation\"&$B714),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V714:$BV714))-IF($AV$19=CC$19,$AV714)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V714:$BV714*INDIRECT(\"Months_non_UN_operation\"&$B714),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V714:$BV714))-IF($AV$19=CE$19,$AV714)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V714:$BV714*INDIRECT(\"Months_non_UN_operation\"&$B714),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V714:$BV714))-IF($AV$19=CG$19,$AV714)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V714:$BV714*INDIRECT(\"Months_non_UN_operation\"&$B714),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V714:$BV714))-IF($AV$19=CI$19,$AV714)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B714-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O714*(Direct_cost_personnel*$F714-UN_compensation)*$G714/CPI_2001*12/1000000/$E714*$CK714","v":6.1211954946855578E-4},4.1589480432431368E-4,{"$f":"P714*(Direct_cost_personnel*$F714-UN_compensation)*$G714/CPI_2001*12/1000000/$E714*$CK714","v":6.038861773598244E-4},4.1030077177779071E-4,{"$f":"Q714*(Direct_cost_personnel*$F714-UN_compensation)*$G714/CPI_2001*12/1000000/$E714*$CK714","v":8.2333721087338379E-6},5.5940325465246736E-6,{"$f":"R714*(Direct_cost_personnel*$F714-UN_compensation)*$G714/CPI_2001*12/1000000/$E714*$CK714","v":0},0,{"$f":"S714*(Direct_cost_personnel*$F714-UN_compensation)*$G714/CPI_2001*12/1000000/$E714*$CK714","v":0},0,{"$f":"T714*(Direct_cost_personnel*$F714-UN_compensation)*$G714/CPI_2001*12/1000000/$E714*$CK714","v":0},0,{"$f":"U714*(Direct_cost_personnel*$F714-UN_compensation)*$G714/CPI_2001*12/1000000/$E714*$CK714","v":0},0,3.8472026385359677E-3,2.0766187912637696E-4,4.2690531671770197E-4,2.6558315132249486E-3,0,7.0370739586693412E-6,5.4976685550827092E-4,{"$f":"BW714*Direct_cost_personnel*$F714*$G714/CPI_2001*12/1000000/$E714*$CK714","v":1.5084594238262306E-4},8.7783279960848581E-5,{"$f":"BY714*Direct_cost_personnel*$F714*$G714/CPI_2001*12/1000000/$E714*$CK714","v":1.5084594238262306E-4},8.7783279960848581E-5,{"$f":"CA714*Direct_cost_personnel*$F714*$G714/CPI_2001*12/1000000/$E714*$CK714","v":0},0,{"$f":"CC714*Direct_cost_personnel*$F714*$G714/CPI_2001*12/1000000/$E714*$CK714","v":0},0,{"$f":"CE714*Direct_cost_personnel*$F714*$G714/CPI_2001*12/1000000/$E714*$CK714","v":0},0,{"$f":"CG714*Direct_cost_personnel*$F714*$G714/CPI_2001*12/1000000/$E714*$CK714","v":0},0,{"$f":"CI714*Direct_cost_personnel*$F714*$G714/CPI_2001*12/1000000/$E714*$CK714","v":0},0,null,null,null,343]
["South Korea",2012,655000,29000,1150000,0.716188669,229.59399999999999,0.14788399999999999,6.502E-3,1.1325999999999999E-2,0.11397,0,3.29E-3,1.2796E-2,628.16666666666697,0,380.91666666666703,16.3333333333333,7,2.3333333333333299,221.583333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX715","v":0},{"$f":"Include_Afghanistan*DY715","v":0},{"$f":"Include_Afghanistan*DZ715","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV715)),Personnel_plane*AV715,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV715*Include_Iraq","v":0},{"$f":"DW715*Include_Iraq","v":0},0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V715:$BV715*INDIRECT(\"Months_non_UN_operation\"&$B715),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V715:$BV715))-IF($AV$19=BY$19,$AV715)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V715:$BV715*INDIRECT(\"Months_non_UN_operation\"&$B715),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V715:$BV715))-IF($AV$19=CA$19,$AV715)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V715:$BV715*INDIRECT(\"Months_non_UN_operation\"&$B715),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V715:$BV715))-IF($AV$19=CC$19,$AV715)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V715:$BV715*INDIRECT(\"Months_non_UN_operation\"&$B715),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V715:$BV715))-IF($AV$19=CE$19,$AV715)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V715:$BV715*INDIRECT(\"Months_non_UN_operation\"&$B715),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V715:$BV715))-IF($AV$19=CG$19,$AV715)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V715:$BV715*INDIRECT(\"Months_non_UN_operation\"&$B715),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V715:$BV715))-IF($AV$19=CI$19,$AV715)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B715-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O715*(Direct_cost_personnel*$F715-UN_compensation)*$G715/CPI_2001*12/1000000/$E715*$CK715","v":1.9542088045187335E-4},9.0259045476680748E-5,{"$f":"P715*(Direct_cost_personnel*$F715-UN_compensation)*$G715/CPI_2001*12/1000000/$E715*$CK715","v":0},0,{"$f":"Q715*(Direct_cost_personnel*$F715-UN_compensation)*$G715/CPI_2001*12/1000000/$E715*$CK715","v":1.1850210195615727E-4},5.473256790579834E-5,{"$f":"R715*(Direct_cost_personnel*$F715-UN_compensation)*$G715/CPI_2001*12/1000000/$E715*$CK715","v":5.0812539889316908E-6},2.3468788688550517E-6,{"$f":"S715*(Direct_cost_personnel*$F715-UN_compensation)*$G715/CPI_2001*12/1000000/$E715*$CK715","v":2.1776802809707285E-6},1.0058052295093101E-6,{"$f":"T715*(Direct_cost_personnel*$F715-UN_compensation)*$G715/CPI_2001*12/1000000/$E715*$CK715","v":7.2589342699024185E-7},3.352684098364362E-7,{"$f":"U715*(Direct_cost_personnel*$F715-UN_compensation)*$G715/CPI_2001*12/1000000/$E715*$CK715","v":6.8933950798823326E-5},3.1838525062681568E-5,4.7993269885366689E-7,2.1101149603381994E-8,3.6756631868333504E-8,3.6987050450591292E-7,0,1.0677142755325554E-8,4.1527270120713013E-8,{"$f":"BW715*Direct_cost_personnel*$F715*$G715/CPI_2001*12/1000000/$E715*$CK715","v":0},0,{"$f":"BY715*Direct_cost_personnel*$F715*$G715/CPI_2001*12/1000000/$E715*$CK715","v":0},0,{"$f":"CA715*Direct_cost_personnel*$F715*$G715/CPI_2001*12/1000000/$E715*$CK715","v":0},0,{"$f":"CC715*Direct_cost_personnel*$F715*$G715/CPI_2001*12/1000000/$E715*$CK715","v":0},0,{"$f":"CE715*Direct_cost_personnel*$F715*$G715/CPI_2001*12/1000000/$E715*$CK715","v":0},0,{"$f":"CG715*Direct_cost_personnel*$F715*$G715/CPI_2001*12/1000000/$E715*$CK715","v":0},0,{"$f":"CI715*Direct_cost_personnel*$F715*$G715/CPI_2001*12/1000000/$E715*$CK715","v":0},0,null,null,null,350]
["Spain",2012,135500,11800,1340000,0.95847874899999996,229.59399999999999,275.27441299999998,2.6327310000000002,17.489343999999999,209.00205,0,5.7961309999999999,40.354157000000001,475.33333333333297,0.5,446.41666666666703,0.33333333333333298,0,7,21.0833333333333,null,null,null,null,null,null,null,null,null,null,13,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX716","v":0},{"$f":"Include_Afghanistan*DY716","v":0},{"$f":"Include_Afghanistan*DZ716","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV716)),Personnel_plane*AV716,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"DV716*Include_Iraq","v":0},{"$f":"DW716*Include_Iraq","v":0},31,31,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V716:$BV716*INDIRECT(\"Months_non_UN_operation\"&$B716),0))/12","v":13},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V716:$BV716))-IF($AV$19=BY$19,$AV716)","v":13},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V716:$BV716*INDIRECT(\"Months_non_UN_operation\"&$B716),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V716:$BV716))-IF($AV$19=CA$19,$AV716)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V716:$BV716*INDIRECT(\"Months_non_UN_operation\"&$B716),0))/12","v":18},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V716:$BV716))-IF($AV$19=CC$19,$AV716)","v":18},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V716:$BV716*INDIRECT(\"Months_non_UN_operation\"&$B716),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V716:$BV716))-IF($AV$19=CE$19,$AV716)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V716:$BV716*INDIRECT(\"Months_non_UN_operation\"&$B716),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V716:$BV716))-IF($AV$19=CG$19,$AV716)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V716:$BV716*INDIRECT(\"Months_non_UN_operation\"&$B716),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V716:$BV716))-IF($AV$19=CI$19,$AV716)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B716-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O716*(Direct_cost_personnel*$F716-UN_compensation)*$G716/CPI_2001*12/1000000/$E716*$CK716","v":1.768085377585353E-4},1.1529040804825717E-4,{"$f":"P716*(Direct_cost_personnel*$F716-UN_compensation)*$G716/CPI_2001*12/1000000/$E716*$CK716","v":1.8598373537012841E-7},1.2127322024711496E-7,{"$f":"Q716*(Direct_cost_personnel*$F716-UN_compensation)*$G716/CPI_2001*12/1000000/$E716*$CK716","v":1.6605247839629646E-4},1.082767734772992E-4,{"$f":"R716*(Direct_cost_personnel*$F716-UN_compensation)*$G716/CPI_2001*12/1000000/$E716*$CK716","v":1.2398915691341881E-7},8.0848813498076544E-8,{"$f":"S716*(Direct_cost_personnel*$F716-UN_compensation)*$G716/CPI_2001*12/1000000/$E716*$CK716","v":0},0,{"$f":"T716*(Direct_cost_personnel*$F716-UN_compensation)*$G716/CPI_2001*12/1000000/$E716*$CK716","v":2.6037722951817978E-6},1.6978250834596091E-6,{"$f":"U716*(Direct_cost_personnel*$F716-UN_compensation)*$G716/CPI_2001*12/1000000/$E716*$CK716","v":7.8423141747737335E-6},5.1136874537533384E-6,7.6668689270127958E-4,7.332611584602063E-6,4.8710850603989004E-5,5.8210688939947896E-4,0,1.6143228197818593E-5,1.1239331291539106E-4,{"$f":"BW716*Direct_cost_personnel*$F716*$G716/CPI_2001*12/1000000/$E716*$CK716","v":1.2874180531099299E-5},7.5189396553211276E-6,{"$f":"BY716*Direct_cost_personnel*$F716*$G716/CPI_2001*12/1000000/$E716*$CK716","v":5.3988499001384145E-6},3.1531037264249883E-6,{"$f":"CA716*Direct_cost_personnel*$F716*$G716/CPI_2001*12/1000000/$E716*$CK716","v":0},0,{"$f":"CC716*Direct_cost_personnel*$F716*$G716/CPI_2001*12/1000000/$E716*$CK716","v":7.4753306309608824E-6},4.3658359288961385E-6,{"$f":"CE716*Direct_cost_personnel*$F716*$G716/CPI_2001*12/1000000/$E716*$CK716","v":0},0,{"$f":"CG716*Direct_cost_personnel*$F716*$G716/CPI_2001*12/1000000/$E716*$CK716","v":0},0,{"$f":"CI716*Direct_cost_personnel*$F716*$G716/CPI_2001*12/1000000/$E716*$CK716","v":0},0,null,null,null,1450]
["Sweden",2012,20500,5790,520000,1.3390609,229.59399999999999,52.608985000000004,1.8469640000000001,3.012216,43.695717000000002,0,1.311771,2.7423169999999999,61.4166666666667,0,7.5833333333333304,43.8333333333333,7.8333333333333304,0,2.1666666666666701,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX717","v":0},{"$f":"Include_Afghanistan*DY717","v":0},{"$f":"Include_Afghanistan*DZ717","v":0},null,5,null,54,null,{"$f":"IF(NOT(ISBLANK(AV717)),Personnel_plane*AV717,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"DV717*Include_Iraq","v":0},{"$f":"DW717*Include_Iraq","v":0},68,68,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V717:$BV717*INDIRECT(\"Months_non_UN_operation\"&$B717),0))/12","v":55},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V717:$BV717))-IF($AV$19=BY$19,$AV717)","v":55},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V717:$BV717*INDIRECT(\"Months_non_UN_operation\"&$B717),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V717:$BV717))-IF($AV$19=CA$19,$AV717)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V717:$BV717*INDIRECT(\"Months_non_UN_operation\"&$B717),0))/12","v":8},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V717:$BV717))-IF($AV$19=CC$19,$AV717)","v":8},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V717:$BV717*INDIRECT(\"Months_non_UN_operation\"&$B717),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V717:$BV717))-IF($AV$19=CE$19,$AV717)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V717:$BV717*INDIRECT(\"Months_non_UN_operation\"&$B717),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V717:$BV717))-IF($AV$19=CG$19,$AV717)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V717:$BV717*INDIRECT(\"Months_non_UN_operation\"&$B717),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V717:$BV717))-IF($AV$19=CI$19,$AV717)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B717-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O717*(Direct_cost_personnel*$F717-UN_compensation)*$G717/CPI_2001*12/1000000/$E717*$CK717","v":8.4968071589392404E-5},1.2449863578722995E-4,{"$f":"P717*(Direct_cost_personnel*$F717-UN_compensation)*$G717/CPI_2001*12/1000000/$E717*$CK717","v":0},0,{"$f":"Q717*(Direct_cost_personnel*$F717-UN_compensation)*$G717/CPI_2001*12/1000000/$E717*$CK717","v":1.0491308703710586E-5},1.5372287458124718E-5,{"$f":"R717*(Direct_cost_personnel*$F717-UN_compensation)*$G717/CPI_2001*12/1000000/$E717*$CK717","v":6.0642070089579831E-5},8.8855200032676894E-5,{"$f":"S717*(Direct_cost_personnel*$F717-UN_compensation)*$G717/CPI_2001*12/1000000/$E717*$CK717","v":1.083717602361313E-5},1.5879066165535417E-5,{"$f":"T717*(Direct_cost_personnel*$F717-UN_compensation)*$G717/CPI_2001*12/1000000/$E717*$CK717","v":0},0,{"$f":"U717*(Direct_cost_personnel*$F717-UN_compensation)*$G717/CPI_2001*12/1000000/$E717*$CK717","v":2.9975167724887439E-6},4.3920821308927846E-6,3.7758398966357729E-4,1.3255987278313757E-5,2.1619206966423357E-5,3.1361188884504416E-4,0,9.4148124641633058E-6,1.9682094109632643E-5,{"$f":"BW717*Direct_cost_personnel*$F717*$G717/CPI_2001*12/1000000/$E717*$CK717","v":1.0166842813783206E-4},1.3784380841571177E-4,{"$f":"BY717*Direct_cost_personnel*$F717*$G717/CPI_2001*12/1000000/$E717*$CK717","v":8.2231816876187684E-5},1.1149131563035512E-4,{"$f":"CA717*Direct_cost_personnel*$F717*$G717/CPI_2001*12/1000000/$E717*$CK717","v":0},0,{"$f":"CC717*Direct_cost_personnel*$F717*$G717/CPI_2001*12/1000000/$E717*$CK717","v":1.1960991545627301E-5},1.6216918637142564E-5,{"$f":"CE717*Direct_cost_personnel*$F717*$G717/CPI_2001*12/1000000/$E717*$CK717","v":0},0,{"$f":"CG717*Direct_cost_personnel*$F717*$G717/CPI_2001*12/1000000/$E717*$CK717","v":7.4756197160170626E-6},1.0135574148214102E-5,{"$f":"CI717*Direct_cost_personnel*$F717*$G717/CPI_2001*12/1000000/$E717*$CK717","v":0},0,null,null,null,506]
["Switzerland",2012,23100,4760,622000,1.7401306599999999,229.59399999999999,55.949798000000001,1.9615290000000001,3.995123,45.687584000000001,0,1.39314,2.9124219999999998,23.6666666666667,0,11.3333333333333,12.3333333333333,0,0,0,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX718","v":0},{"$f":"Include_Afghanistan*DY718","v":0},{"$f":"Include_Afghanistan*DZ718","v":0},null,5,null,257,null,{"$f":"IF(NOT(ISBLANK(AV718)),Personnel_plane*AV718,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV718*Include_Iraq","v":0},{"$f":"DW718*Include_Iraq","v":0},282,282,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V718:$BV718*INDIRECT(\"Months_non_UN_operation\"&$B718),0))/12","v":277},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V718:$BV718))-IF($AV$19=BY$19,$AV718)","v":277},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V718:$BV718*INDIRECT(\"Months_non_UN_operation\"&$B718),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V718:$BV718))-IF($AV$19=CA$19,$AV718)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V718:$BV718*INDIRECT(\"Months_non_UN_operation\"&$B718),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V718:$BV718))-IF($AV$19=CC$19,$AV718)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V718:$BV718*INDIRECT(\"Months_non_UN_operation\"&$B718),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V718:$BV718))-IF($AV$19=CE$19,$AV718)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V718:$BV718*INDIRECT(\"Months_non_UN_operation\"&$B718),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V718:$BV718))-IF($AV$19=CG$19,$AV718)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V718:$BV718*INDIRECT(\"Months_non_UN_operation\"&$B718),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V718:$BV718))-IF($AV$19=CI$19,$AV718)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B718-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O718*(Direct_cost_personnel*$F718-UN_compensation)*$G718/CPI_2001*12/1000000/$E718*$CK718","v":3.6233089568104924E-5},2.9261640736235109E-5,{"$f":"P718*(Direct_cost_personnel*$F718-UN_compensation)*$G718/CPI_2001*12/1000000/$E718*$CK718","v":0},0,{"$f":"Q718*(Direct_cost_personnel*$F718-UN_compensation)*$G718/CPI_2001*12/1000000/$E718*$CK718","v":1.7351056976275522E-5},1.4012616690591399E-5,{"$f":"R718*(Direct_cost_personnel*$F718-UN_compensation)*$G718/CPI_2001*12/1000000/$E718*$CK718","v":1.8882032591829246E-5},1.5249024045643585E-5,{"$f":"S718*(Direct_cost_personnel*$F718-UN_compensation)*$G718/CPI_2001*12/1000000/$E718*$CK718","v":0},0,{"$f":"T718*(Direct_cost_personnel*$F718-UN_compensation)*$G718/CPI_2001*12/1000000/$E718*$CK718","v":0},0,{"$f":"U718*(Direct_cost_personnel*$F718-UN_compensation)*$G718/CPI_2001*12/1000000/$E718*$CK718","v":0},0,3.3571065854546688E-4,1.1769590166277832E-5,2.3971585622170452E-5,2.7413519727079866E-4,0,8.3591355744668047E-6,1.7475149911753134E-5,{"$f":"BW718*Direct_cost_personnel*$F718*$G718/CPI_2001*12/1000000/$E718*$CK718","v":4.5805833881012298E-4},3.4866687412471643E-4,{"$f":"BY718*Direct_cost_personnel*$F718*$G718/CPI_2001*12/1000000/$E718*$CK718","v":4.4993673705817031E-4},3.4248483734945556E-4,{"$f":"CA718*Direct_cost_personnel*$F718*$G718/CPI_2001*12/1000000/$E718*$CK718","v":0},0,{"$f":"CC718*Direct_cost_personnel*$F718*$G718/CPI_2001*12/1000000/$E718*$CK718","v":0},0,{"$f":"CE718*Direct_cost_personnel*$F718*$G718/CPI_2001*12/1000000/$E718*$CK718","v":0},0,{"$f":"CG718*Direct_cost_personnel*$F718*$G718/CPI_2001*12/1000000/$E718*$CK718","v":8.1216017519525347E-6},6.1820367752609289E-6,{"$f":"CI718*Direct_cost_personnel*$F718*$G718/CPI_2001*12/1000000/$E718*$CK718","v":0},0]
["Turkey",2012,null,null,null,0.70721215000000004,229.59399999999999,6.2452070000000006,0.47550100000000001,0.34934900000000002,4.9501730000000004,0,0.15213699999999999,0.31804700000000002,557.25,1.8333333333333299,399.25,112.666666666667,0.83333333333333304,13.8333333333333,28.8333333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV719*Include_Iraq","v":0},{"$f":"DW719*Include_Iraq","v":0},0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V719:$BV719*INDIRECT(\"Months_non_UN_operation\"&$B719),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V719:$BV719))-IF($AV$19=BY$19,$AV719)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V719:$BV719*INDIRECT(\"Months_non_UN_operation\"&$B719),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V719:$BV719))-IF($AV$19=CA$19,$AV719)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V719:$BV719*INDIRECT(\"Months_non_UN_operation\"&$B719),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V719:$BV719))-IF($AV$19=CC$19,$AV719)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V719:$BV719*INDIRECT(\"Months_non_UN_operation\"&$B719),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V719:$BV719))-IF($AV$19=CE$19,$AV719)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V719:$BV719*INDIRECT(\"Months_non_UN_operation\"&$B719),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V719:$BV719))-IF($AV$19=CG$19,$AV719)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V719:$BV719*INDIRECT(\"Months_non_UN_operation\"&$B719),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V719:$BV719))-IF($AV$19=CI$19,$AV719)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B719-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O719*(Direct_cost_personnel*$F719-UN_compensation)*$G719/CPI_2001*12/1000000/$E719*$CK719","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"P719*(Direct_cost_personnel*$F719-UN_compensation)*$G719/CPI_2001*12/1000000/$E719*$CK719","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"Q719*(Direct_cost_personnel*$F719-UN_compensation)*$G719/CPI_2001*12/1000000/$E719*$CK719","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"R719*(Direct_cost_personnel*$F719-UN_compensation)*$G719/CPI_2001*12/1000000/$E719*$CK719","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"S719*(Direct_cost_personnel*$F719-UN_compensation)*$G719/CPI_2001*12/1000000/$E719*$CK719","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"T719*(Direct_cost_personnel*$F719-UN_compensation)*$G719/CPI_2001*12/1000000/$E719*$CK719","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"U719*(Direct_cost_personnel*$F719-UN_compensation)*$G719/CPI_2001*12/1000000/$E719*$CK719","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BW719*Direct_cost_personnel*$F719*$G719/CPI_2001*12/1000000/$E719*$CK719","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BY719*Direct_cost_personnel*$F719*$G719/CPI_2001*12/1000000/$E719*$CK719","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CA719*Direct_cost_personnel*$F719*$G719/CPI_2001*12/1000000/$E719*$CK719","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CC719*Direct_cost_personnel*$F719*$G719/CPI_2001*12/1000000/$E719*$CK719","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CE719*Direct_cost_personnel*$F719*$G719/CPI_2001*12/1000000/$E719*$CK719","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CG719*Direct_cost_personnel*$F719*$G719/CPI_2001*12/1000000/$E719*$CK719","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CI719*Direct_cost_personnel*$F719*$G719/CPI_2001*12/1000000/$E719*$CK719","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["United Kingdom",2012,165650,60800,2430000,1.04460478,229.59399999999999,508.80695300000008,14.135951,35.472427000000003,409.62431400000003,0,10.372135999999999,39.202125000000002,282.41666666666703,272.33333333333297,0,10.0833333333333,0,0,0,null,null,1,null,null,null,null,null,null,null,4,null,null,4,null,null,null,null,null,{"$f":"Include_Afghanistan*DX720","v":0},{"$f":"Include_Afghanistan*DY720","v":0},{"$f":"Include_Afghanistan*DZ720","v":0},null,null,null,1,null,{"$f":"IF(NOT(ISBLANK(AV720)),Personnel_plane*AV720,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,null,null,null,3,{"$f":"DV720*Include_Iraq","v":0},{"$f":"DW720*Include_Iraq","v":0},34,34,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V720:$BV720*INDIRECT(\"Months_non_UN_operation\"&$B720),0))/12","v":6},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V720:$BV720))-IF($AV$19=BY$19,$AV720)","v":6},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V720:$BV720*INDIRECT(\"Months_non_UN_operation\"&$B720),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V720:$BV720))-IF($AV$19=CA$19,$AV720)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V720:$BV720*INDIRECT(\"Months_non_UN_operation\"&$B720),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V720:$BV720))-IF($AV$19=CC$19,$AV720)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V720:$BV720*INDIRECT(\"Months_non_UN_operation\"&$B720),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V720:$BV720))-IF($AV$19=CE$19,$AV720)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V720:$BV720*INDIRECT(\"Months_non_UN_operation\"&$B720),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V720:$BV720))-IF($AV$19=CG$19,$AV720)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V720:$BV720*INDIRECT(\"Months_non_UN_operation\"&$B720),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V720:$BV720))-IF($AV$19=CI$19,$AV720)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B720-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O720*(Direct_cost_personnel*$F720-UN_compensation)*$G720/CPI_2001*12/1000000/$E720*$CK720","v":6.3740343436014554E-5},1.5920370850314435E-4,{"$f":"P720*(Direct_cost_personnel*$F720-UN_compensation)*$G720/CPI_2001*12/1000000/$E720*$CK720","v":6.1464574313630879E-5},1.5351953950672005E-4,{"$f":"Q720*(Direct_cost_personnel*$F720-UN_compensation)*$G720/CPI_2001*12/1000000/$E720*$CK720","v":0},0,{"$f":"R720*(Direct_cost_personnel*$F720-UN_compensation)*$G720/CPI_2001*12/1000000/$E720*$CK720","v":2.2757691223835135E-6},5.6841689964238344E-6,{"$f":"S720*(Direct_cost_personnel*$F720-UN_compensation)*$G720/CPI_2001*12/1000000/$E720*$CK720","v":0},0,{"$f":"T720*(Direct_cost_personnel*$F720-UN_compensation)*$G720/CPI_2001*12/1000000/$E720*$CK720","v":0},0,{"$f":"U720*(Direct_cost_personnel*$F720-UN_compensation)*$G720/CPI_2001*12/1000000/$E720*$CK720","v":0},0,7.81454606538795E-4,2.1710796131271978E-5,5.4480567375935846E-5,6.2912427835001264E-4,0,1.5930115359187848E-5,6.0208849322386628E-5,{"$f":"BW720*Direct_cost_personnel*$F720*$G720/CPI_2001*12/1000000/$E720*$CK720","v":8.4860358719437886E-6},1.916645413670192E-5,{"$f":"BY720*Direct_cost_personnel*$F720*$G720/CPI_2001*12/1000000/$E720*$CK720","v":1.4975357421077275E-6},3.3823154358885731E-6,{"$f":"CA720*Direct_cost_personnel*$F720*$G720/CPI_2001*12/1000000/$E720*$CK720","v":0},0,{"$f":"CC720*Direct_cost_personnel*$F720*$G720/CPI_2001*12/1000000/$E720*$CK720","v":6.9885001298360614E-6},1.5784138700813343E-5,{"$f":"CE720*Direct_cost_personnel*$F720*$G720/CPI_2001*12/1000000/$E720*$CK720","v":0},0,{"$f":"CG720*Direct_cost_personnel*$F720*$G720/CPI_2001*12/1000000/$E720*$CK720","v":0},0,{"$f":"CI720*Direct_cost_personnel*$F720*$G720/CPI_2001*12/1000000/$E720*$CK720","v":0},0,null,null,null,9500]
["United States",2012,1520000,676000,15650000,1,229.59399999999999,1359.5341280000002,52.302394,80.189043999999996,1119.7642330000001,0,35.335960999999998,71.942496000000006,136.75,0,1.9166666666666701,38.5,1.75,0,94.5833333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX721","v":0},{"$f":"Include_Afghanistan*DY721","v":0},{"$f":"Include_Afghanistan*DZ721","v":0},null,null,null,764,null,{"$f":"IF(NOT(ISBLANK(AV721)),Personnel_plane*AV721,0)","v":0},null,null,null,null,null,null,null,null,null,null,700,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV721*Include_Iraq","v":0},{"$f":"DW721*Include_Iraq","v":0},1464,1464,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V721:$BV721*INDIRECT(\"Months_non_UN_operation\"&$B721),0))/12","v":764},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V721:$BV721))-IF($AV$19=BY$19,$AV721)","v":764},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V721:$BV721*INDIRECT(\"Months_non_UN_operation\"&$B721),0))/12","v":700},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V721:$BV721))-IF($AV$19=CA$19,$AV721)","v":700},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V721:$BV721*INDIRECT(\"Months_non_UN_operation\"&$B721),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V721:$BV721))-IF($AV$19=CC$19,$AV721)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V721:$BV721*INDIRECT(\"Months_non_UN_operation\"&$B721),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V721:$BV721))-IF($AV$19=CE$19,$AV721)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V721:$BV721*INDIRECT(\"Months_non_UN_operation\"&$B721),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V721:$BV721))-IF($AV$19=CG$19,$AV721)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V721:$BV721*INDIRECT(\"Months_non_UN_operation\"&$B721),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V721:$BV721))-IF($AV$19=CI$19,$AV721)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B721-'Humanitarian interventions data'!First_year)","v":3.7321319661472305},{"$f":"O721*(Direct_cost_personnel*$F721-UN_compensation)*$G721/CPI_2001*12/1000000/$E721*$CK721","v":4.565997965049721E-6},1.4503509136814712E-5,{"$f":"P721*(Direct_cost_personnel*$F721-UN_compensation)*$G721/CPI_2001*12/1000000/$E721*$CK721","v":0},0,{"$f":"Q721*(Direct_cost_personnel*$F721-UN_compensation)*$G721/CPI_2001*12/1000000/$E721*$CK721","v":6.3996315171324673E-8},2.032789214788172E-7,{"$f":"R721*(Direct_cost_personnel*$F721-UN_compensation)*$G721/CPI_2001*12/1000000/$E721*$CK721","v":1.2854912003979107E-6},4.0832548575310164E-6,{"$f":"S721*(Direct_cost_personnel*$F721-UN_compensation)*$G721/CPI_2001*12/1000000/$E721*$CK721","v":5.8431418199905026E-8},1.8560249352413712E-7,{"$f":"T721*(Direct_cost_personnel*$F721-UN_compensation)*$G721/CPI_2001*12/1000000/$E721*$CK721","v":0},0,{"$f":"U721*(Direct_cost_personnel*$F721-UN_compensation)*$G721/CPI_2001*12/1000000/$E721*$CK721","v":3.1580790312805794E-6},1.0031372864280739E-5,3.2421474620938668E-4,1.247280744750333E-5,1.9123073127615769E-5,2.6703564782924196E-4,0,8.4267392717336652E-6,1.7156478533291965E-5,{"$f":"BW721*Direct_cost_personnel*$F721*$G721/CPI_2001*12/1000000/$E721*$CK721","v":5.4313394441054573E-5},1.5526974315390672E-4,{"$f":"BY721*Direct_cost_personnel*$F721*$G721/CPI_2001*12/1000000/$E721*$CK721","v":2.8343875241096791E-5},8.1028745744251871E-5,{"$f":"CA721*Direct_cost_personnel*$F721*$G721/CPI_2001*12/1000000/$E721*$CK721","v":2.5969519199957788E-5},7.4240997409654849E-5,{"$f":"CC721*Direct_cost_personnel*$F721*$G721/CPI_2001*12/1000000/$E721*$CK721","v":0},0,{"$f":"CE721*Direct_cost_personnel*$F721*$G721/CPI_2001*12/1000000/$E721*$CK721","v":0},0,{"$f":"CG721*Direct_cost_personnel*$F721*$G721/CPI_2001*12/1000000/$E721*$CK721","v":0},0,{"$f":"CI721*Direct_cost_personnel*$F721*$G721/CPI_2001*12/1000000/$E721*$CK721","v":0},0,null,null,null,68000,null,7000]
[]
[]
[]
["Source: IISS, Military Balance, various years; UNDPKO. GDP figures from IMF World Economic Outlook database."]
[]
["Months/non-UN operation"]
[null,1993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$727&B728","v":"Months/non-UN operation1993"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,5]
[null,1994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$727&B729","v":"Months/non-UN operation1994"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,1995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$727&B730","v":"Months/non-UN operation1995"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,1996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$727&B731","v":"Months/non-UN operation1996"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,1]
[null,1997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$727&B732","v":"Months/non-UN operation1997"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,12,null,null,12]
[null,1998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation1998",null,null,null,null,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,12,null,null,12]
[null,1999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation1999",null,3,null,null,12,12,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,7,null,null,7,null,2.5,null,null,null,null,null,null,null,null,null,null,12,null,null,12,null,null,12]
[null,2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2000",null,null,null,null,12,12,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,1,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,12,null,null,12,1.5]
[null,2001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2001",null,null,null,null,12,12,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,12,null,null,12]
[null,2002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2002",null,null,null,null,12,12,3,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,12,null,null,12]
[null,2003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2003",null,null,null,null,7,12,3,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,12,null,3,null,null,null,null,2.5]
[null,2004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2004",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,12,null,12,null,null,null,null,12]
[null,2005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2005",3,null,null,null,null,null,null,null,8,null,12,null,null,6,12,null,null,null,null,12,null,12,null,12,null,12,null,null,null,null,null,null,null,12,null,null,12,null,12,null,null,null,12,null,12,12,12,null,12,0,null,12,12]
[null,2006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2006",12,null,null,null,null,null,null,null,12,7,12,null,null,null,12,null,null,null,null,12,null,9,null,12,null,12,null,null,null,null,null,null,null,12,null,null,0,null,12,null,null,null,12,null,0,12,12,null,12,8,null,12,12]
[null,2007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2007",null,null,null,null,null,null,null,null,6,null,12,null,null,null,12,null,null,null,null,12,null,12,null,12,null,12,null,null,null,null,null,null,null,12,null,null,0,null,12,null,null,null,12,null,0,12,12,null,12,12,null,12,12]
[null,2008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2008",null,null,12,12,null,null,12,12,null,null,12,11,3,12,null,12,null,null,null,12,null,12,null,12,null,12,null,null,12,null,null,null,null,null,null,null,null,null,12,12,null,null,null,12,null,12,12,null,0,12,null,12,12]
[null,2009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2009",null,null,12,12,null,null,12,12,null,null,null,null,12,12,null,6,null,null,null,12,null,12,null,12,null,12,null,null,12,null,null,null,null,null,null,null,null,null,12,12,null,null,null,12,null,12,12,null,null,12]
[null,2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2010",null,null,12,12,null,null,12,12,null,null,12,null,null,null,null,null,null,null,null,12,null,12,null,12,null,12,null,null,12,null,null,null,null,null,null,null,null,null,12,12,null,null,null,12,null,12,12,null,null,12,8]
[null,2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2011",null,null,12,12,null,null,12,12,null,null,12,null,null,12,null,null,null,null,null,12,null,12,null,12,null,12,null,null,12,null,0.5,null,6,null,null,null,null,null,12,12,null,null,null,12,null,12,12,null,null,12,12]
[null,2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2012",null,null,12,null,null,null,12,12,null,null,12,null,null,12,null,null,null,null,null,12,null,12,null,12,null,12,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,12,12,null,null,12,12]
[]
["Source: IISS, Military Balance, various years"]

{"sheet":"Security regimes data","index":68,"n_rows":56,"n_cols":9,"rows_kept":56,"cut":false,"hidden":false,"merged":[[2,1,2,2],[2,3,2,4],[2,5,2,7]]}
["Security treaty ratifications"]
[]
[null,"Nuclear Weapons",null,"Chemical and Biological Weapons",null,"Conventional Weapons",null,null,"Justice"]
[null,"Non-Proliferation Treaty","Comprehensive Nuclear Test Ban Treaty","Chemical Weapons Convention","Biological Weapons Convention","Mine Ban Treaty","Convention on Certain Chemical Weapons","Convention on Cluster Munitions","International Criminal Court"]
["Australia",1973,1998,1994,1977,1999,1983,2012,2002]
["Austria",1969,1998,1995,1973,1998,1983,2009,2002]
["Belgium",1975,1999,1997,1979,1998,1995,2009,2002]
["Canada",1969,1998,1995,1972,1997,1994,"No",2000]
["Czech Republic",1993,1997,1996,1993,1999,1993,2011,2009]
["Denmark",1969,1998,1995,1973,1998,1982,2010,2001]
["Finland",1969,1999,1995,1974,2012,1982,"No",2000]
["France",1992,1998,1995,1984,1998,1988,2009,2000]
["Germany",1975,1998,1994,1972,1998,1992,2009,2000]
["Greece",1970,1999,1994,1975,2003,1992,"No",2002]
["Hungary",1969,1999,1996,1972,1998,1982,2012,2001]
["Ireland",1968,1999,1996,1972,1997,1995,2008,2002]
["Italy",1975,1999,1995,1975,1999,1995,2011,1999]
["Japan",1976,1997,1995,1982,1998,1982,2009,2007]
["Luxembourg",1975,1999,1997,1976,1999,1996,2009,2000]
["Netherlands",1975,1999,1995,1981,1999,1987,2011,2001]
["New Zealand",1969,1999,1996,1972,1999,1993,2009,2000]
["Norway",1969,1999,1994,1973,1998,1983,2008,2000]
["Poland",1969,1999,1995,1973,2012,1983,"No",2001]
["Portugal",1977,2000,1996,1975,1999,1997,2011,2002]
["Slovakia",1993,1998,1995,1993,1999,1993,"No",2002]
["South Korea",1975,1999,1997,1987,"No",2001,"No",2002]
["Spain",1987,1998,1997,1986,1999,1993,2009,2000]
["Sweden",1970,1998,1993,1976,1998,1982,2012,2001]
["Switzerland",1977,1999,1995,1976,1998,1982,2012,2001]
["United Kingdom",1968,1998,1996,1975,1998,1995,2010,2001]
["United States",1970,"No",1997,1975,"No",1995,"No","No"]
[]
["Bulgaria",1969,1999,1994,1972,1998,1982,2011,2002]
["Cyprus",1970,2003,1998,1973,2003,1988,"No",2002]
["Estonia",1992,1999,1999,1993,2004,2000,"No",2002]
["Latvia",1992,2001,1996,1997,2005,1993,"No",2002]
["Lithuania",1991,2000,1998,1998,2003,1998,2011,2003]
["Malta",1970,2001,1997,1975,2001,1995,2009,2002]
["Romania",1970,1999,1995,1979,2000,1995,"No",2002]
["Slovenia",1992,1999,1997,1992,1998,1992,2009,2001]
[]
["Brazil",1998,1998,1996,1973,1999,1995,"No",2002]
["China",1992,"No",1997,1984,"No",1982,"No","No"]
["India","No","No",1996,1974,"No",1984,"No","No"]
["Indonesia",1979,"No",1998,1992,2007,"No","No","No"]
["Mexico",1969,1999,1994,1974,1998,1982,2009,2005]
["Russia",1970,2000,1997,1975,"No",1982,"No","No"]
["Saudi Arabia",1988,"No",1996,1972,"No",2007,"No","No"]
["Turkey",1980,2000,1997,1974,2003,2005,"No","No"]
[]
["Sources:"]
["http://www.nti.org"]
["http://www.apminebanconvention.org"]
["http://www.clusterconvention.org/; http://en.wikipedia.org/wiki/Convention_on_Cluster_Munitions"]
["http://www.unog.ch/80256EE600585943/(httpPages)/4F0DEF093B4860B4C1257180004B1B30"]
["http://www.icc-cpi.int/Menus/ASP/states+parties/"]

{"sheet":"Security 2013","index":69,"n_rows":256,"n_cols":21,"rows_kept":256,"cut":false,"hidden":false,"merged":[[3,1,3,4],[3,5,3,6],[3,9,4,9],[45,0,45,9],[83,1,83,7],[83,8,84,8],[155,10,155,15],[189,8,190,8],[189,10,189,15],[83,10,84,10],[86,16,86,17],[119,1,119,8],[120,1,120,4],[120,5,120,7],[115,0,115,2]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Security"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2013}]
[]
[]
[null,"Military spending (% of GDP)",null,null,null,"Arms exports",null,"Participation in security regimes",null,"Overall score"]
[null,"Peacekeeping & humanitarian interventions","Sea lanes protection","Total","Score","Weighted exports/GDP","Score","Ratifications","Score"]
["Australia",{"$f":"I123","v":2.9460886400110815E-5},{"$f":"N86","v":2.2414931353575578E-6},{"$f":"C6+B6","v":3.170237953546837E-5},{"$f":"D6/$D$36*Standard_mean","v":0.87703900915322985},{"$f":"D48","v":-1.2220054130886083E-6},{"$f":"(2-F6/$F$36)*Standard_mean*B48","v":0},{"$f":"J228","v":8},{"$f":"H6/$H$36*Standard_mean","v":5.4271356783919602},{"$f":"E6*$E$38+G6*$G$38+I6*$I$38","v":1.7953034241746049}]
["Austria",{"$f":"I124","v":3.3827276775103172E-4},{"$f":"N87","v":0},3.3827276775103172E-4,9.358238006076613,-3.5194007232488092E-4,7.2320720868749415,{"$f":"J229","v":8},5.4271356783919602,{"$f":"E7*$E$38+G7*$G$38+I7*$I$38","v":7.8439209443550313}]
["Belgium",1.7467664000573414E-4,2.0084432470113625E-6,1.7668508325274551E-4,4.8879520281679847,-1.6515676773915799E-3,-2.9892008161188688,8,5.4271356783919602,3.053459729652265]
["Canada",1.5089970163142014E-4,2.5861123745449898E-6,1.5348581400596512E-4,4.246149601617903,-3.3051787000334699E-5,9.7400552792623198,7,4.7487437185929648,5.7452745502727725]
["Czech Republic",5.6638293214385469E-6,0,5.6638293214385469E-6,0.15668853028934268,-2.2912738786394632E-3,-8.0203433027825959,8,5.4271356783919602,-0.56995764095298762]
["Denmark",3.7638368047256002E-4,2.1781144525776556E-6,3.7856179492513767E-4,10.472824639328948,-2.265917989094975E-4,8.2179074950355453,8,5.4271356783919602,8.6476731130213516]
["Finland",2.6356347730265988E-4,0,2.6356347730265988E-4,7.2914227376493841,-9.6913148956066339E-5,9.2378003210253397,7,4.7487437185929648,7.1423473787292684]
["France",4.3214047318727904E-4,8.0453311126079673E-6,4.40185804299887E-4,12.177638628500091,-2.0456907444335354E-3,-6.0888883034387504,8,5.4271356783919602,5.9233811579883477]
["Germany",4.6914591695161886E-5,7.4195802054927675E-6,5.4334171900654652E-5,1.5031423188154509,-1.0989137988682272E-3,1.3572951272288958,8,5.4271356783919602,2.4476788608129394]
["Greece",7.2076869127046217E-5,2.5952449726125982E-6,7.4672114099658818E-5,2.0657867933248228,-1.5834392193648473E-4,8.7546613873594232,7,4.7487437185929648,4.4087446731505082]
["Hungary",5.7986447157884867E-5,0,5.7986447157884867E-5,1.6041816704253935,0,10,8,5.4271356783919602,4.6588747548106868]
["Ireland",4.2751659841443846E-4,0,4.2751659841443846E-4,11.827147973244996,-7.4622968645612628E-6,9.9413107474491351,8,5.4271356783919602,9.7556855930827719]
["Italy",3.3030736186089624E-4,2.647357859738088E-6,3.3295471972063432E-4,9.2111154353563034,-5.4861011766818644E-4,5.6853073079020255,8,5.4271356783919602,7.3836684642516479]
["Japan",1.8102370309180849E-5,9.5665846315973461E-7,1.9059028772340584E-5,0.52726362988668729,0,10,8,5.4271356783919602,4.1204157345413339]
["Luxembourg",1.6618484779551757E-5,0,1.6618484779551757E-5,0.45974654389521907,0,10,8,5.4271356783919602,4.0866571915455996]
["Netherlands",1.3621254208543568E-4,1.8164360725970762E-5,1.5437690281140643E-4,4.2708013676507148,-2.3365777955389579E-3,-8.3766482138194185,8,5.4271356783919602,1.3980225499684928]
["New Zealand",1.0948666516597929E-4,0,1.0948666516597929E-4,3.0289233092181913,0,10,8,5.4271356783919602,5.3712455742070855]
["Norway",4.9999405300060165E-4,2.5148983067493881E-6,5.0250895130735107E-4,13.901794098835826,-1.6223071295621425E-4,8.7240926678472501,8,5.4271356783919602,10.488704135977716]
["Poland",1.6273494891194874E-4,0,1.6273494891194874E-4,4.5020247829869522,-7.4576878768755413E-4,4.1346996079710605,7,4.7487437185929648,4.4718732231344829]
["Portugal",7.739479599337039E-5,8.9658191950265291E-6,8.6360615188396921E-5,2.3891464768427202,-5.6817216429051203E-5,9.5531456299899133,8,5.4271356783919602,4.9396435655168283]
["Slovakia",1.2085279417034362E-4,0,1.2085279417034362E-4,3.3433646434638669,-3.9330568179228684E-4,6.9067410601126085,7,4.7487437185929648,4.5855535164083268]
["South Korea",2.7550131235477128E-5,1.0840423975590787E-6,2.8634173633036206E-5,0.79215780137081093,0,0,6,4.0703517587939695,1.4136668403838979]
["Spain",1.5202428407106819E-4,3.5563906263479595E-6,1.5558067469741615E-4,4.3041034389028532,-7.1428699463576889E-4,4.3822966865521646,8,5.4271356783919602,4.604409810687458]
["Sweden",1.7840264435896506E-4,0,1.7840264435896506E-4,4.9354679595533124,-2.8327727623381324E-4,7.7720892228555201,8,5.4271356783919602,5.7675402050885261]
["Switzerland",2.3854825174344543E-5,0,2.3854825174344543E-5,0.65993822990554163,-1.5157185043266881E-4,8.8079221758262367,8,5.4271356783919602,3.8887335785073196]
["United Kingdom",2.5808863611637351E-4,1.0446004612232274E-5,2.6853464072860577E-4,7.4289488258899379,-1.6766150683223055E-3,-3.1861927984473604,8,5.4271356783919602,4.2747101329311192]
["United States",1.6966303934248979E-4,4.8685878705606662E-5,2.1834891804809646E-4,6.0405723967922675,-2.3866070773921463E-3,-8.7701170359409595,4,2.7135678391959801,1.5061488992098888]
["EU",2.1481443832227864E-4,6.1990753335878704E-6,2.210135136558665E-4,6.1142878189743186,-1.2007122565857876E-3,{"$f":"SUM($G$6:$G$32*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.55667361582166608},7.9380425744644381,{"$f":"H33/$H$36*Standard_mean","v":5.3851042590587896},4.5425883782072729]
["Europe",2.1561418640553842E-4,5.8668856655959153E-6,2.2148107207113434E-4,{"$f":"D34/$D$36*Standard_mean","v":6.1272227145643798},-1.1496400830057951E-3,{"$f":"SUM($G$6:$G$32*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A34&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A34&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.95834454207394448},7.0194433847435898,{"$f":"H34/$H$36*Standard_mean","v":4.7619339544742942},4.4936809814192493]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Military_spending_subcomponent\"))","v":1.807352877386641E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Arms_exports\"))","v":-6.3574645614150377E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Security_ratifications\"))","v":7.3703703703703702}]
[]
["Weight",null,null,null,{"$f":"'Security 2003'!E32","v":0.5},null,{"$f":"'Security 2003'!G32","v":0.25},null,{"$f":"'Security 2003'!I32","v":0.25}]
[]
[]
["Arms exports to developing countries that are below average on voice and accountability and above average on military spending/GDP"]
[]
["Last arms exports year",null,{"$f":"CDI_year-2","v":2011}]
["Arms exports discount rate",null,{"$f":"1-0.5^(1/5)","v":0.12944943670387588}]
[]
["Major conventional weapons, as % of exporter's real GDP, weighted by the recipient's Voice and Accountability score and its military spending/GDP "]
[null,"Government data publicly available?","Data start","Historical average, weighted",1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"T47+1","v":2011}]
["Australia",0,1995,{"$f":"SUM(E48:U48*$E$78:$U$78*($E$47:U$47>=$C48))/SUM($E$78:U$78*($E$47:U$47>=$C48))","v":-1.2220054130886083E-6},null,null,null,null,null,null,-1.8427374184746615E-5,-1.3406507413402785E-5,-2.6947780013752143E-7]
["Austria",1,1995,{"$f":"SUM(E49:U49*$E$78:$U$78*($E$47:U$47>=$C49))/SUM($E$78:U$78*($E$47:U$47>=$C49))","v":-3.5194007232488092E-4},null,null,-3.4539365477149883E-5,null,null,null,-2.6401622792153397E-4,-1.0921669752345977E-4,-1.4834379121275384E-4,-9.2309760780795254E-5,-6.5285383916729273E-4,-1.12537800760243E-3,-1.9346174553560674E-4,-1.1690652695251348E-4,-6.675281786770763E-4,-4.5281350178563246E-4,-3.3975763680104922E-4]
["Belgium",1,1995,{"$f":"SUM(E50:U50*$E$78:$U$78*($E$47:U$47>=$C50))/SUM($E$78:U$78*($E$47:U$47>=$C50))","v":-1.6515676773915799E-3},null,null,null,null,null,-4.8593272985394302E-4,-9.8023284514150161E-5,-1.0668330599333951E-4,-7.3537888053094912E-4,-6.6207345570197865E-4,-5.6056267603120557E-5,-1.4869366640032415E-4,-6.8714144449050947E-3,-2.5138933905942272E-3,-1.5885373976721269E-3,-4.1993611593602251E-3,-3.3187267033569037E-4]
["Canada",1,1995,{"$f":"SUM(E51:U51*$E$78:$U$78*($E$47:U$47>=$C51))/SUM($E$78:U$78*($E$47:U$47>=$C51))","v":-3.3051787000334699E-5},null,null,null,null,null,-1.4548032445385291E-4,-4.8890573089214154E-5,-3.3603042337527903E-5,-1.0929628612033244E-4,-2.1590540954268128E-4,-3.1483212771014312E-5,null,null,-4.0647047295000523E-5,-7.6757919334649149E-6,-6.9373066721552816E-6,-7.3591344541647177E-6]
["Czech Republic",1,2010,{"$f":"SUM(E52:U52*$E$78:$U$78*($E$47:U$47>=$C52))/SUM($E$78:U$78*($E$47:U$47>=$C52))","v":-2.2912738786394632E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.6243933609166221E-3,-2.0012765256981688E-3]
["Denmark",1,1995,{"$f":"SUM(E53:U53*$E$78:$U$78*($E$47:U$47>=$C53))/SUM($E$78:U$78*($E$47:U$47>=$C53))","v":-2.265917989094975E-4},null,null,null,null,null,null,0,0,-7.0599512539390547E-7,-1.4929579327312835E-3,-9.5310184689921567E-5,-1.4872512107535998E-5,0,-2.0567195822239484E-4,null,-4.1864615207944366E-4,-4.6957900368684225E-4]
["Finland",1,1995,{"$f":"SUM(E54:U54*$E$78:$U$78*($E$47:U$47>=$C54))/SUM($E$78:U$78*($E$47:U$47>=$C54))","v":-9.6913148956066339E-5},null,null,null,null,null,-1.1920396476648567E-4,-1.8179917235067086E-4,-3.5814266059642645E-4,-1.8730635626041891E-4,-1.6231876731399872E-5,-1.0745770074989673E-4,-1.241458616327568E-4,-1.1053095422537957E-4,-6.2096382137899947E-5,-4.8063418227315346E-5,-1.5959310183179514E-4,-4.6895713758724898E-5]
["France",1,1995,{"$f":"SUM(E55:U55*$E$78:$U$78*($E$47:U$47>=$C55))/SUM($E$78:U$78*($E$47:U$47>=$C55))","v":-2.0456907444335354E-3},-1.6327397384611683E-3,-2.2420718449071789E-3,-2.2336953076039093E-3,-6.0801222103241543E-5,-4.0119865048985568E-5,-1.033207301426871E-5,-1.4660838403473459E-3,-6.3463594618678489E-4,-1.0909298802460436E-3,-8.2598497740971912E-4,-9.722656025836125E-4,-1.7848126979349572E-3,-1.5476168026934297E-3,-1.2089156512099361E-3,-2.6493540933968632E-3,-3.6081219744181188E-3,-4.1348231742471819E-3]
["Germany",1,1995,{"$f":"SUM(E56:U56*$E$78:$U$78*($E$47:U$47>=$C56))/SUM($E$78:U$78*($E$47:U$47>=$C56))","v":-1.0989137988682272E-3},-9.2204074264188007E-5,-5.6992377412408569E-5,-7.8044345848911603E-5,-6.0135334492480898E-6,-7.3460056664424219E-6,-2.3887010995491779E-5,-3.5712085085742705E-4,-1.5521525711822899E-4,-3.214123973698583E-4,-3.6226129353528354E-4,-5.4929965168838777E-4,-4.084493434311401E-4,-3.883041421767688E-4,-5.3751755519764691E-4,-1.093683061058806E-3,-9.047337396457984E-4,-4.6343961136969068E-3]
["Greece",1,1995,{"$f":"SUM(E57:U57*$E$78:$U$78*($E$47:U$47>=$C57))/SUM($E$78:U$78*($E$47:U$47>=$C57))","v":-1.5834392193648473E-4},null,null,null,null,null,null,-3.8488941267507833E-5,0,-1.1183244938216153E-5,0,-2.848021026786256E-4,-5.5837448066119416E-4,-4.3214615834141599E-5,null,-6.192191132767562E-4,-1.1794467695627676E-4,-9.4089751595201644E-5]
["Hungary",1,2010,{"$f":"SUM(E58:U58*$E$78:$U$78*($E$47:U$47>=$C58))/SUM($E$78:U$78*($E$47:U$47>=$C58))","v":0}]
["Ireland",1,1995,{"$f":"SUM(E59:U59*$E$78:$U$78*($E$47:U$47>=$C59))/SUM($E$78:U$78*($E$47:U$47>=$C59))","v":-7.4622968645612628E-6},null,null,null,null,null,null,-1.5139359874404753E-5,-2.6951094841311955E-5,0,-5.6122503221922363E-6,0,0,-5.9520003333769614E-5,null,-4.1446509172730928E-6,null,-1.207967027521009E-6]
["Italy",1,1995,{"$f":"SUM(E60:U60*$E$78:$U$78*($E$47:U$47>=$C60))/SUM($E$78:U$78*($E$47:U$47>=$C60))","v":-5.4861011766818644E-4},null,-5.912119160646006E-4,-6.0844411455293172E-5,null,null,null,-2.1619007623947478E-4,-3.8892508316292363E-4,-3.8392124325073885E-4,-7.0139589873223685E-5,-3.5236283547770655E-4,-1.0040774726954418E-4,-3.9629858142755373E-4,-7.3307774565245629E-4,-2.9355510970157884E-3,-9.4808758477903834E-5,-2.128378324168036E-4]
["Japan",1,1995,{"$f":"SUM(E61:U61*$E$78:$U$78*($E$47:U$47>=$C61))/SUM($E$78:U$78*($E$47:U$47>=$C61))","v":0}]
["Luxembourg",1,2010,{"$f":"SUM(E62:U62*$E$78:$U$78*($E$47:U$47>=$C62))/SUM($E$78:U$78*($E$47:U$47>=$C62))","v":0}]
["Netherlands",1,1995,{"$f":"SUM(E63:U63*$E$78:$U$78*($E$47:U$47>=$C63))/SUM($E$78:U$78*($E$47:U$47>=$C63))","v":-2.3365777955389579E-3},-6.0799262887375539E-4,-1.0810292105567153E-2,-9.4080116895720164E-4,-4.3301472435640174E-5,null,null,-4.5391722449308981E-5,-8.4136740719439028E-5,-7.0187765519552257E-4,-1.4256672039852736E-5,-1.9863314567679348E-5,-7.5388107278066092E-4,-3.4085788406400318E-3,-2.858750683681944E-4,-1.4586438439130035E-2,-1.0530857713719657E-3,-4.9424317291897461E-6]
["New Zealand",1,1995,{"$f":"SUM(E64:U64*$E$78:$U$78*($E$47:U$47>=$C64))/SUM($E$78:U$78*($E$47:U$47>=$C64))","v":0}]
["Norway",1,1995,{"$f":"SUM(E65:U65*$E$78:$U$78*($E$47:U$47>=$C65))/SUM($E$78:U$78*($E$47:U$47>=$C65))","v":-1.6223071295621425E-4},null,null,null,null,null,null,-1.6410167434146477E-4,-1.0843826159939259E-4,-1.0463873804534497E-4,-4.2792371840721547E-4,-3.1064874279279039E-4,-2.6245179085265889E-4,-1.355687894128036E-4,-6.6645734082006929E-4,-8.9611887450314563E-5,-1.5618388263570463E-5,-1.6239889611793848E-7]
["Poland",1,2010,{"$f":"SUM(E66:U66*$E$78:$U$78*($E$47:U$47>=$C66))/SUM($E$78:U$78*($E$47:U$47>=$C66))","v":-7.4576878768755413E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.9664473503465083E-4,-7.8853375939592766E-4]
["Portugal",1,1995,{"$f":"SUM(E67:U67*$E$78:$U$78*($E$47:U$47>=$C67))/SUM($E$78:U$78*($E$47:U$47>=$C67))","v":-5.6817216429051203E-5},null,null,null,null,null,null,-2.8561707616394838E-5,-5.0338715881815476E-7,-2.2554929592583472E-4,-9.6885161925451785E-5,-1.7507148658966458E-5,0,-6.8705651900022532E-6,-1.3862517233419113E-4,-1.1827553052511436E-4,-8.0700818978312301E-5,-1.6018607503706403E-5]
["Slovakia",1,2010,{"$f":"SUM(E68:U68*$E$78:$U$78*($E$47:U$47>=$C68))/SUM($E$78:U$78*($E$47:U$47>=$C68))","v":-3.9330568179228684E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.2250926419498758E-4,-5.4199259934057569E-4]
["South Korea",0,1995,{"$f":"SUM(E69:U69*$E$78:$U$78*($E$47:U$47>=$C69))/SUM($E$78:U$78*($E$47:U$47>=$C69))","v":0}]
["Spain",1,1995,{"$f":"SUM(E70:U70*$E$78:$U$78*($E$47:U$47>=$C70))/SUM($E$78:U$78*($E$47:U$47>=$C70))","v":-7.1428699463576889E-4},null,null,null,null,null,null,-3.079498875926854E-4,-8.8032265524323123E-5,-3.7914752800285355E-4,-3.5647688187080885E-4,-1.073539562274226E-3,-1.8483634723518805E-4,-1.9349491065522491E-3,-1.4479789869571327E-3,-1.3286250075156094E-3,-4.5411855051626294E-4,-6.0415042216921226E-4]
["Sweden",1,1995,{"$f":"SUM(E71:U71*$E$78:$U$78*($E$47:U$47>=$C71))/SUM($E$78:U$78*($E$47:U$47>=$C71))","v":-2.8327727623381324E-4},-7.9570884192840677E-4,-2.6277991985303948E-4,null,null,null,null,-6.2541305468296989E-5,-5.5298100402823474E-6,-1.4438250630568657E-5,-8.0312830610806155E-6,-3.2527996012803689E-5,-2.8351564063088734E-4,-6.6420430412299905E-6,-2.8487521633206783E-5,-8.1339405229542144E-5,-2.674423311005103E-4,-1.3635618937567508E-3]
["Switzerland",1,1995,{"$f":"SUM(E72:U72*$E$78:$U$78*($E$47:U$47>=$C72))/SUM($E$78:U$78*($E$47:U$47>=$C72))","v":-1.5157185043266881E-4},null,null,null,null,null,-1.2704122994672323E-3,null,-1.3566484029792976E-4,-1.2887998508814835E-4,-1.7426391258303108E-4,-9.9960637713551872E-5,-1.1982169844855744E-4,-5.4687658308597156E-5,-8.6507838233808147E-5,-2.3831214560490996E-4,-2.2741995807470334E-4,-6.5484909992491759E-5]
["United Kingdom",1,1995,{"$f":"SUM(E73:U73*$E$78:$U$78*($E$47:U$47>=$C73))/SUM($E$78:U$78*($E$47:U$47>=$C73))","v":-1.6766150683223055E-3},-3.3560176930647408E-3,-2.8953993756921869E-3,-2.108364004586171E-3,-3.2000775850284742E-4,-3.1773846975493235E-4,-2.6245216061250159E-3,-4.2981496730075776E-4,-1.208006444693496E-3,-4.4194922363204004E-4,-1.5139501403197205E-3,-2.2807403121001182E-3,-6.928006802702127E-4,-8.1955910613967569E-4,-1.4201475101038611E-3,-5.5749909725470248E-4,-5.8809625757083352E-3,-5.4807267617045061E-4]
["United States",1,1995,{"$f":"SUM(E74:U74*$E$78:$U$78*($E$47:U$47>=$C74))/SUM($E$78:U$78*($E$47:U$47>=$C74))","v":-2.3866070773921463E-3},-4.7342873652931328E-3,-2.4190298578682448E-3,-2.2027404641157366E-3,-1.8538468019302229E-3,-8.6382281394380275E-4,-1.6397762740097107E-3,-1.1773203314854939E-3,-2.2885563003824049E-3,-1.1636937765816572E-3,-1.7446795254859651E-3,-4.5778064096598375E-3,-4.4820981295953513E-3,-1.7425156720907097E-3,-1.8431335435215102E-3,-2.1046178195666832E-3,-1.5819734831135721E-3,-3.3106974269247972E-3]
["EU",null,null,{"$f":"SUM(D$48:D$74*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A75&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A75&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.2007122565857876E-3}]
["Europe",null,null,{"$f":"SUM(D$48:D$74*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A76&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A76&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.1496400830057951E-3}]
[]
["Discount multipler",null,null,null,{"$f":"(1-Arms_exports_discount_rate)^(Last_arms_exports_year-E47)","v":0.10881882041201547},0.12499999999999994,0.14358729437462933,0.16493848884661172,0.18946457081379969,0.21763764082403098,0.24999999999999994,0.28717458874925866,0.32987697769322349,0.37892914162759944,0.43527528164806201,0.49999999999999994,0.57434917749851744,0.6597539553864471,0.75785828325519899,0.87055056329612412,1]
[]
[]
[]
["Protecting sea lanes, 2012"]
[]
[null,"Major ships in navy",null,null,null,null,null,null,"Ships devoted to sea lanes protection",null,"Of which, estimated for sea lanes ($ million)"]
[null,"Submarines","Principal surface combatants","Mine warfare","Amphibious","Logistics","Patrol & coastal combatants","Total ",null,"Naval budget, ($ million)",null,"GDP ($ billion)","Total contribution/ GDP",{"$f":"\"Of which, allocated to \"&Region","v":"Of which, allocated to MNA"}]
["Australia",6,12,6,5,14,14,{"$f":"SUM(B86:G86)","v":57},1,9355,{"$f":"I86/H86*J86","v":164.12280701754386},1540,{"$f":"K86/L86/1000","v":1.0657325131009342E-4},{"$f":"M86/$S$86*$S$87","v":2.2414931353575578E-6},null,null,"World merchandise trade (×2), 2008",null,36589969342464]
["Austria",null,null,null,null,null,null,{"$f":"SUM(B87:G87)","v":0},null,null,null,391,{"$f":"K87/L87/1000","v":0},0,null,null,{"$f":"\"Of which, \"&Region&\" (imports+exports)\"","v":"Of which, MNA (imports+exports)"},null,769575518208]
["Belgium",0,2,6,0,3,0,11,2,250,{"$f":"I88/H88*J88","v":45.454545454545453},476,9.5492742551566079E-5,2.0084432470113625E-6]
["Canada",4,15,12,0,2,0,33,2,3591,217.63636363636365,1770,1.2295839753466873E-4,2.5861123745449898E-6]
["Czech Republic",null,null,null,null,null,null,0,null,null,null,193,0,0]
["Denmark",0,5,4,0,6,13,28,1,896,32,309,1.0355987055016181E-4,2.1781144525776556E-6]
["Finland",0,0,7,0,4,8,19,0,415,0,247,0,0]
["France",10,34,18,12,17,12,103,11,9241,986.90291262135918,2580,3.8252050876796869E-4,8.0453311126079673E-6]
["Germany",4,16,17,2,18,8,65,9,8586,1188.8307692307692,3370,3.5276877425245381E-4,7.4195802054927675E-6]
["Greece",8,14,7,11,13,33,86,2,1353,31.465116279069768,255,1.2339261285909713E-4,2.5952449726125982E-6]
["Hungary",null,null,null,null,null,null,0,null,null,null,129,0,0]
["Ireland",null,null,null,null,null,null,0,null,null,null,204,0,0]
["Italy",6,28,12,3,40,14,103,5,5134,249.22330097087379,1980,1.2587035402569384E-4,2.647357859738088E-6]
["Japan",19,49,20,7,19,6,120,2,16320,272,5980,4.5484949832775922E-5,9.5665846315973461E-7]
["Luxembourg",null,null,null,null,null,null,0,null,null,null,55.3,0,0]
["Netherlands",4,6,6,2,4,2,24,6,2660,665,770,8.6363636363636362E-4,1.8164360725970762E-5]
["New Zealand",0,2,0,0,3,6,11,0,422,0,167,0,0]
["Norway",6,5,6,0,3,7,27,1,1611,59.666666666666664,499,1.1957247828991315E-4,2.5148983067493881E-6]
["Poland",5,8,20,8,10,0,51,0,1152,0,470,0,0]
["Portugal",2,12,0,1,6,4,25,2,1119,89.52,210,4.2628571428571428E-4,8.9658191950265291E-6]
["Slovakia",null,null,null,null,null,null,0,null,null,null,91.2,0,0]
["South Korea",12,44,10,7,6,9,88,1,5216,59.272727272727273,1150,5.1541501976284582E-5,1.0840423975590787E-6]
["Spain",3,11,6,4,7,24,55,6,2077,226.58181818181816,1340,1.6909090909090907E-4,3.5563906263479595E-6]
["Sweden",5,9,5,11,9,14,53,0,1648,0,520,0,0]
["Switzerland",null,null,null,null,null,null,0,null,null,null,622,0,0]
["United Kingdom",11,19,15,4,19,4,72,8,10862,1206.8888888888889,2430,4.9666209419295837E-4,1.0446004612232274E-5]
["United States",72,120,14,29,45,13,293,56,189543,36226.648464163824,15650,{"$f":"K112/L112/1000","v":2.3148018187964105E-3},4.8685878705606662E-5]
["EU",{"$f":"SUM(B$86:B$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A113&\"_countries\"))","v":58},{"$f":"SUM(C$86:C$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A113&\"_countries\"))","v":164},{"$f":"SUM(D$86:D$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A113&\"_countries\"))","v":123},{"$f":"SUM(E$86:E$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A113&\"_countries\"))","v":58},{"$f":"SUM(F$86:F$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A113&\"_countries\"))","v":156},{"$f":"SUM(G$86:G$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A113&\"_countries\"))","v":136},695,{"$f":"SUM(I$86:I$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A113&\"_countries\"))","v":52},{"$f":"SUM(J$86:J$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A113&\"_countries\"))","v":45393},{"$f":"SUM(K$86:K$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A113&\"_countries\"))","v":4721.8673516273248},{"$f":"SUM(L$86:L$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A113&\"_countries\"))","v":16020.5},{"$f":"K113/L113/1000","v":2.947390750368169E-4},6.1990753335878704E-6]
["Europe",{"$f":"SUM(B$86:B$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A114&\"_countries\"))","v":64},{"$f":"SUM(C$86:C$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A114&\"_countries\"))","v":169},{"$f":"SUM(D$86:D$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A114&\"_countries\"))","v":129},{"$f":"SUM(E$86:E$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A114&\"_countries\"))","v":58},{"$f":"SUM(F$86:F$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A114&\"_countries\"))","v":159},{"$f":"SUM(G$86:G$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A114&\"_countries\"))","v":143},722,{"$f":"SUM(I$86:I$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A114&\"_countries\"))","v":53},{"$f":"SUM(J$86:J$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A114&\"_countries\"))","v":47004},{"$f":"SUM(K$86:K$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A114&\"_countries\"))","v":4781.5340182939908},{"$f":"SUM(L$86:L$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A114&\"_countries\"))","v":17141.5},{"$f":"K114/L114/1000","v":2.7894490087180179E-4},5.8668856655959153E-6]
[]
["Source: Mark Stoker"]
[]
[]
["Contributions to peacekeeping and forcible humanitarian interventions"]
[null,"Financial equivalent of contributions to peacekeeping and humanitarian interventions, average % of GDP"]
[null,"U.N. Peacekeeping Operations",null,null,null,"Non-U.N. PKO and humanitarian interventions",null,null,"Total"]
[null,"Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total cost of personnel contributions ","Financial contributions ","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total"]
["Australia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.1865381666952865E-6},{"$f":"SUM(($A$158:$A$184=$A123)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":4.5632807560126039E-6},{"$f":"C123+B123","v":6.7498189227078908E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.5431511445407641E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.6834148691520072E-6},{"$f":"SUM(($A$192:$A$218=$A123)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":9.4845014637101536E-6},{"$f":"F123+G123","v":1.416791633286216E-5},{"$f":"D123+E123+H123","v":2.9460886400110815E-5},null,"Last data year",null,{"$f":"CDI_year-1","v":2012}]
["Austria",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.8256636899325422E-4},{"$f":"SUM(($A$158:$A$184=$A124)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":1.4415134596883878E-4},3.2671771496209302E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1555052788938728E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$192:$A$218=$A124)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":0},0,3.3827276775103172E-4]
["Belgium",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.7894824996330725E-5},{"$f":"SUM(($A$158:$A$184=$A125)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":3.9511831412600443E-5},7.7406656408931168E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1393523327337458E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.2635267996534876E-6},{"$f":"SUM(($A$192:$A$218=$A125)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":8.0612933469812048E-5},8.5876460269465528E-5,1.7467664000573414E-4]
["Canada",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.273299004642516E-5},{"$f":"SUM(($A$158:$A$184=$A126)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":1.671505595218038E-5},2.9448045998605539E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0212000264129576E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.2135534778859022E-6},{"$f":"SUM(($A$192:$A$218=$A126)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":1.0502610189079912E-4},1.1123965536868503E-4,1.5089970163142014E-4,null,"Max weight",null,{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year)","v":3.7321319661472305}]
["Czech Republic",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A127)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.7987256596211824E-8},{"$f":"SUM(($A$158:$A$184=$A127)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":3.0901739388725877E-7},3.3700465048347057E-7,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A127)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.4988435532025368E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A127)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.1609851890990799E-7},{"$f":"SUM(($A$192:$A$218=$A127)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":1.4118825988426313E-6},1.8279811177525393E-6,5.6638293214385469E-6,null,"Sum of weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1),Last_year-'Humanitarian interventions data'!First_year+1)","v":41.798178518738908}]
["Denmark",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A128)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.0024091223955706E-5},{"$f":"SUM(($A$158:$A$184=$A128)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":6.5716799406765819E-5},9.5740890630721518E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A128)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1684586232018257E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A128)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.033617180150142E-5},{"$f":"SUM(($A$192:$A$218=$A128)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":2.586220318083188E-4},2.6895820360982022E-4,3.7638368047256002E-4,null,"Sum of fin. contrib. weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1)/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^('Humanitarian interventions data'!First_financial_contrib._year-'Humanitarian interventions data'!First_year),Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1)","v":36.027054377087772}]
["Finland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A129)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.6402524828021639E-4},{"$f":"SUM(($A$158:$A$184=$A129)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":8.798942289143754E-5},2.520146711716539E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A129)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1548806131005966E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A129)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$192:$A$218=$A129)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":0},0,2.6356347730265988E-4]
["France",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A130)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.798280535935336E-5},{"$f":"SUM(($A$158:$A$184=$A130)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":5.5579002378893121E-5},1.0356180773824648E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A130)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.4373566336840793E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A130)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1548690552933578E-5},{"$f":"SUM(($A$192:$A$218=$A130)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":3.026564085592582E-4},3.1420509911219178E-4,4.3214047318727904E-4]
["Germany",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A131)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.5414694357716444E-6},{"$f":"SUM(($A$158:$A$184=$A131)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":2.5510044606888446E-5},3.3051514042660088E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A131)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.27232127949783E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A131)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.5240066479361491E-7},{"$f":"SUM(($A$192:$A$218=$A131)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":9.8746419272988637E-7},1.1398648575235013E-6,4.6914591695161886E-5]
["Greece",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A132)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.0022187051048728E-5},{"$f":"SUM(($A$158:$A$184=$A132)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":2.5607025586607374E-5},4.5629212637656106E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A132)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1630090519584006E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A132)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1450394232090029E-6},{"$f":"SUM(($A$192:$A$218=$A132)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":1.3672526546597106E-5},1.4817565969806108E-5,7.2076869127046217E-5]
["Hungary",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A133)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.2400020412584121E-6},{"$f":"SUM(($A$158:$A$184=$A133)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":6.4746068941093711E-6},1.0714608935367783E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A133)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":2.875330763844943E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A133)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.8621331922200489E-5},{"$f":"SUM(($A$192:$A$218=$A133)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":1.5775175536471657E-5},4.4396507458672142E-5,5.7986447157884867E-5]
["Ireland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A134)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.800906125955898E-4},{"$f":"SUM(($A$158:$A$184=$A134)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":1.3758382020029222E-4},4.1767443279588202E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A134)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.8421656185564329E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A134)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$192:$A$218=$A134)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":0},0,4.2751659841443846E-4]
["Italy",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.9414700701963734E-5},{"$f":"SUM(($A$158:$A$184=$A135)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":1.6137294622387257E-4},2.2078764692583632E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A135)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0528572906586988E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0832992746607782E-5},{"$f":"SUM(($A$192:$A$218=$A135)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":8.8158149281865127E-5},9.8991142028472914E-5,3.3030736186089624E-4]
["Japan",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.9628361250923245E-7},{"$f":"SUM(($A$158:$A$184=$A136)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":7.1503720432170576E-7},1.6113208168309383E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A136)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.6491049492349911E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$192:$A$218=$A136)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":0},0,1.8102370309180849E-5]
["Luxembourg",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.8302276710284334E-6},{"$f":"SUM(($A$158:$A$184=$A137)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":5.4406062395199549E-6},7.2708339105483881E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A137)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.3476508690033693E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$192:$A$218=$A137)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":0},0,1.6618484779551757E-5]
["Netherlands",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.1468378415760103E-6},{"$f":"SUM(($A$158:$A$184=$A138)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":2.6037765675589793E-5},3.1184603517165806E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A138)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1642585491192778E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.2062166669959936E-6},{"$f":"SUM(($A$192:$A$218=$A138)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":8.9179136410081101E-5},9.3385353077077098E-5,1.3621254208543568E-4]
["New Zealand",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.5882551552579878E-6},{"$f":"SUM(($A$158:$A$184=$A139)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":1.2987202431173418E-5},2.2575457586431406E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A139)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.7530074760201738E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.5517529291465588E-5},{"$f":"SUM(($A$192:$A$218=$A139)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":4.1640670812062129E-5},7.715820010352771E-5,1.0948666516597929E-4]
["Norway",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.2094140594256157E-4},{"$f":"SUM(($A$158:$A$184=$A140)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":1.7760073356130261E-4},2.9854213950386419E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A140)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.5996363020242814E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0631780839697981E-5},{"$f":"SUM(($A$192:$A$218=$A140)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":1.8222049635501517E-4},1.9285227719471315E-4,4.9999405300060165E-4]
["Poland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.2435461573707778E-4},{"$f":"SUM(($A$158:$A$184=$A141)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":3.6257445938776698E-5},1.6061206167585447E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A141)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":2.1228872360942539E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$192:$A$218=$A141)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":0},0,1.6273494891194874E-4]
["Portugal",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.9671231498057433E-5},{"$f":"SUM(($A$158:$A$184=$A142)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":3.800867719860714E-5},6.7679908696664573E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A142)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.7148872967058127E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$192:$A$218=$A142)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":0},0,7.739479599337039E-5]
["Slovakia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.1531847376867613E-5},{"$f":"SUM(($A$158:$A$184=$A143)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":4.6126392516596779E-5},1.0765823989346439E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A143)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.3194554276879234E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$192:$A$218=$A143)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":0},0,1.2085279417034362E-4]
["South Korea",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4227778356792964E-5},{"$f":"SUM(($A$158:$A$184=$A144)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":1.0367452861897084E-5},2.4595231218690046E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A144)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":2.9549000167870811E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$192:$A$218=$A144)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":0},0,2.7550131235477128E-5]
["Spain",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.1405982603180951E-5},{"$f":"SUM(($A$158:$A$184=$A145)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":7.2054270887360054E-5},1.13460253490541E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A145)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1045517637010365E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4829985613509615E-6},{"$f":"SUM(($A$192:$A$218=$A145)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":2.603551438216587E-5},2.7518512943516831E-5,1.5202428407106819E-4]
["Sweden",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4196329219291835E-5},{"$f":"SUM(($A$158:$A$184=$A146)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":2.8017724273390116E-5},4.2214053492681949E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A146)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.8378742852810738E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.9852516432524468E-6},{"$f":"SUM(($A$192:$A$218=$A146)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":1.1936546493774959E-4},1.2735071658100203E-4,1.7840264435896506E-4]
["Switzerland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.0404787362729814E-6},{"$f":"SUM(($A$158:$A$184=$A147)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":1.3667168067405262E-5},1.7707646803678242E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A147)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.1471783706663018E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$192:$A$218=$A147)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":0},0,2.3854825174344543E-5]
["United Kingdom",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.4542241779984867E-7},{"$f":"SUM(($A$158:$A$184=$A148)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":6.5892304114806898E-7},1.0043454589479178E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A148)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.5094807213457262E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.4419500675863459E-6},{"$f":"SUM(($A$192:$A$218=$A148)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":2.3354753337638198E-4},2.4198948344396833E-4,2.5808863611637351E-4]
["United States",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.2476458772807484E-8},{"$f":"SUM(($A$158:$A$184=$A149)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":1.3936620704419454E-7},2.3184266581700203E-7,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A149)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0766311183353948E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.208168861845572E-5},{"$f":"SUM(($A$192:$A$218=$A149)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":1.4658319687486313E-4},1.5866488549331884E-4,1.6966303934248979E-4]
["EU",{"$f":"SUM(B$123:B$149*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A150&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A150&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.9488899714381026E-5},{"$f":"SUM(C$123:C$149*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A150&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A150&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.405872660243122E-5},9.3547626316812247E-5,{"$f":"SUM(E$123:E$149*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A150&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A150&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.1666895617570952E-5},{"$f":"SUM(F$123:F$149*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A150&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A150&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.5104505800844254E-6},{"$f":"SUM(G$123:G$149*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A150&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A150&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.0408946580781101E-4},1.0959991638789544E-4,2.1481443832227864E-4]
["Europe",{"$f":"SUM(B$123:B$149*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A151&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A151&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.0167711931023869E-5},{"$f":"SUM(C$123:C$149*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A151&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A151&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.5403795035365888E-5},9.5571506966389764E-5,{"$f":"SUM(E$123:E$149*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A151&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A151&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.1479639822756891E-5},{"$f":"SUM(F$123:F$149*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A151&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A151&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.475720288690762E-6},{"$f":"SUM(G$123:G$149*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A151&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A151&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.0308731932770101E-4},1.0856303961639178E-4,2.1561418640553842E-4]
[]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
["Australia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.6522291925148967E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":6.2615669140231574E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":5.1262278581837962E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.5008587069648376E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":7.7588859067838378E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":2.607133652930349E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":5.6391072675264037E-8},{"$f":"SUM(C158:H158)","v":2.979420267982439E-4},{"$f":"B158","v":2.6522291925148967E-4},{"$f":"IF($I158,C158/$I158*$B158,0)","v":5.5739402523106942E-6},{"$f":"IF($I158,D158/$I158*$B158,0)","v":4.5632807560126039E-6},2.2262218392770547E-5,6.9068281250900722E-7,2.3208259866515173E-4,5.0198372735056505E-8]
["Austria",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A159)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.8927151225146439E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A159)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":3.2539825359273793E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A159)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.8715690857923359E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A159)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.3655008983781976E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A159)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":4.9742698184872991E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A159)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":1.0155800879411558E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A159)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":8.7330314242361942E-7},2.4573805313450289E-4,1.8927151225146439E-4,{"$f":"IF($I159,C159/$I159*$B159,0)","v":2.5062711597122056E-5},1.4415134596883878E-4,1.8219479098061455E-5,3.8312648728302254E-7,7.8221657820283676E-7,6.7263252195622878E-7]
["Belgium",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A160)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":8.7319155249204099E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A160)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":7.69257611862572E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A160)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":8.1734138640662658E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A160)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.1527556986192759E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A160)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":3.7476553532956164E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A160)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":6.6103040899261296E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A160)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},1.8062832538934143E-4,8.7319155249204099E-5,3.718737063640161E-5,3.9511831412600443E-5,1.040682897636151E-5,1.8116876127238942E-7,3.1955462568152027E-8,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A161)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.6842361294161409E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A161)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":1.4107851290460618E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A161)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":2.3586471283560745E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A161)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.3132230027278474E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A161)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":2.8585248687652452E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A161)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":1.1510651083954198E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A161)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":4.8067389749695902E-5},2.37661107535972E-4,1.6842361294161409E-4,9.9978297240862089E-5,1.671505595218038E-5,9.3064349068550092E-6,2.0257546178775819E-7,8.1572684019257933E-6,3.4063980978003069E-5]
["Czech Republic",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A162)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":8.0396470334877606E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A162)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":7.7491603181438886E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A162)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":3.1694216535763721E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A162)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":4.2139023009586641E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A162)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":4.3579547736675116E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A162)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A162)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},8.2458243125121939E-5,8.0396470334877606E-5,7.5554015466048596E-5,3.0901739388725877E-7,4.1085385583467677E-6,4.2489891659498081E-7,0,0]
["Denmark",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.4927083783849699E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.3657773992039367E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":9.1713564613103579E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.5076250151647825E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":3.2309810095586615E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":1.2808086835584354E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},3.4787934437826212E-4,2.4927083783849699E-4,1.6951834708464953E-4,6.5716799406765819E-5,1.080279576092834E-5,2.3151398791220862E-6,9.1775570703123251E-7,0]
["Finland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.7933617412529954E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":7.9308099450651362E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.2651557073566159E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":4.8018252698282201E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":3.939161833898676E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":7.7390509898188682E-8},2.5785847522839204E-4,1.7933617412529954E-4,5.5157431300371517E-5,8.798942289143754E-5,3.3395876243603861E-5,2.7396199094331876E-6,0,5.3823780453422602E-8]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.4348380951661091E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":1.1849685628787523E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.0982456524843001E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.2928775791093331E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":2.4809594306170458E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":7.4653946035749411E-6},2.8352518623714395E-4,1.4348380951661091E-4,5.9967795389104186E-5,5.5579002378893121E-5,1.1603583236187687E-5,0,1.2555410511690898E-5,3.7780180007350308E-6]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":4.1743275463719445E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":1.0422822863385987E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":3.3269673573242101E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":8.8758570182356604E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":6.1163931447950097E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":1.7792499134774525E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":3.1950854849441802E-8},5.4440718154638588E-5,4.1743275463719445E-5,7.9918630878458269E-6,2.5510044606888446E-5,6.8057027358892366E-6,4.6898404823087204E-8,1.3642678086302945E-6,2.4498819642553253E-8]
["Greece",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":3.1825206018964164E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.4498579953411364E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":2.8695052996156531E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":4.5181913176357727E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},3.5663102309133442E-5,3.1825206018964164E-5,2.1862157347699543E-6,2.5607025586607374E-5,4.0319646975868361E-6,0,0,0]
["Hungary",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":3.5778974891415264E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":3.2882581685919743E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":8.7373614456653539E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.9059533882974103E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":7.2209598724507044E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":3.6849542886739279E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},4.8283060407280948E-5,3.5778974891415264E-5,2.4366828750731391E-5,6.4746068941093711E-6,2.1533853164750399E-6,5.3509147885201407E-8,2.7306447822142559E-6,0]
["Ireland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.648761658221339E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.7448707901240172E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":2.5019828155981494E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.8918240775214412E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":1.4113023183746571E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":7.389387801249274E-7},4.8168135917707081E-4,2.648761658221339E-4,1.5094020906421456E-5,1.3758382020029222E-4,1.0403124358392822E-4,0,7.7607393307812772E-6,4.0634180071067339E-7]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.7414258074693569E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":3.1780374801878968E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.7092268711216971E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":7.1915152445979488E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":4.9192819420038332E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":2.1435190583999274E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":2.6424008484180794E-6},1.8444800407015801E-4,1.7414258074693569E-4,3.0004751273963445E-6,1.6137294622387257E-4,6.7897130711095392E-6,4.644433303146512E-7,2.0237570072486235E-8,2.4947654241701034E-6]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.9389952713141986E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.250410239989993E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.1688383066297275E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":9.7974176449393956E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":2.2106623825218219E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":1.1835830380052628E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":8.4476669262219465E-6},3.1695860520094879E-5,1.9389952713141986E-5,1.3766891771533404E-7,7.1503720432170576E-7,5.9935733477195762E-6,1.352373412756664E-7,7.2405729841122734E-6,5.1678629179974297E-6]
["Luxembourg",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":5.4406062395199549E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":5.4406062395199549E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},5.4406062395199549E-6,5.4406062395199549E-6,0,5.4406062395199549E-6,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.8737851563495271E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":1.4805953015834762E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":3.8846689742793758E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.2439341544982484E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":3.9123087251429371E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":6.685768419606943E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":1.2962346909672408E-5},2.7955682342437998E-4,1.8737851563495271E-4,9.9239842000079838E-5,2.6037765675589793E-5,8.3377158376014937E-6,2.6223026597712656E-7,4.4812691280413917E-5,8.6882705752905348E-6]
["New Zealand",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":5.0197161163010261E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":7.7808005462152606E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.5706598498908621E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.7730223224236341E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":1.624820534369857E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":4.9340310616842226E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":8.0691577189513149E-7},6.0707966965998486E-4,5.0197161163010261E-4,6.4336547329011976E-5,1.2987202431173418E-5,1.4660462491547723E-5,1.3435036997765601E-6,4.0797668702261073E-4,6.672086559821851E-7]
["Norway",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":4.5192998398783116E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.3154918432479965E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":2.1970661572483165E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":9.9677745001088098E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":2.2361097746397862E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":2.6362121514369258E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":3.268441645195151E-6},5.5907430862199125E-4,4.5192998398783116E-4,1.8717372190152879E-4,1.7760073356130261E-4,8.0574909287671963E-5,1.8075684020230448E-6,2.1309927804122184E-6,2.6420580548925315E-6]
["Poland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":7.6928319585985408E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.7844500770808436E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":5.5859624942655854E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.0733494993717408E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":1.9104609929078013E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":1.3784549835001988E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":1.0553084002272451E-7},1.185187474814972E-4,7.6928319585985408E-5,1.8073348727747703E-5,3.6257445938776698E-5,1.3457726839883514E-5,1.2400447772358937E-7,8.9472954919771268E-6,6.8498109876777575E-8]
["Portugal",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.642191343037295E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":8.2447174114834972E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":6.0007901128578078E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":3.3813311067900533E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":4.0614484689392947E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":1.5629247864113417E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":5.0375880095759456E-7},2.5926831189694783E-4,1.642191343037295E-4,5.2221590289478186E-6,3.800867719860714E-5,2.141716676012619E-5,2.572499302782209E-7,9.8994803309525989E-5,3.1907807624412906E-7]
["Slovakia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.6371267337267233E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":1.6858026482897214E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":5.7431236871427054E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":8.7222169998778292E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":1.5110778932069215E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},3.2834445063124673E-4,2.6371267337267233E-4,1.353966915854756E-4,4.6126392516596779E-5,7.0053237030571537E-5,0,1.2136352240028405E-5,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.4184312423940713E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.2053238603947229E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.4665228454475067E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":3.1205195978205685E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":4.6291650898145793E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":6.991555386790512E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":8.7490455242447307E-6},3.4209797858351812E-5,2.4184312423940713E-5,1.5590340947523672E-7,1.0367452861897084E-5,2.206023583980288E-6,3.2725471006179493E-7,4.9426179161753673E-6,6.1850599423509385E-6]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":8.7544772074231222E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":5.8322459168290461E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":8.3581351508008259E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":4.575637606358821E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":6.7657362652842135E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":1.1002253513650462E-5},1.0154998832565207E-4,8.7544772074231222E-5,5.027894615135949E-6,7.2054270887360054E-5,3.9445908162825164E-7,0,5.832643105376384E-7,9.4848831795693312E-6]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.4608088333769182E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":1.2326038614396905E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":5.4479371723124373E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":9.4276723594865385E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":7.4576431001365168E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":3.0846045096205361E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":1.4898491547099217E-6},2.8404857822642569E-4,1.4608088333769182E-4,6.339051651264647E-5,2.8017724273390116E-5,4.8484759708753594E-5,3.8353266842151499E-6,1.5863545395168437E-6,7.6620161916970095E-7]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":4.61478337552143E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.1802126183565809E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.4292504942559805E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.0664754967256625E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":1.3621676864360711E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":1.3775925283753755E-7},4.8259313032655847E-5,4.61478337552143E-5,2.0848222475702948E-5,1.3667168067405262E-5,1.0198142251548954E-5,1.3025690584911599E-6,0,1.3173190206597843E-7]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.4176362670603799E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.4029288023764297E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":6.9666937976605832E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.0762020539991108E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":4.0840667858878537E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":3.4530543517306372E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},2.5561303118771953E-4,2.4176362670603799E-4,2.2727353894265478E-4,6.5892304114806898E-7,1.017892203829914E-5,3.8627874067218382E-7,3.2659639432638337E-6,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.3172605039356559E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":6.9501570093489227E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.9922638123387058E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":8.6639429467950225E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":4.9730956784933583E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":7.8797344887698143E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":1.6474605260591967E-5},3.3125636003631696E-5,2.3172605039356559E-5,4.8618913557312902E-6,1.3936620704419454E-7,6.0607478741718122E-6,3.4788639822046993E-8,5.5121651129427542E-7,1.1524594451292939E-5]
["EU",{"$f":"SUM(B$158:B$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.330318158921916E-4},{"$f":"SUM(C$158:C$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.6287908937571229E-5},{"$f":"SUM(D$158:D$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.2938068819856659E-5},{"$f":"SUM(E$158:E$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.7258437451446553E-5},{"$f":"SUM(F$158:F$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.7923786001605499E-7},{"$f":"SUM(G$158:G$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.1392220425813068E-5},{"$f":"SUM(H$158:H$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.1378187266129505E-6},1.814936922213165E-4,1.330318158921916E-4,5.5917750817520054E-5,5.3462374499181304E-5,1.2650143624980953E-5,3.5127327006208645E-7,8.3503054664950463E-6,2.2999682139521643E-6]
["Europe",{"$f":"SUM(B$158:B$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.3691377468996074E-4},{"$f":"SUM(C$158:C$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.7890482566866852E-5},{"$f":"SUM(D$158:D$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.4284553146139985E-5},{"$f":"SUM(E$158:E$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.8635889015824167E-5},{"$f":"SUM(F$158:F$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.3274300292699003E-7},{"$f":"SUM(G$158:G$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.0960627504370912E-5},{"$f":"SUM(H$158:H$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.0694796345606541E-6},1.8537377487068955E-4,1.3691377468996074E-4,5.7528525747999486E-5,5.4865250381234745E-5,1.3764136332874003E-5,3.9347451127474413E-7,8.0953246252919842E-6,2.2670630912857837E-6]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to non-UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,"Total of regional capacities",null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC",null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
["Australia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A192)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":8.5238213126588266E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A192)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":6.8854000960273597E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A192)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.0321264143994192E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A192)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A192)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A192)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":8.484076091330073E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A192)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},{"$f":"SUM(C192:H192)","v":9.2758287423727506E-4},{"$f":"B192","v":8.5238213126588266E-4},{"$f":"IF($I192,C192/$I192*$B192,0)","v":6.327188838297623E-5},{"$f":"IF($I192,D192/$I192*$B192,0)","v":9.4845014637101536E-6},0,0,7.7962574141919637E-4,0]
["Austria",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A193)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.9789841322223139E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A193)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.9755080713912495E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A193)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A193)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.5257380269477103E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A193)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A193)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A193)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},3.2280818740860204E-4,2.9789841322223139E-4,{"$f":"IF($I193,C193/$I193*$B193,0)","v":2.7459004064088829E-4},0,2.3308372581343098E-5,0,0,0]
["Belgium",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A194)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.9789416114231374E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A194)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":1.9789416114231374E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A194)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.4663064902289811E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A194)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.5434169580958449E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A194)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A194)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A194)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},3.5995897974617033E-4,1.9789416114231374E-4,1.0879600514990816E-4,8.0612933469812048E-5,8.4852225225935175E-6,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A195)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.9081999364349777E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A195)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.8734787350530853E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A195)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":2.0216262462711864E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A195)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":3.4814774158818129E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A195)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A195)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":6.6801562920265292E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A195)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},5.5979353846857436E-4,2.9081999364349777E-4,1.4928094199675667E-4,1.0502610189079912E-4,1.8086726094169958E-6,0,3.4704277146524926E-5,0]
["Czech Republic",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A196)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.69712093872462E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A196)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":1.69712093872462E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A196)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.426239744109367E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A196)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.9952781421748036E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A196)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A196)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A196)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},1.7143786143078885E-4,1.69712093872462E-4,1.6800369863574787E-4,1.4118825988426313E-6,2.9651263787149122E-7,0,0,0]
["Denmark",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A197)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":4.7748751964261872E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A197)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":3.8222662117104569E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A197)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":4.5165743743629455E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A197)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A197)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A197)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A197)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},8.3388405860734024E-4,4.7748751964261872E-4,2.1886548783429992E-4,2.586220318083188E-4,0,0,0,0]
["Finland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A198)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.6762737997484357E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A198)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.6762737997484357E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A198)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A198)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.8883284415158039E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A198)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A198)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A198)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},2.8651066439000158E-4,2.6762737997484357E-4,2.4998865108456601E-4,0,1.7638728890277572E-5,0,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A199)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":6.314413369697074E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A199)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.8745241659121346E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A199)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":4.6480178162040895E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A199)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.1747599785269954E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A199)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A199)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A199)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},9.6973019606432192E-4,6.314413369697074E-4,1.871750915710267E-4,3.026564085592582E-4,1.416098368394225E-4,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A200)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.1064456435607637E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A200)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.1064456435607637E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A200)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.1414545999578252E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A200)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":3.1707576771873358E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A200)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A200)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A200)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},2.4349359572790755E-4,2.1064456435607637E-4,1.8222710277088282E-4,9.8746419272988637E-7,2.7429997392463678E-5,0,0,0]
["Greece",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A201)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.1632708336219878E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A201)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.1632708336219878E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A201)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.4725855966000894E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A201)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.9399504848142973E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A201)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A201)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A201)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},2.3299288981301397E-4,2.1632708336219878E-4,2.0085336953223109E-4,1.3672526546597106E-5,1.8011872833705669E-6,0,0,0]
["Hungary",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A202)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.946988770159265E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A202)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":1.7643288428948562E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A202)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.5775175536471657E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A202)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.4908171899692085E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A202)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A202)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A202)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},1.946988770159265E-4,1.946988770159265E-4,1.7643288428948562E-4,1.5775175536471657E-5,2.4908171899692085E-6,0,0,0]
["Ireland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A203)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.3214199501552112E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A203)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":1.3385297169922396E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A203)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A203)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.4396402791660222E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A203)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A203)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":2.730207382635196E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A203)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},2.7809002035408966E-4,2.3214199501552112E-4,1.1173682482186554E-4,0,1.2017725989762843E-4,0,2.2791029602717559E-7,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A204)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":3.1631335337748936E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A204)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":3.1263814013143029E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A204)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.2203318499835281E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A204)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":3.186391764291992E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A204)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A204)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A204)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},4.3785771689407507E-4,3.1631335337748936E-4,2.2585331874508822E-4,8.8158149281865127E-5,2.3018853505360092E-6,0,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A205)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A205)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A205)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A205)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A205)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A205)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A205)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Luxembourg",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A206)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.7656750214533343E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A206)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":1.7656750214533343E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A206)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A206)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":5.1838456901748045E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A206)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A206)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A206)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},1.8175134783550824E-4,1.7656750214533343E-4,1.7153150821229586E-4,0,5.035993933037552E-6,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A207)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":3.7685102125611269E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A207)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":3.7685102125611269E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A207)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.2409324093901397E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A207)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.3445931087366651E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A207)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A207)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A207)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},5.2439019328249332E-4,3.7685102125611269E-4,2.7082255549594069E-4,8.9179136410081101E-5,1.6849329350090915E-5,0,0,0]
["New Zealand",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A208)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":3.3101833602518124E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A208)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.3395437008829706E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A208)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":4.5494974962355988E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A208)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A208)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A208)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":2.9276732830671589E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A208)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},3.6165774027790157E-4,3.3101833602518124E-4,2.1413391078797147E-5,4.1640670812062129E-5,0,0,2.6796427413432194E-4,0]
["Norway",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A209)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":4.3583910778304582E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A209)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":4.3426710018058215E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A209)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":3.1201324737169055E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A209)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A209)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A209)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A209)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},7.4628034755227276E-4,4.3583910778304582E-4,2.536186114280306E-4,1.8222049635501517E-4,0,0,0,0]
["Poland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A210)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":5.9761607397460222E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A210)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":5.9761607397460222E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A210)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A210)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.0933918861672809E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A210)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A210)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A210)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},8.0695526259133031E-5,5.9761607397460222E-5,4.4258336047767699E-5,0,1.5503271349692523E-5,0,0,0]
["Portugal",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A211)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.5149202789143572E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A211)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":1.5008746299875444E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A211)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A211)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.2745750203299653E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A211)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A211)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":3.0369525660823816E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A211)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},1.932027388628779E-4,1.5149202789143572E-4,1.1768494724549086E-4,0,9.9940588661424187E-6,0,2.3813021779802439E-5,0]
["Slovakia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A212)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":7.8745398296695409E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A212)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":7.8745398296695409E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A212)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A212)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":3.2339209913872904E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A212)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A212)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A212)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},7.9068790395834133E-5,7.8745398296695409E-5,7.842332887429503E-5,0,3.2206942240038776E-7,0,0,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A213)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":7.6322866922225464E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A213)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":7.2688444687833779E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A213)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A213)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":3.6344222343916892E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A213)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A213)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A213)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},7.6322866922225464E-7,7.6322866922225464E-7,7.2688444687833779E-7,0,3.6344222343916892E-8,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A214)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":9.9829088704228149E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A214)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":9.9829088704228149E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A214)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":3.7496266402572902E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A214)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":6.4481862887895751E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A214)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A214)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A214)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},1.4377354139559064E-4,9.9829088704228149E-5,6.9316279301319999E-5,2.603551438216587E-5,4.4772950207422817E-6,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A215)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.894412474843165E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A215)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.4232027829824938E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A215)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":2.4265317361710933E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A215)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":9.9117340376462076E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A215)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A215)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":4.3024864039249115E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A215)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},5.8839327869574572E-4,2.894412474843165E-4,1.1920170773680723E-4,1.1936546493774959E-4,4.8757604283793164E-5,0,2.1164705259664982E-6,0]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A216)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":3.8963985547447755E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A216)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":3.8963985547447755E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A216)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A216)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A216)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A216)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":7.2271944126804297E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A216)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},3.9686704988715796E-4,3.8963985547447755E-4,3.8254427274156123E-4,0,0,0,7.0955827329163108E-6,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A217)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":6.5569246082990346E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A217)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":6.4837650589735232E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A217)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":4.7549654582965237E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A217)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.110993016255961E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A217)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A217)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A217)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},1.3349723533526009E-3,6.5569246082990346E-4,3.1846021801759368E-4,2.3354753337638198E-4,1.036847094359278E-4,0,0,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A218)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":5.3779297227653743E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A218)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":5.1736286788542309E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A218)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":3.0511290637999153E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A218)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.6840708261732775E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A218)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A218)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A218)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":1.2853314918314233E-4},1.1194160060658846E-3,5.3779297227653743E-4,2.4855291773382006E-4,1.4658319687486313E-4,8.0906602212602811E-5,0,0,6.1750255455251485E-5]
["EU",{"$f":"SUM(B$192:B$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.4243188080596747E-4},{"$f":"SUM(C$192:C$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.870324905562922E-4},{"$f":"SUM(D$192:D$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.7634821545624925E-4},{"$f":"SUM(E$192:E$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.6594384862469617E-5},{"$f":"SUM(F$192:F$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(G$192:G$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.2932253544081644E-7},{"$f":"SUM(H$192:H$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},5.406044134104519E-4,3.4243188080596747E-4,1.8181330591355459E-4,1.1170321513748097E-4,4.8516731674770489E-5,0,3.9862808016138274E-7,0]
["Europe",{"$f":"SUM(B$192:B$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.4528283850966202E-4},{"$f":"SUM(C$192:C$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.9219145300818296E-4},{"$f":"SUM(D$192:D$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.747116774445458E-4},{"$f":"SUM(E$192:E$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.3362945672630244E-5},{"$f":"SUM(F$192:F$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(G$192:G$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.7325497740083994E-7},{"$f":"SUM(H$192:H$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},5.410393311027599E-4,3.4528283850966202E-4,1.8647201503316601E-4,1.114982598139057E-4,4.6819084430785626E-5,0,4.934792318046406E-7,0]
[]
[]
["Participation in security regimes"]
[]
["Security regime reference year:",null,{"$f":"CDI_year-1","v":2012}]
[]
[null,"Non-Proliferation Treaty","Comprehensive Nuclear Test Ban Treaty","Chemical Weapons Convention","Biological Weapons Convention","Mine Ban Treaty","Convention on Certain Chemical Weapons","Convention on Cluster Munitions","International Criminal Court","Total"]
["Australia",{"$f":"MAX(('Security regimes data'!Country=$A228)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A228)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A228)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A228)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A228)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A228)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A228)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A228)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B228:I228)","v":8}]
["Austria",{"$f":"MAX(('Security regimes data'!Country=$A229)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A229)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A229)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A229)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A229)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A229)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A229)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A229)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B229:I229)","v":8}]
["Belgium",{"$f":"MAX(('Security regimes data'!Country=$A230)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A230)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A230)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A230)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A230)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A230)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A230)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A230)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Canada",{"$f":"MAX(('Security regimes data'!Country=$A231)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A231)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A231)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A231)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A231)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A231)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A231)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A231)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Czech Republic",{"$f":"MAX(('Security regimes data'!Country=$A232)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A232)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A232)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A232)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A232)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A232)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A232)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A232)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Denmark",{"$f":"MAX(('Security regimes data'!Country=$A233)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A233)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A233)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A233)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A233)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A233)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A233)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A233)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Finland",{"$f":"MAX(('Security regimes data'!Country=$A234)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A234)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A234)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A234)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A234)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A234)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A234)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A234)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["France",{"$f":"MAX(('Security regimes data'!Country=$A235)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A235)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A235)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A235)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A235)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A235)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A235)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A235)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Germany",{"$f":"MAX(('Security regimes data'!Country=$A236)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A236)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A236)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A236)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A236)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A236)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A236)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A236)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Greece",{"$f":"MAX(('Security regimes data'!Country=$A237)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A237)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A237)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A237)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A237)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A237)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A237)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A237)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Hungary",{"$f":"MAX(('Security regimes data'!Country=$A238)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A238)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A238)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A238)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A238)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A238)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A238)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A238)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Ireland",{"$f":"MAX(('Security regimes data'!Country=$A239)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A239)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A239)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A239)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A239)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A239)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A239)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A239)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Italy",{"$f":"MAX(('Security regimes data'!Country=$A240)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A240)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A240)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A240)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A240)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A240)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A240)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A240)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Japan",{"$f":"MAX(('Security regimes data'!Country=$A241)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A241)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A241)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A241)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A241)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A241)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A241)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A241)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Luxembourg",{"$f":"MAX(('Security regimes data'!Country=$A242)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A242)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A242)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A242)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A242)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A242)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A242)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A242)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Netherlands",{"$f":"MAX(('Security regimes data'!Country=$A243)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A243)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A243)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A243)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A243)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A243)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A243)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A243)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["New Zealand",{"$f":"MAX(('Security regimes data'!Country=$A244)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A244)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A244)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A244)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A244)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A244)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A244)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A244)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Norway",{"$f":"MAX(('Security regimes data'!Country=$A245)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A245)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A245)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A245)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A245)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A245)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A245)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A245)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Poland",{"$f":"MAX(('Security regimes data'!Country=$A246)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A246)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A246)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A246)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A246)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A246)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A246)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A246)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Portugal",{"$f":"MAX(('Security regimes data'!Country=$A247)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A247)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A247)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A247)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A247)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A247)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A247)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A247)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Slovakia",{"$f":"MAX(('Security regimes data'!Country=$A248)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A248)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A248)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A248)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A248)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A248)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A248)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A248)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["South Korea",{"$f":"MAX(('Security regimes data'!Country=$A249)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A249)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A249)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A249)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A249)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A249)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A249)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A249)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["Spain",{"$f":"MAX(('Security regimes data'!Country=$A250)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A250)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A250)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A250)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A250)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A250)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A250)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A250)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Sweden",{"$f":"MAX(('Security regimes data'!Country=$A251)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A251)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A251)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A251)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A251)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A251)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A251)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A251)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Switzerland",{"$f":"MAX(('Security regimes data'!Country=$A252)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A252)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A252)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A252)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A252)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A252)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A252)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A252)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["United Kingdom",{"$f":"MAX(('Security regimes data'!Country=$A253)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A253)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A253)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A253)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A253)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A253)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A253)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A253)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["United States",{"$f":"MAX(('Security regimes data'!Country=$A254)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A254)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A254)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A254)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A254)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A254)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A254)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A254)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["EU",{"$f":"SUM(Non_Proliferation_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Chemical_Weapons_Convention*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Biological_Weapons_Convention*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Mine_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Convention_on_Certain_Chemical_Weapons*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Convention_on_Cluster_Munitions*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.93804257446443751},{"$f":"SUM(International_Criminal_Court*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(J228:J254*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.9380425744644381}]
["Europe",{"$f":"SUM(Non_Proliferation_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Chemical_Weapons_Convention*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Biological_Weapons_Convention*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Mine_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Convention_on_Certain_Chemical_Weapons*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Convention_on_Cluster_Munitions*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.94107088185918675},{"$f":"SUM(International_Criminal_Court*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(J229:J255*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.0194433847435898}]

{"sheet":"Security 2012","index":70,"n_rows":256,"n_cols":20,"rows_kept":256,"cut":false,"hidden":false,"merged":[[3,1,3,4],[3,5,3,6],[3,9,4,9],[45,0,45,9],[83,1,83,7],[83,8,84,8],[155,10,155,15],[189,8,190,8],[189,10,189,15],[83,10,84,10],[86,16,86,17],[119,1,119,8],[120,1,120,4],[120,5,120,7],[115,0,115,2]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Security"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2012}]
[]
[]
[null,"Military spending (% of GDP)",null,null,null,"Arms exports",null,"Participation in security regimes",null,"Overall score"]
[null,"Peacekeeping & humanitarian interventions","Sea lanes protection","Total","Score","Weighted exports/GDP","Score","Ratifications","Score"]
["Australia",{"$f":"I123","v":3.1133222742985387E-5},{"$f":"N86","v":1.7812792102409074E-6},{"$f":"C6+B6","v":3.2914501953226295E-5},{"$f":"D6/$D$36*Standard_mean","v":0.91057209593788158},{"$f":"T48","v":-1.4259035640883383E-6},{"$f":"(2-F6/$F$36)*Standard_mean*B48","v":0},{"$f":"J228","v":7},{"$f":"H6/$H$36*Standard_mean","v":4.7487437185929648},{"$f":"E6*$E$38+G6*$G$38+I6*$I$38","v":1.6424719776171819}]
["Austria",{"$f":"I124","v":2.7420321473347166E-4},{"$f":"N87","v":0},2.7420321473347166E-4,7.5857686167506593,-3.5397277696872073E-4,7.2160853312728976,{"$f":"J229","v":8},5.4271356783919602,{"$f":"E7*$E$38+G7*$G$38+I7*$I$38","v":6.9536895607915437}]
["Belgium",1.8397670553604452E-4,1.4663590199211269E-6,1.8544306455596564E-4,5.1302395585334946,-1.8717658605912483E-3,-4.7210090005962435,8,5.4271356783919602,2.7416514487156762]
["Canada",1.61691626210403E-4,1.167590205445854E-6,1.6285921641584884E-4,4.505462614786568,-3.7338743745642249E-5,9.7063393481399807,7,4.7487437185929648,5.8665020740765206]
["Czech Republic",5.2118179727340991E-6,0,5.2118179727340991E-6,0.14418374070563841,-2.6243933609166221E-3,-10.640251593730374,8,5.4271356783919602,-1.2311871084817845]
["Denmark",4.0402762822977945E-4,5.6668563710401241E-6,4.0969448460081959E-4,11.334103310063647,-1.8604808180314712E-4,8.5367745269685251,8,5.4271356783919602,9.1580292063719444]
["Finland",2.7706326230127144E-4,1.7410005177842888E-6,2.7880426281905575E-4,7.7130555495669286,-1.0525882602529485E-4,9.1721634858640382,6,4.0703517587939695,7.167156585947966]
["France",4.6143424243080377E-4,6.4218142528118884E-6,4.6785605668361565E-4,12.943129771096958,-1.6971078043989739E-3,-3.3473634654538564,8,5.4271356783919602,6.9915079387830046]
["Germany",4.9433450007932142E-5,4.4336482647417569E-6,5.3867098272673898E-5,1.4902208347537405,-5.0899963059641959E-4,5.9968346997507531,8,5.4271356783919602,3.6011030119125484]
["Greece",7.4147006694601044E-5,2.8386840582797021E-6,7.6985690752880739E-5,2.1297913571863987,-1.6906507454864531E-4,8.6703419821264802,7,4.7487437185929648,4.4196671037730608]
["Hungary",5.8898233621999625E-5,0,5.8898233621999625E-5,1.6294060324059154,0,10,7,4.7487437185929648,4.5018889458511993]
["Ireland",3.9042818396691902E-4,0,3.9042818396691902E-4,10.80110555199,-8.5058653102130507E-6,9.9331033210799387,8,5.4271356783919602,9.240612525862975]
["Italy",3.5472253501396989E-4,1.3038235370939458E-6,3.5602635855106385E-4,9.8493869959103826,-6.0463552261845607E-4,5.2446803534845277,8,5.4271356783919602,7.5926475059243126]
["Japan",1.8654341262694598E-5,0,1.8654341262694598E-5,0.51606804338254131,0,10,8,5.4271356783919602,4.1148179412892603]
["Luxembourg",1.7253293711639115E-5,0,1.7253293711639115E-5,0.47730838641169726,0,10,8,5.4271356783919602,4.0954381128038388]
["Netherlands",1.4575460575222372E-4,3.7004976581713033E-6,1.4945510341039502E-4,4.1346409237608608,-2.7256236495051722E-3,-11.436404585309287,8,5.4271356783919602,0.56500323515109874]
["New Zealand",1.0507980210173883E-4,0,1.0507980210173883E-4,2.9070084601762987,0,10,8,5.4271356783919602,5.3102881496861389]
["Norway",5.3855429641248885E-4,0,5.3855429641248885E-4,14.898980247598812,-1.8927267956172635E-4,8.5114138055092976,8,5.4271356783919602,10.934127494774721]
["Poland",1.7760835964435799E-4,5.8428834776428062E-7,1.7819264799212229E-4,4.9296584585568493,-6.9664473503465083E-4,4.5210490101450729,6,4.0703517587939695,4.6126794215131852]
["Portugal",7.9774822215220644E-5,2.9455597971384835E-6,8.2720382012359131E-5,2.2884402666282151,-6.3624682937905107E-5,9.4996064679301675,8,5.4271356783919602,4.8759056698946397]
["Slovakia",1.1828581190577239E-4,0,1.1828581190577239E-4,3.2723496718805927,-2.2250926419498758E-4,8.2500156937920739,7,4.7487437185929648,4.8858646890365565]
["South Korea",2.5404006477450611E-5,1.0612320701463114E-6,2.6465238547596923E-5,0.73215471308139302,0,0,6,4.0703517587939695,1.3836652962391889]
["Spain",1.5867544892416533E-4,3.3754280009191542E-6,1.6205087692508448E-4,4.4831000894358679,-7.3266387189249043E-4,4.2377667636623446,8,5.4271356783919602,4.6577756552315099]
["Sweden",1.9123191000392019E-4,0,1.9123191000392019E-4,5.2903866310942496,-1.0302599935145324E-4,9.1897241553123052,7,4.7487437185929648,6.129810284023443]
["Switzerland",2.474421545257396E-5,0,2.474421545257396E-5,0.68454300657525979,-1.6593591772154522E-4,8.6949520825593769,7,4.7487437185929648,3.7031954535757157]
["United Kingdom",2.7581743697219387E-4,6.581685684970406E-6,2.8239912265716428E-4,7.8125065168652066,-1.864918413479329E-3,-4.6671554002672844,8,5.4271356783919602,4.0962483279637718]
["United States",1.8135573055496807E-4,5.021781109313694E-5,2.31573541648105E-4,6.4064285548639219,-2.2324176510538684E-3,-7.5574525778951358,4,2.7135678391959801,1.9922430927571719]
["EU",2.2672217038173246E-4,3.8195951315221239E-6,2.3054176551325458E-4,{"$f":"D33/$D$36*Standard_mean","v":6.3778847063504447},-1.0795921335189796E-3,{"$f":"SUM($G$6:$G$32*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A33&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.5092555916765886},7.858547819240834,{"$f":"H33/$H$36*Standard_mean","v":5.3311756562689077},4.8990501651615963]
["Europe",2.2759578488437015E-4,3.5885545964548976E-6,2.3118433948082504E-4,{"$f":"D34/$D$36*Standard_mean","v":6.395661366780466},-1.0355226351860408E-3,{"$f":"SUM($G$6:$G$32*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A34&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A34&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.8558520839355224},6.863525960359441,{"$f":"H34/$H$36*Standard_mean","v":4.6561608273795203},4.8258339112189939]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Military_spending_subcomponent\"))","v":1.807352877386641E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Arms_exports\"))","v":-6.3574645614150377E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Security_ratifications\"))","v":7.3703703703703702}]
[]
["Weight",null,null,null,{"$f":"'Security 2003'!E32","v":0.5},null,{"$f":"'Security 2003'!G32","v":0.25},null,{"$f":"'Security 2003'!I32","v":0.25}]
[]
[]
["Arms exports to developing countries that are below average on voice and accountability and above average on military spending/GDP"]
[]
["Last arms exports year",null,{"$f":"CDI_year-2","v":2010}]
["Arms exports discount rate",null,{"$f":"1-0.5^(1/5)","v":0.12944943670387588}]
[]
["Major conventional weapons, as % of exporter's real GDP, weighted by the recipient's Voice and Accountability score and its military spending/GDP "]
[null,"Government data publicly available?","Data start",1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,"Historical average, weighted"]
["Australia",0,1995,null,null,null,null,null,null,-1.8427374184746615E-5,-1.3406507413402785E-5,-2.6947780013752143E-7,null,null,null,null,null,null,null,{"$f":"SUM(D48:S48*$D$78:$S$78*($D$47:S$47>=$C48))/SUM($D$78:S$78*($D$47:S$47>=$C48))","v":-1.4259035640883383E-6}]
["Austria",1,1995,null,null,-3.4539365477149883E-5,null,null,null,-2.6401622792153397E-4,-1.0921669752345977E-4,-1.4834379121275384E-4,-9.2309760780795254E-5,-6.5285383916729273E-4,-1.12537800760243E-3,-1.9346174553560674E-4,-1.1690652695251348E-4,-6.675281786770763E-4,-4.5281350178563246E-4,{"$f":"SUM(D49:S49*$D$78:$S$78*($D$47:S$47>=$C49))/SUM($D$78:S$78*($D$47:S$47>=$C49))","v":-3.5397277696872073E-4}]
["Belgium",1,1995,null,null,null,null,null,-4.8593272985394302E-4,-9.8023284514150161E-5,-1.0668330599333951E-4,-7.3537888053094912E-4,-6.6207345570197865E-4,-5.6056267603120557E-5,-1.4869366640032415E-4,-6.8714144449050947E-3,-2.5138933905942272E-3,-1.5885373976721269E-3,-4.1993611593602251E-3,{"$f":"SUM(D50:S50*$D$78:$S$78*($D$47:S$47>=$C50))/SUM($D$78:S$78*($D$47:S$47>=$C50))","v":-1.8717658605912483E-3}]
["Canada",1,1995,null,null,null,null,null,-1.4548032445385291E-4,-4.8890573089214154E-5,-3.3603042337527903E-5,-1.0929628612033244E-4,-2.1590540954268128E-4,-3.1483212771014312E-5,null,null,-4.0647047295000523E-5,-7.6757919334649149E-6,-6.9373066721552816E-6,{"$f":"SUM(D51:S51*$D$78:$S$78*($D$47:S$47>=$C51))/SUM($D$78:S$78*($D$47:S$47>=$C51))","v":-3.7338743745642249E-5}]
["Czech Republic",1,2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.6243933609166221E-3,{"$f":"SUM(D52:S52*$D$78:$S$78*($D$47:S$47>=$C52))/SUM($D$78:S$78*($D$47:S$47>=$C52))","v":-2.6243933609166221E-3}]
["Denmark",1,1995,null,null,null,null,null,null,0,0,-7.0599512539390547E-7,-1.4929579327312835E-3,-9.5310184689921567E-5,-1.4872512107535998E-5,0,-2.0567195822239484E-4,null,-4.1864615207944366E-4,{"$f":"SUM(D53:S53*$D$78:$S$78*($D$47:S$47>=$C53))/SUM($D$78:S$78*($D$47:S$47>=$C53))","v":-1.8604808180314712E-4}]
["Finland",1,1995,null,null,null,null,null,-1.1920396476648567E-4,-1.8179917235067086E-4,-3.5814266059642645E-4,-1.8730635626041891E-4,-1.6231876731399872E-5,-1.0745770074989673E-4,-1.241458616327568E-4,-1.1053095422537957E-4,-6.2096382137899947E-5,-4.8063418227315346E-5,-1.5959310183179514E-4,{"$f":"SUM(D54:S54*$D$78:$S$78*($D$47:S$47>=$C54))/SUM($D$78:S$78*($D$47:S$47>=$C54))","v":-1.0525882602529485E-4}]
["France",1,1995,-1.6327397384611683E-3,-2.2420718449071789E-3,-2.2336953076039093E-3,-6.0801222103241543E-5,-4.0119865048985568E-5,-1.033207301426871E-5,-1.4660838403473459E-3,-6.3463594618678489E-4,-1.0909298802460436E-3,-8.2598497740971912E-4,-9.722656025836125E-4,-1.7848126979349572E-3,-1.5476168026934297E-3,-1.2089156512099361E-3,-2.6493540933968632E-3,-3.6081219744181188E-3,{"$f":"SUM(D55:S55*$D$78:$S$78*($D$47:S$47>=$C55))/SUM($D$78:S$78*($D$47:S$47>=$C55))","v":-1.6971078043989739E-3}]
["Germany",1,1995,-9.2204074264188007E-5,-5.6992377412408569E-5,-7.8044345848911603E-5,-6.0135334492480898E-6,-7.3460056664424219E-6,-2.3887010995491779E-5,-3.5712085085742705E-4,-1.5521525711822899E-4,-3.214123973698583E-4,-3.6226129353528354E-4,-5.4929965168838777E-4,-4.084493434311401E-4,-3.883041421767688E-4,-5.3751755519764691E-4,-1.093683061058806E-3,-9.047337396457984E-4,{"$f":"SUM(D56:S56*$D$78:$S$78*($D$47:S$47>=$C56))/SUM($D$78:S$78*($D$47:S$47>=$C56))","v":-5.0899963059641959E-4}]
["Greece",1,1995,null,null,null,null,null,null,-3.8488941267507833E-5,0,-1.1183244938216153E-5,0,-2.848021026786256E-4,-5.5837448066119416E-4,-4.3214615834141599E-5,null,-6.192191132767562E-4,-1.1794467695627676E-4,{"$f":"SUM(D57:S57*$D$78:$S$78*($D$47:S$47>=$C57))/SUM($D$78:S$78*($D$47:S$47>=$C57))","v":-1.6906507454864531E-4}]
["Hungary",1,2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D58:S58*$D$78:$S$78*($D$47:S$47>=$C58))/SUM($D$78:S$78*($D$47:S$47>=$C58))","v":0}]
["Ireland",1,1995,null,null,null,null,null,null,-1.5139359874404753E-5,-2.6951094841311955E-5,0,-5.6122503221922363E-6,0,0,-5.9520003333769614E-5,null,-4.1446509172730928E-6,null,{"$f":"SUM(D59:S59*$D$78:$S$78*($D$47:S$47>=$C59))/SUM($D$78:S$78*($D$47:S$47>=$C59))","v":-8.5058653102130507E-6}]
["Italy",1,1995,null,-5.912119160646006E-4,-6.0844411455293172E-5,null,null,null,-2.1619007623947478E-4,-3.8892508316292363E-4,-3.8392124325073885E-4,-7.0139589873223685E-5,-3.5236283547770655E-4,-1.0040774726954418E-4,-3.9629858142755373E-4,-7.3307774565245629E-4,-2.9355510970157884E-3,-9.4808758477903834E-5,{"$f":"SUM(D60:S60*$D$78:$S$78*($D$47:S$47>=$C60))/SUM($D$78:S$78*($D$47:S$47>=$C60))","v":-6.0463552261845607E-4}]
["Japan",1,1995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D61:S61*$D$78:$S$78*($D$47:S$47>=$C61))/SUM($D$78:S$78*($D$47:S$47>=$C61))","v":0}]
["Luxembourg",1,2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D62:S62*$D$78:$S$78*($D$47:S$47>=$C62))/SUM($D$78:S$78*($D$47:S$47>=$C62))","v":0}]
["Netherlands",1,1995,-6.0799262887375539E-4,-1.0810292105567153E-2,-9.4080116895720164E-4,-4.3301472435640174E-5,null,null,-4.5391722449308981E-5,-8.4136740719439028E-5,-7.0187765519552257E-4,-1.4256672039852736E-5,-1.9863314567679348E-5,-7.5388107278066092E-4,-3.4085788406400318E-3,-2.858750683681944E-4,-1.4586438439130035E-2,-1.0530857713719657E-3,{"$f":"SUM(D63:S63*$D$78:$S$78*($D$47:S$47>=$C63))/SUM($D$78:S$78*($D$47:S$47>=$C63))","v":-2.7256236495051722E-3}]
["New Zealand",1,1995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D64:S64*$D$78:$S$78*($D$47:S$47>=$C64))/SUM($D$78:S$78*($D$47:S$47>=$C64))","v":0}]
["Norway",1,1995,null,null,null,null,null,null,-1.6410167434146477E-4,-1.0843826159939259E-4,-1.0463873804534497E-4,-4.2792371840721547E-4,-3.1064874279279039E-4,-2.6245179085265889E-4,-1.355687894128036E-4,-6.6645734082006929E-4,-8.9611887450314563E-5,-1.5618388263570463E-5,{"$f":"SUM(D65:S65*$D$78:$S$78*($D$47:S$47>=$C65))/SUM($D$78:S$78*($D$47:S$47>=$C65))","v":-1.8927267956172635E-4}]
["Poland",1,2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.9664473503465083E-4,{"$f":"SUM(D66:S66*$D$78:$S$78*($D$47:S$47>=$C66))/SUM($D$78:S$78*($D$47:S$47>=$C66))","v":-6.9664473503465083E-4}]
["Portugal",1,1995,null,null,null,null,null,null,-2.8561707616394838E-5,-5.0338715881815476E-7,-2.2554929592583472E-4,-9.6885161925451785E-5,-1.7507148658966458E-5,0,-6.8705651900022532E-6,-1.3862517233419113E-4,-1.1827553052511436E-4,-8.0700818978312301E-5,{"$f":"SUM(D67:S67*$D$78:$S$78*($D$47:S$47>=$C67))/SUM($D$78:S$78*($D$47:S$47>=$C67))","v":-6.3624682937905107E-5}]
["Slovakia",1,2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.2250926419498758E-4,{"$f":"SUM(D68:S68*$D$78:$S$78*($D$47:S$47>=$C68))/SUM($D$78:S$78*($D$47:S$47>=$C68))","v":-2.2250926419498758E-4}]
["South Korea",0,1995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D69:S69*$D$78:$S$78*($D$47:S$47>=$C69))/SUM($D$78:S$78*($D$47:S$47>=$C69))","v":0}]
["Spain",1,1995,null,null,null,null,null,null,-3.079498875926854E-4,-8.8032265524323123E-5,-3.7914752800285355E-4,-3.5647688187080885E-4,-1.073539562274226E-3,-1.8483634723518805E-4,-1.9349491065522491E-3,-1.4479789869571327E-3,-1.3286250075156094E-3,-4.5411855051626294E-4,{"$f":"SUM(D70:S70*$D$78:$S$78*($D$47:S$47>=$C70))/SUM($D$78:S$78*($D$47:S$47>=$C70))","v":-7.3266387189249043E-4}]
["Sweden",1,1995,-7.9570884192840677E-4,-2.6277991985303948E-4,null,null,null,null,-6.2541305468296989E-5,-5.5298100402823474E-6,-1.4438250630568657E-5,-8.0312830610806155E-6,-3.2527996012803689E-5,-2.8351564063088734E-4,-6.6420430412299905E-6,-2.8487521633206783E-5,-8.1339405229542144E-5,-2.674423311005103E-4,{"$f":"SUM(D71:S71*$D$78:$S$78*($D$47:S$47>=$C71))/SUM($D$78:S$78*($D$47:S$47>=$C71))","v":-1.0302599935145324E-4}]
["Switzerland",1,1995,null,null,null,null,null,-1.2704122994672323E-3,null,-1.3566484029792976E-4,-1.2887998508814835E-4,-1.7426391258303108E-4,-9.9960637713551872E-5,-1.1982169844855744E-4,-5.4687658308597156E-5,-8.6507838233808147E-5,-2.3831214560490996E-4,-2.2741995807470334E-4,{"$f":"SUM(D72:S72*$D$78:$S$78*($D$47:S$47>=$C72))/SUM($D$78:S$78*($D$47:S$47>=$C72))","v":-1.6593591772154522E-4}]
["United Kingdom",1,1995,-3.3560176930647408E-3,-2.8953993756921869E-3,-2.108364004586171E-3,-3.2000775850284742E-4,-3.1773846975493235E-4,-2.6245216061250159E-3,-4.2981496730075776E-4,-1.208006444693496E-3,-4.4194922363204004E-4,-1.5139501403197205E-3,-2.2807403121001182E-3,-6.928006802702127E-4,-8.1955910613967569E-4,-1.4201475101038611E-3,-5.5749909725470248E-4,-5.8809625757083352E-3,{"$f":"SUM(D73:S73*$D$78:$S$78*($D$47:S$47>=$C73))/SUM($D$78:S$78*($D$47:S$47>=$C73))","v":-1.864918413479329E-3}]
["United States",1,1995,-4.7342873652931328E-3,-2.4190298578682448E-3,-2.2027404641157366E-3,-1.8538468019302229E-3,-8.6382281394380275E-4,-1.6397762740097107E-3,-1.1773203314854939E-3,-2.2885563003824049E-3,-1.1636937765816572E-3,-1.7446795254859651E-3,-4.5778064096598375E-3,-4.4820981295953513E-3,-1.7425156720907097E-3,-1.8431335435215102E-3,-2.1046178195666832E-3,-1.5819734831135721E-3,{"$f":"SUM(D74:S74*$D$78:$S$78*($D$47:S$47>=$C74))/SUM($D$78:S$78*($D$47:S$47>=$C74))","v":-2.2324176510538684E-3}]
["EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T$48:T$74*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A75&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A75&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.0795921335189796E-3}]
["Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T$48:T$74*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A76&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A76&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-1.0355226351860408E-3}]
[]
["Discount multipler",null,null,{"$f":"(1-Arms_exports_discount_rate)^(Last_arms_exports_year-D47)","v":0.12499999999999994},0.14358729437462933,0.16493848884661172,0.18946457081379969,0.21763764082403098,0.24999999999999994,0.28717458874925866,0.32987697769322349,0.37892914162759944,0.43527528164806201,0.49999999999999994,0.57434917749851744,0.6597539553864471,0.75785828325519899,0.87055056329612412,1]
[]
[]
[]
["Protecting sea lanes, 2009"]
[]
[null,"Major ships in navy",null,null,null,null,null,null,"Ships devoted to sea lanes protection",null,"Of which, estimated for sea lanes ($ million)"]
[null,"Submarines","Principal surface combatants","Mine warfare","Amphibious","Logistics","Patrol & coastal combatants","Total ",null,"Naval budget, 2009 ($ million)",null,"GDP ($ billion)","Total contribution/ GDP",{"$f":"\"Of which, allocated to \"&Region","v":"Of which, allocated to MNA"}]
["Australia",6,12,6,3,15,14,56,1,6647,{"$f":"I86/H86*J86","v":118.69642857142857},1490,{"$f":"K86/L86/1000","v":7.9662032598274202E-5},{"$f":"M86/$S$86*$S$87","v":1.7812792102409074E-6},null,null,"World merchandise trade (×2), 2008",null,30648155766784]
["Austria",null,null,null,null,null,null,null,null,null,null,422,{"$f":"K87/L87/1000","v":0},0,null,null,{"$f":"\"Of which, \"&Region&\" (imports+exports)\"","v":"Of which, MNA (imports+exports)"},null,685306675200]
["Belgium",0,2,6,0,5,1,14,2,241,{"$f":"I88/H88*J88","v":34.428571428571423},525,6.5578231292517001E-5,1.4663590199211269E-6]
["Canada",4,15,12,0,11,0,42,1,3816,90.857142857142847,1740,5.2216748768472907E-5,1.167590205445854E-6]
["Czech Republic",0,0,0,0,0,0,0,0,null,null,218,0,0]
["Denmark",0,4,4,0,9,15,32,2,1403,87.6875,346,2.5343208092485546E-4,5.6668563710401241E-6]
["Finland",0,0,6,0,18,6,30,2,313,20.866666666666667,268,7.7860696517412936E-5,1.7410005177842888E-6]
["France",10,34,18,10,17,13,102,10,8173,801.27450980392155,2790,2.8719516480427295E-4,6.4218142528118884E-6]
["Germany",4,20,19,2,19,10,74,7,7546,713.81081081081084,3600,1.982807807807808E-4,4.4336482647417569E-6]
["Greece",9,14,7,14,17,32,93,3,1220,39.354838709677416,310,1.2695109261186263E-4,2.8386840582797021E-6]
["Hungary",0,0,3,0,0,2,5,0,null,0,145,0,0]
["Ireland",null,null,null,null,null,null,null,null,null,null,221,0,0]
["Italy",6,20,12,3,12,14,67,3,2904,130.02985074626864,2230,5.8309350110434364E-5,1.3038235370939458E-6]
["Japan",19,48,29,7,17,6,126,0,null,0,5890,0,0]
["Luxembourg",0,0,0,0,0,0,0,0,null,null,62.5,0,0]
["Netherlands",4,6,10,2,4,0,26,3,1222,141,852,1.6549295774647888E-4,3.7004976581713033E-6]
["New Zealand",0,2,0,0,3,6,11,0,null,0,165,0,0]
["Norway",6,5,6,0,3,6,26,0,null,0,476,0,0]
["Poland",5,8,20,8,12,0,53,1,716,13.509433962264151,517,2.6130433195868763E-5,5.8428834776428062E-7]
["Portugal",2,12,0,1,6,5,26,1,822,31.615384615384617,240,1.3173076923076924E-4,2.9455597971384835E-6]
["Slovakia",0,0,0,0,0,0,0,0,null,null,96.5,0,0]
["South Korea",12,47,10,7,7,3,86,1,4653,54.104651162790695,1140,4.7460220318237452E-5,1.0612320701463114E-6]
["Spain",3,11,6,4,11,17,52,5,2402,230.96153846153848,1530,1.5095525389643039E-4,3.3754280009191542E-6]
["Sweden",5,9,5,11,10,14,54,0,null,0,553,0,0]
["Switzerland",null,null,null,null,null,null,null,null,null,null,644,0,0]
["United Kingdom",11,20,15,4,22,22,94,7,9763,727.031914893617,2470,2.9434490481522956E-4,6.581685684970406E-6]
["United States",71,122,14,31,42,10,290,49,200704,33912.055172413791,15100,{"$f":"K112/L112/1000","v":2.2458314683717743E-3},5.021781109313694E-5]
["EU",{"$f":"SUM(B$86:B$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A113&\"_countries\"))","v":59},{"$f":"SUM(C$86:C$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A113&\"_countries\"))","v":160},{"$f":"SUM(D$86:D$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A113&\"_countries\"))","v":131},{"$f":"SUM(E$86:E$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A113&\"_countries\"))","v":59},{"$f":"SUM(F$86:F$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A113&\"_countries\"))","v":162},{"$f":"SUM(G$86:G$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A113&\"_countries\"))","v":151},{"$f":"SUM(H$86:H$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A113&\"_countries\"))","v":722},{"$f":"SUM(I$86:I$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A113&\"_countries\"))","v":46},{"$f":"SUM(J$86:J$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A113&\"_countries\"))","v":36725},{"$f":"SUM(K$86:K$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A113&\"_countries\"))","v":2971.5710200987205},{"$f":"SUM(L$86:L$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A113&\"_countries\"))","v":17396},{"$f":"K113/L113/1000","v":1.7081921246830996E-4},3.8195951315221239E-6]
["Europe",{"$f":"SUM(B$86:B$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A114&\"_countries\"))","v":65},{"$f":"SUM(C$86:C$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A114&\"_countries\"))","v":165},{"$f":"SUM(D$86:D$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A114&\"_countries\"))","v":137},{"$f":"SUM(E$86:E$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A114&\"_countries\"))","v":59},{"$f":"SUM(F$86:F$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A114&\"_countries\"))","v":165},{"$f":"SUM(G$86:G$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A114&\"_countries\"))","v":157},{"$f":"SUM(H$86:H$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A114&\"_countries\"))","v":748},{"$f":"SUM(I$86:I$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A114&\"_countries\"))","v":46},{"$f":"SUM(J$86:J$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A114&\"_countries\"))","v":36725},{"$f":"SUM(K$86:K$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A114&\"_countries\"))","v":2971.5710200987205},{"$f":"SUM(L$86:L$112*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A114&\"_countries\"))","v":18516},{"$f":"K114/L114/1000","v":1.6048666127126379E-4},3.5885545964548976E-6]
[]
["Source: Jason Alderwick"]
[]
[]
["Contributions to peacekeeping and forcible humanitarian interventions"]
[null,"Financial equivalent of contributions to peacekeeping and humanitarian interventions, average % of GDP"]
[null,"U.N. Peacekeeping Operations",null,null,null,"Non-U.N. PKO and humanitarian interventions",null,null,"Total"]
[null,"Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total cost of personnel contributions ","Financial contributions ","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total"]
["Australia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.2080683641992218E-6},{"$f":"SUM(($A$158:$A$184=$A123)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":4.8908032163968617E-6},{"$f":"C123+B123","v":7.0988715805960839E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.1197764048375706E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.7493377833605632E-6},{"$f":"SUM(($A$192:$A$218=$A123)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":1.0165236974191169E-5},{"$f":"F123+G123","v":1.4914574757551733E-5},{"$f":"D123+E123+H123","v":3.1133222742985387E-5},null,"Last data year",null,{"$f":"CDI_year-1","v":2011}]
["Austria",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.792479430897592E-4},{"$f":"SUM(($A$158:$A$184=$A124)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":8.2776935351239111E-5},2.620248784409983E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.2178336292473357E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$192:$A$218=$A124)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":0},0,2.7420321473347166E-4]
["Belgium",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.8156685205395528E-5},{"$f":"SUM(($A$158:$A$184=$A125)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":4.2347732364233039E-5},8.0504417569628574E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1293903258592894E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.7795818776747684E-6},{"$f":"SUM(($A$192:$A$218=$A125)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":8.6398802830148276E-5},9.217838470782305E-5,1.8397670553604452E-4]
["Canada",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.3885477244426322E-5},{"$f":"SUM(($A$158:$A$184=$A126)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":1.7914753394356241E-5},3.1800230638782561E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0799361424500182E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.5278452669289318E-6},{"$f":"SUM(($A$192:$A$218=$A126)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":1.1256418888019133E-4},1.1909203414712026E-4,1.61691626210403E-4,null,"Max weight",null,{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year)","v":3.4822022531844978}]
["Czech Republic",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A127)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$158:$A$184=$A127)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A127)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.5482186255249185E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A127)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.9489516180237006E-7},{"$f":"SUM(($A$192:$A$218=$A127)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":1.3687041854068108E-6},1.6635993472091808E-6,5.2118179727340991E-6,null,"Sum of weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1),Last_year-'Humanitarian interventions data'!First_year+1)","v":38.066046552591679}]
["Denmark",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A128)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.2034131563235301E-5},{"$f":"SUM(($A$158:$A$184=$A128)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":7.1204061685647494E-5},1.0323819324888279E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A128)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.2255637241228666E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A128)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1349567220294828E-5},{"$f":"SUM(($A$192:$A$218=$A128)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":2.7718423051937316E-4},2.8853379773966799E-4,4.0402762822977945E-4,null,"Sum of fin. contrib. weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1)/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^('Humanitarian interventions data'!First_financial_contrib._year-'Humanitarian interventions data'!First_year),Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1)","v":32.294922410940544}]
["Finland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A129)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.703154539274571E-4},{"$f":"SUM(($A$158:$A$184=$A129)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":9.4614073590284107E-5},2.649295275177412E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A129)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.2133734783530262E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A129)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$192:$A$218=$A129)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":0},0,2.7706326230127144E-4]
["France",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A130)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.9812901346385574E-5},{"$f":"SUM(($A$158:$A$184=$A130)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":5.9568099823939136E-5},1.0938100117032472E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A130)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.5006852534207539E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A130)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.266728176591643E-5},{"$f":"SUM(($A$192:$A$218=$A130)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":3.2437910696035509E-4},3.3704638872627152E-4,4.6143424243080377E-4]
["Germany",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A131)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.4460016679770912E-6},{"$f":"SUM(($A$158:$A$184=$A131)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":2.7346609620077209E-5},3.4792611288054302E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A131)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.3415158229396288E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A131)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.6734257350884015E-7},{"$f":"SUM(($A$192:$A$218=$A131)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":1.0583379169727155E-6},1.2256804904815557E-6,4.9433450007932142E-5]
["Greece",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A132)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.9540729339412377E-5},{"$f":"SUM(($A$158:$A$184=$A132)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":2.7444930478213634E-5},4.6985659817626011E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A132)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1250192556398173E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A132)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.2573032021111002E-6},{"$f":"SUM(($A$192:$A$218=$A132)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":1.465385111846576E-5},1.591115432057686E-5,7.4147006694601044E-5]
["Hungary",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A133)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.3962787105980737E-6},{"$f":"SUM(($A$158:$A$184=$A133)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":6.9393118494609552E-6},1.1335590560059028E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A133)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":2.4483508721552453E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A133)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.8206877682943298E-5},{"$f":"SUM(($A$192:$A$218=$A133)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":1.6907414506842054E-5},4.5114292189785349E-5,5.8898233621999625E-5]
["Ireland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A134)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.7765615310775416E-4},{"$f":"SUM(($A$158:$A$184=$A134)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":1.0259113354104764E-4},3.8024728664880182E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A134)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0180897318117192E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A134)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$192:$A$218=$A134)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":0},0,3.9042818396691902E-4]
["Italy",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.5178376527200388E-5},{"$f":"SUM(($A$158:$A$184=$A135)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":1.7295524133404292E-4},2.3813361786124331E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A135)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0919288145073609E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.118406410103695E-5},{"$f":"SUM(($A$192:$A$218=$A135)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":9.4485564906616006E-5},1.0566962900765295E-4,3.5472253501396989E-4]
["Japan",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.9623355671690778E-7},{"$f":"SUM(($A$158:$A$184=$A136)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":6.9775921849571554E-7},1.5939927752126233E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A136)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.7060348487481974E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$192:$A$218=$A136)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":0},0,1.8654341262694598E-5]
["Luxembourg",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.7238094195124838E-6},{"$f":"SUM(($A$158:$A$184=$A137)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":5.8310973876268627E-6},7.5549068071393463E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A137)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.6983869044997707E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$192:$A$218=$A137)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":0},0,1.7253293711639115E-5]
["Netherlands",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.416915025926978E-6},{"$f":"SUM(($A$158:$A$184=$A138)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":2.7939370219422432E-5},3.3356285245349412E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A138)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.2199879429694213E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.6186092609510446E-6},{"$f":"SUM(($A$192:$A$218=$A138)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":9.5579831816229043E-5},1.0019844107718009E-4,1.4575460575222372E-4]
["New Zealand",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.4815593916170997E-6},{"$f":"SUM(($A$158:$A$184=$A139)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":1.1250728018012085E-5},2.0732287409629185E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A139)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.034527893037697E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.5712061663454907E-5},{"$f":"SUM(($A$192:$A$218=$A139)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":3.8290174098277767E-5},7.4002235761732674E-5,1.0507980210173883E-4]
["Norway",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.3211150106363502E-4},{"$f":"SUM(($A$158:$A$184=$A140)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":1.9061296326471867E-4},3.2272446432835369E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A140)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.0223815202482511E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1508358240390317E-5},{"$f":"SUM(($A$192:$A$218=$A140)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":1.9529909232349657E-4},2.0680745056388689E-4,5.3855429641248885E-4]
["Poland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.3654678904010509E-4},{"$f":"SUM(($A$158:$A$184=$A141)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":3.8866264542491595E-5},1.7541305358259669E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A141)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":2.1953060617613143E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$192:$A$218=$A141)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":0},0,1.7760835964435799E-4]
["Portugal",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.960669206153239E-5},{"$f":"SUM(($A$158:$A$184=$A142)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":4.0736691567575427E-5},7.0343383629107811E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A142)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.4314385861128299E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$192:$A$218=$A142)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":0},0,7.9774822215220644E-5]
["Slovakia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.7348359005325433E-5},{"$f":"SUM(($A$158:$A$184=$A143)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":4.9437043421821085E-5},1.1678540242714651E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A143)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.50040947862587E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$192:$A$218=$A143)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":0},0,1.1828581190577239E-4]
["South Korea",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.2509655213819512E-5},{"$f":"SUM(($A$158:$A$184=$A144)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":9.5991091943785765E-6},2.2108764408198088E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A144)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.2952420692525232E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$192:$A$218=$A144)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":0},0,2.5404006477450611E-5]
["Spain",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.110335366804021E-5},{"$f":"SUM(($A$158:$A$184=$A145)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":7.722585539947389E-5},1.183292090675141E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A145)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0813669390001633E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.6283970683622301E-6},{"$f":"SUM(($A$192:$A$218=$A145)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":2.7904173398287373E-5},2.9532570466649604E-5,1.5867544892416533E-4]
["Sweden",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.5312580294087662E-5},{"$f":"SUM(($A$158:$A$184=$A146)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":3.0028653356878454E-5},4.5341233650966113E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A146)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.1897842859260875E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.768154403441582E-6},{"$f":"SUM(($A$192:$A$218=$A146)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":1.2793273766358639E-4},1.3670089206702798E-4,1.9123191000392019E-4]
["Switzerland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.9808072617752351E-6},{"$f":"SUM(($A$158:$A$184=$A147)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":1.4648108042668393E-5},1.8628915304443629E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A147)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.1153001481303302E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$192:$A$218=$A147)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":0},0,2.474421545257396E-5]
["United Kingdom",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.7928887266044434E-7},{"$f":"SUM(($A$158:$A$184=$A148)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":7.0621622935620998E-7},1.0855051020166543E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A148)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.5152254174457216E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.2696291821045479E-6},{"$f":"SUM(($A$192:$A$218=$A148)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":2.5031004851361544E-4},2.5957967769571998E-4,2.7581743697219387E-4]
["United States",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.986199150319884E-8},{"$f":"SUM(($A$158:$A$184=$A149)*(Region=$J$157:$P$157)*$J$158:$P$184)","v":1.4951897909317395E-7},2.4938097059637282E-7,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A149)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1418370994159811E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.2583998126000735E-5},{"$f":"SUM(($A$192:$A$218=$A149)*(Region=$J$191:$P$191)*$J$192:$P$218)","v":1.5710398046421117E-4},1.6968797859021189E-4,1.8135573055496807E-4]
["EU",{"$f":"SUM(B$123:B$149*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A150&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A150&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.0759939508692585E-5},{"$f":"SUM(C$123:C$149*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A150&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A150&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.5576477755267813E-5},9.6336417263960398E-5,{"$f":"SUM(E$123:E$149*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A150&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A150&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.1920561671214837E-5},{"$f":"SUM(F$123:F$149*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A150&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A150&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.934614754732281E-6},{"$f":"SUM(G$123:G$149*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A150&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A150&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.1253057669182494E-4},1.1846519144655723E-4,2.2672217038173246E-4]
["Europe",{"$f":"SUM(B$123:B$149*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A151&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A151&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.152552230978282E-5},{"$f":"SUM(C$123:C$149*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A151&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A151&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.7014062975871012E-5},9.8539585285653831E-5,{"$f":"SUM(E$123:E$149*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A151&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A151&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.1737573166210169E-5},{"$f":"SUM(F$123:F$149*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A151&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A151&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.8973210117086366E-6},{"$f":"SUM(G$123:G$149*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A151&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A151&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.1142130542079753E-4},1.1731862643250616E-4,2.2759578488437015E-4]
[]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
["Australia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.8425888651015274E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":6.7109812523452904E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":5.4941549813156527E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.6803539956777404E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":8.3157680137377597E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":2.7942566624960543E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":6.0438455217303481E-8},{"$f":"SUM(C158:H158)","v":3.1932635769663488E-4},{"$f":"B158","v":2.8425888651015274E-4},{"$f":"IF($I158,C158/$I158*$B158,0)","v":5.9740012441894514E-6},{"$f":"IF($I158,D158/$I158*$B158,0)","v":4.8908032163968617E-6},2.3860054890558833E-5,7.40255509477084E-7,2.4873997036577053E-4,5.3801283759938956E-8]
["Austria",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A159)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.3005577793565355E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A159)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":3.4875321295635151E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A159)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.0992674274053973E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A159)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.5352810884875126E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A159)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":5.3312903869499097E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A159)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":1.0884717873356055E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A159)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":9.35983132799188E-7},1.7271245887987978E-4,1.3005577793565355E-4,{"$f":"IF($I159,C159/$I159*$B159,0)","v":2.6261782567835859E-5},8.2776935351239111E-5,1.9091150481397363E-5,4.014563414662935E-7,8.1964003049368183E-7,7.0481316322125211E-7]
["Belgium",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A160)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":9.3586353367183599E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A160)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":8.2446989424834859E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A160)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":8.7600480778324448E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A160)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.3072664291039177E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A160)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":4.0166375543943177E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A160)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":7.0847485028779465E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A160)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},1.9359264573466672E-4,9.3586353367183599E-5,3.9856436989596614E-5,4.2347732364233039E-5,1.1153763126017998E-5,1.9417187057231984E-7,3.4249016763617192E-8,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A161)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.8051195881530616E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A161)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":1.5120420626524086E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A161)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":2.5279353996594743E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A161)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.4074775647159328E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A161)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":3.0636910963426294E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A161)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":1.2336810368296725E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A161)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":5.1517352747113096E-5},2.5471886813403902E-4,1.8051195881530616E-4,1.0715408581232148E-4,1.7914753394356241E-5,9.9743899639886161E-6,2.1711500410515409E-7,8.7427437999699005E-6,3.6508870840564763E-5]
["Czech Republic",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A162)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":8.6166803386508132E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A162)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":8.3053443859259181E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A162)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A162)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":4.5163486598881198E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A162)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":4.6050514492383358E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A162)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A162)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},8.8030297664071135E-5,8.6166803386508132E-5,8.1295303520415385E-5,0,4.4207430546986705E-6,4.5075681139406828E-7,0,0]
["Denmark",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.6716186897948871E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.535577434734909E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":9.8296164706932062E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.2123524149420499E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":3.4628797040036943E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":1.3727367576239755E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},3.6881304879147109E-4,2.6716186897948871E-4,1.8367289569220393E-4,7.1204061685647494E-5,8.782073684731429E-6,2.5084508718015837E-6,9.9438704510431558E-7,0]
["Finland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.9220775230028385E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":8.5000316355397288E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.3559603131211532E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":5.1464688959380608E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":3.3182979409027667E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":8.2945094761030942E-8},2.7546227966255703E-4,1.9220775230028385E-4,5.9310188572815755E-5,9.4614073590284107E-5,3.5910224077987861E-5,2.3153899309367981E-6,0,5.7876128259309035E-8]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.5378213934351599E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":1.2700178596332154E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.1770705456785286E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.4574453421338428E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":2.659026479364501E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":8.001211823473272E-6},3.0387477056963109E-4,1.5378213934351599E-4,6.4271891704848153E-5,5.9568099823939136E-5,1.2436412582876959E-5,0,1.3456555797679523E-5,4.0491794341722279E-6]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":4.473933488135687E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":1.117090494969364E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":3.5657553243045886E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":9.51290800941149E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":5.3561091635868267E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":1.906952840485129E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":3.4244078332980752E-8},5.833612421260499E-5,4.473933488135687E-5,8.5672276692691365E-6,2.7346609620077209E-5,7.2956711278504984E-6,4.1077250977026251E-8,1.4624866304536611E-6,2.6262582729340857E-8]
["Greece",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":3.4109411250876094E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.6256927863889914E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":3.0754596307353116E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":4.8424775529039075E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},3.8222766646646016E-5,3.4109411250876094E-5,2.3431280079057197E-6,2.7444930478213634E-5,4.3213527647567409E-6,0,0,0]
["Hungary",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":3.8346955805371226E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":3.52426784306507E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":9.3644721300518666E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":3.1145237249445884E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":7.7392331653321203E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":3.9494362172600182E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},5.1748502834560495E-5,3.8346955805371226E-5,2.6115720421200282E-5,6.9393118494609552E-6,2.3079412368132648E-6,5.734968470628888E-8,2.9266326131904356E-6,0]
["Ireland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.3068837856871237E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.9418796709459485E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.9869744662782472E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.0276068420746834E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":1.5125963724499041E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":7.9197497497683795E-7},4.467948662442284E-4,2.3068837856871237E-4,1.5189463946611421E-5,1.0259113354104764E-4,1.0468905757689606E-4,0,7.8098123087799034E-6,4.0891119537737834E-7]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.8664139674214926E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":3.4061362342110982E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.8319040019221754E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":7.7076751945852798E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":5.2723558401737087E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":2.2973668432338247E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":2.8320551067178832E-6},1.9768647598018149E-4,1.8664139674214926E-4,3.2158296165436063E-6,1.7295524133404292E-4,7.2770342878509991E-6,4.97778036283221E-7,2.1690090549909433E-8,2.6738233768786161E-6]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.3404456379517362E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.4119299750412047E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.2527297033204888E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":5.956687302322282E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":2.3693292762141441E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":1.2685328908421254E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":9.0539852318702183E-6},2.4065838498969725E-5,1.3404456379517362E-5,1.3434233817481292E-7,6.9775921849571554E-7,3.3178214469370036E-7,1.3196951742647816E-7,7.0656145232605465E-6,5.0429886374661078E-6]
["Luxembourg",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":5.8310973876268627E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":5.8310973876268627E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},5.8310973876268627E-6,5.8310973876268627E-6,0,5.8310973876268627E-6,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.0082732050698417E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":1.5868627529930893E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":4.1634851173707161E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.3332156159337438E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":6.773610517879177E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":7.1656291687979332E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":1.3892699429976215E-5},2.9927000985548787E-4,2.0082732050698417E-4,1.0648758118123024E-4,2.7939370219422432E-5,8.9466405249003097E-6,4.5454806885610676E-8,4.8085476603929362E-5,9.3227971706162169E-6]
["New Zealand",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":5.3799985229171837E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":8.33925554272141E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.3534072896653772E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.900278273658118E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":1.5767851918431585E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":5.2881635552429207E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":8.6483091081919072E-7},6.4718738268740338E-4,5.3799985229171837E-4,6.9323326910006159E-5,1.1250728018012085E-5,1.5796807198187173E-5,1.3107644292829618E-6,4.3959930117941007E-4,7.1892455681999951E-7]
["Norway",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":4.8436656376260926E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.4816827103124486E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":2.3547572027753357E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.0683196189762586E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":2.3966031157769338E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":2.8254222255258047E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":2.6693283072592004E-6},5.9836730685496617E-4,4.8436656376260926E-4,2.0088733341082658E-4,1.9061296326471867E-4,8.6478371547985203E-5,1.9400030760253456E-6,2.2871237095982391E-6,2.160768753455285E-6]
["Poland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":8.2449731449770107E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.9842997003723835E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":5.9868863640768943E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.2221609719895405E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":1.8352694810060316E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":1.4773914706164169E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":1.1310515381551907E-7},1.2700401717246848E-4,8.2449731449770107E-5,1.9373773707267534E-5,3.8866264542491595E-5,1.4426045684042727E-5,1.1914385010469447E-7,9.5910769368096963E-6,7.3426729053858917E-8]
["Portugal",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.7600571018742069E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":8.8364693277389306E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":6.4314875972111654E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":3.6240209483060515E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":4.3529526884677939E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":1.67510131001588E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":5.3991531438545238E-7},2.7787689636773132E-4,1.7600571018742069E-4,5.5969714643705708E-6,4.0736691567575427E-5,2.295435097621765E-5,2.7571364851150882E-7,1.0610000311614995E-4,3.4197941459558951E-7]
["Slovakia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.8264024505533146E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":1.8067985415103272E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":6.155327559943139E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":9.3482407149519784E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":1.619533185764429E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},3.5191086875762816E-4,2.8264024505533146E-4,1.4511458095652375E-4,4.9437043421821085E-5,7.5081200414131317E-5,0,1.300742026285534E-5,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.3747026900348263E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.3636075898691568E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.42124029888524E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":3.3444900942685113E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":4.9614162969627011E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":7.4933635254147385E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":9.376994815407431E-6},3.5159753812626265E-5,2.3747026900348263E-5,1.5963892499819996E-7,9.5991091943785765E-6,2.258880897170031E-6,3.3509587949813643E-7,5.061045255334245E-6,6.3332567489690745E-6]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":9.382816349294936E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":6.2508464006430235E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":8.9580274509201035E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":4.904046960678469E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":7.2513365836510293E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":1.1791923344027252E-5},1.0883858260830427E-4,9.382816349294936E-5,5.3887640209318374E-6,7.722585539947389E-5,4.2277077574559739E-7,0,6.2512720967876824E-7,1.0165646087119264E-5]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.5656561414519824E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":1.3210721085108224E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":5.8389544868494825E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.0104329048384591E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":7.9929039677932089E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":3.305997255831066E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":1.596780787200222E-6},3.0443572821424751E-4,1.5656561414519824E-4,6.7940273374723131E-5,3.0028653356878454E-5,5.1964678793290964E-5,4.1106013602991093E-6,1.7002126976281332E-6,8.2119456237842419E-7]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":4.9460023572375257E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.3366940270413504E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.5318327510604406E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.1430201358357763E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":1.4599351778466395E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":1.4764671141010025E-7},5.1723051028632423E-5,4.9460023572375257E-5,2.234457159051111E-5,1.4648108042668393E-5,1.0930098232380287E-5,1.3960589500117094E-6,0,1.4118675680374553E-7]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.5911583931006213E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.5753953227511736E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":7.4667175339487999E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.1534448018032976E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":4.3771944003404941E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":3.7008920188803595E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},2.7395926350545964E-4,2.5911583931006213E-4,2.435857477754461E-4,7.0621622935620998E-7,1.090949851787485E-5,4.1400330339438515E-7,3.500373483990564E-6,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.4835783139017131E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$157)/Max_weight))","v":7.4489938430807823E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$157)/Max_weight))","v":2.1352554844360103E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$157)/Max_weight))","v":9.2857841313033964E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$157)/Max_weight))","v":1.7688430788759602E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$157)/Max_weight))","v":8.4452903168954717E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$157)/Max_weight))","v":1.765704472406328E-5},3.5467565709369368E-5,2.4835783139017131E-5,5.2160781827143204E-6,1.4951897909317395E-7,6.50227091564549E-6,1.238613427092621E-8,5.9137241212201197E-7,1.2364156515171207E-5]
["EU",{"$f":"SUM(B$158:B$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.4105515652907972E-4},{"$f":"SUM(C$158:C$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":8.2695794664744442E-5},{"$f":"SUM(D$158:D$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.4986575453654553E-5},{"$f":"SUM(E$158:E$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.8347114405669768E-5},{"$f":"SUM(F$158:F$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.7749743800804343E-7},{"$f":"SUM(G$158:G$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.231223348653104E-5},{"$f":"SUM(H$158:H$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.3766457834003626E-6},1.9219586123200822E-4,1.4105515652907972E-4,6.0691568413386494E-5,5.5033667584686573E-5,1.3465196793309957E-5,3.5044186398558143E-7,9.0361156090076232E-6,2.4781662647034849E-6]
["Europe",{"$f":"SUM(B$158:B$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.4499362185911092E-4},{"$f":"SUM(C$158:C$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":8.424854204734288E-5},{"$f":"SUM(D$158:D$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.6444165418906642E-5},{"$f":"SUM(E$158:E$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.9742129120764656E-5},{"$f":"SUM(F$158:F$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.335303599210907E-7},{"$f":"SUM(G$158:G$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.1865535420350425E-5},{"$f":"SUM(H$158:H$184*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A186&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.2907370201119813E-6},1.9612463938739768E-4,1.4499362185911092E-4,6.2284378372597118E-5,5.6514655418642361E-5,1.4595222779610762E-5,3.9443539321926104E-7,8.7721102318810691E-6,2.4328196631603506E-6]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to non-UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,"Total of regional capacities",null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC",null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
["Australia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A192)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":9.1356054823090002E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A192)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":7.3795891018669688E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A192)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.1062057009360344E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A192)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A192)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A192)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":9.0930076088262105E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A192)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},{"$f":"SUM(C192:H192)","v":9.9415870891065108E-4},{"$f":"B192","v":9.1356054823090002E-4},{"$f":"IF($I192,C192/$I192*$B192,0)","v":6.7813130893432292E-5},{"$f":"IF($I192,D192/$I192*$B192,0)","v":1.0165236974191169E-5},0,0,8.3558218036327648E-4,0]
["Austria",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A193)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.586939446496602E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A193)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.5842724986136162E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A193)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A193)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.7070189906013326E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A193)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A193)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A193)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},2.8549743976737492E-4,2.586939446496602E-4,{"$f":"IF($I193,C193/$I193*$B193,0)","v":2.3416519856035026E-4},0,2.4528746089309955E-5,0,0,0]
["Belgium",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A194)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.1209771030321272E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A194)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.1209771030321272E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A194)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.5715483841721541E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A194)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.6541933373156166E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A194)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A194)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A194)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},3.857944820935843E-4,2.1209771030321272E-4,1.1660467114963344E-4,8.6398802830148276E-5,9.0942363234309931E-6,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A195)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":3.1169315156207435E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A195)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":3.0797182533922522E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A195)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":2.1667253619203183E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A195)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":3.7313551047615565E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A195)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A195)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":7.1596142393888764E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A195)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},5.9997185902990735E-4,3.1169315156207435E-4,1.5999535209454345E-4,1.1256418888019133E-4,1.9384873051894065E-6,0,3.7195123282150173E-5,0]
["Czech Republic",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A196)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.81892918483973E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A196)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":1.81892918483973E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A196)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.3815154347715008E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A196)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":3.2102596256979639E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A196)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A196)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A196)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},1.8359545988131431E-4,1.81892918483973E-4,1.8020616531588056E-4,1.3687041854068108E-6,3.180489826856002E-7,0,0,0]
["Denmark",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A197)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":5.1175845224523569E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A197)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":4.0966034924603959E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A197)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":4.8407445560136656E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A197)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A197)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A197)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A197)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},8.9373480484740615E-4,5.1175845224523569E-4,2.3457422172586253E-4,2.7718423051937316E-4,0,0,0,0]
["Finland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A198)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.8683592370515429E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A198)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.8683592370515429E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A198)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A198)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.0238603121691551E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A198)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A198)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A198)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},3.0707452682684583E-4,2.8683592370515429E-4,2.6793120216768256E-4,0,1.8904721537471736E-5,0,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A199)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":6.7676206811256943E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A199)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":3.0808387184438983E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A199)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":4.9816221488034357E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A199)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.330850032371232E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A199)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A199)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A199)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},1.0393310899618566E-3,6.7676206811256943E-4,2.0060929599362699E-4,3.2437910696035509E-4,1.5177366515858732E-4,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A200)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.2576325410436098E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A200)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.2576325410436098E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A200)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.2233807489247775E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A200)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":3.3983339345426043E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A200)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A200)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A200)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},2.6096997419871183E-4,2.2576325410436098E-4,1.9530617290470595E-4,1.0583379169727155E-6,2.9398743282682285E-5,0,0,0]
["Greece",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A201)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.3185362717548108E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A201)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.3185362717548108E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A201)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.5782781637491506E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A201)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.0791874482583799E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A201)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A201)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A201)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},2.49715596261231E-4,2.3185362717548108E-4,2.1526931132564089E-4,1.465385111846576E-5,1.9304647313744115E-6,0,0,0]
["Hungary",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A202)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.0867308957128741E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A202)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":1.8909608330020713E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A202)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.6907414506842051E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A202)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.6695917642382183E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A202)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A202)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A202)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},2.0867308957128738E-4,2.0867308957128741E-4,1.8909608330020715E-4,1.6907414506842054E-5,2.6695917642382187E-6,0,0,0]
["Ireland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A203)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":2.4880362979786796E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A203)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":1.434600629488497E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A203)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A203)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.5429682468084832E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A203)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A203)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":2.9261638199290741E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A203)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},2.9804950401169094E-4,2.4880362979786796E-4,1.1975656363214203E-4,0,1.2880279795860522E-4,0,2.4426820712071756E-7,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A204)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":3.3901625799585784E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A204)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":3.3507726196956982E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A204)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.3079192923001661E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A204)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":3.415090134212356E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A204)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A204)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A204)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},4.692842813337988E-4,3.3901625799585784E-4,2.4206359345673627E-4,9.4485564906616006E-5,2.467099632505547E-6,0,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A205)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A205)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A205)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A205)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A205)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A205)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A205)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Luxembourg",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A206)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.8924036314568835E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A206)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":1.8924036314568835E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A206)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A206)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":5.3451726053246293E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A206)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A206)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A206)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},1.9458553575101299E-4,1.8924036314568835E-4,1.8404201990293912E-4,0,5.1983432427492343E-6,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A207)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":4.0389892391200205E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A207)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":4.0389892391200205E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A207)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":1.3299984251855749E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A207)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.5128726743894268E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A207)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A207)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A207)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},5.6202749317445374E-4,4.0389892391200205E-4,2.9026042803681175E-4,9.5579831816229043E-5,1.8058664058961332E-5,0,0,0]
["New Zealand",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A208)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":3.5477666816471063E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A208)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.5074608530503146E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A208)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":4.0996414987922117E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A208)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A208)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A208)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":3.1378025317678856E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A208)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},3.7985127669521378E-4,3.5477666816471063E-4,2.3419392314229985E-5,3.8290174098277767E-5,0,0,2.930671017522029E-4,0]
["Norway",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A209)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":4.6712078965736365E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A209)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":4.6543595362613779E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A209)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":3.3440751849274971E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A209)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A209)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A209)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A209)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},7.9984347211888756E-4,4.6712078965736365E-4,2.7182169733386708E-4,1.9529909232349657E-4,0,0,0,0]
["Poland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A210)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":6.4050904887110485E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A210)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":6.4050904887110485E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A210)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A210)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.2436418702828881E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A210)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A210)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A210)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},8.6487323589939363E-5,6.4050904887110485E-5,4.7434910072010821E-5,0,1.6615994815099665E-5,0,0,0]
["Portugal",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A211)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.6236513527984872E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A211)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":1.6085975990146281E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A211)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A211)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.366055682801313E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A211)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A211)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":3.2549251673085946E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A211)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},2.0706956840256188E-4,1.6236513527984872E-4,1.2613160339770073E-4,0,1.0711367075756997E-5,0,2.5522164806391015E-5,0]
["Slovakia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A212)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":8.4397228191248759E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A212)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":8.4397228191248759E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A212)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A212)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":3.4660306985079574E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A212)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A212)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A212)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},8.4743831261099557E-5,8.4397228191248759E-5,8.4052042731225636E-5,0,3.4518546002312752E-7,0,0,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A213)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":8.1800823351930282E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A213)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":7.7905546049457426E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A213)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A213)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":3.8952773024728718E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A213)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A213)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A213)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},8.1800823351930293E-7,8.1800823351930282E-7,7.7905546049457416E-7,0,3.8952773024728712E-8,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A214)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":1.0699416806237334E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A214)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":1.0699416806237334E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A214)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":4.0187503274468832E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A214)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":6.9109949458150517E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A214)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A214)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A214)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},1.5409266628265724E-4,1.0699416806237334E-4,7.429134867690851E-5,2.7904173398287373E-5,4.7986459871774578E-6,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A215)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":3.1021544801709003E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A215)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":2.5971244371447288E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A215)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":2.6006923208302953E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A215)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.0623133509266907E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A215)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A215)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":4.6112907506499266E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A215)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},6.3062430164082136E-4,3.1021544801709003E-4,1.2775722704131713E-4,1.2793273766358639E-4,5.2257106368215401E-5,0,2.2683769439711233E-6,0]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A216)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":4.1760565704402155E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A216)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":4.1760565704402155E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A216)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A216)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A216)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A216)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":7.7459151801014553E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A216)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},4.2535157222412299E-4,4.1760565704402155E-4,4.100007997696511E-4,0,0,0,7.6048572743704478E-6,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A217)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":7.0275377910260835E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A217)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":6.9491273275278846E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A217)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":5.0962457934789363E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A217)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":2.2625062944225846E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A217)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A217)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A217)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":0},1.4307879415429404E-3,7.0275377910260835E-4,3.413172105447792E-4,2.5031004851361544E-4,1.1112652004421382E-4,0,0,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A218)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$157)/Max_weight))","v":5.7639223602450919E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A218)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$157)/Max_weight))","v":5.544957923012666E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A218)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$157)/Max_weight))","v":3.2701191613539529E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A218)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$157)/Max_weight))","v":1.8049424205240892E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A218)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A218)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$157)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A218)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$157)/Max_weight))","v":1.3775841835071036E-4},1.1997603688397812E-3,5.7639223602450919E-4,2.6639242126307472E-4,1.5710398046421117E-4,8.6713549195447807E-5,0,0,6.6182285101775492E-5]
["EU",{"$f":"SUM(B$192:B$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.6773483572939876E-4},{"$f":"SUM(C$192:C$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.0838986623392162E-4},{"$f":"SUM(D$192:D$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.9097865834079731E-4},{"$f":"SUM(E$192:E$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":8.2807687889285595E-5},{"$f":"SUM(F$192:F$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(G$192:G$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.8990792810290076E-7},{"$f":"SUM(H$192:H$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},5.8286612039210755E-4,3.6773483572939876E-4,1.9456560062858309E-4,1.2048994288007175E-4,5.224402386368329E-5,0,4.3526835706055113E-7,0]
["Europe",{"$f":"SUM(B$192:B$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.7061371996577818E-4},{"$f":"SUM(C$192:C$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.1363121096428048E-4},{"$f":"SUM(D$192:D$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.891480206517527E-4},{"$f":"SUM(E$192:E$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.9469954086071697E-5},{"$f":"SUM(F$192:F$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(G$192:G$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":8.3841341363928451E-7},{"$f":"SUM(H$192:H$218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},5.8308759911574425E-4,3.7061371996577818E-4,1.9934574147883848E-4,1.202235335894954E-4,5.0511544670155479E-5,0,5.3290022728880191E-7,0]
[]
[]
["Participation in security regimes"]
[]
["Security regime reference year:",null,{"$f":"CDI_year-1","v":2011}]
[]
[null,"Non-Proliferation Treaty","Comprehensive Nuclear Test Ban Treaty","Chemical Weapons Convention","Biological Weapons Convention","Mine Ban Treaty","Convention on Certain Chemical Weapons","Convention on Cluster Munitions","International Criminal Court","Total"]
["Australia",{"$f":"MAX(('Security regimes data'!Country=$A228)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A228)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A228)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A228)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A228)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A228)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A228)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A228)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B228:I228)","v":7}]
["Austria",{"$f":"MAX(('Security regimes data'!Country=$A229)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A229)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A229)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A229)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A229)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A229)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A229)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A229)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B229:I229)","v":8}]
["Belgium",{"$f":"MAX(('Security regimes data'!Country=$A230)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A230)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A230)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A230)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A230)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A230)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A230)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A230)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Canada",{"$f":"MAX(('Security regimes data'!Country=$A231)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A231)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A231)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A231)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A231)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A231)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A231)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A231)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Czech Republic",{"$f":"MAX(('Security regimes data'!Country=$A232)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A232)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A232)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A232)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A232)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A232)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A232)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A232)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Denmark",{"$f":"MAX(('Security regimes data'!Country=$A233)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A233)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A233)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A233)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A233)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A233)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A233)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A233)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Finland",{"$f":"MAX(('Security regimes data'!Country=$A234)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A234)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A234)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A234)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A234)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A234)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A234)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A234)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["France",{"$f":"MAX(('Security regimes data'!Country=$A235)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A235)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A235)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A235)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A235)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A235)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A235)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A235)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Germany",{"$f":"MAX(('Security regimes data'!Country=$A236)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A236)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A236)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A236)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A236)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A236)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A236)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A236)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Greece",{"$f":"MAX(('Security regimes data'!Country=$A237)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A237)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A237)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A237)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A237)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A237)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A237)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A237)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Hungary",{"$f":"MAX(('Security regimes data'!Country=$A238)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A238)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A238)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A238)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A238)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A238)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A238)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A238)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Ireland",{"$f":"MAX(('Security regimes data'!Country=$A239)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A239)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A239)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A239)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A239)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A239)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A239)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A239)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Italy",{"$f":"MAX(('Security regimes data'!Country=$A240)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A240)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A240)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A240)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A240)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A240)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A240)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A240)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Japan",{"$f":"MAX(('Security regimes data'!Country=$A241)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A241)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A241)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A241)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A241)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A241)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A241)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A241)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Luxembourg",{"$f":"MAX(('Security regimes data'!Country=$A242)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A242)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A242)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A242)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A242)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A242)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A242)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A242)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Netherlands",{"$f":"MAX(('Security regimes data'!Country=$A243)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A243)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A243)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A243)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A243)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A243)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A243)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A243)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["New Zealand",{"$f":"MAX(('Security regimes data'!Country=$A244)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A244)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A244)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A244)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A244)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A244)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A244)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A244)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Norway",{"$f":"MAX(('Security regimes data'!Country=$A245)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A245)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A245)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A245)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A245)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A245)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A245)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A245)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Poland",{"$f":"MAX(('Security regimes data'!Country=$A246)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A246)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A246)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A246)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A246)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A246)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A246)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A246)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["Portugal",{"$f":"MAX(('Security regimes data'!Country=$A247)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A247)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A247)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A247)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A247)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A247)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A247)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A247)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Slovakia",{"$f":"MAX(('Security regimes data'!Country=$A248)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A248)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A248)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A248)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A248)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A248)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A248)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A248)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["South Korea",{"$f":"MAX(('Security regimes data'!Country=$A249)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A249)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A249)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A249)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A249)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A249)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A249)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A249)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["Spain",{"$f":"MAX(('Security regimes data'!Country=$A250)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A250)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A250)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A250)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A250)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A250)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A250)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A250)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Sweden",{"$f":"MAX(('Security regimes data'!Country=$A251)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A251)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A251)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A251)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A251)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A251)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A251)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A251)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Switzerland",{"$f":"MAX(('Security regimes data'!Country=$A252)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A252)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A252)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A252)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A252)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A252)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A252)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A252)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United Kingdom",{"$f":"MAX(('Security regimes data'!Country=$A253)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A253)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A253)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A253)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A253)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A253)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A253)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A253)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["United States",{"$f":"MAX(('Security regimes data'!Country=$A254)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A254)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A254)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A254)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A254)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A254)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A254)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A254)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$227,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["EU",{"$f":"SUM(Non_Proliferation_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Chemical_Weapons_Convention*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Biological_Weapons_Convention*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Mine_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.95856774650604359},{"$f":"SUM(Convention_on_Certain_Chemical_Weapons*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Convention_on_Cluster_Munitions*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.89998007273479097},{"$f":"SUM(International_Criminal_Court*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(J228:J254*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A219&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.858547819240834}]
["Europe",{"$f":"SUM(Non_Proliferation_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Chemical_Weapons_Convention*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Biological_Weapons_Convention*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Mine_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.96058675926313075},{"$f":"SUM(Convention_on_Certain_Chemical_Weapons*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Convention_on_Cluster_Munitions*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.87555173363094152},{"$f":"SUM(International_Criminal_Court*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(J229:J255*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A220&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.863525960359441}]

{"sheet":"Security 2011","index":71,"n_rows":220,"n_cols":19,"rows_kept":220,"cut":false,"hidden":false,"merged":[[3,1,3,4],[3,5,3,6],[3,9,4,9],[40,0,40,9],[72,1,72,7],[72,8,73,8],[134,10,134,16],[163,10,163,16],[72,10,73,10],[75,16,75,17],[99,0,99,2],[103,1,103,8],[104,1,104,4],[104,5,104,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Security"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2011}]
[]
[]
[null,"Military spending (% of GDP)",null,null,null,"Arms exports",null,"Participation in security regimes",null,"Overall score"]
[null,"Peacekeeping & humanitarian interventions","Sea lanes protection","Total","Score","Weighted exports/GDP","Score","Ratifications","Score"]
["Australia",{"$f":"I107","v":3.1892808639302863E-5},{"$f":"N75","v":1.562030990646921E-6},{"$f":"C6+B6","v":3.3454839629949784E-5},{"$f":"D6/$D$31*Standard_mean","v":0.92552041298996701},{"$f":"R43","v":-1.6682230090761613E-6},{"$f":"(2-F6/$F$31)*Standard_mean*B43","v":0},{"$f":"J197","v":7},{"$f":"H6/$H$31*Standard_mean","v":4.7487437185929648},{"$f":"E6*$E$33+G6*$G$33+I6*$I$33","v":1.6499461361432246}]
["Austria",2.7864209071839136E-4,0,2.7864209071839136E-4,7.7085690958507378,-3.3717568761216143E-4,7.3481905848240121,{"$f":"J198","v":8},5.4271356783919602,{"$f":"E7*$E$33+G7*$G$33+I7*$I$33","v":7.0481161137293613}]
["Belgium",9.3611676997275509E-5,1.5643977263592356E-6,9.5176074723634749E-5,2.6330241292241583,-1.4762120411332151E-3,-1.6100689738224938,8,5.4271356783919602,2.2707787407544457]
["Canada",5.4296067928374646E-5,1.009862471833123E-6,5.5305930400207771E-5,1.5300257933076664,-4.250519366835471E-5,9.6657064049847108,7,4.7487437185929648,4.3686254275482526]
["Denmark",9.5277340651669527E-5,2.4516888645945926E-6,9.772902951626412E-5,2.703651034035377,-1.4652013845963853E-4,8.847652731334879,8,5.4271356783919602,4.9205226194493985]
["Finland",2.9901545719217834E-4,9.2474574203843817E-7,2.999402029342168E-4,8.2977764521535544,-9.6025206102572796E-5,9.2447837878218575,6,4.0703517587939695,7.4776721127307333]
["France",1.2641453292799054E-4,1.5089927743275665E-5,1.4150446067126619E-4,3.9146882283407742,-1.37234818901855E-3,-0.79320360940473789,8,5.4271356783919602,3.115827131417193]
["Germany",5.0332911388180716E-5,4.1708605189503679E-6,5.4503771907131086E-5,1.5078342638306841,-4.4174818941715118E-4,6.5257518531976899,8,5.4271356783919602,3.7421390148127545]
["Greece",5.7320377586812613E-5,4.2856004864115805E-6,6.1605978073224195E-5,1.70431515737823,-1.7775252486725059E-4,8.6020171787816739,7,4.7487437185929648,4.1898478030327748]
["Ireland",4.0048131426574342E-4,0,4.0048131426574342E-4,11.079223080243832,-9.9513603724473663E-6,9.9217348340968776,8,5.4271356783919602,9.3768291682441252]
["Italy",2.6578030995353291E-4,3.9536030973965184E-6,2.6973391305092943E-4,7.4621264177517377,-6.9127598108835496E-4,4.5632730280254101,7,4.7487437185929648,6.0590673955304633]
["Japan",1.8845452430952244E-5,8.9112301853714488E-7,1.9736575449489389E-5,0.54600780225131462,0,10,8,5.4271356783919602,4.1297878207236476]
["Netherlands",5.6979674045501222E-5,8.1617220759765755E-6,6.5141396121477801E-5,1.8021216812864354,-3.0098563708179028E-3,-13.67182971876427,7,4.7487437185929648,-1.3297106593996084]
["New Zealand",1.0782431830954377E-4,0,1.0782431830954377E-4,2.9829348673030958,0,10,8,5.4271356783919602,5.3482513532495375]
["Norway",3.6796250417176049E-4,0,3.6796250417176049E-4,10.179597708218978,-2.1878365950939681E-4,8.2793167197718507,8,5.4271356783919602,8.5164119536504419]
["Portugal",7.7477881150870114E-5,2.9236885002103402E-6,8.0401569651080448E-5,2.2242908581122758,-6.0722747693431819E-5,9.5224295227536722,7,4.7487437185929648,4.6799387393927976]
["South Korea",2.4585108873059283E-5,0,2.4585108873059283E-5,0.68014135979378731,0,0,6,4.0703517587939695,1.3576586195953859]
["Spain",1.2677877872367362E-4,1.3183047754200951E-6,1.2809708349909371E-4,3.5437762348965549,-7.8000013598479394E-4,3.8654779082938182,8,5.4271356783919602,4.0950415141197221]
["Sweden",5.6882422951337109E-5,1.1620374288702987E-6,5.8044460380207408E-5,1.6057865928245663,-7.5084927276331445E-5,9.409474275861168,7,4.7487437185929648,4.3424477950258167]
["Switzerland",2.4672598112801667E-5,0,2.4672598112801667E-5,0.68256172940829474,-1.5548725982544699E-4,8.7771283793767712,7,4.7487437185929648,3.7227488891965814]
["United Kingdom",3.0770378300953394E-5,1.4375475030712891E-5,4.5145853331666283E-5,1.2489496073657005,-1.182427944314873E-3,0.70047553633795223,8,5.4271356783919602,2.1563776073653282]
["United States",3.8262414954032582E-5,6.4904663038337261E-5,1.0316707799236984E-4,2.8540933893757718,-2.3429547685283113E-3,-8.4268016431287744,4,2.7135678391959801,-1.261756295312666E-3]
["EU",8.4554661236934664E-5,7.3670684931292175E-6,9.1921729730063881E-5,2.5429934264685206,null,{"$f":"SUM($G$6:$G$27*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.8086226129697254},7.4160414848273044,{"$f":"H28/$H$31*Standard_mean","v":5.0309829168426434},3.9813980956873527]
["Europe",8.8534506884135281E-5,7.1588579028568688E-6,9.5693364786992151E-5,{"$f":"D29/$D$31*Standard_mean","v":2.6473348393746128},null,{"$f":"SUM($G$6:$G$27*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A29&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A29&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.9136826894507175},7.0996655943915457,{"$f":"H29/$H$31*Standard_mean","v":4.8163560564967769},4.0061771061741798]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Military_spending_subcomponent\"))","v":1.807352877386641E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Arms_exports\"))","v":-6.3574645614150377E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Security_ratifications\"))","v":7.3703703703703702}]
[]
["Weight",null,null,null,{"$f":"'Security 2003'!E32","v":0.5},null,{"$f":"'Security 2003'!G32","v":0.25},null,{"$f":"'Security 2003'!I32","v":0.25}]
[]
[]
["Arms exports to developing countries that are below average on voice and accountability and above average on military spending/GDP"]
[]
["Last arms exports year",null,2009]
["Arms exports discount rate",null,{"$f":"1-0.5^(1/5)","v":0.12944943670387588}]
[]
["Major conventional weapons, as % of exporter's real GDP, weighted by the recipient's Voice and Accountability score and its military spending/GDP "]
[null,"Government data publicly available?",1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,"Historical average, weighted"]
["Australia",0,null,null,null,null,null,null,-1.8427374184746615E-5,-1.3406507413402785E-5,-2.6947780013752143E-7,null,null,null,null,null,null,{"$f":"SUMPRODUCT(C43:Q43,$C$68:$Q$68)/SUM($C$68:$Q$68)","v":-1.6682230090761613E-6}]
["Austria",1,null,null,-3.4539365477149883E-5,null,null,null,-2.6401622792153397E-4,-1.0921669752345977E-4,-1.4834379121275384E-4,-9.2309760780795254E-5,-6.5285383916729273E-4,-1.12537800760243E-3,-1.9346174553560674E-4,-1.1690652695251348E-4,-6.675281786770763E-4,-3.3717568761216143E-4]
["Belgium",1,null,null,null,null,null,-4.8593272985394302E-4,-9.8023284514150161E-5,-1.0668330599333951E-4,-7.3537888053094912E-4,-6.6207345570197865E-4,-5.6056267603120557E-5,-1.4869366640032415E-4,-6.8714144449050947E-3,-2.5138933905942272E-3,-1.5885373976721269E-3,-1.4762120411332151E-3]
["Canada",1,null,null,null,null,null,-1.4548032445385291E-4,-4.8890573089214154E-5,-3.3603042337527903E-5,-1.0929628612033244E-4,-2.1590540954268128E-4,-3.1483212771014312E-5,null,null,-4.0647047295000523E-5,-7.6757919334649149E-6,-4.250519366835471E-5]
["Denmark",1,null,null,null,null,null,null,0,0,-7.0599512539390547E-7,-1.4929579327312835E-3,-9.5310184689921567E-5,-1.4872512107535998E-5,0,-2.0567195822239484E-4,null,-1.4652013845963853E-4]
["Finland",1,null,null,null,null,null,-1.1920396476648567E-4,-1.8179917235067086E-4,-3.5814266059642645E-4,-1.8730635626041891E-4,-1.6231876731399872E-5,-1.0745770074989673E-4,-1.241458616327568E-4,-1.1053095422537957E-4,-6.2096382137899947E-5,-4.8063418227315346E-5,-9.6025206102572796E-5]
["France",1,-1.6327397384611683E-3,-2.2420718449071789E-3,-2.2336953076039093E-3,-6.0801222103241543E-5,-4.0119865048985568E-5,-1.033207301426871E-5,-1.4660838403473459E-3,-6.3463594618678489E-4,-1.0909298802460436E-3,-8.2598497740971912E-4,-9.722656025836125E-4,-1.7848126979349572E-3,-1.5476168026934297E-3,-1.2089156512099361E-3,-2.6493540933968632E-3,-1.37234818901855E-3]
["Germany",1,-9.2204074264188007E-5,-5.6992377412408569E-5,-7.8044345848911603E-5,-6.0135334492480898E-6,-7.3460056664424219E-6,-2.3887010995491779E-5,-3.5712085085742705E-4,-1.5521525711822899E-4,-3.214123973698583E-4,-3.6226129353528354E-4,-5.4929965168838777E-4,-4.084493434311401E-4,-3.883041421767688E-4,-5.3751755519764691E-4,-1.093683061058806E-3,-4.4174818941715118E-4]
["Greece",1,null,null,null,null,null,null,-3.8488941267507833E-5,0,-1.1183244938216153E-5,0,-2.848021026786256E-4,-5.5837448066119416E-4,-4.3214615834141599E-5,null,-6.192191132767562E-4,-1.7775252486725059E-4]
["Ireland",1,null,null,null,null,null,null,-1.5139359874404753E-5,-2.6951094841311955E-5,0,-5.6122503221922363E-6,0,0,-5.9520003333769614E-5,null,-4.1446509172730928E-6,-9.9513603724473663E-6]
["Italy",1,null,-5.912119160646006E-4,-6.0844411455293172E-5,null,null,null,-2.1619007623947478E-4,-3.8892508316292363E-4,-3.8392124325073885E-4,-7.0139589873223685E-5,-3.5236283547770655E-4,-1.0040774726954418E-4,-3.9629858142755373E-4,-7.3307774565245629E-4,-2.9355510970157884E-3,-6.9127598108835496E-4]
["Japan",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Netherlands",1,-6.0799262887375539E-4,-1.0810292105567153E-2,-9.4080116895720164E-4,-4.3301472435640174E-5,null,null,-4.5391722449308981E-5,-8.4136740719439028E-5,-7.0187765519552257E-4,-1.4256672039852736E-5,-1.9863314567679348E-5,-7.5388107278066092E-4,-3.4085788406400318E-3,-2.858750683681944E-4,-1.4586438439130035E-2,-3.0098563708179028E-3]
["New Zealand",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Norway",1,null,null,null,null,null,null,-1.6410167434146477E-4,-1.0843826159939259E-4,-1.0463873804534497E-4,-4.2792371840721547E-4,-3.1064874279279039E-4,-2.6245179085265889E-4,-1.355687894128036E-4,-6.6645734082006929E-4,-8.9611887450314563E-5,-2.1878365950939681E-4]
["Portugal",1,null,null,null,null,null,null,-2.8561707616394838E-5,-5.0338715881815476E-7,-2.2554929592583472E-4,-9.6885161925451785E-5,-1.7507148658966458E-5,0,-6.8705651900022532E-6,-1.3862517233419113E-4,-1.1827553052511436E-4,-6.0722747693431819E-5]
["South Korea",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Spain",1,null,null,null,null,null,null,-3.079498875926854E-4,-8.8032265524323123E-5,-3.7914752800285355E-4,-3.5647688187080885E-4,-1.073539562274226E-3,-1.8483634723518805E-4,-1.9349491065522491E-3,-1.4479789869571327E-3,-1.3286250075156094E-3,-7.8000013598479394E-4]
["Sweden",1,-7.9570884192840677E-4,-2.6277991985303948E-4,null,null,null,null,-6.2541305468296989E-5,-5.5298100402823474E-6,-1.4438250630568657E-5,-8.0312830610806155E-6,-3.2527996012803689E-5,-2.8351564063088734E-4,-6.6420430412299905E-6,-2.8487521633206783E-5,-8.1339405229542144E-5,-7.5084927276331445E-5]
["Switzerland",1,null,null,null,null,null,-1.2704122994672323E-3,null,-1.3566484029792976E-4,-1.2887998508814835E-4,-1.7426391258303108E-4,-9.9960637713551872E-5,-1.1982169844855744E-4,-5.4687658308597156E-5,-8.6507838233808147E-5,-2.3831214560490996E-4,-1.5548725982544699E-4]
["United Kingdom",1,-3.3560176930647408E-3,-2.8953993756921869E-3,-2.108364004586171E-3,-3.2000775850284742E-4,-3.1773846975493235E-4,-2.6245216061250159E-3,-4.2981496730075776E-4,-1.208006444693496E-3,-4.4194922363204004E-4,-1.5139501403197205E-3,-2.2807403121001182E-3,-6.928006802702127E-4,-8.1955910613967569E-4,-1.4201475101038611E-3,-5.5749909725470248E-4,-1.182427944314873E-3]
["United States",1,-4.7342873652931328E-3,-2.4190298578682448E-3,-2.2027404641157366E-3,-1.8538468019302229E-3,-8.6382281394380275E-4,-1.6397762740097107E-3,-1.1773203314854939E-3,-2.2885563003824049E-3,-1.1636937765816572E-3,-1.7446795254859651E-3,-4.5778064096598375E-3,-4.4820981295953513E-3,-1.7425156720907097E-3,-1.8431335435215102E-3,-2.1046178195666832E-3,-2.3429547685283113E-3]
["EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R$43:R$64*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-5.3293066403122685E-4}]
["Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R$43:R$64*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A66&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A66&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-5.1957234977027746E-4}]
[]
["Discount multipler",null,{"$f":"(1-Arms_exports_discount_rate)^(Last_arms_exports_year-C42)","v":0.14358729437462933},0.16493848884661172,0.18946457081379969,0.21763764082403098,0.24999999999999994,0.28717458874925866,0.32987697769322349,0.37892914162759944,0.43527528164806201,0.49999999999999994,0.57434917749851744,0.6597539553864471,0.75785828325519899,0.87055056329612412,1]
[]
[]
["Protecting sea lanes, 2009"]
[]
[null,"Major ships in navy",null,null,null,null,null,null,"Ships devoted to sea lanes protection",null,"Of which, estimated for sea lanes ($ million)"]
[null,"Submarines","Principal surface combatants","Mine warfare","Amphibious","Logistics","Patrol & coastal combatants","Total ",null,"Naval budget, 2009 ($ million)",null,"GDP ($ billion)","Total contribution/ GDP",{"$f":"\"Of which, allocated to \"&Region","v":"Of which, allocated to MNA"}]
["Australia",6,12,6,3,18,14,59,1,5030,{"$f":"I75/H75*J75","v":85.254237288135599},1240,{"$f":"K75/L75/1000","v":6.8753417167851286E-5},{"$f":"M75/$S$75*$S$76","v":1.562030990646921E-6},null,null,"World merchandise trade (×2), 2008",null,25186523938816]
["Austria",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"\"Of which, \"&Region&\" (imports+exports)\"","v":"Of which, MNA (imports+exports)"},null,572220735488]
["Belgium",null,2,5,null,7,1,15,2,220,{"$f":"I77/H77*J77","v":29.333333333333332},426,{"$f":"K77/L77/1000","v":6.885758998435054E-5},1.5643977263592356E-6]
["Canada",4,15,12,null,11,null,42,1,2931,69.785714285714278,1570,4.444949954504094E-5,1.009862471833123E-6]
["Denmark",null,4,4,null,10,11,29,1,967,33.344827586206897,309,1.0791206338578283E-4,2.4516888645945926E-6]
["Finland",null,null,6,4,26,10,46,1,440,9.5652173913043477,235,4.0703052728954673E-5,9.2474574203843817E-7]
["France",10,34,18,7,12,15,96,21,7864,1720.25,2590,6.641891891891892E-4,1.5089927743275665E-5]
["Germany",4,20,19,2,17,10,72,8,5535,615,3350,1.8358208955223881E-4,4.1708605189503679E-6]
["Greece",9,14,7,5,12,32,79,3,1520,57.721518987341774,306,1.8863241499131298E-4,4.2856004864115805E-6]
["Ireland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Italy",6,26,12,3,14,14,75,6,4481,358.48,2060,{"$f":"K85/L85/1000","v":1.7401941747572817E-4},3.9536030973965184E-6]
["Japan",18,49,31,5,17,6,126,2,13319,211.4126984126984,5390,3.9223135141502488E-5,8.9112301853714488E-7]
["Netherlands",4,6,10,2,2,null,24,5,1345,280.20833333333337,780,3.5924145299145305E-4,8.1617220759765755E-6]
["New Zealand",null,2,null,null,4,6,12,null,258,0,141,0,0]
["Norway",6,5,6,null,7,6,30,null,1466,0,418,0,0]
["Portugal",1,12,null,1,5,17,36,1,1047,29.083333333333332,226,1.2868731563421828E-4,2.9236885002103402E-6]
["South Korea",12,47,10,6,7,7,89,1,3784,42.516853932584269,992,null,0]
["Spain",4,12,7,4,10,24,61,2,2460,80.655737704918039,1390,{"$f":"K92/L92/1000","v":5.8025710579077723E-5},1.3183047754200951E-6]
["Sweden",5,9,6,17,10,14,61,1,1404,23.016393442622952,450,{"$f":"K93/L93/1000","v":5.1147540983606562E-5},1.1620374288702987E-6]
["Switzerland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["United Kingdom",11,25,15,7,17,22,97,16,8631,1423.6701030927834,2250,{"$f":"K95/L95/1000","v":6.3274226804123704E-4},1.4375475030712891E-5]
["United States",71,114,9,31,42,12,279,68,171131,41709.347670250892,14600,{"$f":"K96/L96/1000","v":2.8568046349486914E-3},6.4904663038337261E-5]
["EU",{"$f":"SUM(B$75:B$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":54},{"$f":"SUM(C$75:C$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":164},{"$f":"SUM(D$75:D$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":109},{"$f":"SUM(E$75:E$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":52},{"$f":"SUM(F$75:F$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":142},{"$f":"SUM(G$75:G$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":170},{"$f":"SUM(H$75:H$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":691},{"$f":"SUM(I$75:I$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":67},{"$f":"SUM(J$75:J$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":35914},{"$f":"SUM(K$75:K$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":4660.328798205177},{"$f":"SUM(L$75:L$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":14372},{"$f":"K97/L97/1000","v":3.2426445854475213E-4},7.3670684931292175E-6]
["Europe",{"$f":"SUM(B$75:B$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":60},{"$f":"SUM(C$75:C$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":169},{"$f":"SUM(D$75:D$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":115},{"$f":"SUM(E$75:E$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":52},{"$f":"SUM(F$75:F$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":149},{"$f":"SUM(G$75:G$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":176},{"$f":"SUM(H$75:H$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":721},{"$f":"SUM(I$75:I$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":67},{"$f":"SUM(J$75:J$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":37380},{"$f":"SUM(K$75:K$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":4660.328798205177},{"$f":"SUM(L$75:L$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":14790},{"$f":"K98/L98/1000","v":3.1509998635599574E-4},7.1588579028568688E-6]
[]
["Source: Jason Alderwick"]
[]
[]
["Contributions to peacekeeping and forcible humanitarian interventions"]
[null,"Financial equivalent of contributions to peacekeeping and humanitarian interventions, average % of GDP"]
[null,"U.N. Peacekeeping Operations",null,null,null,"Non-U.N. PKO and humanitarian interventions",null,null,"Total"]
[null,"Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total cost of personnel contributions ","Financial contributions ","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total"]
["Australia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.21091450794495E-6},{"$f":"SUM(($A$137:$A$158=$A107)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":5.2418330978213048E-6},{"$f":"C107+B107","v":7.4527476057662552E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.7405552866708565E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.804674517534929E-6},{"$f":"SUM(($A$166:$A$187=$A107)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":1.0894831229330822E-5},{"$f":"F107+G107","v":1.5699505746865753E-5},{"$f":"D107+E107+H107","v":3.1892808639302863E-5},null,"Last data year",null,{"$f":"CDI_year-1","v":2010}]
["Austria",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.8057748169297356E-4},{"$f":"SUM(($A$137:$A$158=$A108)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":8.6729560277789904E-5},2.6730704197076345E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1335048747627929E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A108)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,2.7864209071839136E-4]
["Belgium",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.8704512583049547E-5},{"$f":"SUM(($A$137:$A$158=$A109)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":4.5387175746574294E-5},8.4091688329623841E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.5199886676516733E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A109)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,9.3611676997275509E-5]
["Canada",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.5186331424679674E-5},{"$f":"SUM(($A$137:$A$158=$A110)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.9200557275953003E-5},3.4386888700632675E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.9986172180459633E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.5445354445451758E-6},{"$f":"SUM(($A$166:$A$187=$A110)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":6.3660265651508339E-6},9.9105620096960088E-6,5.4296067928374646E-5,null,"Max weight",null,{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year)","v":3.2490095854249428}]
["Denmark",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.6278331302739479E-5},{"$f":"SUM(($A$137:$A$158=$A111)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":5.7781224680875462E-5},8.4059555983614944E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1217784668054586E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A111)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,9.5277340651669527E-5,null,"Sum of weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1),Last_year-'Humanitarian interventions data'!First_year+1)","v":34.58384429940719}]
["Finland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.864322517231356E-4},{"$f":"SUM(($A$137:$A$158=$A112)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.0140485325652248E-4},2.8783710497965809E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1178352212520245E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A112)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,2.9901545719217834E-4,null,"Sum of fin. contrib. weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1)/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^('Humanitarian interventions data'!First_financial_contrib._year-'Humanitarian interventions data'!First_year),Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1)","v":28.812720157756043}]
["France",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.6901132347189547E-5},{"$f":"SUM(($A$137:$A$158=$A113)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":6.3843508605010814E-5},1.1074464095220035E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.3834146634657389E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0907366634738797E-6},{"$f":"SUM(($A$166:$A$187=$A113)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":7.4500867765892185E-7},1.8357453411328015E-6,1.2641453292799054E-4]
["Germany",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.2251240446271881E-6},{"$f":"SUM(($A$137:$A$158=$A114)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":2.9309370481138457E-5},3.6534494525765647E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.2479926289257962E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.841920793498135E-7},{"$f":"SUM(($A$166:$A$187=$A114)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":1.1342984938072955E-6},1.3184905731571089E-6,5.0332911388180716E-5]
["Greece",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.9599938346028618E-5},{"$f":"SUM(($A$137:$A$158=$A115)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":2.9414748167702874E-5},4.9014686513731492E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.3056910730811213E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A115)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,5.7320377586812613E-5]
["Ireland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.8172494419571219E-4},{"$f":"SUM(($A$137:$A$158=$A116)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.0995445442081186E-4},3.9167939861652404E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.8019156492193873E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A116)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,4.0048131426574342E-4]
["Italy",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.024822495506795E-5},{"$f":"SUM(($A$137:$A$158=$A117)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.8536883786838737E-4},2.4561706282345532E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.6037287866861498E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.8827392976618686E-6},{"$f":"SUM(($A$166:$A$187=$A117)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":7.6767790457296113E-6},1.255951834339148E-5,2.6578030995353291E-4]
["Japan",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.8602252753050388E-7},{"$f":"SUM(($A$137:$A$158=$A118)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":8.2057803112609161E-7},1.7066005586565954E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.7138851872295649E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A118)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,1.8845452430952244E-5]
["Netherlands",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.7218309468971513E-6},{"$f":"SUM(($A$137:$A$158=$A119)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":2.9951454706472201E-5},3.5673285653369349E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1156925785632757E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.2027560425929721E-6},{"$f":"SUM(($A$166:$A$187=$A119)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":8.9467065639061453E-6},1.0149462606499117E-5,5.6979674045501222E-5]
["New Zealand",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.3769785469191706E-6},{"$f":"SUM(($A$137:$A$158=$A120)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.2058231723918899E-5},2.1435210270838068E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.6717893536918592E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.5678926210585184E-5},{"$f":"SUM(($A$166:$A$187=$A120)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":4.1038392474428644E-5},7.6717318685013834E-5,1.0782431830954377E-4]
["Norway",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4478239559089528E-4},{"$f":"SUM(($A$137:$A$158=$A121)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":2.0496695181127165E-4},3.4974934740216693E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.0588141867912916E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.1640633370226706E-6},{"$f":"SUM(($A$166:$A$187=$A121)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":6.9902792457795606E-6},1.0154342582802231E-5,3.6796250417176049E-4]
["Portugal",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.4996811356030039E-5},{"$f":"SUM(($A$137:$A$158=$A122)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":4.3660504973653325E-5},6.8657316329683358E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.8205648211867598E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A122)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,7.7477881150870114E-5]
["South Korea",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0716276812420022E-5},{"$f":"SUM(($A$137:$A$158=$A123)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.017656457055581E-5},2.0892841382975833E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.6922674900834503E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A123)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,2.4585108873059283E-5]
["Spain",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.5363870450811053E-5},{"$f":"SUM(($A$137:$A$158=$A124)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":8.2768622438821233E-5},1.1813249288963228E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.6462858340413519E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A124)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,1.2677877872367362E-4]
["Sweden",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.661777150749385E-5},{"$f":"SUM(($A$137:$A$158=$A125)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":3.221886319974795E-5},4.88366347072418E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.0457882440953109E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A125)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,5.6882422951337109E-5]
["Switzerland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.885709286253516E-6},{"$f":"SUM(($A$137:$A$158=$A126)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.5699453476496432E-5},1.958516276274995E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.0874353500517168E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A126)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,2.4672598112801667E-5]
["United Kingdom",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A127)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.117029602470171E-7},{"$f":"SUM(($A$137:$A$158=$A127)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":7.569038134364302E-7},1.1686067736834472E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A127)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.3198777455516216E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A127)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.1172398274317987E-6},{"$f":"SUM(($A$166:$A$187=$A127)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":1.2285754244321928E-5},{"$f":"F127+G127","v":1.6402994071753729E-5},3.0770378300953394E-5]
["United States",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A128)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0459303022305983E-7},{"$f":"SUM(($A$137:$A$158=$A128)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.6031925815327713E-7},2.6491228837633695E-7,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A128)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0676576388461413E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A128)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1561317940017885E-5},{"$f":"SUM(($A$166:$A$187=$A128)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":1.5759608337176951E-5},{"$f":"F128+G128","v":2.7320926277194834E-5},3.8262414954032582E-5]
["EU",{"$f":"SUM(B$107:B$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.6828994003128117E-5},{"$f":"SUM(C$107:C$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.3625252782608075E-5},7.0454246785736188E-5,{"$f":"SUM(E$107:E$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.0198149282439205E-5},{"$f":"SUM(F$107:F$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.0276876855478978E-6},{"$f":"SUM(G$107:G$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.874577483211373E-6},3.9022651687592708E-6,8.4554661236934664E-5]
["Europe",{"$f":"SUM(B$107:B$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.8537493345689524E-5},{"$f":"SUM(C$107:C$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.6053203356098509E-5},7.4590696701788033E-5,{"$f":"SUM(E$107:E$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.0021689467306646E-5},{"$f":"SUM(F$107:F$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.042519919462975E-6},{"$f":"SUM(G$107:G$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.8796007955776345E-6},3.9221207150406093E-6,8.8534506884135281E-5]
[]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
["Australia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.0466113105169767E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":7.1926516138422619E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":5.8884895080357008E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.8727322827705209E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":8.9126194777322723E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":2.9948101383785029E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":6.4776332418594045E-8},{"$f":"SUM(C137:H137)","v":3.4224551606762524E-4},{"$f":"B137","v":3.0466113105169767E-4},{"$f":"IF($I137,C137/$I137*$B137,0)","v":6.4027759986810555E-6},{"$f":"IF($I137,D137/$I137*$B137,0)","v":5.2418330978213048E-6},2.5572573646360267E-5,7.9338621055382238E-7,2.66592899310097E-4,5.7662788184287427E-8]
["Austria",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.3939033144094666E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.7378443862088611E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.1082654175664642E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.7172469907110443E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":5.7139355578077598E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.1665951763857499E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.0031618831157531E-6},1.7811860614112777E-4,1.3939033144094666E-4,{"$f":"IF($I138,C138/$I138*$B138,0)","v":2.9251260110104301E-5},8.6729560277789904E-5,2.1264367987588452E-5,4.4715562764059207E-7,9.129427397662079E-7,7.8504469805718895E-7]
["Belgium",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.0030336999449146E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":8.8364495331548411E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":9.3887870603628798E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.472866929714455E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":4.3049255394265067E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":7.5932454341283167E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},2.074874602406057E-4,1.0030336999449146E-4,4.271707147669957E-5,4.5387175746574294E-5,1.1954307325881941E-5,2.0810825805044424E-7,3.6707187285205558E-8,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.9346792712868945E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.6205665569894907E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":2.7093740763611034E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.5084971029777451E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":3.2835828144687528E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.3222265965083026E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":5.5214931534477028E-5},2.7300092327334452E-4,1.9346792712868945E-4,1.1484490557598287E-4,1.9200557275953003E-5,1.0690286468391334E-5,2.3269809971836258E-7,9.3702407945614516E-6,3.912923891408241E-5]
["Denmark",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.8633700137381415E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.717564606754726E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":7.3297964787634806E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.2993671455766777E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":3.7114225707066941E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.4712628278694928E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.6323078231745043E-4,2.8633700137381415E-4,2.1422724571225669E-4,5.7781224680875462E-5,1.0242989037831986E-5,2.9257366430978063E-6,1.1598052997521779E-6,0]
["Finland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.0600316820919341E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":9.1101083376904468E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.4532822798556547E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":5.5158487884348701E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":3.5564636738484106E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":8.8898351412431098E-8},2.9523316127207946E-4,2.0600316820919341E-4,6.3567086170367252E-5,1.0140485325652248E-4,3.8487625200519223E-5,2.4815734834018017E-6,0,6.2030098382674284E-8]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.6481961596043887E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.3611714389020235E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.2615529743913609E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.6338247033324749E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":2.8498740167641811E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":8.5754865005302774E-6},3.256849150308353E-4,1.6481961596043887E-4,6.888490791626276E-5,6.3843508605010814E-5,1.3329016975479965E-5,0,1.4422379401091814E-5,4.3398030625935167E-6]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":4.7950431857362621E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.197267947759697E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":3.8216819304871527E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.019568235603619E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":5.7405356639798228E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":2.0438214487401663E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":3.6701894406302838E-8},6.2523109838290967E-5,4.7950431857362621E-5,9.1821272634293204E-6,2.9309370481138457E-5,7.8193067062223913E-6,4.4025507511119749E-8,1.5674543598343562E-6,2.8147539226971498E-8]
["Greece",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.6557561801425871E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.8141478492246972E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":3.2961960173237744E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":5.1900389341300978E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},4.0966146956592539E-5,3.6557561801425871E-5,2.5113024181988809E-6,2.9414748167702874E-5,4.6315112155241171E-6,0,0,0]
["Ireland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.4724568226547209E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.1530285612948708E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":2.1295865036942402E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.1731352057926626E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.6211606515204706E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":8.488177611730199E-7},4.7886288083801671E-4,2.4724568226547209E-4,1.6279664368129915E-5,1.0995445442081186E-4,1.1220295372885125E-4,0,8.3703495799395989E-6,4.3826016773946752E-7]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.0003729603894336E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.6506064256107596E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.9633860951742227E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":8.2608817314057642E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":5.6507710745464236E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":2.4622568162887903E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":3.0353215078206175E-6},2.1187511885787698E-4,2.0003729603894336E-4,3.4466408430496999E-6,1.8536883786838737E-4,7.7993322356853921E-6,5.3350528952178423E-7,2.324686345140216E-8,2.8657329388476773E-6]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.436654062729203E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.5850425407449879E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.3014344241565297E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":6.3842193752559247E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":2.539384242256643E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.3595798887590385E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":6.7371946578781776E-6},2.2785292585450848E-5,1.436654062729203E-5,1.6299162517054963E-7,8.2057803112609161E-7,4.0253662174487434E-7,1.6011278656118859E-7,8.5723980215106023E-6,4.2479235411787224E-6]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.1524139267165639E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.7007573873452781E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":4.4623128604627384E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.4289051169967657E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":7.6799311854936224E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.4889826572041596E-5},3.2067705693610064E-4,2.1524139267165639E-4,1.1415640150450508E-4,2.9951454706472201E-5,9.5909426859722444E-6,0,5.1548405108305688E-5,9.9941886664011981E-6]
["New Zealand",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":5.7661396453470939E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":8.9377927879975011E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.4505460170665214E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.0366678251410511E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":1.6899565247376956E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":5.6677133640609405E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":9.2690281979710039E-7},6.9363826205267958E-4,5.7661396453470939E-4,7.4298902116872684E-5,1.2058231723918899E-5,1.6930598747819309E-5,1.4048425309420082E-6,4.7115086515359112E-4,7.7052426156534091E-7]
["Norway",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":5.19131229180658E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.659801671348026E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":2.5237662806507983E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.1449966171256383E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":2.5686156197215131E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":3.0282125617787915E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":7.5507501540092661E-7},6.3920836010934767E-4,5.19131229180658E-4,2.1601502689787443E-4,2.0496695181127165E-4,9.299057057927792E-5,2.086093779703628E-6,2.4593541128711282E-6,6.1323199965912805E-7]
["Portugal",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.8863824943373122E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":9.4706933279865052E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":6.8930977313222353E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":3.8841294800700381E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":4.6653791751757944E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.7953291311348005E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":5.7866690597526768E-7},2.9782108337888212E-4,1.8863824943373122E-4,5.9986854860852741E-6,4.3660504973653325E-5,2.4601864226054134E-5,2.955025717336943E-7,1.1371516771490756E-4,3.665244612972496E-7]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.3613584565514151E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.5332518906711293E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.5232476362323501E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":3.5845357287524966E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":5.3175143236797095E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":8.0311881716769198E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":7.7119878394923392E-6},3.5345264723680335E-5,2.3613584565514151E-5,1.6924235315186127E-7,1.017656457055581E-5,2.3947688104962767E-6,3.5525430391363907E-7,5.3655034850083606E-6,5.1522510423882069E-6]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.0056253567025977E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":6.6994912905996997E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":9.6009760985678045E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":5.2560273914869492E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":7.7717901182757601E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.2638270512390635E-5},1.1665030453964466E-4,1.0056253567025977E-4,5.7755342735051138E-6,8.2768622438821233E-5,4.5311449818001379E-7,0,6.6999475404306492E-7,1.0895269705710337E-5]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.6780287038652039E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.4158900279987658E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":6.2580364679624959E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.0829551730793204E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":8.5665823612818046E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":3.5432801260175456E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.3574483453296629E-6},3.259321956200626E-4,1.6780287038652039E-4,7.2895655612617512E-5,3.221886319974795E-5,5.5754843794098349E-5,4.4104176541715598E-6,1.8242216746894985E-6,6.9886845119552485E-7]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":5.3009940721291318E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.504406648249983E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.6417776916305441E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.2250586487334144E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":1.564719780639232E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.5824382712010001E-7},5.5435393493898747E-5,5.3009940721291318E-5,2.3948318862452191E-5,1.5699453476496432E-5,1.1714589228380043E-5,1.4962589347588323E-6,0,1.5132021920381996E-7]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.7771348029534306E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.7602403624648003E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":8.0026297051407586E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.2362315290732088E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":4.6913607986474059E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":3.9665178535483356E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},2.9362226844113927E-4,2.7771348029534306E-4,2.6106874031778211E-4,7.569038134364302E-7,1.1692511001037285E-5,4.4371775398046373E-7,3.7516074091067946E-6,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.6618333289704881E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":7.9836339236102208E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":2.2885101639535932E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":9.9522570107716082E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":2.6486097759322499E-9},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":9.0514380450632887E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.8924351962067493E-5},3.7996886327126947E-5,2.6618333289704881E-5,5.5928537620708696E-6,1.6031925815327713E-7,6.9719526967764436E-6,1.8554567119833268E-9,6.3408931079334341E-7,1.3257262805198961E-5]
["EU",{"$f":"SUM(B$137:B$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.1899852850744014E-4},{"$f":"SUM(C$137:C$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.0823299123857881E-5},{"$f":"SUM(D$137:D$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.4210691238256498E-5},{"$f":"SUM(E$137:E$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.3451922799102037E-5},{"$f":"SUM(F$137:F$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.2264062446704959E-7},{"$f":"SUM(G$137:G$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.0990953063015307E-6},{"$f":"SUM(H$137:H$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.1113880326429133E-6},1.4621903712462792E-4,1.1899852850744014E-4,5.763865325277704E-5,4.4118690791441065E-5,1.0947678566125704E-5,4.2534451377065708E-7,4.1498347280996774E-6,1.7183266552259826E-6]
["Europe",{"$f":"SUM(B$137:B$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.2510595103925714E-4},{"$f":"SUM(C$137:C$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.344424967847963E-5},{"$f":"SUM(D$137:D$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.7100841224376079E-5},{"$f":"SUM(E$137:E$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.5401270991306479E-5},{"$f":"SUM(F$137:F$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.9017918532338518E-7},{"$f":"SUM(G$137:G$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.9242832657605706E-6},{"$f":"SUM(H$137:H$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.0333895557207888E-6},1.5349421390096693E-4,1.2510595103925714E-4,5.9860971113341549E-5,4.6540223666842654E-5,1.255285528758672E-5,4.810274367155867E-7,4.0135528597002982E-6,1.6573206750703411E-6]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to non-UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
["Australia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":9.7912995201398611E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":7.9092477638030562E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.1856019143696009E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":9.7456442497805289E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},{"$f":"SUM(C166:H166)","v":1.0655129217597794E-3},{"$f":"B166","v":9.7912995201398611E-4},{"$f":"IF($I166,C166/$I166*$B166,0)","v":7.2680314103080814E-5},{"$f":"IF($I166,D166/$I166*$B166,0)","v":1.0894831229330822E-5},0,0,8.9555480668157452E-4,0]
["Austria",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.1598676408513329E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.1598676408513329E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.9013111167082919E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},2.4499987525221622E-4,2.1598676408513329E-4,{"$f":"IF($I167,C167/$I167*$B167,0)","v":1.9040941229844579E-4},0,2.557735178668749E-5,0,0,0]
["Belgium",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.2732069736769396E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.2732069736769396E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.772920520839225E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},2.4504990257608619E-4,2.2732069736769396E-4,2.108741889243971E-4,0,1.6446508443296873E-5,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.3406444829853406E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.3007602960744399E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":6.4899048568323413E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":3.9991673805827667E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.4056510184485913E-4,3.3406444829853406E-4,3.2377558983601379E-4,6.3660265651508339E-6,3.9228318973694113E-6,0,0,0]
["Denmark",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":4.3906309097525506E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":4.3906309097525506E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},4.3906309097525506E-4,4.3906309097525506E-4,4.3906309097525506E-4,0,0,0,0,0]
["Finland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.0742313112926925E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.0742313112926925E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.1691197744633188E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.2911432887390243E-4,3.0742313112926925E-4,2.8716155226876872E-4,0,2.0261578860500519E-5,0,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.7481721511585059E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.3019611807824932E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.1551588244129088E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.4981432098473467E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},5.8116559788739695E-4,3.7481721511585059E-4,2.1295684030515094E-4,7.4500867765892185E-7,1.6111536613304067E-4,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.41967064564892E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.41967064564892E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.3111870212753525E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":3.642244127879312E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},2.7970069286496047E-4,2.41967064564892E-4,2.0932397318878873E-4,1.1342984938072955E-6,3.150879288229599E-5,0,0,0]
["Greece",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.4849456479946418E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.4849456479946418E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.2284179306818841E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},2.5072298273014606E-4,2.4849456479946418E-4,2.4628595297678131E-4,0,2.2086118226828845E-6,0,0,0]
["Ireland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.6666112780005902E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.5375668840236325E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.6537124204654821E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":3.1361847292338104E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.1944154892183486E-4,2.6666112780005902E-4,1.2835190686546881E-4,0,1.3804742075245694E-4,0,2.6180018213330387E-7,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.6334862868831787E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.5912691727830646E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":7.8303542033000449E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":3.6602029780183113E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.7061747445962481E-4,3.6334862868831787E-4,3.5208343348729787E-4,7.6767790457296113E-6,3.5884161552904155E-6,0,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":4.3288814819584929E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":4.3288814819584929E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":9.7038841693962725E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.6932302471431916E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},4.6952433483667751E-4,4.3288814819584929E-4,3.9911062099393698E-4,8.9467065639061453E-6,2.4830820638006098E-5,0,0,0]
["New Zealand",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.8024021806598146E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.6874300006479434E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":4.3938869643180078E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":3.3630134842280141E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},4.0711451807246094E-4,3.8024021806598146E-4,2.5100283191118122E-5,4.1038392474428644E-5,0,0,3.1410154240043469E-4,0]
["Norway",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":5.006476661537602E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":4.9884190360676729E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":7.0636929542341693E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},5.0590559656100151E-4,5.006476661537602E-4,4.9365738690798058E-4,6.9902792457795606E-6,0,0,0,0]
["Portugal",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.7401864323405715E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.724052218523476E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.4641022291733437E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":3.4885424168628561E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},2.2193166831270959E-4,1.7401864323405715E-4,1.351845053088082E-4,0,1.1480158979281329E-5,0,2.7353978945967625E-5,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.1462905128890364E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.1462905128890364E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},1.1462905128890364E-7,1.1462905128890364E-7,1.1462905128890364E-7,0,0,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.1467350997539997E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.1467350997539997E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":7.407020982647021E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},1.2208053095804698E-4,1.1467350997539997E-4,1.0771589693197815E-4,0,6.9576130434218293E-6,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.3248068485352406E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.7835290506362278E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.1385592584212318E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":4.9422590545856547E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.971510899603316E-4,3.3248068485352406E-4,2.3302709433773702E-4,0,9.5316108039391771E-5,0,4.1374824763953087E-6,0]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":4.4757866102481482E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":4.4757866102481482E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":8.3018663330897718E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},4.5588052735790461E-4,4.4757866102481482E-4,4.3942797681176845E-4,0,0,0,8.1506842130463327E-6,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":7.5319285113926797E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":7.4478902574301388E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.6371094854288997E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.4248942051834516E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},1.0036495411156481E-3,7.5319285113926797E-4,5.5892993202891238E-4,1.2285754244321928E-5,1.8197716486603366E-4,0,0,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":6.1776190258302469E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":5.9429387527653384E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":2.4487213104905495E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.9344893877237416E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.4764581702926408E-4},9.5987584418307751E-4,6.1776190258302469E-4,3.8247875213145489E-4,1.5759608337176951E-5,1.2450087705915392E-4,0,0,9.5022665055238961E-5]
["EU",{"$f":"SUM(B$166:B$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.3431677975178113E-4},{"$f":"SUM(C$166:C$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.3011447865506524E-4},{"$f":"SUM(D$166:D$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.6242510781334466E-6},{"$f":"SUM(E$166:E$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.8619361251279693E-5},{"$f":"SUM(F$166:F$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(G$166:G$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.7397780941308929E-7},{"$f":"SUM(H$166:H$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},3.928320687938915E-4,3.3431677975178113E-4,2.8094144602869455E-4,3.0843916413789885E-6,4.9887566829266215E-5,0,4.0337525244133396E-7,0]
["Europe",{"$f":"SUM(B$166:B$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.4055875669112092E-4},{"$f":"SUM(C$166:C$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.3651404726241035E-4},{"$f":"SUM(D$166:D$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.5962845552545336E-6},{"$f":"SUM(E$166:E$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.5927243730854579E-5},{"$f":"SUM(F$166:F$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(G$166:G$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.7072455262717423E-7},{"$f":"SUM(H$166:H$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},3.9670830010114663E-4,3.4055875669112092E-4,2.8888431503843983E-4,3.0872714196619972E-6,4.8011379104709767E-5,0,5.7579112830933819E-7,0]
[]
[]
["Participation in security regimes"]
[]
["Security regime reference year:",null,{"$f":"CDI_year-1","v":2010}]
[]
[null,"Non-Proliferation Treaty","Comprehensive Nuclear Test Ban Treaty","Chemical Weapons Convention","Biological Weapons Convention","Mine Ban Treaty","Convention on Certain Chemical Weapons","Convention on Cluster Munitions","International Criminal Court","Total"]
["Australia",{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B197:I197)","v":7}]
["Austria",{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B198:I198)","v":8}]
["Belgium",{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Canada",{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Denmark",{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Finland",{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["France",{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Germany",{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Greece",{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Ireland",{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Italy",{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Japan",{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Netherlands",{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["New Zealand",{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Norway",{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Portugal",{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["South Korea",{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["Spain",{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Sweden",{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Switzerland",{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United Kingdom",{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["United States",{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["EU",{"$f":"SUM(Non_Proliferation_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Chemical_Weapons_Convention*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Biological_Weapons_Convention*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Mine_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.9843859059264789},{"$f":"SUM(Convention_on_Certain_Chemical_Weapons*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Convention_on_Cluster_Munitions*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.43165557890082473},{"$f":"SUM(International_Criminal_Court*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(J197:J218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.4160414848273044}]
["Europe",{"$f":"SUM(Non_Proliferation_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Chemical_Weapons_Convention*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Biological_Weapons_Convention*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Mine_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.98496755098138777},{"$f":"SUM(Convention_on_Certain_Chemical_Weapons*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Convention_on_Cluster_Munitions*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.42666554088379288},{"$f":"SUM(International_Criminal_Court*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(J198:J219*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.0996655943915457}]

{"sheet":"Security 2010","index":72,"n_rows":220,"n_cols":18,"rows_kept":220,"cut":false,"hidden":false,"merged":[[3,1,3,4],[3,5,3,6],[3,9,4,9],[40,0,40,9],[72,1,72,7],[72,8,73,8],[134,10,134,15],[163,10,163,15],[72,10,73,10],[75,15,75,16],[99,0,99,2],[103,1,103,8],[104,1,104,4],[104,5,104,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Security"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2010}]
[]
[]
[null,"Military spending (% of GDP)",null,null,null,"Arms exports",null,"Participation in security regimes",null,"Overall score"]
[null,"Peacekeeping & humanitarian interventions","Sea lanes protection","Total","Score","Weighted exports/GDP","Score","Ratifications","Score"]
["Australia",{"$f":"I107","v":3.1742872649816451E-5},{"$f":"N75","v":1.6990666207489484E-6},{"$f":"C6+B6","v":3.3441939270565399E-5},{"$f":"D6/$D$31*Standard_mean","v":0.92516352752654174},{"$f":"Q43","v":-1.9578754343477938E-6},{"$f":"(2-F6/$F$31)*Standard_mean*B43","v":0},{"$f":"J197","v":7},{"$f":"H6/$H$31*Standard_mean","v":4.7487437185929648},{"$f":"E6*$E$33+G6*$G$33+I6*$I$33","v":1.649767693411512}]
["Austria",2.8471088746700183E-4,0,2.8471088746700183E-4,7.8764609564979429,-2.7981680950600943E-4,7.799304999635515,{"$f":"J198","v":8},5.4271356783919602,{"$f":"E7*$E$33+G7*$G$33+I7*$I$33","v":7.24484064775584}]
["Belgium",9.3991531951757547E-5,2.6320202921623045E-6,9.662355224391985E-5,2.6730682605721579,-1.4567090659530475E-3,-1.4566825491577329,8,5.4271356783919602,2.3291474125946356]
["Canada",5.5421327694308256E-5,3.015959300784921E-6,5.843728699509318E-5,1.6166540504140823,-4.855259897830642E-5,9.6181449498516773,7,4.7487437185929648,4.4000491923182015]
["Denmark",4.624698952532821E-5,3.7047946682420615E-6,4.9951784193570272E-5,1.3819045748774452,-1.7196033034349963E-4,8.6475714596415703,7,4.7487437185929648,4.0400310819973564]
["Finland",3.2199331563341401E-4,8.8199878790120963E-7,3.2287531442131524E-4,8.932271015281195,-1.0435277867701251E-4,9.1792893403578351,6,4.0703517587939695,7.778545782428548]
["France",1.2378621682041847E-4,1.596949882752124E-5,1.397557156479397E-4,3.8663096010896556,-1.1506225232790449E-3,0.95061787475429815,8,5.4271356783919602,3.5275931888313927]
["Germany",4.965854459755575E-5,4.8552860908343267E-6,5.4513830688390075E-5,1.5081125376914459,-3.2855318151785992E-4,7.4160046167466884,8,5.4271356783919602,3.9648413426303852]
["Greece",5.8466187832417886E-5,3.9785695641161812E-6,6.2444757396534068E-5,1.7275197936671518,-1.0110098169016635E-4,9.2048639775062817,7,4.7487437185929648,4.3521618208583872]
["Ireland",4.3298193032538908E-4,0,4.3298193032538908E-4,11.9783451185101,-1.0959575381704655E-5,9.9138054543927705,8,5.4271356783919602,9.8244078424512331]
["Italy",2.7328709294266256E-4,2.4541675389434371E-6,2.7574126048160599E-4,7.6283182972081427,-3.0160402070390454E-4,7.6279535828291447,7,4.7487437185929648,6.9083334739595985]
["Japan",1.8693723859443684E-5,1.1817858024548645E-6,1.9875509661898549E-5,0.54985138515500442,0,10,8,5.4271356783919602,4.1317096121754924]
["Netherlands",5.7566865361054974E-5,9.7380034781762082E-6,6.7304868839231183E-5,1.8619736544351897,-9.9982230810608105E-4,2.1366269646689018,7,4.7487437185929648,2.6523294980330618]
["New Zealand",1.0878149261259159E-4,0,1.0878149261259159E-4,3.0094148733667665,0,10,8,5.4271356783919602,5.3614913562813733]
["Norway",3.9521326078556171E-4,3.0770145841165241E-6,3.9829027536967821E-4,11.018608495137647,-2.4121166634660476E-4,8.1029255922984174,8,5.4271356783919602,8.891819565241418]
["Portugal",6.7237002736481702E-5,2.459628983831107E-6,6.9696631720312811E-5,1.928141222235785,-5.0729897194648573E-5,9.6010209989801574,7,4.7487437185929648,4.5515117905111735]
["South Korea",2.2106036880964081E-5,0,2.2106036880964081E-5,0.61155840559837205,0,0,6,4.0703517587939695,1.3233671424976783]
["Spain",1.2659737165708829E-4,1.41660509578892E-6,1.2801397675287721E-4,3.5414771059534385,-6.8474277306708638E-4,4.6146552100112928,8,5.4271356783919602,4.2811862750775322]
["Sweden",5.7872517214899758E-5,1.1612788030228319E-6,5.9033796017922593E-5,1.6331563347851326,-7.3998966527619135E-5,9.4180151079666548,7,4.7487437185929648,4.358267874032471]
["Switzerland",2.2764853272219084E-5,0,2.2764853272219084E-5,0.62978440892893417,-1.4110643129811905E-4,8.8902302959380428,7,4.7487437185929648,3.7246357080972192]
["United Kingdom",2.8834054188473531E-5,1.4006414054957031E-5,4.2840468243430564E-5,1.1851716612578764,-1.2909339145528843E-3,-0.15289902194554728,7,4.7487437185929648,1.7415470047907926]
["United States",3.7896794642797593E-5,6.1604906124203694E-5,9.950170076700128E-5,2.7526915748427809,-2.384337050707004E-3,-8.7522637969396797,4,2.7135678391959801,-0.13332820201453444]
["EU",8.4472868413801305E-5,7.5360278331806831E-6,9.2008896246981988E-5,{"$f":"D28/$D$31*Standard_mean","v":2.5454048680306176},null,{"$f":"SUM($G$6:$G$27*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.5649114923661394},7.2480439173274149,{"$f":"H28/$H$31*Standard_mean","v":4.9170147177849302},4.1431839865530762]
["Europe",8.8940488068136849E-5,7.4129366564232943E-6,9.6353424724560146E-5,{"$f":"D29/$D$31*Standard_mean","v":2.6655952451267648},null,{"$f":"SUM($G$6:$G$27*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A29&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A29&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.6428016414078783},7.073503996855222,{"$f":"H29/$H$31*Standard_mean","v":4.7986082390726379},4.1931500926835117]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Military_spending_subcomponent\"))","v":1.807352877386641E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Arms_exports\"))","v":-6.3574645614150377E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Security_ratifications\"))","v":7.3703703703703702}]
[]
["Weight",null,null,null,{"$f":"'Security 2003'!E32","v":0.5},null,{"$f":"'Security 2003'!G32","v":0.25},null,{"$f":"'Security 2003'!I32","v":0.25}]
[]
[]
["Arms exports to developing countries that are below average on voice and accountability and above average on military spending/GDP"]
[]
["Last arms exports year",null,2008]
["Arms exports discount rate",null,{"$f":"1-0.5^(1/5)","v":0.12944943670387588}]
[]
["Major conventional weapons, as % of exporter's real GDP, weighted by the recipient's Voice and Accountability score and its military spending/GDP "]
[null,"Government data publicly available?",1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,"Historical average, weighted"]
["Australia",0,null,null,null,null,null,null,-1.8427374184746615E-5,-1.3406507413402785E-5,-2.6947780013752143E-7,null,null,null,null,null,{"$f":"SUMPRODUCT(C43:P43,$C$68:$P$68)/SUM($C$68:$P$68)","v":-1.9578754343477938E-6}]
["Austria",1,null,null,-3.4539365477149883E-5,null,null,null,-2.6401622792153397E-4,-1.0921669752345977E-4,-1.4834379121275384E-4,-9.2309760780795254E-5,-6.5285383916729273E-4,-1.12537800760243E-3,-1.9346174553560674E-4,-1.1690652695251348E-4,-2.7981680950600943E-4]
["Belgium",1,null,null,null,null,null,-4.8593272985394302E-4,-9.8023284514150161E-5,-1.0668330599333951E-4,-7.3537888053094912E-4,-6.6207345570197865E-4,-5.6056267603120557E-5,-1.4869366640032415E-4,-6.8714144449050947E-3,-2.5138933905942272E-3,-1.4567090659530475E-3]
["Canada",1,null,null,null,null,null,-1.4548032445385291E-4,-4.8890573089214154E-5,-3.3603042337527903E-5,-1.0929628612033244E-4,-2.1590540954268128E-4,-3.1483212771014312E-5,null,null,-4.0647047295000523E-5,-4.855259897830642E-5]
["Denmark",1,null,null,null,null,null,null,0,0,-7.0599512539390547E-7,-1.4929579327312835E-3,-9.5310184689921567E-5,-1.4872512107535998E-5,0,-2.0567195822239484E-4,-1.7196033034349963E-4]
["Finland",1,null,null,null,null,null,-1.1920396476648567E-4,-1.8179917235067086E-4,-3.5814266059642645E-4,-1.8730635626041891E-4,-1.6231876731399872E-5,-1.0745770074989673E-4,-1.241458616327568E-4,-1.1053095422537957E-4,-6.2096382137899947E-5,-1.0435277867701251E-4]
["France",1,-1.6327397384611683E-3,-2.2420718449071789E-3,-2.2336953076039093E-3,-6.0801222103241543E-5,-4.0119865048985568E-5,-1.033207301426871E-5,-1.4660838403473459E-3,-6.3463594618678489E-4,-1.0909298802460436E-3,-8.2598497740971912E-4,-9.722656025836125E-4,-1.7848126979349572E-3,-1.5476168026934297E-3,-1.2089156512099361E-3,-1.1506225232790449E-3]
["Germany",1,-9.2204074264188007E-5,-5.6992377412408569E-5,-7.8044345848911603E-5,-6.0135334492480898E-6,-7.3460056664424219E-6,-2.3887010995491779E-5,-3.5712085085742705E-4,-1.5521525711822899E-4,-3.214123973698583E-4,-3.6226129353528354E-4,-5.4929965168838777E-4,-4.084493434311401E-4,-3.883041421767688E-4,-5.3751755519764691E-4,-3.2855318151785992E-4]
["Greece",1,null,null,null,null,null,null,-3.8488941267507833E-5,0,-1.1183244938216153E-5,0,-2.848021026786256E-4,-5.5837448066119416E-4,-4.3214615834141599E-5,null,-1.0110098169016635E-4]
["Ireland",1,null,null,null,null,null,null,-1.5139359874404753E-5,-2.6951094841311955E-5,0,-5.6122503221922363E-6,0,0,-5.9520003333769614E-5,null,-1.0959575381704655E-5]
["Italy",1,null,-5.912119160646006E-4,-6.0844411455293172E-5,null,null,null,-2.1619007623947478E-4,-3.8892508316292363E-4,-3.8392124325073885E-4,-7.0139589873223685E-5,-3.5236283547770655E-4,-1.0040774726954418E-4,-3.9629858142755373E-4,-7.3307774565245629E-4,-3.0160402070390454E-4]
["Japan",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Netherlands",1,-6.0799262887375539E-4,-1.0810292105567153E-2,-9.4080116895720164E-4,-4.3301472435640174E-5,null,null,-4.5391722449308981E-5,-8.4136740719439028E-5,-7.0187765519552257E-4,-1.4256672039852736E-5,-1.9863314567679348E-5,-7.5388107278066092E-4,-3.4085788406400318E-3,-2.858750683681944E-4,-9.9982230810608105E-4]
["New Zealand",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Norway",1,null,null,null,null,null,null,-1.6410167434146477E-4,-1.0843826159939259E-4,-1.0463873804534497E-4,-4.2792371840721547E-4,-3.1064874279279039E-4,-2.6245179085265889E-4,-1.355687894128036E-4,-6.6645734082006929E-4,-2.4121166634660476E-4]
["Portugal",1,null,null,null,null,null,null,-2.8561707616394838E-5,-5.0338715881815476E-7,-2.2554929592583472E-4,-9.6885161925451785E-5,-1.7507148658966458E-5,0,-6.8705651900022532E-6,-1.3862517233419113E-4,-5.0729897194648573E-5]
["South Korea",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Spain",1,null,null,null,null,null,null,-3.079498875926854E-4,-8.8032265524323123E-5,-3.7914752800285355E-4,-3.5647688187080885E-4,-1.073539562274226E-3,-1.8483634723518805E-4,-1.9349491065522491E-3,-1.4479789869571327E-3,-6.8474277306708638E-4]
["Sweden",1,-7.9570884192840677E-4,-2.6277991985303948E-4,null,null,null,null,-6.2541305468296989E-5,-5.5298100402823474E-6,-1.4438250630568657E-5,-8.0312830610806155E-6,-3.2527996012803689E-5,-2.8351564063088734E-4,-6.6420430412299905E-6,-2.8487521633206783E-5,-7.3998966527619135E-5]
["Switzerland",1,null,null,null,null,null,-1.2704122994672323E-3,null,-1.3566484029792976E-4,-1.2887998508814835E-4,-1.7426391258303108E-4,-9.9960637713551872E-5,-1.1982169844855744E-4,-5.4687658308597156E-5,-8.6507838233808147E-5,-1.4110643129811905E-4]
["United Kingdom",1,-3.3560176930647408E-3,-2.8953993756921869E-3,-2.108364004586171E-3,-3.2000775850284742E-4,-3.1773846975493235E-4,-2.6245216061250159E-3,-4.2981496730075776E-4,-1.208006444693496E-3,-4.4194922363204004E-4,-1.5139501403197205E-3,-2.2807403121001182E-3,-6.928006802702127E-4,-8.1955910613967569E-4,-1.4201475101038611E-3,-1.2909339145528843E-3]
["United States",1,-4.7342873652931328E-3,-2.4190298578682448E-3,-2.2027404641157366E-3,-1.8538468019302229E-3,-8.6382281394380275E-4,-1.6397762740097107E-3,-1.1773203314854939E-3,-2.2885563003824049E-3,-1.1636937765816572E-3,-1.7446795254859651E-3,-4.5778064096598375E-3,-4.4820981295953513E-3,-1.7425156720907097E-3,-1.8431335435215102E-3,-2.384337050707004E-3]
["EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q$43:Q$64*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-4.3676906905212675E-4}]
["Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q$43:Q$64*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A66&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A66&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-4.268653918078028E-4}]
[]
["Discount multipler",null,{"$f":"(1-Arms_exports_discount_rate)^(Last_arms_exports_year-C42)","v":0.16493848884661172},0.18946457081379969,0.21763764082403098,0.24999999999999994,0.28717458874925866,0.32987697769322349,0.37892914162759944,0.43527528164806201,0.49999999999999994,0.57434917749851744,0.6597539553864471,0.75785828325519899,0.87055056329612412,1]
[]
[]
["Protecting sea lanes, 2009"]
[]
[null,"Major ships in navy",null,null,null,null,null,null,"Ships devoted to sea lanes protection",null,"Of which, estimated for sea lanes ($ million)"]
[null,"Submarines","Principal surface combatants","Mine warfare","Amphibious","Logistics","Patrol & coastal combatants","Total ",null,"Naval budget, 2009 ($ million)",null,"GDP ($ billion)","Total contribution/ GDP",{"$f":"\"Of which, allocated to \"&Region","v":"Of which, allocated to MNA"}]
["Australia",6,12,8,3,18,14,{"$f":"SUM(B75:G75)","v":61},1,5140,{"$f":"I75/H75*J75","v":84.262295081967224},1119,{"$f":"K75/L75/1000","v":7.5301425453053826E-5},{"$f":"M75/$R$75*$R$76","v":1.6990666207489484E-6},null,"World merchandise trade (×2), 2008",null,32577817673728]
["Austria",null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"\"Of which, \"&Region&\" (imports+exports)\"","v":"Of which, MNA (imports+exports)"},null,735070846976]
["Belgium",null,2,6,null,7,1,{"$f":"SUM(B77:G77)","v":16},2,447,{"$f":"I77/H77*J77","v":55.875},479,{"$f":"K77/L77/1000","v":1.1664926931106471E-4},2.6320202921623045E-6]
["Canada",4,15,12,null,10,null,41,2,4028,196.48780487804879,1470,1.3366517338642776E-4,3.015959300784921E-6]
["Denmark",null,null,8,null,12,19,39,2,1079,55.333333333333329,337,1.641938674579624E-4,3.7047946682420615E-6]
["Finland",null,null,6,7,26,8,47,1,474,10.085106382978724,258,3.9089559623948539E-5,8.8199878790120963E-7]
["France",9,33,21,8,15,17,103,22,9510,2031.2621359223299,2870,7.0775684178478395E-4,1.596949882752124E-5]
["Germany",12,18,14,3,17,10,74,10,5414,731.62162162162167,3400,2.1518282988871226E-4,4.8552860908343267E-6]
["Greece",8,17,11,5,18,40,99,4,1702,68.767676767676775,390,1.7632737632737635E-4,3.9785695641161812E-6]
["Ireland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Italy",6,26,12,3,14,14,{"$f":"SUM(B85:G85)","v":75},4,4609,{"$f":"I85/H85*J85","v":245.81333333333336},2260,{"$f":"K85/L85/1000","v":1.0876696165191742E-4},2.4541675389434371E-6]
["Japan",16,52,32,5,18,7,130,3,12029,277.59230769230771,5300,5.2375907111756172E-5,1.1817858024548645E-6]
["Netherlands",4,6,10,2,3,null,25,3,3093,371.15999999999997,860,4.3158139534883716E-4,9.7380034781762082E-6]
["New Zealand",null,2,null,null,4,6,12,null,344,0,132,0,0]
["Norway",6,3,6,null,7,6,28,1,1661,59.321428571428569,435,1.3637110016420363E-4,3.0770145841165241E-6]
["Portugal",1,12,null,1,5,18,37,1,968,26.162162162162165,240,1.0900900900900902E-4,2.459628983831107E-6]
["South Korea",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Spain",4,12,7,4,12,31,{"$f":"SUM(B92:G92)","v":70},2,3384,{"$f":"I92/H92*J92","v":96.685714285714283},1540,{"$f":"K92/L92/1000","v":6.2782931354359936E-5},1.41660509578892E-6]
["Sweden",4,5,11,17,12,14,{"$f":"SUM(B93:G93)","v":63},1,1391,{"$f":"I93/H93*J93","v":22.079365079365079},429,{"$f":"K93/L93/1000","v":5.1467051467051467E-5},1.1612788030228319E-6]
["Switzerland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["United Kingdom",13,28,16,7,18,23,{"$f":"SUM(B95:G95)","v":105},17,8665,{"$f":"I95/H95*J95","v":1402.9047619047619},2260,{"$f":"K95/L95/1000","v":6.2075431942688582E-4},1.4006414054957031E-5]
["United States",71,106,9,31,44,16,{"$f":"SUM(B96:G96)","v":277},65,160566,{"$f":"I96/H96*J96","v":37677.942238267147},13800,{"$f":"K96/L96/1000","v":2.7302856694396485E-3},6.1604906124203694E-5]
["EU",{"$f":"SUM(B$75:B$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":61},{"$f":"SUM(C$75:C$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":159},{"$f":"SUM(D$75:D$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":122},{"$f":"SUM(E$75:E$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":57},{"$f":"SUM(F$75:F$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":159},{"$f":"SUM(G$75:G$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":195},{"$f":"SUM(H$75:H$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":753},{"$f":"SUM(I$75:I$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":69},{"$f":"SUM(J$75:J$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":40736},{"$f":"SUM(K$75:K$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":5117.7502107932778},{"$f":"SUM(L$75:L$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":15323},{"$f":"K97/L97/1000","v":3.3399139925558167E-4},7.5360278331806831E-6]
["Europe",{"$f":"SUM(B$75:B$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":67},{"$f":"SUM(C$75:C$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":162},{"$f":"SUM(D$75:D$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":128},{"$f":"SUM(E$75:E$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":57},{"$f":"SUM(F$75:F$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":166},{"$f":"SUM(G$75:G$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":201},{"$f":"SUM(H$75:H$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":781},{"$f":"SUM(I$75:I$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":70},{"$f":"SUM(J$75:J$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":42397},{"$f":"SUM(K$75:K$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":5177.0716393647053},{"$f":"SUM(L$75:L$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":15758},{"$f":"K98/L98/1000","v":3.2853608575737439E-4},7.4129366564232943E-6]
[]
["Source: IISS"]
[]
[]
["Contributions to peacekeeping and forcible humanitarian interventions"]
[null,"Financial equivalent of contributions to peacekeeping and humanitarian interventions, average % of GDP"]
[null,"U.N. Peacekeeping Operations",null,null,null,"Non-U.N. PKO and humanitarian interventions",null,null,"Total"]
[null,"Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total cost of personnel contributions ","Financial contributions ","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total"]
["Australia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.2851672743321515E-6},{"$f":"SUM(($A$137:$A$158=$A107)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":5.6249114820938217E-6},{"$f":"C107+B107","v":7.9100787564259723E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.1819597162704881E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.9740431867115584E-6},{"$f":"SUM(($A$166:$A$187=$A107)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":1.1676790990408431E-5},{"$f":"F107+G107","v":1.665083417711999E-5},{"$f":"D107+E107+H107","v":3.1742872649816451E-5},null,"Last data year",null,{"$f":"CDI_year-1","v":2009}]
["Austria",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.8318097275724112E-4},{"$f":"SUM(($A$137:$A$158=$A108)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":9.2548622092475863E-5},2.7572959484971696E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.9812926172848941E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A108)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,2.8471088746700183E-4]
["Belgium",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.6341845604816207E-5},{"$f":"SUM(($A$137:$A$158=$A109)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":4.8644770504649196E-5},8.4986616109465396E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.0049158422921481E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A109)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,9.3991531951757547E-5]
["Canada",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.665634867668176E-5},{"$f":"SUM(($A$137:$A$158=$A110)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":2.0578647754274564E-5},3.7234996430956324E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.7738919444367512E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.5895009845854436E-6},{"$f":"SUM(($A$166:$A$187=$A110)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":6.8229383343297362E-6},1.0412439318915179E-5,5.5421327694308256E-5,null,"Max weight",null,{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year)","v":3.0314331330207969}]
["Denmark",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.8830386336210809E-5},{"$f":"SUM(($A$137:$A$158=$A111)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.8787813665755586E-5},3.7618200001966396E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.6287895233618166E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A111)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,4.624698952532821E-5,null,"Sum of weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1),Last_year-'Humanitarian interventions data'!First_year+1)","v":31.334834713982239}]
["Finland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.0475450930024984E-4},{"$f":"SUM(($A$137:$A$158=$A112)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.0868303069272779E-4},3.1343753999297765E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.5557756404363397E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A112)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,3.2199331563341401E-4,null,"Sum of fin. contrib. weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1)/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^('Humanitarian interventions data'!First_financial_contrib._year-'Humanitarian interventions data'!First_year),Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1)","v":25.563710572331093}]
["France",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.229866357624056E-5},{"$f":"SUM(($A$137:$A$158=$A113)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":6.8940984567520002E-5},1.1123964814376057E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.05582059052064E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1898822413774104E-6},{"$f":"SUM(($A$166:$A$187=$A113)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":7.984805300740877E-7},1.9883627714514983E-6,1.2378621682041847E-4]
["Germany",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.8763732232763808E-6},{"$f":"SUM(($A$137:$A$158=$A114)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":3.1413005485328784E-5},3.8289378708605164E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.9501644930806501E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.0329037161238159E-7},{"$f":"SUM(($A$166:$A$187=$A114)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":1.2157110242575472E-6},1.4190013958699288E-6,4.965854459755575E-5]
["Greece",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.9433510839580901E-5},{"$f":"SUM(($A$137:$A$158=$A115)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":3.1525946493331994E-5},5.0959457332912898E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.5067304995049852E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A115)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,5.8466187832417886E-5]
["Ireland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.0936952913325266E-4},{"$f":"SUM(($A$137:$A$158=$A116)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.1784626633588258E-4},4.2721579546913522E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.7661348562538769E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A116)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,4.3298193032538908E-4]
["Italy",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.2156549244431959E-5},{"$f":"SUM(($A$137:$A$158=$A117)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":2.0139722556961496E-4},2.5355377481404691E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.7397527079926954E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.7657973616552582E-6},{"$f":"SUM(($A$166:$A$187=$A117)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":8.2277680589676845E-6},1.2993565420622943E-5,2.7328709294266256E-4]
["Japan",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.7782862522612249E-7},{"$f":"SUM(($A$137:$A$158=$A118)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.2486879741691173E-6},2.1265165993952396E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.6567207260048444E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A118)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,1.8693723859443684E-5]
["Netherlands",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.0821725247553635E-6},{"$f":"SUM(($A$137:$A$158=$A119)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":3.2101174318754659E-5},3.8183346843510019E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.4672098449710324E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.3274660002800514E-6},{"$f":"SUM(($A$166:$A$187=$A119)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":9.5888426722938707E-6},1.0916308672573923E-5,5.7566865361054974E-5]
["New Zealand",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.2112473730167448E-6},{"$f":"SUM(($A$137:$A$158=$A120)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.2923692766809533E-5},2.2134940139826278E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.5720168526030216E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.5090675620920542E-5},{"$f":"SUM(($A$166:$A$187=$A120)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":4.3983859999241738E-5},7.9074535620162286E-5,1.0878149261259159E-4]
["Norway",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.5913499098569277E-4},{"$f":"SUM(($A$137:$A$158=$A121)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":2.197759142754302E-4},3.78910905261123E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.4823922565991505E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.3279674764947747E-6},{"$f":"SUM(($A$166:$A$187=$A121)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":7.4919957913447467E-6},1.0819963267839521E-5,3.9521326078556171E-4]
["Portugal",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.0276696340525911E-5},{"$f":"SUM(($A$137:$A$158=$A122)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":3.8503668139087805E-5},5.8780364479613716E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.4566382568679914E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A122)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,6.7237002736481702E-5]
["South Korea",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.2556360431655049E-6},{"$f":"SUM(($A$137:$A$158=$A123)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":9.6903207565316975E-6},1.7945956799697202E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":4.1600800812668792E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A123)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,2.2106036880964081E-5]
["Spain",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.9001142638081138E-5},{"$f":"SUM(($A$137:$A$158=$A124)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":8.8758745698528052E-5},1.1775988833660918E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.8374833204791065E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A124)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,1.2659737165708829E-4]
["Sweden",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.8104925721721611E-5},{"$f":"SUM(($A$137:$A$158=$A125)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":3.4616462765789876E-5},5.2721388487511487E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.1511287273882734E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A125)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,5.7872517214899758E-5]
["Switzerland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.8125609372590758E-6},{"$f":"SUM(($A$137:$A$158=$A126)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.6826257612432025E-5},2.06388185496911E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":2.1260347225279832E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A126)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,2.2764853272219084E-5]
["United Kingdom",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A127)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.482533715916702E-7},{"$f":"SUM(($A$137:$A$158=$A127)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":8.1122942093368744E-7},1.2594827925253576E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A127)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.8628826685888085E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A127)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.5441433610524892E-6},{"$f":"SUM(($A$166:$A$187=$A127)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":1.3167545366306874E-5},1.7711688727359364E-5,2.8834054188473531E-5]
["United States",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A128)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1037582232598084E-7},{"$f":"SUM(($A$137:$A$158=$A128)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.7183790454981499E-7},2.822137268757958E-7,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A128)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.6893481905121903E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A128)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.2034502729657634E-5},{"$f":"SUM(($A$166:$A$187=$A128)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":1.6890729995751973E-5},2.8925232725409607E-5,3.7896794642797593E-5]
["EU",{"$f":"SUM(B$107:B$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.5757162747359935E-5},{"$f":"SUM(C$107:C$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.598130281094695E-5},{"$f":"SUM(D$107:D$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.1738465558306882E-5},{"$f":"SUM(E$107:E$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":8.5526525643290763E-6},{"$f":"SUM(F$107:F$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.1008544286550211E-6},{"$f":"SUM(G$107:G$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.0808958625103166E-6},{"$f":"SUM(H$107:H$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.181750291165338E-6},{"$f":"SUM(I$107:I$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":8.4472868413801305E-5}]
["Europe",{"$f":"SUM(B$107:B$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.779433339612483E-5},{"$f":"SUM(C$107:C$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.8621028712272164E-5},{"$f":"SUM(D$107:D$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.6415362108397012E-5},{"$f":"SUM(E$107:E$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":8.3233065700895453E-6},{"$f":"SUM(F$107:F$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.115539674251801E-6},{"$f":"SUM(G$107:G$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.0862797153985059E-6},{"$f":"SUM(H$107:H$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.2018193896503071E-6},{"$f":"SUM(I$107:I$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":8.8940488068136849E-5}]
[]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
["Australia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.2652771532750135E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":7.7088931249849774E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":6.3111267891360565E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":3.0789182256447509E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":5.0827866758142605E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":3.2097580316487232E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":6.9425554086678482E-8},{"$f":"SUM(C137:H137)","v":3.6636270955710894E-4},{"$f":"B137","v":3.2652771532750135E-4},{"$f":"IF($I137,C137/$I137*$B137,0)","v":6.8706972465843948E-6},{"$f":"IF($I137,D137/$I137*$B137,0)","v":5.6249114820938217E-6},2.7441442801734431E-5,4.5301300526929988E-7,2.8607577394963566E-4,6.1876842183730156E-8]
["Austria",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.4939485817254492E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":4.0061224202289168E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.1711695468873484E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.9122732158006985E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":4.5073876082899874E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.2270110711456068E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.0751622849513987E-6},1.8905382316595698E-4,1.4939485817254492E-4,{"$f":"IF($I138,C138/$I138*$B138,0)","v":3.1657338675800056E-5},9.2548622092475863E-5,2.3013480327891696E-5,3.5618456225455752E-7,9.6961353058185018E-7,8.4961898354091113E-7]
["Belgium",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.0750249016305504E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":9.4706721126765748E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.0062652816701069E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.6503531516515537E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":4.6139049513520671E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":8.1382389508236049E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},2.2237955369493545E-4,1.0750249016305504E-4,4.5783023605992614E-5,4.8644770504649196E-5,1.2812309354883463E-5,2.2304490831312106E-7,3.9341789216632949E-8,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.0735379014843474E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.7368802300551456E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":2.9038352351276108E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.6167671632844249E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":3.5192569225878417E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.4171273775972816E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":5.9177898354410805E-5},2.9259514481227734E-4,2.0735379014843474E-4,1.2308772210382481E-4,2.0578647754274564E-5,1.1457565343732661E-5,2.4939964806076508E-7,1.0042775421185954E-5,4.1937679877355967E-5]
["Denmark",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.0688839941467213E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.9126136282475924E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":2.0264340700785385E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.3926272247206157E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":3.9778042195416636E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.5768604553266245E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.3100664044761905E-4,3.0688839941467213E-4,2.7003909446575398E-4,1.8787813665755586E-5,1.2911557888925151E-5,3.6879682186111595E-6,1.461965175626312E-6,0]
["Finland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.2078872888501365E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":9.7639723571672446E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.5575893811235335E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":5.9117403548074585E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":3.8117233861050569E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":9.5278893907069449E-8},3.1642306751211252E-4,2.2078872888501365E-4,6.812951604815741E-5,1.0868303069272779E-4,4.1250015325959577E-5,2.6596846048437987E-6,0,6.6482213325065719E-8]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.7664929049182165E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.4588674261775301E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.3520989995363883E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.8228634220042716E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":3.0544193427395599E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":6.5823979132250035E-6},3.4645186813205513E-4,1.7664929049182165E-4,7.4384905801016385E-5,6.8940984567520002E-5,1.4393249583007011E-5,0,1.5573909665101822E-5,3.3562408751764487E-6]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":5.1392000381876116E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.2832000139541321E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":4.0959772753506006E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.0927461781649098E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":6.1525537853967334E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":2.190513590922191E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":3.9336116449484604E-8},6.7010609919922073E-5,5.1392000381876116E-5,9.8411603305745405E-6,3.1413005485328784E-5,8.3805254231612302E-6,4.7185370625110402E-8,1.6799559866072771E-6,3.0167785579167384E-8]
["Greece",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.9181424593798736E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.0161289844526158E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":3.5327754186854409E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":5.5625459991307872E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},4.3906429170437811E-5,3.9181424593798736E-5,2.6915472882287806E-6,3.1525946493331994E-5,4.9639308122379591E-6,0,0,0]
["Ireland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.649913609788132E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.3793323386148304E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":2.2824343008349344E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.3291086440719219E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.7375169648076876E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":9.0974035095471179E-7},5.1323252787586549E-4,2.649913609788132E-4,1.7448112248759315E-5,1.1784626633588258E-4,1.2025614822477038E-4,0,8.9711185519310718E-6,4.6971561746986578E-7]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.1439466541205585E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.9126230891340843E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":2.1043051135204884E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":8.853793816871565E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":6.0563464805665494E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":2.638981513647426E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.8197367662281218E-7},2.2401092639787046E-4,2.1439466541205585E-4,3.7446634035542334E-6,2.0139722556961496E-4,8.4737213202898175E-6,5.7963618034164384E-7,2.5256962584143805E-8,1.7416197567102404E-7]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.5397676992781108E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.770579994697872E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.3948428790421706E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":6.8424369054093317E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":2.7216446420335034E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.4571616449699829E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},1.7199925482956068E-5,1.5397676992781108E-5,2.4802721316026989E-7,1.2486879741691173E-6,6.1254703351697491E-7,2.43646433984218E-7,1.304476833795053E-5,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.3069001270483507E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.8228266339692282E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":4.7825885053783798E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.5314625848794504E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":8.2311464387169579E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.5958520981681927E-5},3.4369315966835265E-4,2.3069001270483507E-4,1.2234980171116667E-4,3.2101174318754659E-5,1.0279317851531605E-5,0,5.5248212631152313E-5,1.0711506192229788E-5]
["New Zealand",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":6.1799954531614482E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":9.57928912382399E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.5546567272796147E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.1828465269876861E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":1.8112505560539208E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":6.0745047768628164E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":9.9342984460859205E-7},7.4342308186785711E-4,6.1799954531614482E-4,7.9631591584445748E-5,1.2923692766809533E-5,1.8145766442762928E-5,1.5056729437059656E-6,5.049669941226345E-4,8.2582745578610572E-7]
["Norway",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":5.5639107500967582E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.8507048469604936E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":2.7049057252454483E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.2271769889290877E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":2.7529740566737326E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":3.2455578626335537E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":5.0448581664183414E-7},6.8478177384945194E-4,5.5639107500967582E-4,2.3162221818776754E-4,2.197759142754302E-4,9.970918476102758E-5,2.2368150750507479E-6,2.6370436497537252E-6,4.0989906064613485E-7]
["Portugal",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.0217746976237505E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.0150437780755467E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":5.7684830794083185E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":4.1629069017939568E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":3.9196940516930727E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.9241861192686199E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":6.2019983347227617E-7},3.0289511875828182E-4,2.0217746976237505E-4,6.7752489241375285E-6,3.8503668139087805E-5,2.7786713358450833E-5,2.6163307908779877E-7,1.2843623315569733E-4,4.1397310591372052E-7]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.7551978517527462E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.7150721503412075E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.6325763933849699E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":3.8418102695901178E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":5.1686370532930082E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":8.6076143550386951E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":7.1291545562662506E-9},2.9570688633398199E-5,1.7551978517527462E-5,1.6115582781018775E-7,9.6903207565316975E-6,2.2803449779692556E-6,3.0678963093822948E-7,5.1091357431617008E-6,4.2315811163893918E-9]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.077802570567438E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":7.1803369777577788E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.0290071396890207E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":5.6332706765595682E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":7.6318976748278051E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.3545362947535243E-5},1.2495293072933383E-4,1.077802570567438E-4,6.1935207177585355E-6,8.8758745698528052E-5,4.8590725967444008E-7,0,6.5830220101480249E-7,1.1683781179767969E-5]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.7984666341768976E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.5175133578788463E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":6.707197413946558E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.1606826156228138E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":9.1814356394533347E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":3.797593609397858E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":5.9570095833691906E-7},3.4846630169681967E-4,1.7984666341768976E-4,7.8320260173604011E-5,3.4616462765789876E-5,5.9903897361156261E-5,4.7386233822305219E-6,1.9599729911926215E-6,3.0744674371648977E-7]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":5.6814647715702039E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.6841565849937967E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.7596137612737109E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.3129853497630441E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":1.6770251371947388E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.6960153451750414E-7},5.9414183632017765E-5,5.6814647715702039E-5,2.56671726291336E-5,1.6826257612432025E-5,1.2555385859491241E-5,1.6036506193573392E-6,0,1.6218099528782894E-7]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.9764593836914446E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.9583523707113317E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":8.577006148474506E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.3249601464113293E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":5.0280760071733591E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":4.2512085741095256E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.1469655532492076E-4,2.9764593836914446E-4,2.7980654777037768E-4,8.1122942093368744E-7,1.2531723001325434E-5,4.7556491357246869E-7,4.020873262935202E-6,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.8528823236852079E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":8.5566469739299376E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":2.4527644624700424E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.0666564956485784E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":9.7010910944902185E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":2.028261822864057E-5},4.0721215714752313E-5,2.8528823236852079E-5,5.9946901077159361E-6,1.7183790454981499E-7,7.4728747864406603E-6,0,6.7964747167174473E-7,1.4209772966473926E-5]
["EU",{"$f":"SUM(B$137:B$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.2753946493514293E-4},{"$f":"SUM(C$137:C$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.5906532530220782E-5},{"$f":"SUM(D$137:D$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.6760698151086922E-5},{"$f":"SUM(E$137:E$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.4417413876164495E-5},{"$f":"SUM(F$137:F$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.5498927562924917E-7},{"$f":"SUM(G$137:G$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.4566067296756728E-6},{"$f":"SUM(H$137:H$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.0367199745666279E-6},1.5513296053734375E-4,1.2753946493514293E-4,6.2405039589610246E-5,4.6664674266898614E-5,1.1852988849986458E-5,4.5627334779998637E-7,4.4860402344787963E-6,1.6744486463688382E-6]
["Europe",{"$f":"SUM(B$137:B$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.3408523832924061E-4},{"$f":"SUM(C$137:C$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.871559778128413E-5},{"$f":"SUM(D$137:D$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.9919864753808146E-5},{"$f":"SUM(E$137:E$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.6506673537812313E-5},{"$f":"SUM(F$137:F$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.2761242918073652E-7},{"$f":"SUM(G$137:G$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.2696367338611162E-6},{"$f":"SUM(H$137:H$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.9575369833199209E-6},1.6299692221926633E-4,1.3408523832924061E-4,6.4753368008592778E-5,4.9291540213024724E-5,1.3578791704809993E-5,5.1628927098321422E-7,4.3349315296750464E-6,1.6103176021548789E-6]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to non-UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
["Australia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.0494054989430245E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":8.4769218618686347E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.2706966689535649E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.0445122882234194E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},{"$f":"SUM(C166:H166)","v":1.1419884735316414E-3},{"$f":"B166","v":1.0494054989430245E-3},{"$f":"IF($I166,C166/$I166*$B166,0)","v":7.7896831904484266E-5},{"$f":"IF($I166,D166/$I166*$B166,0)","v":1.1676790990408431E-5},0,0,9.5983187604813168E-4,0]
["Austria",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.7037925159336153E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.7007875908614216E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":3.1095482614494856E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},2.0117424170063703E-4,1.7037925159336153E-4,{"$f":"IF($I167,C167/$I167*$B167,0)","v":1.4404374754967836E-4},0,2.6335504043683152E-5,0,0,0]
["Belgium",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.4363629092393816E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.4363629092393816E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.9001691654215041E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},2.626379825781532E-4,2.4363629092393816E-4,2.260093596230335E-4,0,1.762693130090467E-5,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.5804141046319633E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.5376672915260227E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":6.9557077999383043E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":4.2862014707493897E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.6500863842328993E-4,3.5804141046319633E-4,3.4701408500327518E-4,6.8229383343297362E-6,4.204387125591432E-6,0,0,0]
["Denmark",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":4.705761692864366E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":4.705761692864366E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},4.705761692864366E-4,4.705761692864366E-4,4.705761692864366E-4,0,0,0,0,0]
["Finland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.294879537141658E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.294879537141658E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.3248050113324943E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.5273600382749077E-4,3.294879537141658E-4,3.0777213118239496E-4,0,2.1715822531770804E-5,0,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":4.0171914446292581E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.5389543678876798E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.2380685730203769E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.6774435979296207E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},6.2287786515475045E-4,4.0171914446292581E-4,2.2824149010464007E-4,7.984805300740877E-7,1.7267917382821164E-4,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.5933387860845709E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.5933387860845709E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.4052954538249328E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":3.9036606003396915E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},2.9977578006567894E-4,2.5933387860845709E-4,2.2434787953640224E-4,1.2157110242575472E-6,3.3770288047797274E-5,0,0,0]
["Greece",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.6632988013657104E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.6632988013657104E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.388359201544884E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},2.6871823933811593E-4,2.6632988013657104E-4,2.6396274859597559E-4,0,2.3671315405954288E-6,0,0,0]
["Ireland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.8580032026610222E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.6479233831711478E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.7724050869215641E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":3.3612795664043677E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.4236897496591162E-4,2.8580032026610222E-4,1.3756416764433929E-4,0,1.4795556213406528E-4,0,2.805904876976432E-7,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.8942741787709233E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.8490269962135543E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":8.392365837356506E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":3.9229084193363368E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.972179738780483E-4,3.8942741787709233E-4,3.7735368061034784E-4,8.2277680589676845E-6,3.8459692077767808E-6,0,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":4.6395802948278941E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":4.6395802948278941E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.0400365536284964E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.8865327073881351E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},5.0322372209295576E-4,4.6395802948278941E-4,4.2775617219768206E-4,9.5888426722938707E-6,2.6613014612813446E-5,0,0,0]
["New Zealand",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":4.075313751121321E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.8803161571183589E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":4.7092514457401927E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":3.6043886065473024E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},4.3633453668331576E-4,4.075313751121321E-4,2.6901817426386184E-5,4.3983859999241738E-5,0,0,3.3664569768650416E-4,0]
["Norway",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":5.3658088266432969E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":5.3464551428682085E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":7.5706786558527737E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},5.4221619294267365E-4,5.3658088266432969E-4,5.2908888687298492E-4,7.4919957913447467E-6,0,0,0,0]
["Portugal",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.8477934158402836E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.8477934158402836E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.5691859156682199E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":3.738927185325832E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},2.378604725939689E-4,1.8477934158402836E-4,1.4354383771241511E-4,0,1.219005146832691E-5,0,2.9045452403286332E-5,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.2290402484752458E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.2290402484752458E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":7.9386485256505749E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},1.3084267337317516E-4,1.2290402484752458E-4,1.1544703982498868E-4,0,7.4569850225358898E-6,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.5634397483189957E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.9833125686707507E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.2202775987008778E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":5.2969820996846134E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},4.2565599883684748E-4,3.5634397483189957E-4,2.497522557631278E-4,0,1.021572751488623E-4,0,4.4344439199094364E-6,0]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":4.797029312839236E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":4.797029312839236E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":8.897720025329105E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},4.8860065130925268E-4,4.797029312839236E-4,4.7096724424286707E-4,0,0,0,8.7356870410565708E-6,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":8.0725211002311611E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":7.9824511297962245E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.7546105017491412E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.5989372585736605E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},1.07568494385448E-3,8.0725211002311611E-4,5.9904626856580241E-4,1.3167545366306874E-5,1.9503829609100675E-4,0,0,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":6.6210081335441658E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":6.3694840446924263E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":2.6244745177308657E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.0733343893203883E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.5824286854645438E-4},1.0287694571250445E-3,6.6210081335441658E-4,4.0993057651848993E-4,1.6890729995751973E-5,1.3343673609449473E-4,0,0,1.0184277074567989E-4]
["EU",{"$f":"SUM(B$166:B$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.5673636015213226E-4},{"$f":"SUM(C$166:C$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.5224140910078655E-4},{"$f":"SUM(D$166:D$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.8843761271119777E-6},{"$f":"SUM(E$166:E$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.282667577994986E-5},{"$f":"SUM(F$166:F$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(G$166:G$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.0799683796003393E-7},{"$f":"SUM(H$166:H$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},4.1946045784580844E-4,3.5673636015213226E-4,2.9956892438157725E-4,3.3035252194311456E-6,5.3431877114948893E-5,0,4.3203343617498013E-7,0]
["Europe",{"$f":"SUM(B$166:B$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.6349870050870358E-4},{"$f":"SUM(C$166:C$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.5917224036145025E-4},{"$f":"SUM(D$166:D$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.8544023500509441E-6},{"$f":"SUM(E$166:E$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.994133566352922E-5},{"$f":"SUM(F$166:F$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(G$166:G$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.1886477617733273E-7},{"$f":"SUM(H$166:H$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},4.2368684315120776E-4,3.6349870050870358E-4,3.0814891880792341E-4,3.306853323696883E-6,5.1426184156190201E-5,0,6.1674422089308069E-7,0]
[]
[]
["Participation in security regimes"]
[]
["Security regime reference year:",null,{"$f":"CDI_year-1","v":2009}]
[]
[null,"Non-Proliferation Treaty","Comprehensive Nuclear Test Ban Treaty","Chemical Weapons Convention","Biological Weapons Convention","Mine Ban Treaty","Convention on Certain Chemical Weapons","Convention on Cluster Munitions","International Criminal Court","Total"]
["Australia",{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B197:I197)","v":7}]
["Austria",{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B198:I198)","v":8}]
["Belgium",{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Canada",{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Denmark",{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Finland",{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["France",{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Germany",{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Greece",{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Ireland",{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Italy",{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Japan",{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Netherlands",{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["New Zealand",{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Norway",{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Portugal",{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["South Korea",{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["Spain",{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Sweden",{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Switzerland",{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United Kingdom",{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United States",{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["EU",{"$f":"SUM(Non_Proliferation_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Chemical_Weapons_Convention*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Biological_Weapons_Convention*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Mine_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.9843859059264789},{"$f":"SUM(Convention_on_Certain_Chemical_Weapons*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Convention_on_Cluster_Munitions*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.26365801140093487},{"$f":"SUM(International_Criminal_Court*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(J197:J218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.2480439173274149}]
["Europe",{"$f":"SUM(Non_Proliferation_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Chemical_Weapons_Convention*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Biological_Weapons_Convention*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Mine_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.98496755098138777},{"$f":"SUM(Convention_on_Certain_Chemical_Weapons*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Convention_on_Cluster_Munitions*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.264926098505535},{"$f":"SUM(International_Criminal_Court*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(J198:J219*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.073503996855222}]

{"sheet":"Security 2009","index":73,"n_rows":220,"n_cols":18,"rows_kept":220,"cut":false,"hidden":false,"merged":[[3,1,3,4],[3,5,3,6],[3,9,4,9],[40,0,40,9],[72,1,72,7],[72,8,73,8],[134,10,134,15],[163,10,163,15],[72,10,73,10],[75,15,75,16],[99,0,99,2],[103,1,103,8],[104,1,104,4],[104,5,104,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Security"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2009}]
[]
[]
[null,"Military spending (% of GDP)",null,null,null,"Arms exports",null,"Participation in security regimes",null,"Overall score"]
[null,"Peacekeeping & humanitarian interventions","Sea lanes protection","Total","Score","Weighted exports/GDP","Score","Ratifications","Score"]
["Australia",{"$f":"I107","v":2.8473248519731615E-5},{"$f":"N75","v":1.6507543124213697E-6},{"$f":"C6+B6","v":3.0124002832152984E-5},{"$f":"D6/$D$31*Standard_mean","v":0.83337358213386281},{"$f":"P43","v":-2.3065118551241617E-6},{"$f":"(2-F6/$F$31)*Standard_mean*B43","v":0},{"$f":"J197","v":7},{"$f":"H6/$H$31*Standard_mean","v":4.7487437185929648},{"$f":"E6*$E$33+G6*$G$33+I6*$I$33","v":1.6038727207151726}]
["Austria",2.5148316491924725E-4,0,2.5148316491924725E-4,6.9572236851411589,-3.0882603901096894E-4,7.5711540659989875,{"$f":"J198","v":7},4.7487437185929648,{"$f":"E7*$E$33+G7*$G$33+I7*$I$33","v":6.5585862887185682}]
["Belgium",8.5134825922579313E-5,1.6576074504035658E-6,8.6792433372982877E-5,2.4010926272040805,-1.2684575804000038E-3,2.387218877652808E-2,7,4.7487437185929648,2.3937002904444133]
["Canada",5.7619306143922765E-5,4.67802755724135E-6,6.2297333701164117E-5,1.7234413511777382,-4.9960330642322376E-5,9.6070734633304653,7,4.7487437185929648,4.4506749710697271]
["Denmark",4.5395010175243686E-5,5.2528692947935309E-6,5.064787947003722E-5,1.4011618899589771,-1.6595734308697988E-4,8.6947835769764694,7,4.7487437185929648,4.0614627688718468]
["Finland",3.5088264573035824E-4,4.6300963380441031E-7,3.5134565536416266E-4,9.7198964231100859,-1.118773221621861E-4,9.1201105324188809,6,4.0703517587939695,8.1575637843582562]
["France",1.2597401851990303E-4,9.4559601740135571E-6,1.3542997869391658E-4,3.7466390871533299,-1.1402423391666399E-3,1.0322556409748507,7,4.7487437185929648,3.3185693834686187]
["Germany",5.1205550458912456E-5,3.388779512420855E-6,5.459432997133331E-5,1.5103395317652217,-2.9134315782002181E-4,7.7086529149666632,7,4.7487437185929648,3.8695189242725183]
["Greece",5.8493290775644804E-5,4.8295006888801139E-6,6.3322791464524915E-5,1.7518104034029895,-1.1910390658266768E-4,9.0632751041544335,7,4.7487437185929648,4.3289099073883444]
["Ireland",4.9866080938222362E-4,0,4.9866080938222362E-4,13.795336141087926,-1.2911133211827351E-5,9.898456899860772,8,5.4271356783919602,10.729066215107146]
["Italy",2.7494096205136744E-4,3.6298231040859911E-6,2.7857078515545341E-4,7.7065964439178991,-2.2477203615263984E-4,8.2322195115578403,7,4.7487437185929648,7.0985390294966511]
["Japan",1.3422240519140704E-5,5.5848582512142944E-7,1.3980726344262134E-5,0.38677356589261358,0,10,7,4.7487437185929648,3.8805727125945477]
["Netherlands",6.1195339373053232E-5,1.4843153261615343E-5,7.6038492634668579E-5,2.1035873399725116,-1.1269539968328975E-3,1.1367654043040298,7,4.7487437185929648,2.5231709507105045]
["New Zealand",9.3734911258782483E-5,3.6887808817233637E-6,9.7423692140505844E-5,2.6952039460433581,0,10,7,4.7487437185929648,5.0347879026699207]
["Norway",4.6087109050160866E-4,2.220923389380891E-6,4.6309201389098956E-4,12.811333627349018,-1.6548870292505891E-4,8.6984693243164184,8,5.4271356783919602,9.9370680643516049]
["Portugal",5.6314021785475689E-5,2.0326118770556187E-6,5.8346633662531307E-5,1.6141461469023741,-3.5078495889839749E-5,9.7241156788923409,7,4.7487437185929648,4.4252879228225135]
["South Korea",1.8841120633530967E-5,0,1.8841120633530967E-5,0.52123525154574313,0,0,6,4.0703517587939695,1.278205565471364]
["Spain",1.0257449569045762E-4,3.100418440463676E-6,1.0567491413092129E-4,2.9234720970406993,-5.4883425858788363E-4,5.6835444909996902,7,4.7487437185929648,4.0698081009185136]
["Sweden",6.1942428927703032E-5,6.6108317979779024E-7,6.2603512107500825E-5,1.7319117060864995,-8.2103132387197677E-5,9.3542777030524,7,4.7487437185929648,4.3917112084545913]
["Switzerland",2.3244578300312937E-5,0,2.3244578300312937E-5,0.64305589105331917,-1.508287342247645E-4,8.8137666142869282,7,4.7487437185929648,3.7121555287466332]
["United Kingdom",3.0069180314979351E-5,9.9068174595991603E-6,3.9975997774578511E-5,1.1059267471989804,-1.2679250118013438E-3,2.8060718602492818E-2,7,4.7487437185929648,1.7471644828983546]
["United States",3.6960228519184138E-5,4.1311452809097229E-5,7.8271681328281374E-5,2.1653679894946429,-2.4807084798319735E-3,-9.5102029737450877,4,2.7135678391959801,-0.61647478888995544]
["EU",8.2012244415582595E-5,6.1204201246294425E-6,8.8132664540212032E-5,{"$f":"D28/$D$31*Standard_mean","v":2.4381698129600542},null,{"$f":"SUM($G$6:$G$27*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.6763699126078011},6.986830587237189,{"$f":"H28/$H$31*Standard_mean","v":4.7398096948593995},4.0731298083468275]
["Europe",8.7892670929147097E-5,6.0215343211484977E-6,9.3914205250295596E-5,{"$f":"D29/$D$31*Standard_mean","v":2.5981148016344142},null,{"$f":"SUM($G$6:$G$27*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A29&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A29&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.7547120736482942},6.9691812072088153,{"$f":"H29/$H$31*Standard_mean","v":4.7278364973527136},4.1696945435674593]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Military_spending_subcomponent\"))","v":1.807352877386641E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Arms_exports\"))","v":-6.3574645614150377E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Security_ratifications\"))","v":7.3703703703703702}]
[]
["Weight",null,null,null,{"$f":"'Security 2003'!E32","v":0.5},null,{"$f":"'Security 2003'!G32","v":0.25},null,{"$f":"'Security 2003'!I32","v":0.25}]
[]
[]
["Arms exports to developing countries that are below average on voice and accountability and above average on military spending/GDP"]
[]
["Last arms exports year",null,2007]
["Arms exports discount rate",null,{"$f":"1-0.5^(1/5)","v":0.12944943670387588}]
[]
["Major conventional weapons, as % of exporter's real GDP, weighted by the recipient's Voice and Accountability score and its military spending/GDP "]
[null,"Government data publicly available?",1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,"Historical average, weighted"]
["Australia",0,null,null,null,null,null,null,-1.8427374184746615E-5,-1.3406507413402785E-5,-2.6947780013752143E-7,null,null,null,null,{"$f":"SUMPRODUCT(C43:O43,$C$68:$O$68)/SUM($C$68:$O$68)","v":-2.3065118551241617E-6}]
["Austria",1,null,null,-3.4539365477149883E-5,null,null,null,-2.6401622792153397E-4,-1.0921669752345977E-4,-1.4834379121275384E-4,-9.2309760780795254E-5,-6.5285383916729273E-4,-1.12537800760243E-3,-1.9346174553560674E-4,{"$f":"SUMPRODUCT(C44:O44,$C$68:$O$68)/SUM($C$68:$O$68)","v":-3.0882603901096894E-4}]
["Belgium",1,null,null,null,null,null,-4.8593272985394302E-4,-9.8023284514150161E-5,-1.0668330599333951E-4,-7.3537888053094912E-4,-6.6207345570197865E-4,-5.6056267603120557E-5,-1.4869366640032415E-4,-6.8714144449050947E-3,{"$f":"SUMPRODUCT(C45:O45,$C$68:$O$68)/SUM($C$68:$O$68)","v":-1.2684575804000038E-3}]
["Canada",1,null,null,null,null,null,-1.4548032445385291E-4,-4.8890573089214154E-5,-3.3603042337527903E-5,-1.0929628612033244E-4,-2.1590540954268128E-4,-3.1483212771014312E-5,null,null,{"$f":"SUMPRODUCT(C46:O46,$C$68:$O$68)/SUM($C$68:$O$68)","v":-4.9960330642322376E-5}]
["Denmark",1,null,null,null,null,null,null,0,0,-7.0599512539390547E-7,-1.4929579327312835E-3,-9.5310184689921567E-5,-1.4872512107535998E-5,0,{"$f":"SUMPRODUCT(C47:O47,$C$68:$O$68)/SUM($C$68:$O$68)","v":-1.6595734308697988E-4}]
["Finland",1,null,null,null,null,null,-1.1920396476648567E-4,-1.8179917235067086E-4,-3.5814266059642645E-4,-1.8730635626041891E-4,-1.6231876731399872E-5,-1.0745770074989673E-4,-1.241458616327568E-4,-1.1053095422537957E-4,{"$f":"SUMPRODUCT(C48:O48,$C$68:$O$68)/SUM($C$68:$O$68)","v":-1.118773221621861E-4}]
["France",1,-1.6327397384611683E-3,-2.2420718449071789E-3,-2.2336953076039093E-3,-6.0801222103241543E-5,-4.0119865048985568E-5,-1.033207301426871E-5,-1.4660838403473459E-3,-6.3463594618678489E-4,-1.0909298802460436E-3,-8.2598497740971912E-4,-9.722656025836125E-4,-1.7848126979349572E-3,-1.5476168026934297E-3,{"$f":"SUMPRODUCT(C49:O49,$C$68:$O$68)/SUM($C$68:$O$68)","v":-1.1402423391666399E-3}]
["Germany",1,-9.2204074264188007E-5,-5.6992377412408569E-5,-7.8044345848911603E-5,-6.0135334492480898E-6,-7.3460056664424219E-6,-2.3887010995491779E-5,-3.5712085085742705E-4,-1.5521525711822899E-4,-3.214123973698583E-4,-3.6226129353528354E-4,-5.4929965168838777E-4,-4.084493434311401E-4,-3.883041421767688E-4,{"$f":"SUMPRODUCT(C50:O50,$C$68:$O$68)/SUM($C$68:$O$68)","v":-2.9134315782002181E-4}]
["Greece",1,null,null,null,null,null,null,-3.8488941267507833E-5,0,-1.1183244938216153E-5,0,-2.848021026786256E-4,-5.5837448066119416E-4,-4.3214615834141599E-5,{"$f":"SUMPRODUCT(C51:O51,$C$68:$O$68)/SUM($C$68:$O$68)","v":-1.1910390658266768E-4}]
["Ireland",1,null,null,null,null,null,null,-1.5139359874404753E-5,-2.6951094841311955E-5,0,-5.6122503221922363E-6,0,0,-5.9520003333769614E-5,{"$f":"SUMPRODUCT(C52:O52,$C$68:$O$68)/SUM($C$68:$O$68)","v":-1.2911133211827351E-5}]
["Italy",1,null,-5.912119160646006E-4,-6.0844411455293172E-5,null,null,null,-2.1619007623947478E-4,-3.8892508316292363E-4,-3.8392124325073885E-4,-7.0139589873223685E-5,-3.5236283547770655E-4,-1.0040774726954418E-4,-3.9629858142755373E-4,{"$f":"SUMPRODUCT(C53:O53,$C$68:$O$68)/SUM($C$68:$O$68)","v":-2.2477203615263984E-4}]
["Japan",1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(C54:O54,$C$68:$O$68)/SUM($C$68:$O$68)","v":0}]
["Netherlands",1,-6.0799262887375539E-4,-1.0810292105567153E-2,-9.4080116895720164E-4,-4.3301472435640174E-5,null,null,-4.5391722449308981E-5,-8.4136740719439028E-5,-7.0187765519552257E-4,-1.4256672039852736E-5,-1.9863314567679348E-5,-7.5388107278066092E-4,-3.4085788406400318E-3,{"$f":"SUMPRODUCT(C55:O55,$C$68:$O$68)/SUM($C$68:$O$68)","v":-1.1269539968328975E-3}]
["New Zealand",1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(C56:O56,$C$68:$O$68)/SUM($C$68:$O$68)","v":0}]
["Norway",1,null,null,null,null,null,null,-1.6410167434146477E-4,-1.0843826159939259E-4,-1.0463873804534497E-4,-4.2792371840721547E-4,-3.1064874279279039E-4,-2.6245179085265889E-4,-1.355687894128036E-4,{"$f":"SUMPRODUCT(C57:O57,$C$68:$O$68)/SUM($C$68:$O$68)","v":-1.6548870292505891E-4}]
["Portugal",1,null,null,null,null,null,null,-2.8561707616394838E-5,-5.0338715881815476E-7,-2.2554929592583472E-4,-9.6885161925451785E-5,-1.7507148658966458E-5,0,-6.8705651900022532E-6,{"$f":"SUMPRODUCT(C58:O58,$C$68:$O$68)/SUM($C$68:$O$68)","v":-3.5078495889839749E-5}]
["South Korea",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(C59:O59,$C$68:$O$68)/SUM($C$68:$O$68)","v":0}]
["Spain",1,null,null,null,null,null,null,-3.079498875926854E-4,-8.8032265524323123E-5,-3.7914752800285355E-4,-3.5647688187080885E-4,-1.073539562274226E-3,-1.8483634723518805E-4,-1.9349491065522491E-3,{"$f":"SUMPRODUCT(C60:O60,$C$68:$O$68)/SUM($C$68:$O$68)","v":-5.4883425858788363E-4}]
["Sweden",1,-7.9570884192840677E-4,-2.6277991985303948E-4,null,null,null,null,-6.2541305468296989E-5,-5.5298100402823474E-6,-1.4438250630568657E-5,-8.0312830610806155E-6,-3.2527996012803689E-5,-2.8351564063088734E-4,-6.6420430412299905E-6,{"$f":"SUMPRODUCT(C61:O61,$C$68:$O$68)/SUM($C$68:$O$68)","v":-8.2103132387197677E-5}]
["Switzerland",1,null,null,null,null,null,-1.2704122994672323E-3,null,-1.3566484029792976E-4,-1.2887998508814835E-4,-1.7426391258303108E-4,-9.9960637713551872E-5,-1.1982169844855744E-4,-5.4687658308597156E-5,{"$f":"SUMPRODUCT(C62:O62,$C$68:$O$68)/SUM($C$68:$O$68)","v":-1.508287342247645E-4}]
["United Kingdom",1,-3.3560176930647408E-3,-2.8953993756921869E-3,-2.108364004586171E-3,-3.2000775850284742E-4,-3.1773846975493235E-4,-2.6245216061250159E-3,-4.2981496730075776E-4,-1.208006444693496E-3,-4.4194922363204004E-4,-1.5139501403197205E-3,-2.2807403121001182E-3,-6.928006802702127E-4,-8.1955910613967569E-4,{"$f":"SUMPRODUCT(C63:O63,$C$68:$O$68)/SUM($C$68:$O$68)","v":-1.2679250118013438E-3}]
["United States",1,-4.7342873652931328E-3,-2.4190298578682448E-3,-2.2027404641157366E-3,-1.8538468019302229E-3,-8.6382281394380275E-4,-1.6397762740097107E-3,-1.1773203314854939E-3,-2.2885563003824049E-3,-1.1636937765816572E-3,-1.7446795254859651E-3,-4.5778064096598375E-3,-4.4820981295953513E-3,-1.7425156720907097E-3,{"$f":"SUMPRODUCT(C64:O64,$C$68:$O$68)/SUM($C$68:$O$68)","v":-2.4807084798319735E-3}]
["EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P$43:P$64*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-4.2259720991697365E-4}]
["Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P$43:P$64*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A66&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A66&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-4.1263605966738147E-4}]
[]
["Discount multipler",null,{"$f":"(1-Arms_exports_discount_rate)^(Last_arms_exports_year-C42)","v":0.18946457081379969},0.21763764082403098,0.24999999999999994,0.28717458874925866,0.32987697769322349,0.37892914162759944,0.43527528164806201,0.49999999999999994,0.57434917749851744,0.6597539553864471,0.75785828325519899,0.87055056329612412,1]
[]
[]
["Protecting sea lanes, 2008"]
[]
[null,"Major ships in navy",null,null,null,null,null,null,"Ships devoted to sea lanes protection",null,"Of which, estimated for sea lanes ($ million)"]
[null,"Submarines","Principal surface combatants","Mine warfare","Amphibious","Logistics","Patrol & coastal combatants","Total ",null,"Naval budget, 2008 ($ million)",null,"GDP ($ billion)","Total contribution/ GDP",{"$f":"\"Of which, allocated to \"&Region","v":"Of which, allocated to MNA"}]
["Australia",6,12,8,3,15,14,{"$f":"SUM(B75:G75)","v":58},1,4422,{"$f":"I75/H75*J75","v":76.241379310344826},904,{"$f":"K75/L75/1000","v":8.433780897162038E-5},{"$f":"M75/$R$75*$R$76","v":1.6507543124213697E-6},null,"World merchandise trade (×2), 2007",null,28236084936704]
["Austria",null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"\"Of which, \"&Region&\" (imports+exports)\"","v":"Of which, MNA (imports+exports)"},null,552668364800]
["Belgium",null,2,6,null,2,1,{"$f":"SUM(B77:G77)","v":11},2,211,{"$f":"I77/H77*J77","v":38.363636363636367},453,{"$f":"K77/L77/1000","v":8.468793899257476E-5},1.6576074504035658E-6]
["Canada",4,15,12,null,10,null,41,5,3073,374.7560975609756,1568,2.3900261324041809E-4,4.67802755724135E-6]
["Denmark",null,3,8,null,12,19,42,4,913,86.952380952380949,324,2.683715461493239E-4,5.2528692947935309E-6]
["Finland",null,null,6,7,25,10,48,1,285,5.9375,251,2.3655378486055776E-5,4.6300963380441031E-7]
["France",9,32,21,8,16,20,106,16,8536,1288.4528301886792,2667,4.8310942264292436E-4,9.4559601740135571E-6]
["Germany",12,18,14,3,23,10,80,10,4640,580,3350,1.7313432835820898E-4,3.388779512420855E-6]
["Greece",10,17,11,5,18,40,101,7,1125,77.970297029702976,316,2.4674144629652841E-4,4.8295006888801139E-6]
["Ireland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Italy",7,24,12,3,17,14,{"$f":"SUM(B85:G85)","v":77},7,4290,{"$f":"I85/H85*J85","v":390},2103,{"$f":"K85/L85/1000","v":1.8544935805991442E-4},3.6298231040859911E-6]
["Japan",16,52,30,5,18,9,130,2,9622,148.03076923076924,5188,2.8533301702152898E-5,5.5848582512142944E-7]
["Netherlands",4,6,10,2,6,null,28,7,2454,613.5,809,7.583436341161929E-4,1.4843153261615343E-5]
["New Zealand",null,2,null,null,4,6,12,1,294,24.5,130,1.8846153846153847E-4,3.6887808817233637E-6]
["Norway",6,3,6,null,8,7,30,1,1348,44.93333333333333,396,1.1346801346801345E-4,2.220923389380891E-6]
["Portugal",1,11,null,1,7,17,37,1,853,23.054054054054056,222,1.0384709033357684E-4,2.0326118770556187E-6]
["South Korea",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Spain",4,12,7,4,15,31,{"$f":"SUM(B92:G92)","v":73},5,3469,{"$f":"I92/H92*J92","v":237.60273972602738},1500,{"$f":"K92/L92/1000","v":1.5840182648401826E-4},3.100418440463676E-6]
["Sweden",5,5,11,17,12,18,{"$f":"SUM(B93:G93)","v":68},1,1045,{"$f":"I93/H93*J93","v":15.367647058823529},455,{"$f":"K93/L93/1000","v":3.3775048480930832E-5},6.6108317979779024E-7]
["Switzerland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["United Kingdom",13,28,16,8,18,24,{"$f":"SUM(B95:G95)","v":107},16,9376,{"$f":"I95/H95*J95","v":1402.018691588785},2770,{"$f":"K95/L95/1000","v":5.0614393198151087E-4},9.9068174595991603E-6]
["United States",71,106,9,32,45,16,{"$f":"SUM(B96:G96)","v":279},62,131459,{"$f":"I96/H96*J96","v":29213.111111111109},13841,{"$f":"K96/L96/1000","v":2.1106214226653498E-3},4.1311452809097229E-5]
["EU",{"$f":"SUM(B$75:B$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":65},{"$f":"SUM(C$75:C$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":158},{"$f":"SUM(D$75:D$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":122},{"$f":"SUM(E$75:E$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":58},{"$f":"SUM(F$75:F$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":171},{"$f":"SUM(G$75:G$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":204},{"$f":"SUM(H$75:H$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":778},{"$f":"SUM(I$75:I$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":77},{"$f":"SUM(J$75:J$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":37197},{"$f":"SUM(K$75:K$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":4759.2197769620889},{"$f":"SUM(L$75:L$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":15220},{"$f":"K97/L97/1000","v":3.1269512332208203E-4},6.1204201246294425E-6]
["Europe",{"$f":"SUM(B$75:B$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":71},{"$f":"SUM(C$75:C$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":161},{"$f":"SUM(D$75:D$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":128},{"$f":"SUM(E$75:E$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":58},{"$f":"SUM(F$75:F$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":179},{"$f":"SUM(G$75:G$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":211},{"$f":"SUM(H$75:H$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":808},{"$f":"SUM(I$75:I$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":78},{"$f":"SUM(J$75:J$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":38545},{"$f":"SUM(K$75:K$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":4804.1531102954223},{"$f":"SUM(L$75:L$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":15616},{"$f":"K98/L98/1000","v":3.0764300142772938E-4},6.0215343211484977E-6]
[]
["Source: IISS"]
[]
[]
["Contributions to peacekeeping and forcible humanitarian interventions"]
[null,"Financial equivalent of contributions to peacekeeping and humanitarian interventions, average % of GDP"]
[null,"U.N. Peacekeeping Operations",null,null,null,"Non-U.N. PKO and humanitarian interventions",null,null,"Total"]
[null,"Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total cost of personnel contributions ","Financial contributions ","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total"]
["Australia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.3410277145188437E-6},{"$f":"SUM(($A$137:$A$158=$A107)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":4.619524366755977E-6},{"$f":"C107+B107","v":6.9605520812748207E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.3345259082736198E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.0872243084785548E-6},{"$f":"SUM(($A$166:$A$187=$A107)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":9.0909462217046183E-6},{"$f":"F107+G107","v":1.4178170530183174E-5},{"$f":"D107+E107+H107","v":2.8473248519731615E-5},null,"Last data year",null,{"$f":"CDI_year-1","v":2008}]
["Austria",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.8577383730197954E-4},{"$f":"SUM(($A$137:$A$158=$A108)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":5.6566274845733033E-5},2.4234011214771257E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.1430527715346502E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A108)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,2.5148316491924725E-4]
["Belgium",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.9235538454256782E-5},{"$f":"SUM(($A$137:$A$158=$A109)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":4.6732612886695956E-5},7.5968151340952738E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.1666745816265747E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A109)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,8.5134825922579313E-5]
["Canada",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.8348429708957556E-5},{"$f":"SUM(($A$137:$A$158=$A110)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":2.2064895044252842E-5},4.0413324753210401E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.8146137819180995E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.6325927181805466E-6},{"$f":"SUM(($A$166:$A$187=$A110)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":5.7587748906137152E-6},9.3913676087942609E-6,5.7619306143922765E-5,null,"Max weight",null,{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year)","v":2.8284271247461907}]
["Denmark",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.8329387356583543E-5},{"$f":"SUM(($A$137:$A$158=$A111)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.8348689400977614E-5},3.6678076757561153E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.7169334176825323E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A111)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,4.5395010175243686E-5,null,"Sum of weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1),Last_year-'Humanitarian interventions data'!First_year+1)","v":28.303401580961438}]
["Finland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.2559696878146629E-4},{"$f":"SUM(($A$137:$A$158=$A112)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.1691618118126247E-4},3.4251314996272878E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.3694957676294629E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A112)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,3.5088264573035824E-4,null,"Sum of fin. contrib. weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1)/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^('Humanitarian interventions data'!First_financial_contrib._year-'Humanitarian interventions data'!First_year),Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1)","v":22.532277439310302}]
["France",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.743530629118722E-5},{"$f":"SUM(($A$137:$A$158=$A113)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":7.5792740559785758E-5},1.1322804685097298E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0702692750694013E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1874886757507221E-6},{"$f":"SUM(($A$166:$A$187=$A113)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":8.557902424853198E-7},2.0432789182360418E-6,1.2597401851990303E-4]
["Germany",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.1942453244363139E-6},{"$f":"SUM(($A$137:$A$158=$A114)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":3.3672069947610453E-5},3.9866315272046765E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.8112046054345083E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.2506376751912726E-7},{"$f":"SUM(($A$166:$A$187=$A114)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":1.3029668139120551E-6},1.5280305814311824E-6,5.1205550458912456E-5]
["Greece",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.9562585212472045E-5},{"$f":"SUM(($A$137:$A$158=$A115)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":3.3788672832892336E-5},5.3351258045364385E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.1420327302804187E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A115)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,5.8493290775644804E-5]
["Ireland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.4089710419213425E-4},{"$f":"SUM(($A$137:$A$158=$A116)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.5212031661604794E-4},4.9301742080818224E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.6433885740413897E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A116)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,4.9866080938222362E-4]
["Italy",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.902682319616539E-5},{"$f":"SUM(($A$137:$A$158=$A117)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":2.1587763345896072E-4},2.5490445665512612E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.5628045648091444E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.6553973699268569E-6},{"$f":"SUM(($A$166:$A$187=$A117)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":8.8183034615053116E-6},1.3473700831432168E-5,2.7494096205136744E-4]
["Japan",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.6413714998777932E-7},{"$f":"SUM(($A$137:$A$158=$A118)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.147920552797817E-6},2.0120577027855962E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1410182816355108E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A118)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,1.3422240519140704E-5]
["Netherlands",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.4998296401331629E-6},{"$f":"SUM(($A$137:$A$158=$A119)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":3.4405186751092814E-5},4.0905016391225978E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.5436117493066691E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4696441199204274E-6},{"$f":"SUM(($A$166:$A$187=$A119)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":1.0277067112600164E-5},1.174671123252059E-5,6.1195339373053232E-5]
["New Zealand",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.1731163460700633E-6},{"$f":"SUM(($A$137:$A$158=$A120)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":9.8324103499213553E-6},1.9005526695991419E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.6092018983380405E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.5401460481573949E-5},{"$f":"SUM(($A$166:$A$187=$A120)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":3.1718722182879067E-5},6.7120182664453016E-5,9.3734911258782483E-5]
["Norway",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.7542783148936388E-4},{"$f":"SUM(($A$137:$A$158=$A121)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":2.6880235845486513E-4},4.4423018994422901E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.2775605024845759E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.3336177842981999E-6},{"$f":"SUM(($A$166:$A$187=$A121)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":8.0297222705968966E-6},1.1363340054895097E-5,4.6087109050160866E-4]
["Portugal",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4841589170107777E-5},{"$f":"SUM(($A$137:$A$158=$A122)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":3.3845195211464017E-5},4.8686784381571794E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.6272374039038967E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A122)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,5.6314021785475689E-5]
["South Korea",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.3596047029262676E-6},{"$f":"SUM(($A$137:$A$158=$A123)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":8.7668749806847645E-6},1.4126479683611032E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":4.714640949919937E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A123)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,1.8841120633530967E-5]
["Spain",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.2095835250185095E-5},{"$f":"SUM(($A$137:$A$158=$A124)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":7.3734188126817898E-5},9.5830023377002993E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.7444723134546299E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A124)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,1.0257449569045762E-4]
["Sweden",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.9794725073985208E-5},{"$f":"SUM(($A$137:$A$158=$A125)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":3.749553766417244E-5},5.7290262738157648E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":4.6521661895453793E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A125)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,6.1942428927703032E-5]
["Switzerland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.8625581265044234E-6},{"$f":"SUM(($A$137:$A$158=$A126)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.8085562762392212E-5},2.1948120888896635E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.296457411416301E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A126)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,2.3244578300312937E-5]
["United Kingdom",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A127)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.898340236997638E-7},{"$f":"SUM(($A$137:$A$158=$A127)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":8.6945416538541022E-7},1.3592881890851739E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A127)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.5664230322194003E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A127)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.0308434033243367E-6},{"$f":"SUM(($A$166:$A$187=$A127)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":1.411262569035044E-5},1.9143469093674775E-5,3.0069180314979351E-5]
["United States",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A128)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1809271831362675E-7},{"$f":"SUM(($A$137:$A$158=$A128)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.8417130595433628E-7},3.0226402426796305E-7,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A128)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.9999525260071652E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A128)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.2554975796596292E-5},{"$f":"SUM(($A$166:$A$187=$A128)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":1.810303617231272E-5},3.0658011968909008E-5,3.6960228519184138E-5]
["EU",{"$f":"SUM(B$107:B$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.4436885601937976E-5},{"$f":"SUM(C$107:C$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.5639345800593233E-5},{"$f":"SUM(D$107:D$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.0076231402531195E-5},{"$f":"SUM(E$107:E$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.4502166390530219E-6},{"$f":"SUM(F$107:F$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.1837739477219493E-6},{"$f":"SUM(G$107:G$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.3020224262764213E-6},{"$f":"SUM(H$107:H$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.4857963739983712E-6},{"$f":"SUM(I$107:I$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":8.2012244415582595E-5}]
["Europe",{"$f":"SUM(B$107:B$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.6855415979656729E-5},{"$f":"SUM(C$107:C$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.9289050925435874E-5},{"$f":"SUM(D$107:D$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.61444669050926E-5},{"$f":"SUM(E$107:E$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.2456494755111417E-6},{"$f":"SUM(F$107:F$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.1947618516151528E-6},{"$f":"SUM(G$107:G$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.3077926969281822E-6},{"$f":"SUM(H$107:H$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.502554548543335E-6},{"$f":"SUM(I$107:I$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":8.7892670929147097E-5}]
[]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
["Australia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.4996374007062117E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":5.9175754787739578E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":5.1285654149374304E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":3.2999028475653747E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":3.945050319182639E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":3.4401334794838289E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":7.4408466491980092E-8},{"$f":"SUM(C137:H137)","v":3.885274308161583E-4},{"$f":"B137","v":3.4996374007062117E-4},{"$f":"IF($I137,C137/$I137*$B137,0)","v":5.3302204231799736E-6},4.619524366755977E-6,2.9723675879917897E-5,3.5534802821199827E-7,3.0986794839512547E-4,6.7022977429808459E-8]
["Austria",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":9.2599631664309806E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":4.293655697673021E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":7.7022575866688613E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":3.3148217951692702E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":4.0324971457680141E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.2572930300653064E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.1523304049307934E-6},1.2608682778816099E-4,9.2599631664309806E-5,3.1533106437246648E-5,5.6566274845733033E-5,2.4344436500631989E-6,2.9615127681129598E-7,9.2337061309653438E-7,8.4628484135910355E-7]
["Belgium",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.0599516952191821E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.0150415042749283E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.0290167450546984E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.840578174289563E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":4.9450608855239523E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":8.7223485392719453E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},2.333933362498034E-4,1.0599516952191821E-4,4.6097929806466151E-5,4.6732612886695956E-5,1.2900435374976854E-5,2.245790626585466E-7,3.9612391120706827E-8,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.2223628963741182E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.8615421381770368E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":3.1122535445876105E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.7328081407083288E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":2.4576960505852675E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.5188395163424155E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":6.3425301024927678E-5},3.1346429646407346E-4,2.2223628963741182E-4,1.3197746041855002E-4,2.2064895044252842E-5,1.2285062643128073E-5,1.7424289065762553E-7,1.0768092649597993E-5,4.4966535991225249E-5]
["Denmark",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.2891484245288407E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.1216619933773182E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.9676792315398375E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.4925809026611226E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":4.2633050016696466E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.6900371901419722E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.5272214287155305E-4,3.2891484245288407E-4,2.9109625905078518E-4,1.8348689400977614E-5,1.3918378031223969E-5,3.9755493702118146E-6,1.5759665996854918E-6,0]
["Finland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.3663550044607796E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.0464766461349789E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.6693829642165314E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":6.3360464296875242E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":2.8304994963075362E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.0211739002940794E-7},3.3787904221836327E-4,2.3663550044607796E-4,7.3290584475862306E-5,1.1691618118126247E-4,4.4374859946764879E-5,1.9823563498449588E-6,0,7.1518492343302153E-8]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.8932802172499916E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.5635753927357014E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.4491438264249728E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.0928619713504088E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":3.273645595005807E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":7.0548394032488325E-6},3.6199183698287844E-4,1.8932802172499916E-4,8.1777710346142584E-5,7.5792740559785758E-5,1.0946031824413655E-5,0,1.7121735382130242E-5,3.6898036125269047E-6]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":5.5080582195949864E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.3752997220822399E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":4.3899597468724852E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.1711763550451067E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":5.6462076088968646E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":2.3477343360754863E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":4.2159405729794952E-8},7.1810714057892573E-5,5.5080582195949864E-5,1.0548886803318458E-5,3.3672069947610453E-5,8.9832104214990593E-6,4.3307799731182357E-8,1.800769923666382E-6,3.2337300124327982E-8]
["Greece",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":4.1993611104000339E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.2326070051228537E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":3.7863349428475982E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":5.9617891860058079E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},4.7057745619604647E-5,4.1993611104000339E-5,2.8847289566851299E-6,3.3788672832892336E-5,5.3202093144228702E-6,0,0,0]
["Ireland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.8401070849846737E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.6218787216180857E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":2.4462525136174608E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.5627736504925078E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.8622245735874858E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":9.7503556595171408E-7},4.567186849290043E-4,2.8401070849846737E-4,2.2522668236842053E-5,1.5212031661604794E-4,9.7181145931900695E-5,0,1.1580251432236736E-5,6.0632628143995681E-7]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.2978251289798915E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":4.1934455958406851E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":2.2553383777506813E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":9.4892612556908601E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":6.4910314377963043E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.9503455748449113E-7},2.4006068232786378E-4,2.2978251289798915E-4,4.0139037237145907E-6,2.1587763345896072E-4,9.0829796688663636E-6,6.2131187023772006E-7,0,1.8668417620977479E-7]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.6502821585568426E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.9694341141511231E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.2635726885242927E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":7.3335422942966787E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":2.5412635076466249E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.5617471817045594E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},1.8165468497179331E-5,1.6502821585568426E-5,2.6976480900311261E-7,1.147920552797817E-6,6.6623186785295641E-7,2.308667033559858E-7,1.4188037652558553E-5,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.4724743368920252E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.953657213092576E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":5.1258514422956614E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.6413809573410304E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":8.8219243192669524E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.7103919289495322E-5},3.6836120778778935E-4,2.4724743368920252E-4,1.3113127062060602E-4,3.4405186751092814E-5,1.101710008624716E-5,0,5.9213568150631485E-5,1.1480308080625066E-5]
["New Zealand",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":6.6235551252933939E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.0266827872877093E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.1745673484238334E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.3395169804149144E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":1.3183919217002207E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":6.5104930178915129E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.0647317443430423E-6},7.9124154747235297E-4,6.6235551252933939E-4,8.5944552071535719E-5,9.8324103499213553E-6,1.9584309918810956E-5,1.1036378964197437E-6,5.4499930564312214E-4,8.9129664952943473E-7]
["Norway",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":5.9632518898741066E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.0553098044958419E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":2.8990461749805573E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":4.0734182635719902E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":2.9505645369937918E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":3.4785027882966548E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":5.4069451050266806E-7},6.4313954241915292E-4,5.9632518898741066E-4,2.8329127295265074E-4,2.6880235845486513E-4,3.776912715881856E-5,2.7357919068761901E-6,3.2253013472344437E-6,5.013371669655822E-7]
["Portugal",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.1668844681404744E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.0878969846539494E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":4.8613457865797655E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":4.4616931443519415E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":2.3665056706226831E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":2.0622916196128016E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":6.6471372298501385E-7},3.1123988540718398E-4,2.1668844681404744E-4,7.5740520078249814E-6,3.3845195211464017E-5,3.1062771930585935E-5,1.6475858724629535E-7,1.435788884663333E-4,4.6278061059291545E-7]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.6822237749728419E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.9099422796070548E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.5381123477923006E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":4.1175502950460913E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":4.9884724793263798E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":9.2254126414769238E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},2.9513927890339363E-5,1.6822237749728419E-5,{"$f":"IF($I153,C153/$I153*$B153,0)","v":1.6585979693187392E-7},8.7668749806847645E-6,2.3469058495735619E-6,2.8433108045464102E-7,5.2582660420835771E-6,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":9.3604208107010703E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":7.6956946248288377E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":8.7501929624107051E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":6.0375900184204147E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":7.6316123834411619E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.4517560547590656E-5},1.110821050367127E-4,9.3604208107010703E-5,6.4848375078272623E-6,7.3734188126817898E-5,5.0876226405887315E-7,0,6.4308381039013709E-7,1.2233336397916526E-5]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.9275488117677662E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.6264305460188881E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":7.188596196259974E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.2439888258517444E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":5.9106603190708625E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":4.0701600520500418E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":6.3845647875294781E-7},3.6954717599953685E-4,1.9275488117677662E-4,8.4834209811562351E-5,3.749553766417244E-5,6.4886145500565645E-5,3.082985614481385E-6,2.1229852861988914E-6,3.3301729979590455E-7]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":6.089243170503767E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.8768077970883937E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.8859073336468354E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.4072228545749637E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":1.7973910380516072E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},6.3496770891153541E-5,6.089243170503767E-5,2.7588146586699987E-5,1.8085562762392212E-5,1.3495051852772639E-5,1.7236705031728258E-6,0,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.1900901797576208E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.1706835637597354E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":9.1926075779455966E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.4200571238418643E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":5.3889584321038509E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":4.5563325334373435E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.3728341674883446E-4,3.1900901797576208E-4,2.9988923254418439E-4,8.6945416538541022E-7,1.3431168152676268E-5,5.0969785408033781E-7,4.3094652594356641E-6,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.0576435662646814E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":9.1707871549495851E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":2.6288078607274872E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.1432141256781054E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.0397371992721779E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":2.1738371968211838E-5},4.3643918365287404E-5,3.0576435662646814E-5,6.4249497735787744E-6,1.8417130595433628E-7,8.0092288849636682E-6,0,7.2842812401766301E-7,1.5229657574132372E-5]
["EU",{"$f":"SUM(B$137:B$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.3221092165230486E-4},{"$f":"SUM(C$137:C$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":8.1354607199038493E-5},{"$f":"SUM(D$137:D$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.6704948254490017E-5},{"$f":"SUM(E$137:E$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.4292091899260418E-5},{"$f":"SUM(F$137:F$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.588814698452524E-7},{"$f":"SUM(G$137:G$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.8390814618714759E-6},{"$f":"SUM(H$137:H$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.1829024193581051E-6},1.6083251270386376E-4,1.3221092165230486E-4,6.6876823706975012E-5,4.6613793100257122E-5,1.1748685701502853E-5,3.7721938827824878E-7,4.799964439393911E-6,1.7944353158977156E-6]
["Europe",{"$f":"SUM(B$137:B$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.3943236811225291E-4},{"$f":"SUM(C$137:C$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":8.4365288789661058E-5},{"$f":"SUM(D$137:D$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.0280515543703674E-5},{"$f":"SUM(E$137:E$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.4804683141417803E-5},{"$f":"SUM(F$137:F$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.429601973079589E-7},{"$f":"SUM(G$137:G$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.6391128803749748E-6},{"$f":"SUM(H$137:H$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.0932516854798004E-6},1.6772581223794528E-4,1.3943236811225291E-4,7.0133820462461277E-5,5.0111875573225368E-5,1.2307300838292963E-5,4.5136896397284211E-7,4.6878584308033428E-6,1.7401438434971141E-6]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to non-UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
["Australia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.1247249652067918E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":9.0853398955445481E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":9.8626257979565963E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.1194805518109207E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},{"$f":"SUM(C166:H166)","v":1.2201965765643228E-3},{"$f":"B166","v":1.1247249652067918E-3},{"$f":"IF($I166,C166/$I166*$B166,0)","v":8.3744773540343978E-5},9.0909462217046183E-6,0,0,1.0318892454447433E-3,0]
["Austria",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.7610455202276168E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.4277723895178744E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":3.3327313070974257E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},1.7610455202276171E-4,1.7610455202276168E-4,1.4277723895178741E-4,0,3.332731307097425E-5,0,0,0]
["Belgium",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.6112291112304889E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.6112291112304889E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.036550885828504E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},2.8148841998133393E-4,2.6112291112304889E-4,2.4223083392878891E-4,0,1.8892077194259961E-5,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.8373928222351812E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.7915779223402353E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":5.8467016254604689E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":4.593836991433226E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.8959833085091725E-4,3.8373928222351812E-4,3.7345575563313643E-4,5.7587748906137152E-6,4.5247516997679197E-6,0,0,0]
["Denmark",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":5.0435105034318903E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":5.0435105034318903E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},5.0435105034318903E-4,5.0435105034318903E-4,5.0435105034318903E-4,0,0,0,0,0]
["Finland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.0054575555837638E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.0054575555837638E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.4916643167175537E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.2546239872555192E-4,3.0054575555837638E-4,2.7753667255529796E-4,0,2.3009083003078419E-5,0,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":4.3055191842814738E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.7929573766289174E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.3269290413634169E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.86961299569866E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},6.6758396627412118E-4,4.3055191842814738E-4,2.4462317214389323E-4,8.557902424853198E-7,1.8507295604176883E-4,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.7794716902915283E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.7794716902915283E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.5061583744324599E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":4.1838398381925764E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.2129172578551103E-4,2.7794716902915283E-4,2.4045010366340511E-4,1.3029668139120551E-6,3.6194098551835691E-5,0,0,0]
["Greece",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.8544529781084863E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.8544529781084863E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.559780011220177E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},2.8800507782206881E-4,2.8544529781084863E-4,2.8290826904330582E-4,0,2.5370287675428328E-6,0,0,0]
["Ireland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.0631319884558188E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.2270863105514945E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.8996167370268643E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":3.6025302394376995E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.1303055778177964E-4,3.0631319884558188E-4,1.2007541235213219E-4,0,1.8588526418080397E-4,0,3.5252231264571212E-7,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":4.1737797206469921E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":4.1252849911274691E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":8.9947149923748805E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":4.204469139804883E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},4.2572768324492666E-4,4.1737797206469921E-4,4.0443766086856701E-4,8.8183034615053116E-6,4.1220077346268857E-6,0,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":4.9725790373028481E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":4.9725790373028481E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.1146835782467268E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":3.0937091545216427E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},5.3934183105796858E-4,4.9725790373028481E-4,4.5845771379758056E-4,1.0277067112600164E-5,2.8523122820104033E-5,0,0,0]
["New Zealand",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.3355315619015591E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.0870464209139736E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":3.4278189964205749E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":2.953197904608495E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.6046844463419499E-4,3.3355315619015591E-4,2.8565442893241838E-5,3.1718722182879067E-5,0,0,2.7326899111403499E-4,0]
["Norway",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":5.7509315054392904E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":5.7301887407668311E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":8.1140524767329375E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},5.8113292655341607E-4,5.7509315054392904E-4,5.6706342827333219E-4,8.0297222705968966E-6,0,0,0,0]
["Portugal",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.9804159473469054E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.9804159473469054E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.6818118221989118E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":4.0072829355877436E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},2.5493254231255709E-4,1.9804159473469054E-4,1.5384647597078291E-4,0,1.3064973670704358E-5,0,3.1130145093203289E-5,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.3172527227047802E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.3172527227047802E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":8.5084328181951538E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},1.4023370508867318E-4,1.3172527227047802E-4,1.2373307361279344E-4,0,7.9921986576845669E-6,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.8192001575953073E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.1974352415522936E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.3078611472151129E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":3.1949515238220877E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},4.5372459040056272E-4,3.8192001575953073E-4,2.6914223819468267E-4,0,1.1008844583774943E-4,0,2.6893317270986402E-6,0]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":5.1413287165098028E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":5.1413287165098028E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":9.5363402002254884E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},5.2366921185120578E-4,5.1413287165098028E-4,5.047701941033536E-4,0,0,0,9.3626775476266258E-6,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":8.6519138909920378E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":8.5553792869084446E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.8805449728622195E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.7854719845360736E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},1.152890576873074E-3,8.6519138909920378E-4,6.4204189348021634E-4,1.411262569035044E-5,2.0903686992863708E-4,0,0,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":7.0962208127695893E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":6.8266439691496751E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":2.8128421412066781E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.2221447774374833E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.6960050714370887E-4},1.1026078032144915E-3,7.0962208127695893E-4,4.3935271339472085E-4,1.810303617231272E-5,1.4301395267353817E-4,0,0,1.0915237903638723E-4]
["EU",{"$f":"SUM(B$166:B$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.8128424020459451E-4},{"$f":"SUM(C$166:C$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.7544582484342427E-4},{"$f":"SUM(D$166:D$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.1631712515481203E-6},{"$f":"SUM(E$166:E$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.7335963840321931E-5},{"$f":"SUM(F$166:F$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(G$166:G$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.7541887549555446E-7},{"$f":"SUM(H$166:H$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},4.4742037881078983E-4,3.8128424020459451E-4,{"$f":"IF($I188,C188/$I188*$B188,0)","v":3.1994871678375168E-4},3.5477856232369179E-6,5.7382593702015007E-5,0,4.0514409559092207E-7,0]
["Europe",{"$f":"SUM(B$166:B$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.8858044923148331E-4},{"$f":"SUM(C$166:C$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.8296950071427363E-4},{"$f":"SUM(D$166:D$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.1310461527221266E-6},{"$f":"SUM(E$166:E$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.4243532873150907E-5},{"$f":"SUM(F$166:F$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(G$166:G$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.0459216348988568E-7},{"$f":"SUM(H$166:H$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},4.5204867190363655E-4,3.8858044923148331E-4,3.29200083705217E-4,3.5510418890533658E-6,5.5223657131743744E-5,0,6.0566650546923097E-7,0]
[]
[]
["Participation in security regimes"]
[]
["Security regime reference year:",null,{"$f":"CDI_year-1","v":2008}]
[]
[null,"Non-Proliferation Treaty","Comprehensive Nuclear Test Ban Treaty","Chemical Weapons Convention","Biological Weapons Convention","Mine Ban Treaty","Convention on Certain Chemical Weapons","Convention on Cluster Munitions","International Criminal Court","Total"]
["Australia",{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B197:I197)","v":7}]
["Austria",{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B198:I198)","v":7}]
["Belgium",{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Canada",{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Denmark",{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Finland",{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["France",{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Germany",{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Greece",{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Ireland",{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Italy",{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Japan",{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Netherlands",{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["New Zealand",{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Norway",{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Portugal",{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["South Korea",{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["Spain",{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Sweden",{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Switzerland",{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United Kingdom",{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United States",{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["EU",{"$f":"SUM(Non_Proliferation_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Chemical_Weapons_Convention*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Biological_Weapons_Convention*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Mine_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.9843859059264789},{"$f":"SUM(Convention_on_Certain_Chemical_Weapons*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Convention_on_Cluster_Munitions*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":2.4446813107079496E-3},{"$f":"SUM(International_Criminal_Court*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(J197:J218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.986830587237189}]
["Europe",{"$f":"SUM(Non_Proliferation_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Chemical_Weapons_Convention*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Biological_Weapons_Convention*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Mine_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.98496755098138777},{"$f":"SUM(Convention_on_Certain_Chemical_Weapons*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Convention_on_Cluster_Munitions*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.3443300395444368E-2},{"$f":"SUM(International_Criminal_Court*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(J198:J219*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.9691812072088153}]

{"sheet":"Security 2008","index":74,"n_rows":220,"n_cols":18,"rows_kept":220,"cut":false,"hidden":false,"merged":[[3,1,3,4],[3,5,3,6],[3,9,4,9],[40,0,40,9],[72,1,72,7],[72,8,73,8],[134,10,134,15],[163,10,163,15],[72,10,73,10],[75,15,75,16],[99,0,99,2],[103,1,103,8],[104,1,104,4],[104,5,104,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Security"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2008}]
[]
[]
[null,"Military spending (% of GDP)",null,null,null,"Arms exports",null,"Participation in security regimes",null,"Overall score"]
[null,"Peacekeeping & humanitarian interventions","Sea lanes protection","Total","Score","Weighted exports/GDP","Score","Ratifications","Score"]
["Australia",{"$f":"I107","v":2.9614849184972785E-5},{"$f":"N75","v":1.6381601249131879E-6},{"$f":"C6+B6","v":3.1253009309885972E-5},{"$f":"D6/$D$31*Standard_mean","v":0.86460728563081046},{"$f":"O43","v":-2.7296574774968671E-6},{"$f":"(2-F6/$F$31)*Standard_mean*B43","v":0},{"$f":"J197","v":7},{"$f":"H6/$H$31*Standard_mean","v":4.7487437185929648},{"$f":"E6*$E$33+G6*$G$33+I6*$I$33","v":1.6194895724636464}]
["Austria",2.5944994405275169E-4,0,2.5944994405275169E-4,7.1776227901854392,-3.299904200453737E-4,7.4047010655146721,{"$f":"J198","v":7},4.7487437185929648,{"$f":"E7*$E$33+G7*$G$33+I7*$I$33","v":6.6271725911196286}]
["Belgium",7.0020077971299228E-5,6.9637488970191162E-7,7.0716452861001146E-5,1.9563543385964084,-2.4055622177863168E-4,8.1080805134280691,7,4.7487437185929648,4.1923832273034627]
["Canada",6.2101910174955756E-5,2.7746480861438341E-6,6.4876558261099586E-5,1.7947950030352806,-5.9125900356011806E-5,9.5349883606519743,7,4.7487437185929648,4.4683305213288751]
["Denmark",4.7515670393305764E-5,3.7589350118802859E-6,5.1274605405186049E-5,1.4185001182316717,-1.964033705252739E-4,8.4553325572800464,7,4.7487437185929648,4.0102691280840883]
["Finland",3.8388675774148854E-4,6.8726577396058741E-8,3.8395548431888459E-4,10.62203981089926,-1.1212432271295152E-4,9.118167929763537,6,4.0703517587939695,8.6081498275890063]
["France",1.2222091991640556E-4,6.5229875746378438E-6,1.287439074910434E-4,3.5616704712696134,-1.0655066639413716E-3,1.6200345778709913,7,4.7487437185929648,3.373029809750796]
["Germany",5.3480090447522074E-5,2.7415660712723101E-6,5.6221656518794382E-5,1.5553591449194086,-2.735549916849307E-4,7.8485527599697456,7,4.7487437185929648,3.9270036921003824]
["Greece",5.2775856539952953E-5,3.4326183227805952E-6,5.6208474862733548E-5,1.5549944774483864,-1.3302632414747122E-4,8.9537784846270352,7,4.7487437185929648,4.2031277895291934]
["Ireland",5.4621069483487235E-4,0,5.4621069483487235E-4,15.110792741942872,-4.3604122120533559E-6,9.9657063584867007,7,4.7487437185929648,11.234008890241352]
["Italy",2.7651404199703167E-4,2.4116025095618683E-6,2.7892564450659351E-4,7.7164135459232694,-1.9330429988562373E-4,8.4797060367521873,7,4.7487437185929648,7.1653192117979225]
["Japan",1.0305589315656221E-5,6.6047050466271425E-7,1.0966059820318935E-5,0.30337351265280893,0,10,7,4.7487437185929648,3.8388726859746454]
["Netherlands",6.4894856167977828E-5,7.4937847584161618E-6,7.2388640926393988E-5,2.0026150352847818,-7.083740695678697E-4,4.4288004854391154,7,4.7487437185929648,3.2956935686504112]
["New Zealand",9.82053237547155E-5,3.302686415425242E-6,1.0150801017014074E-4,2.8081956611848042,0,10,7,4.7487437185929648,5.0912837602406436]
["Norway",5.0006245682950934E-4,1.0290129229729173E-5,5.1035258605923851E-4,14.118786442999102,-1.7097771890230357E-4,8.6552994731578377,7,4.7487437185929648,10.410404019437252]
["Portugal",5.1781378976101719E-5,1.5141975059198295E-6,5.3295576482021547E-5,1.474409816390831,-4.0253436727586429E-5,9.6834159566386404,7,4.7487437185929648,4.3452448270033166]
["South Korea",1.0148994739250713E-5,0,1.0148994739250713E-5,0.28076959586126171,0,0,6,4.0703517587939695,1.1579727376291231]
["Spain",9.6613187224937178E-5,1.6555161429087192E-6,9.8268703367845902E-5,2.7185809865182078,-2.9454186086233384E-4,7.6834958495091072,7,4.7487437185929648,4.4673503852846217]
["Sweden",6.6533267486935496E-5,5.486001391678003E-7,6.708186762610329E-5,1.8558043773693202,-9.5946993430132948E-5,9.2453989125440188,7,4.7487437185929648,4.4264378464689065]
["Switzerland",2.4642039085180146E-5,0,2.4642039085180146E-5,0.68171632096581858,-1.6846648246080734E-4,8.6750497715451651,7,4.7487437185929648,3.6968065330174422]
["United Kingdom",3.2210856470937735E-5,9.2281890684778407E-6,4.1439045539415576E-5,1.1464016257670377,-1.3501808518398054E-3,-0.61886258898219859,7,4.7487437185929648,1.6056710952862105]
["United States",3.9552848336551577E-5,3.0301105221045554E-5,6.9853953557597124E-5,1.9324934945355858,-2.6161350783854491E-3,-10.575302096557442,4,2.7135678391959801,-0.99918681707257251]
["EU",8.0896761273048525E-5,4.161797758028685E-6,8.5058559031077205E-5,{"$f":"D28/$D$31*Standard_mean","v":2.3531253939205397},null,{"$f":"SUM($G$6:$G$27*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.9401958804995818},6.9843859059264801,{"$f":"H28/$H$31*Standard_mean","v":4.7381512427139434},4.0961494777636513]
["Europe",8.7633518244020512E-5,4.3113124646863483E-6,9.1944830708706859E-5,{"$f":"D29/$D$31*Standard_mean","v":2.5436325097082135},null,{"$f":"SUM($G$6:$G$27*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A29&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A29&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.0046023911154789},6.5244957781361723,{"$f":"H29/$H$31*Standard_mean","v":4.4261654776300672},4.1295082220404931]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Military_spending_subcomponent\"))","v":1.807352877386641E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Arms_exports\"))","v":-6.3574645614150377E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Security_ratifications\"))","v":7.3703703703703702}]
[]
["Weight",null,null,null,{"$f":"'Security 2003'!E32","v":0.5},null,{"$f":"'Security 2003'!G32","v":0.25},null,{"$f":"'Security 2003'!I32","v":0.25}]
[]
[]
["Arms exports to developing countries that are below average on voice and accountability and above average on military spending/GDP"]
[]
["Last arms exports year",null,2006]
["Arms exports discount rate",null,{"$f":"1-0.5^(1/5)","v":0.12944943670387588}]
[]
["Major conventional weapons, as % of exporter's real GDP, weighted by the distance of recipient's Voice and Accountability score from the average (0) and that of its military spending/GDP from the average (about 3%)"]
[null,"Government data publicly available?",1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,"Historical average, weighted"]
["Australia",0,null,null,null,null,null,null,-1.8427374184746615E-5,-1.3406507413402785E-5,-2.6947780013752143E-7,null,null,null,{"$f":"SUMPRODUCT(C43:N43,$C$68:$N$68)/SUM($C$68:$N$68)","v":-2.7296574774968671E-6}]
["Austria",1,null,null,-3.4539365477149883E-5,null,null,null,-2.6401622792153397E-4,-1.0921669752345977E-4,-1.4834379121275384E-4,-9.2309760780795254E-5,-6.5285383916729273E-4,-1.12537800760243E-3,{"$f":"SUMPRODUCT(C44:N44,$C$68:$N$68)/SUM($C$68:$N$68)","v":-3.299904200453737E-4}]
["Belgium",1,null,null,null,null,null,-4.8593272985394302E-4,-9.8023284514150161E-5,-1.0668330599333951E-4,-7.3537888053094912E-4,-6.6207345570197865E-4,-5.6056267603120557E-5,-1.4869366640032415E-4,{"$f":"SUMPRODUCT(C45:N45,$C$68:$N$68)/SUM($C$68:$N$68)","v":-2.4055622177863168E-4}]
["Canada",1,null,null,null,null,null,-1.4548032445385291E-4,-4.8890573089214154E-5,-3.3603042337527903E-5,-1.0929628612033244E-4,-2.1590540954268128E-4,-3.1483212771014312E-5,null,{"$f":"SUMPRODUCT(C46:N46,$C$68:$N$68)/SUM($C$68:$N$68)","v":-5.9125900356011806E-5}]
["Denmark",1,null,null,null,null,null,null,0,0,-7.0599512539390547E-7,-1.4929579327312835E-3,-9.5310184689921567E-5,-1.4872512107535998E-5,{"$f":"SUMPRODUCT(C47:N47,$C$68:$N$68)/SUM($C$68:$N$68)","v":-1.964033705252739E-4}]
["Finland",1,null,null,null,null,null,-1.1920396476648567E-4,-1.8179917235067086E-4,-3.5814266059642645E-4,-1.8730635626041891E-4,-1.6231876731399872E-5,-1.0745770074989673E-4,-1.241458616327568E-4,{"$f":"SUMPRODUCT(C48:N48,$C$68:$N$68)/SUM($C$68:$N$68)","v":-1.1212432271295152E-4}]
["France",1,-1.6327397384611683E-3,-2.2420718449071789E-3,-2.2336953076039093E-3,-6.0801222103241543E-5,-4.0119865048985568E-5,-1.033207301426871E-5,-1.4660838403473459E-3,-6.3463594618678489E-4,-1.0909298802460436E-3,-8.2598497740971912E-4,-9.722656025836125E-4,-1.7848126979349572E-3,{"$f":"SUMPRODUCT(C49:N49,$C$68:$N$68)/SUM($C$68:$N$68)","v":-1.0655066639413716E-3}]
["Germany",1,-9.2204074264188007E-5,-5.6992377412408569E-5,-7.8044345848911603E-5,-6.0135334492480898E-6,-7.3460056664424219E-6,-2.3887010995491779E-5,-3.5712085085742705E-4,-1.5521525711822899E-4,-3.214123973698583E-4,-3.6226129353528354E-4,-5.4929965168838777E-4,-4.084493434311401E-4,{"$f":"SUMPRODUCT(C50:N50,$C$68:$N$68)/SUM($C$68:$N$68)","v":-2.735549916849307E-4}]
["Greece",1,null,null,null,null,null,null,-3.8488941267507833E-5,0,-1.1183244938216153E-5,0,-2.848021026786256E-4,-5.5837448066119416E-4,{"$f":"SUMPRODUCT(C51:N51,$C$68:$N$68)/SUM($C$68:$N$68)","v":-1.3302632414747122E-4}]
["Ireland",1,null,null,null,null,null,null,-1.5139359874404753E-5,-2.6951094841311955E-5,0,-5.6122503221922363E-6,0,0,{"$f":"SUMPRODUCT(C52:N52,$C$68:$N$68)/SUM($C$68:$N$68)","v":-4.3604122120533559E-6}]
["Italy",1,null,-5.912119160646006E-4,-6.0844411455293172E-5,null,null,null,-2.1619007623947478E-4,-3.8892508316292363E-4,-3.8392124325073885E-4,-7.0139589873223685E-5,-3.5236283547770655E-4,-1.0040774726954418E-4,{"$f":"SUMPRODUCT(C53:N53,$C$68:$N$68)/SUM($C$68:$N$68)","v":-1.9330429988562373E-4}]
["Japan",1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(C54:N54,$C$68:$N$68)/SUM($C$68:$N$68)","v":0}]
["Netherlands",1,-6.0799262887375539E-4,-1.0810292105567153E-2,-9.4080116895720164E-4,-4.3301472435640174E-5,null,null,-4.5391722449308981E-5,-8.4136740719439028E-5,-7.0187765519552257E-4,-1.4256672039852736E-5,-1.9863314567679348E-5,-7.5388107278066092E-4,{"$f":"SUMPRODUCT(C55:N55,$C$68:$N$68)/SUM($C$68:$N$68)","v":-7.083740695678697E-4}]
["New Zealand",1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(C56:N56,$C$68:$N$68)/SUM($C$68:$N$68)","v":0}]
["Norway",1,null,null,null,null,null,null,-1.6410167434146477E-4,-1.0843826159939259E-4,-1.0463873804534497E-4,-4.2792371840721547E-4,-3.1064874279279039E-4,-2.6245179085265889E-4,{"$f":"SUMPRODUCT(C57:N57,$C$68:$N$68)/SUM($C$68:$N$68)","v":-1.7097771890230357E-4}]
["Portugal",1,null,null,null,null,null,null,-2.8561707616394838E-5,-5.0338715881815476E-7,-2.2554929592583472E-4,-9.6885161925451785E-5,-1.7507148658966458E-5,0,{"$f":"SUMPRODUCT(C58:N58,$C$68:$N$68)/SUM($C$68:$N$68)","v":-4.0253436727586429E-5}]
["South Korea",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(C59:N59,$C$68:$N$68)/SUM($C$68:$N$68)","v":0}]
["Spain",1,null,null,null,null,null,null,-3.079498875926854E-4,-8.8032265524323123E-5,-3.7914752800285355E-4,-3.5647688187080885E-4,-1.073539562274226E-3,-1.8483634723518805E-4,{"$f":"SUMPRODUCT(C60:N60,$C$68:$N$68)/SUM($C$68:$N$68)","v":-2.9454186086233384E-4}]
["Sweden",1,-7.9570884192840677E-4,-2.6277991985303948E-4,null,null,null,null,-6.2541305468296989E-5,-5.5298100402823474E-6,-1.4438250630568657E-5,-8.0312830610806155E-6,-3.2527996012803689E-5,-2.8351564063088734E-4,{"$f":"SUMPRODUCT(C61:N61,$C$68:$N$68)/SUM($C$68:$N$68)","v":-9.5946993430132948E-5}]
["Switzerland",1,null,null,null,null,null,-1.2704122994672323E-3,null,-1.3566484029792976E-4,-1.2887998508814835E-4,-1.7426391258303108E-4,-9.9960637713551872E-5,-1.1982169844855744E-4,{"$f":"SUMPRODUCT(C62:N62,$C$68:$N$68)/SUM($C$68:$N$68)","v":-1.6846648246080734E-4}]
["United Kingdom",1,-3.3560176930647408E-3,-2.8953993756921869E-3,-2.108364004586171E-3,-3.2000775850284742E-4,-3.1773846975493235E-4,-2.6245216061250159E-3,-4.2981496730075776E-4,-1.208006444693496E-3,-4.4194922363204004E-4,-1.5139501403197205E-3,-2.2807403121001182E-3,-6.928006802702127E-4,{"$f":"SUMPRODUCT(C63:N63,$C$68:$N$68)/SUM($C$68:$N$68)","v":-1.3501808518398054E-3}]
["United States",1,-4.7342873652931328E-3,-2.4190298578682448E-3,-2.2027404641157366E-3,-1.8538468019302229E-3,-8.6382281394380275E-4,-1.6397762740097107E-3,-1.1773203314854939E-3,-2.2885563003824049E-3,-1.1636937765816572E-3,-1.7446795254859651E-3,-4.5778064096598375E-3,-4.4820981295953513E-3,{"$f":"SUMPRODUCT(C64:N64,$C$68:$N$68)/SUM($C$68:$N$68)","v":-2.6161350783854491E-3}]
["EU",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O$43:O$64*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-3.890519250919133E-4}]
["Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O$43:O$64*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A66&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A66&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-3.8086268291661382E-4}]
[]
["Discount multipler",null,{"$f":"(1-Arms_exports_discount_rate)^(Last_arms_exports_year-C42)","v":0.21763764082403098},0.24999999999999994,0.28717458874925866,0.32987697769322349,0.37892914162759944,0.43527528164806201,0.49999999999999994,0.57434917749851744,0.6597539553864471,0.75785828325519899,0.87055056329612412,1]
[]
[]
["Protecting sea lanes, 2007"]
[]
[null,"Major ships in navy",null,null,null,null,null,null,"Ships devoted to sea lanes protection",null,"Of which, estimated for sea lanes ($ million)"]
[null,"Submarines","Principal surface combatants","Mine warfare","Amphibious","Logistics","Patrol & coastal combatants","Total ",null,"Naval budget, 2007 ($ million)",null,"GDP ($ billion)","Total contribution/ GDP",{"$f":"\"Of which, allocated to \"&Region","v":"Of which, allocated to MNA"}]
["Australia",6,12,8,3,15,1,{"$f":"SUM(B75:G75)","v":45},1,3790,{"$f":"I75/H75*J75","v":84.222222222222229},972,{"$f":"K75/L75/1000","v":8.6648376771833569E-5},{"$f":"M75/$R$75*$R$76","v":1.6381601249131879E-6},null,"World merchandise trade (×2), 2006",null,24468641546240]
["Austria",null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"\"Of which, \"&Region&\" (imports+exports)\"","v":"Of which, MNA (imports+exports)"},null,462600159232]
["Belgium",null,2,6,null,2,1,{"$f":"SUM(B77:G77)","v":11},1,188,{"$f":"I77/H77*J77","v":17.09090909090909},464,{"$f":"K77/L77/1000","v":3.6833855799373036E-5},6.9637488970191162E-7]
["Canada",4,15,12,null,10,null,41,3,3145,230.12195121951217,1568,1.4676144848183172E-4,2.7746480861438341E-6]
["Denmark",null,3,8,null,12,19,42,3,913,65.214285714285708,328,1.9882404181184669E-4,3.7589350118802859E-6]
["Finland",null,null,6,7,25,12,50,1,285,5.7,1568,3.6352040816326534E-6,6.8726577396058741E-8]
["France",10,35,21,8,16,20,110,12,8435,920.18181818181813,2667,3.4502505368647101E-4,6.5229875746378438E-6]
["Germany",12,17,15,3,23,10,80,9,4438,499.27500000000003,3443,1.4501161777519605E-4,2.7415660712723101E-6]
["Greece",9,17,8,5,18,40,97,7,946,68.268041237113394,376,1.8156393946040797E-4,3.4326183227805952E-6]
["Ireland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Italy",7,25,12,3,17,14,{"$f":"SUM(B85:G85)","v":78},6,3683,{"$f":"I85/H85*J85","v":283.30769230769232},2221,{"$f":"K85/L85/1000","v":1.2755861877878987E-4},2.4116025095618683E-6]
["Japan",16,53,31,5,18,9,132,2,10733,162.62121212121212,4655,3.4934739446017636E-5,6.6047050466271425E-7]
["Netherlands",4,8,10,2,6,null,30,4,2405,320.66666666666669,809,3.9637412443345698E-4,7.4937847584161618E-6]
["New Zealand",null,2,null,null,4,6,12,1,283,23.583333333333332,135,1.7469135802469134E-4,3.302686415425242E-6]
["Norway",6,5,6,null,8,7,32,6,1225,229.6875,422,5.4428317535545022E-4,1.0290129229729173E-5]
["Portugal",1,12,null,1,7,17,38,1,700,18.421052631578945,230,8.0091533180778028E-5,1.5141975059198295E-6]
["South Korea",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Spain",4,12,7,3,15,31,{"$f":"SUM(B92:G92)","v":72},3,3165,{"$f":"I92/H92*J92","v":131.875},1506,{"$f":"K92/L92/1000","v":8.7566401062417009E-5},1.6555161429087192E-6]
["Sweden",5,5,12,17,12,18,{"$f":"SUM(B93:G93)","v":69},1,907,{"$f":"I93/H93*J93","v":13.144927536231885},453,{"$f":"K93/L93/1000","v":2.9017500079982083E-5},5.486001391678003E-7]
["Switzerland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["United Kingdom",13,28,16,8,18,24,{"$f":"SUM(B95:G95)","v":107},17,8633,{"$f":"I95/H95*J95","v":1371.5981308411215},2810,{"$f":"K95/L95/1000","v":4.8811321382246313E-4},9.2281890684778407E-6]
["United States",71,106,9,32,45,16,{"$f":"SUM(B96:G96)","v":279},47,131000,{"$f":"I96/H96*J96","v":22068.10035842294},13769,{"$f":"K96/L96/1000","v":1.6027380607468182E-3},3.0301105221045554E-5]
["EU",{"$f":"SUM(B$75:B$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":65},{"$f":"SUM(C$75:C$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":164},{"$f":"SUM(D$75:D$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":121},{"$f":"SUM(E$75:E$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":57},{"$f":"SUM(F$75:F$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":171},{"$f":"SUM(G$75:G$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":206},{"$f":"SUM(H$75:H$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":784},{"$f":"SUM(I$75:I$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":65},{"$f":"SUM(J$75:J$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":34698},{"$f":"SUM(K$75:K$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":3714.7435242074175},{"$f":"SUM(L$75:L$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":16875},{"$f":"K97/L97/1000","v":2.2013294958266177E-4},4.161797758028685E-6]
["Europe",{"$f":"SUM(B$75:B$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":71},{"$f":"SUM(C$75:C$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":169},{"$f":"SUM(D$75:D$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":127},{"$f":"SUM(E$75:E$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":57},{"$f":"SUM(F$75:F$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":179},{"$f":"SUM(G$75:G$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":213},{"$f":"SUM(H$75:H$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":816},{"$f":"SUM(I$75:I$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":71},{"$f":"SUM(J$75:J$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":35923},{"$f":"SUM(K$75:K$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":3944.4310242074175},{"$f":"SUM(L$75:L$96*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A98&\"_countries\"))","v":17297},{"$f":"K98/L98/1000","v":2.2804133804748902E-4},4.3113124646863483E-6]
[]
["Source: Mark Stoker and Jason Alderwick"]
[]
[]
["Contributions to peacekeeping and forcible humanitarian interventions"]
[null,"Financial equivalent of contributions to peacekeeping and humanitarian interventions, average % of GDP"]
[null,"U.N. Peacekeeping Operations",null,null,null,"Non-U.N. PKO and humanitarian interventions",null,null,"Total"]
[null,"Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total cost of personnel contributions ","Financial contributions ","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total"]
["Australia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.3611625102428559E-6},{"$f":"SUM(($A$137:$A$158=$A107)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":4.7774402353406501E-6},{"$f":"C107+B107","v":7.1386027455835064E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.8625515474468442E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.1525265142812772E-6},{"$f":"SUM(($A$166:$A$187=$A107)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":9.4611683776611584E-6},{"$f":"F107+G107","v":1.4613694891942437E-5},{"$f":"D107+E107+H107","v":2.9614849184972785E-5},null,"Last data year",null,{"$f":"CDI_year-1","v":2007}]
["Austria",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.8902840269111081E-4},{"$f":"SUM(($A$137:$A$158=$A108)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":6.0626232254190915E-5},2.4965463494530172E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.7953091074499585E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A108)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,2.5944994405275169E-4]
["Belgium",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.7507920065897527E-5},{"$f":"SUM(($A$137:$A$158=$A109)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":4.5459116974764001E-5},6.2967037040661535E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.0530409306376922E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A109)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,7.0020077971299228E-5]
["Canada",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.0271696908235753E-5},{"$f":"SUM(($A$137:$A$158=$A110)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":2.364856896207877E-5},4.392026587031452E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.3227778339117138E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.6867643662494009E-6},{"$f":"SUM(($A$166:$A$187=$A110)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":6.1721021044801251E-6},9.8588664707295261E-6,6.2101910174955756E-5,null,"Max weight",null,{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year)","v":2.6390158215457893}]
["Denmark",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.8547401768921226E-5},{"$f":"SUM(($A$137:$A$158=$A111)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.9665638372288759E-5},3.8213040141209985E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.3026302520957822E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A111)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,4.7515670393305764E-5,null,"Sum of weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1),Last_year-'Humanitarian interventions data'!First_year+1)","v":25.47497445621525}]
["Finland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.4960964201216617E-4},{"$f":"SUM(($A$137:$A$158=$A112)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.2534554359163136E-4},3.7495518560379753E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.9315721376910376E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A112)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,3.8388675774148854E-4,null,"Sum of fin. contrib. weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1)/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^('Humanitarian interventions data'!First_financial_contrib._year-'Humanitarian interventions data'!First_year),Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1)","v":19.703850314564104}]
["France",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.9749645600706087E-5},{"$f":"SUM(($A$137:$A$158=$A113)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":8.1232647984876555E-5},1.1098229358558265E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.8584942094897558E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1934136316927511E-6},{"$f":"SUM(($A$166:$A$187=$A113)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":1.1867184896404169E-6},2.380132121333168E-6,1.2222091991640556E-4]
["Germany",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.2548071416832791E-6},{"$f":"SUM(($A$137:$A$158=$A114)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":3.6088830998514708E-5},4.1343638140197985E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0489914979782589E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.5005207382509733E-7},{"$f":"SUM(($A$166:$A$187=$A114)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":1.3964852537164049E-6},1.6465373275415023E-6,5.3480090447522074E-5]
["Greece",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.2754027990698658E-5},{"$f":"SUM(($A$137:$A$158=$A115)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":3.6213802876615005E-5},4.8967830867313665E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.8080256726392869E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A115)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,5.2775856539952953E-5]
["Ireland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.7723900352229511E-4},{"$f":"SUM(($A$137:$A$158=$A116)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.6303851846169893E-4},5.4027752198399404E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.933172850878334E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A116)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,5.4621069483487235E-4]
["Italy",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.367229086987566E-5},{"$f":"SUM(($A$137:$A$158=$A117)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":2.3137191869645104E-4},2.550442095663267E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.4098408931845225E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.5354496071726514E-6},{"$f":"SUM(($A$166:$A$187=$A117)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":9.52454193034782E-6},1.4059991537520471E-5,2.7651404199703167E-4]
["Japan",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.5739252093292612E-7},{"$f":"SUM(($A$137:$A$158=$A118)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.1457150156049531E-6},2.0031075365378792E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.3024817791183421E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A118)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,1.0305589315656221E-5]
["Netherlands",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.2658195313271191E-6},{"$f":"SUM(($A$137:$A$158=$A119)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":3.6874566133426549E-5},4.314038566475367E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.1069674130527241E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.632815286182089E-6},{"$f":"SUM(($A$166:$A$187=$A119)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":1.1014687803989343E-5},1.2647503090171431E-5,6.4894856167977828E-5]
["New Zealand",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.2709764292788244E-6},{"$f":"SUM(($A$137:$A$158=$A120)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.0538116485812896E-5},1.9809092915091721E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.0987784268987991E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.630216771155396E-5},{"$f":"SUM(($A$166:$A$187=$A120)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":3.399528470117102E-5},7.029745241272498E-5,9.82053237547155E-5]
["Norway",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.9419270158120558E-4},{"$f":"SUM(($A$137:$A$158=$A121)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":2.8809523445909264E-4},4.8228793604029819E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.9603848450027729E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.208092703045947E-6},{"$f":"SUM(($A$166:$A$187=$A121)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":8.6060432411624227E-6},1.181413594420837E-5,5.0006245682950934E-4]
["Portugal",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.5586176555804428E-6},{"$f":"SUM(($A$137:$A$158=$A122)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":3.6301984196400847E-5},4.4860601851981292E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.9207771241204264E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A122)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,5.1781378976101719E-5]
["South Korea",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.0106455059490348E-6},{"$f":"SUM(($A$137:$A$158=$A123)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":3.510532414733252E-6},5.5211779206822869E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":4.627816818568425E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A123)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,1.0148994739250713E-5]
["Spain",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.334524319049792E-5},{"$f":"SUM(($A$137:$A$158=$A124)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":7.9026346115982051E-5},9.2371589306479971E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":4.2415979184572068E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A124)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,9.6613187224937178E-5]
["Sweden",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.1697423989895624E-5},{"$f":"SUM(($A$137:$A$158=$A125)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":4.0198185874926335E-5},6.1895609864821963E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":4.637657622113529E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A125)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,6.6533267486935496E-5]
["Switzerland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.8806681376320838E-6},{"$f":"SUM(($A$137:$A$158=$A126)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.9383626223766551E-5},2.3264294361398635E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.37774472378151E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$166:$A$187=$A126)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":0},0,2.4642039085180146E-5]
["United Kingdom",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A127)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.376629154858599E-7},{"$f":"SUM(($A$137:$A$158=$A127)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":9.3185790135172396E-7},1.4695208168375839E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A127)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0026391714601826E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A127)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.5894062378727885E-6},{"$f":"SUM(($A$166:$A$187=$A127)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":1.5125537701625536E-5},2.0714943939498325E-5,3.2210856470937735E-5]
["United States",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A128)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.2814422861388741E-7},{"$f":"SUM(($A$137:$A$158=$A128)*(Region=$J$136:$P$136)*$J$137:$P$158)","v":1.9738991828250994E-7},3.2553414689639737E-7,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A128)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.6546474515837803E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A128)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.3170312977252028E-5},{"$f":"SUM(($A$166:$A$187=$A128)*(Region=$J$165:$P$165)*$J$166:$P$187)","v":1.940235376081937E-5},3.2572666738071396E-5,3.9552848336551577E-5]
["EU",{"$f":"SUM(B$107:B$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.0379402400259103E-5},{"$f":"SUM(C$107:C$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.8772059127721321E-5},{"$f":"SUM(D$107:D$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.9151461527980427E-5},{"$f":"SUM(E$107:E$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.9189434505772079E-6},{"$f":"SUM(F$107:F$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.2794253063998047E-6},{"$f":"SUM(G$107:G$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.5469309880910777E-6},{"$f":"SUM(H$107:H$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.8263562944908828E-6},{"$f":"SUM(I$107:I$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A129&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":8.0896761273048525E-5}]
["Europe",{"$f":"SUM(B$107:B$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.3352622852874728E-5},{"$f":"SUM(C$107:C$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.2690282665283221E-5},{"$f":"SUM(D$107:D$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.6042905518157976E-5},{"$f":"SUM(E$107:E$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.7543010756403472E-6},{"$f":"SUM(F$107:F$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.2835595540331538E-6},{"$f":"SUM(G$107:G$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.5527520961890531E-6},{"$f":"SUM(H$107:H$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.8363116502222075E-6},{"$f":"SUM(I$107:I$128*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A130&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":8.7633518244020512E-5}]
[]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
["Australia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.7508184945764093E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":6.1571109366182474E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":5.2988469878775171E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":3.5367483009685147E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":4.104740624412164E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":3.687043770893409E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":7.9749019774125246E-8},{"$f":"SUM(C137:H137)","v":4.1601804110573713E-4},{"$f":"B137","v":3.7508184945764093E-4},{"$f":"IF($I137,C137/$I137*$B137,0)","v":5.5512509776845628E-6},4.7774402353406501E-6,3.1887321287017751E-5,3.7008339851230409E-7,3.3242385184600176E-4,7.1901713083904922E-8]
["Austria",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":9.9245827858442689E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":4.6018262340336966E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":8.2550752830105181E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":3.5527380330993393E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":4.3219234285875036E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.3475333042558409E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.2350371480785251E-6},1.351365159987346E-4,9.9245827858442689E-5,3.3796346670773312E-5,6.0626232254190915E-5,2.6091721001777265E-6,3.1740707938258692E-7,9.8964411920273254E-7,9.0702563471542402E-7]
["Belgium",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.0976777720042006E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.0878945476547875E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":9.8863799002277527E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":3.0444563054633468E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":5.2999850277307932E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":9.3483816953838706E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},2.3872129914211666E-4,1.0976777720042006E-4,5.0023088326706591E-5,4.5459116974764001E-5,1.3998885002530385E-5,2.4370157911346457E-7,4.2985317305620429E-8,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.3818695764590738E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.9951514630912174E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":3.3356307577735149E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.8571777808780415E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":2.6340934059975448E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.6278518874672594E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":6.7977554491893431E-5},3.3596271440280306E-4,2.3818695764590738E-4,1.4144993972953597E-4,2.364856896207877E-5,1.316680412650064E-5,1.8674890624245606E-7,1.1540955943971249E-5,4.8193939977578329E-5]
["Denmark",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.5252219957530688E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.3457144835099547E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":2.1089063831482042E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.5997086021606572E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":4.5692971634877737E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.8113370110935692E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.7803823237866544E-4,3.5252219957530688E-4,3.1198924549422178E-4,1.9665638372288759E-5,1.491734821541399E-5,4.260888313995896E-6,1.6890791793864679E-6,0]
["Finland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.536196496721015E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.1215858984914535E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.7892003598574526E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":6.7908064207369145E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":3.0336542458647616E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.6202034428812449E-4,2.536196496721015E-4,7.8574651159985317E-5,1.2534554359163136E-4,4.7574175666979236E-5,2.1252792535055963E-6,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.029167493993489E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.675798612608887E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.5531538965605861E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.24307392164476E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":3.5086064744760574E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":7.5611896548574774E-6},3.8797324453301293E-4,2.029167493993489E-4,8.7647179775975298E-5,8.1232647984876555E-5,1.1731666429484285E-5,0,1.8350621615135897E-5,3.9546335938768845E-6]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":5.9033906298668087E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.4740097451612839E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":4.7050423583004723E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.255235737287329E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":6.0514554791861568E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":2.5162393584909691E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":4.5185332257494771E-8},7.6964817653031183E-5,5.9033906298668087E-5,1.1306016935096032E-5,3.6088830998514708E-5,9.6279665381421596E-6,4.6416150472717658E-8,1.9300174163191347E-6,3.4658260123326305E-8]
["Greece",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":4.5007637977336973E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.4646224028995977E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":4.0580933120179277E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":6.3896874387968737E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},5.0435242961875751E-5,4.5007637977336973E-5,3.0917759423851302E-6,3.6213802876615005E-5,5.7020591583368382E-6,0,0,0]
["Ireland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.0439514044478818E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.8818334983551382E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":2.6218285267578969E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.674939326548838E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.9958828792540319E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.0450172446161028E-6},4.8949896635138129E-4,3.0439514044478818E-4,2.4139198121756391E-5,1.6303851846169893E-4,1.0415617326867799E-4,0,1.2411406174569238E-5,6.4984441808565736E-7]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.4627479947896826E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":4.4944237062117395E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":2.4172118223128339E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.0170338392923286E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":6.9569152395188781E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":2.0903286298938675E-7},2.5729066871735967E-4,2.4627479947896826E-4,4.3019954922529077E-6,2.3137191869645104E-4,9.7348965698476558E-6,6.6590557447958132E-7,0,2.0008314593708579E-7]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.7687286232383351E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.1825606822971393E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.2499978291089434E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":7.8598960174147024E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":2.045450993087362E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.6738391845417927E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},1.929718044380679E-5,1.7687286232383351E-5,2.9170511155055644E-7,1.1457150156049531E-6,7.2041732221766498E-7,1.8748063891717412E-7,1.5341968144093002E-5,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.6499323810828915E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.0938779558852348E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":5.4937515487558725E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.7591885519905319E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":9.4551043738938723E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.8331526799843695E-5},3.9479976713476992E-4,2.6499323810828915E-4,1.4054301595983062E-4,3.6874566133426549E-5,1.1807835506546012E-5,0,6.3463530965931079E-5,1.2304289542554913E-5]
["New Zealand",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":7.0989506109357117E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.1003713658577606E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.2588701140022845E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.5074322147617458E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":1.413017474900523E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":6.9777736446039471E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.1411512283068496E-6},8.4803169303701847E-4,7.0989506109357117E-4,9.2113090159840589E-5,1.0538116485812896E-5,2.0989943653067889E-5,1.1828498096320597E-6,5.8411579288900463E-4,9.552680962131591E-7]
["Norway",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":6.3912551259864652E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.2745999682855931E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":3.1071207570115079E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":4.3657815967071267E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":3.1623367702506307E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":3.7281669778548558E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":5.7950202769581064E-7},6.8929989427258262E-4,6.3912551259864652E-4,3.0362406851877665E-4,2.8809523445909264E-4,4.0479948191980529E-5,2.9321491648114625E-6,3.4567923926484317E-6,5.373198713368378E-7]
["Portugal",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.32240926933503E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.1659791181253558E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":5.2102614062688146E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":4.7819243100965211E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":2.2103094299119922E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":7.1242252847903867E-7},3.3332501386458519E-4,2.32240926933503E-4,8.1238448935773522E-6,3.6301984196400847E-5,3.3317587582966013E-5,0,1.5400113686672313E-4,4.9637339383565789E-7]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.0629751439795089E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.7485921996841191E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":7.4449522050703055E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":4.4130811368888843E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":5.2257185031031427E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":9.8875524500818125E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},2.2543016862319728E-5,1.0629751439795089E-5,1.2960488860227618E-7,3.510532414733252E-6,2.0809085072897394E-6,2.4640929437963628E-7,4.6622963347901842E-6,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.0032250623081861E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":8.2480412746747431E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":9.3782246091836258E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":6.4709287594170096E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":8.1793596289355871E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.5559536135671521E-5},1.1905485234101778E-4,1.0032250623081861E-4,6.9502767497492502E-6,7.9026346115982051E-5,5.4527789335818223E-7,0,6.8924016216287025E-7,1.3111365309566255E-5]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.0658956641960563E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.7431650978814574E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":7.7045466360407776E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.3332742112395819E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":6.2219381352032808E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":4.3622895320625723E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":6.8428071091177609E-7},3.9595790565068932E-4,2.0658956641960563E-4,9.0948991453352682E-5,4.0198185874926335E-5,6.9563086703822058E-5,3.2462731095845657E-6,2.2760083588800096E-6,3.5702091904000156E-7]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":6.5262892370762977E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.0832862537368331E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":2.0212654330052569E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.5082241114080152E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":1.9263960163842733E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A156)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},6.8054153997885322E-5,6.5262892370762977E-5,2.9568243392186263E-5,1.9383626223766551E-5,1.446363845135295E-5,1.8473843034572144E-6,0,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.4190539977618512E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.3982545017376852E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":9.8523928535521195E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.5219795406193245E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":5.7757426382400975E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":4.8833562958289023E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A157)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.6149141542496989E-4,3.4190539977618512E-4,3.2141332114123214E-4,9.3185790135172396E-7,1.4395169596901032E-5,5.4628063391500195E-7,4.6187705027852263E-6,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.2771012322173171E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$136)/Max_weight))","v":9.8290063032436769E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$136)/Max_weight))","v":2.8174865032345241E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.225266561898424E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.1143627381917297E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A158)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$136)/Max_weight))","v":2.3298610194272297E-5},4.6776393505015398E-5,3.2771012322173171E-5,6.8860906654502941E-6,1.9738991828250994E-7,8.5840789742832045E-6,0,7.8070993268722687E-7,1.6322742831469934E-5]
["EU",{"$f":"SUM(B$137:B$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.4158065067626928E-4},{"$f":"SUM(C$137:C$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":8.7193709050993528E-5},{"$f":"SUM(D$137:D$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.0418882118081376E-5},{"$f":"SUM(E$137:E$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.5317884821757244E-5},{"$f":"SUM(F$137:F$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.8623635073590068E-7},{"$f":"SUM(G$137:G$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.2581725564214714E-6},{"$f":"SUM(H$137:H$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.3377238142105189E-6},1.7201260871220004E-4,1.4158065067626928E-4,{"$f":"IF($I159,C159/$I159*$B159,0)","v":7.1767657933562902E-5},4.9729753577093831E-5,1.2607890295281145E-5,4.0021286483030296E-7,5.1509953207266317E-6,1.9241406847744686E-6]
["Europe",{"$f":"SUM(B$137:B$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.4932589374176038E-4},{"$f":"SUM(C$137:C$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":9.0420477683969343E-5},{"$f":"SUM(D$137:D$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.4267428620070859E-5},{"$f":"SUM(E$137:E$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.5867266512230042E-5},{"$f":"SUM(F$137:F$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.7660599230065704E-7},{"$f":"SUM(G$137:G$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.0438515374324964E-6},{"$f":"SUM(H$137:H$158*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A160&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.2417236397284144E-6},1.7941735398573181E-4,1.4932589374176038E-4,7.5255366009853105E-5,5.3488645351107216E-5,1.3206045572190763E-5,4.7989897980547365E-7,5.030190850665381E-6,1.8657469781384602E-6]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to non-UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
["Australia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.2054503703606949E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":9.7374261981669031E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.0261851561030409E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.1998295472564306E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},{"$f":"SUM(C166:H166)","v":1.3074656607991301E-3},{"$f":"B166","v":1.2054503703606949E-3},{"$f":"IF($I166,C166/$I166*$B166,0)","v":8.9776614169475831E-5},9.4611683776611584E-6,0,0,1.1062125878135579E-3,0]
["Austria",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.3266967555433307E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.3266967555433307E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.1609617142937518E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},1.3288577172576244E-4,1.3266967555433307E-4,1.3245393079415487E-4,0,2.1574476017819321E-7,0,0,0]
["Belgium",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.7986460660190684E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.7986460660190684E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":5.7116690600055306E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},2.8043577350790741E-4,2.7986460660190684E-4,2.792946029983995E-4,0,5.7000360350733154E-7,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":4.1128157921989183E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":4.0637125983027583E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":6.2663396455363397E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":4.923552578635696E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},4.1756115205444786E-4,4.1128157921989183E-4,4.0025996831903447E-4,6.1721021044801251E-6,4.8495087963772414E-6,0,0,0]
["Denmark",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":5.4055007156013596E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":5.4055007156013596E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},5.4055007156013596E-4,5.4055007156013596E-4,5.4055007156013596E-4,0,0,0,0,0]
["Finland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.2211696508538742E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.2211696508538742E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.2211696508538742E-4,3.2211696508538742E-4,3.2211696508538742E-4,0,0,0,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":4.6145412041537914E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":4.0651910608021497E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.4221673332020336E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.4506685914300948E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},5.5300813255642646E-4,4.6145412041537914E-4,3.3921728358877426E-4,1.1867184896404169E-6,1.2105011833696444E-4,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.978963997525354E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.978963997525354E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.6142605760935121E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":4.4841285100769415E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.4435194542939835E-4,2.978963997525354E-4,2.5770804017053822E-4,1.3964852537164049E-6,3.8791874328280764E-5,0,0,0]
["Greece",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.0593269519943662E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.0593269519943662E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.0593269519943662E-4,3.0593269519943662E-4,3.0593269519943662E-4,0,0,0,0,0]
["Ireland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.2829835774729737E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.2470247697377962E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.0359588077351772E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":3.8610963086138443E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.2868446737815873E-4,3.2829835774729737E-4,1.2455598746140346E-4,0,2.0335671422269951E-4,0,3.8565606319439648E-7,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":4.4733463430615889E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":4.4213709788896885E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":9.6402968319047327E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":9.9384503421698274E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},4.527712397550906E-4,4.4733463430615889E-4,4.3682818083659993E-4,9.52454193034782E-6,9.8191153921111545E-7,0,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":5.3294782525454599E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":5.3294782525454599E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":1.1946882782898394E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":3.3157553726218884E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},5.7805226176366328E-4,5.3294782525454599E-4,4.9136281134330576E-4,1.1014687803989343E-5,3.0570326107250857E-5,0,0,0]
["New Zealand",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":3.5749342114983236E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.3086144315532399E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":3.6738454347413607E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":3.1651591437771722E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},3.8634051304066322E-4,3.5749342114983236E-4,3.0615683638572541E-5,3.399528470117102E-5,0,0,2.928824528100888E-4,0]
["Norway",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":6.1636957723937259E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":6.1414642276781477E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":8.6964261181892445E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},6.22842848886004E-4,6.1636957723937259E-4,6.0776353399821022E-4,8.6060432411624227E-6,0,0,0,0]
["Portugal",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":2.122557257150086E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":2.122557257150086E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.8025212800126002E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},2.3028093851513461E-4,2.122557257150086E-4,1.9564143428156127E-4,0,1.6614291433447308E-5,0,0,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":1.4117965116486618E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":1.4117965116486618E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":9.1191125023144511E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},1.5029876366718064E-4,1.4117965116486618E-4,1.3261382473624166E-4,0,8.5658264286245021E-6,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":4.0933173770250789E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":3.4269262400740702E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":1.4017308702674302E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":3.2904480522709634E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A184)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},4.8615615908642102E-4,4.0933173770250789E-4,2.8853890804630999E-4,0,1.1802235191178967E-4,0,2.7704777444082086E-6,0]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":5.5103396805309876E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":5.5103396805309876E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":1.0220796356319718E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A185)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},5.6125476440941843E-4,5.5103396805309876E-4,5.409992987192682E-4,0,0,0,1.0034669333830597E-5,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":9.2728917085143888E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":9.1694284816411459E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":2.0155181970197604E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.9853949536640676E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A186)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":0},1.2356375255007188E-3,9.2728917085143888E-4,6.8812346326864926E-4,1.5125537701625536E-5,2.2404016988116412E-4,0,0,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$136)/Max_weight))","v":7.6055411514241718E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$136)/Max_weight))","v":7.3166158443180502E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$136)/Max_weight))","v":3.014729561249082E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$136)/Max_weight))","v":2.3816358023711118E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$136)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A187)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$136)/Max_weight))","v":1.8177332278932417E-4},1.1817457830707312E-3,7.6055411514241718E-4,4.7088657890977564E-4,1.940235376081937E-5,1.5327855924791956E-4,0,0,1.1698662322390264E-4]
["EU",{"$f":"SUM(B$166:B$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.072199093203077E-4},{"$f":"SUM(C$166:C$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.0185101521675385E-4},{"$f":"SUM(D$166:D$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.4619764674032818E-6},{"$f":"SUM(E$166:E$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.6649296064952046E-5},{"$f":"SUM(F$166:F$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(G$166:G$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":9.2799673413703652E-8},{"$f":"SUM(H$166:H$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},4.7305508742252289E-4,4.072199093203077E-4,{"$f":"IF($I188,C188/$I188*$B188,0)","v":3.4592532313404493E-4},3.8410022442532148E-6,5.7373699219072996E-5,0,7.9884722936568791E-8,0]
["Europe",{"$f":"SUM(B$166:B$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.1510548518743047E-4},{"$f":"SUM(C$166:C$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.0993957633014648E-4},{"$f":"SUM(D$166:D$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.4275456390002258E-6},{"$f":"SUM(E$166:E$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.3588400588945114E-5},{"$f":"SUM(F$166:F$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(G$166:G$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.5756054862351769E-7},{"$f":"SUM(H$166:H$187*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},4.7831308310671532E-4,4.1510548518743047E-4,3.5576732633944976E-4,3.8424591456483982E-6,5.5185389676823091E-5,0,3.1031002550924226E-7,0]
[]
[]
["Participation in security regimes"]
[]
["Security regime reference year:",null,{"$f":"CDI_year-1","v":2007}]
[]
[null,"Non-Proliferation Treaty","Comprehensive Nuclear Test Ban Treaty","Chemical Weapons Convention","Biological Weapons Convention","Mine Ban Treaty","Convention on Certain Chemical Weapons","Convention on Cluster Munitions","International Criminal Court","Total"]
["Australia",{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B197:I197)","v":7}]
["Austria",{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B198:I198)","v":7}]
["Belgium",{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Canada",{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Denmark",{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Finland",{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["France",{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Germany",{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Greece",{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Ireland",{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Italy",{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Japan",{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Netherlands",{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["New Zealand",{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Norway",{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Portugal",{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["South Korea",{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["Spain",{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A214)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Sweden",{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A215)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Switzerland",{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A216)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United Kingdom",{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A217)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United States",{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A218)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$196,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["EU",{"$f":"SUM(Non_Proliferation_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Chemical_Weapons_Convention*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Biological_Weapons_Convention*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Mine_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.9843859059264789},{"$f":"SUM(Convention_on_Certain_Chemical_Weapons*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Convention_on_Cluster_Munitions*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(International_Criminal_Court*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(J197:J218*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A188&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.9843859059264801}]
["Europe",{"$f":"SUM(Non_Proliferation_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Chemical_Weapons_Convention*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Biological_Weapons_Convention*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Mine_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.98496755098138777},{"$f":"SUM(Convention_on_Certain_Chemical_Weapons*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Convention_on_Cluster_Munitions*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(International_Criminal_Court*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(J198:J219*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A189&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.5244957781361723}]

{"sheet":"Security 2007","index":75,"n_rows":213,"n_cols":16,"rows_kept":213,"cut":false,"hidden":false,"merged":[[3,1,3,4],[3,5,3,6],[3,9,4,9],[39,0,39,9],[70,1,70,7],[70,8,71,8],[132,10,132,15],[160,10,160,15],[70,10,71,10],[96,0,96,2],[101,1,101,8],[102,1,102,4],[102,5,102,7],[112,10,112,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Security"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2007}]
[]
[]
[null,"Military spending (% of GDP)",null,null,null,"Arms exports",null,"Participation in security regimes",null,"Overall score"]
[null,"Peacekeeping & humanitarian interventions","Sea lanes protection","Total","Score","Weighted exports/GDP","Score","Ratifications","Score"]
["Australia",{"$f":"I105","v":2.8080844445788742E-5},{"$f":"N73","v":1.6133772688266252E-6},{"$f":"C6+B6","v":2.9694221714615367E-5},{"$f":"D6/$D$30*Standard_mean","v":0.82148378676199663},{"$f":"N42","v":-3.2484651269812485E-6},{"$f":"(2-F6/$F$30)*Standard_mean*B42","v":0},{"$f":"J191","v":7},{"$f":"H6/$H$30*Standard_mean","v":4.7487437185929648},{"$f":"E6*$E$32+G6*$G$32+I6*$I$32","v":1.5979278230292395}]
["Austria",2.6454216907054217E-4,0,2.6454216907054217E-4,7.3184980194089002,-1.7881644743840113E-4,8.5936496718858599,{"$f":"J192","v":7},4.7487437185929648,{"$f":"E7*$E$32+G7*$G$32+I7*$I$32","v":6.994847357324157}]
["Belgium",3.2902032412962083E-5,6.8583980316713647E-7,3.3587872216129219E-5,0.92920072876681181,-2.5801592022957164E-4,7.9707639913910686,7,4.7487437185929648,3.6444772918794142]
["Canada",6.2226457633903751E-5,2.7326719061819372E-6,6.4959129540085689E-5,1.7970793184011182,-7.0363562824740159E-5,9.4466067239148028,7,4.7487437185929648,4.4473772698275011]
["Denmark",4.4684765175553779E-5,3.7020680768222072E-6,4.8386833252375987E-5,1.3386105684668892,-2.3090572063366648E-4,8.1839794905418106,7,4.7487437185929648,3.9024860865171389]
["Finland",4.0112853593626591E-4,6.7686849440881705E-8,4.0119622278570681E-4,11.099000859362349,-1.0983946961266859E-4,9.136137775117847,6,4.0703517587939695,8.8511228131591277]
["France",7.9929217513631875E-5,6.4243047536741394E-6,8.6353522267306013E-5,2.3889502528186335,-9.2879300084164904E-4,2.695256168011424,7,4.7487437185929648,3.055475098060414]
["Germany",2.0304988648391392E-5,2.7000903715755264E-6,2.3005079019966918E-5,0.63643019876758467,-2.4791652893452486E-4,8.0501933865334525,7,4.7487437185929648,3.5179493756653963]
["Greece",1.6449184319593118E-5,3.3806880599205601E-6,1.9829872379513679E-5,0.54858884027636234,-5.2183258996395733E-5,9.5895906418959207,7,4.7487437185929648,3.858878010260403]
["Ireland",5.8566943072317201E-4,0,5.8566943072317201E-4,16.202409558503767,-5.1891664528941806E-6,9.959188396547356,7,4.7487437185929648,11.778187808036963]
["Italy",6.5006115475748288E-5,2.3751186536655271E-6,6.7381234129413811E-5,1.8640862825538627,-2.1096052324158344E-4,8.3408438914315557,7,4.7487437185929648,4.2044400437830616]
["Japan",8.8844011432173999E-6,6.5047859653508662E-7,9.5348797397524857E-6,0.26378024621123064,0,10,6,4.0703517587939695,3.6494780628041079]
["Netherlands",2.9083144618768474E-5,7.3804152615109996E-6,3.6463559880279474E-5,1.0087559639433641,-6.9972485934038106E-4,4.4968245392418114,7,4.7487437185929648,2.8157700464303761]
["New Zealand",9.4233824098354868E-5,3.2527218235103537E-6,9.7486545921865217E-5,2.6969427813905056,0,10,7,4.7487437185929648,5.0356573203434944]
["Norway",5.3240562452817853E-4,1.0134455319752867E-5,5.4254007984793143E-4,15.009246025945481,-1.5359185688534156E-4,8.7920352885840138,7,4.7487437185929648,10.889817764766985]
["Portugal",1.2931593777535853E-5,1.4912900145793036E-6,1.4422883792115157E-5,0.39900574958472035,-4.7904136884830383E-5,9.6232449554216011,7,4.7487437185929648,3.7925000432960019]
["Spain",2.6858726922965645E-5,1.6304707168269051E-6,2.848919763979255E-5,0.78814707399549933,-3.1539285045703168E-4,7.519507600787696,7,4.7487437185929648,3.4611363668429149]
["Sweden",7.090184027531434E-5,5.4030065849353814E-7,7.1442140933807876E-5,1.9764303315551282,-6.0297081390463734E-5,9.5257772905536822,7,4.7487437185929648,4.5568454180642259]
["Switzerland",2.6623390971255546E-5,0,2.6623390971255546E-5,0.73652996336144083,-1.7771206959440395E-4,8.6023353502197981,7,4.7487437185929648,3.7060347488839112]
["United Kingdom",3.002354203544945E-5,9.0885806882312526E-6,3.9112122723680706E-5,1.0820278434014294,-1.4751246825003511E-3,-1.6015171476789125,7,4.7487437185929648,1.3278205644292278]
["United States",3.9631911784891526E-5,2.9842695863781554E-5,6.9474607648673084E-5,1.9219989775635447,-2.2614840232242522E-3,-7.7860529254833422,4,2.7135678391959801,-0.30712178279006819]
["EU",4.1639458340416855E-5,4.0988361260550889E-6,4.5738294466471946E-5,1.2653393545539282,null,{"$f":"SUM($G$6:$G$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.1297120715680391},8,{"$f":"H27/$H$30*Standard_mean","v":5.4271356783919602},3.771881614766964]
["Europe",5.0865338663120295E-5,4.2460889039784543E-6,5.5111427567098746E-5,{"$f":"D28/$D$30*Standard_mean","v":1.5246449173441889},null,{"$f":"SUM($G$6:$G$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.1866728926161292},8,{"$f":"H28/$H$30*Standard_mean","v":5.4271356783919602},3.9157746014241166]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Military_spending_subcomponent\"))","v":1.807352877386641E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Arms_exports\"))","v":-6.3574645614150377E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Security_ratifications\"))","v":7.3703703703703702}]
[]
["Weight",null,null,null,{"$f":"'Security 2003'!E32","v":0.5},null,{"$f":"'Security 2003'!G32","v":0.25},null,{"$f":"'Security 2003'!I32","v":0.25}]
[]
[]
["Arms exports to developing countries that are below average on voice and accountability and above average on military spending/GDP"]
[]
["Last arms exports year",null,2005]
["Arms exports discount rate",null,{"$f":"1-0.5^(1/5)","v":0.12944943670387588}]
[]
["Major conventional weapons, as % of exporter's real GDP, weighted by the distance of recipient's Voice and Accountability score from the average (0) and that of its military spending/GDP from the average (about 3%)"]
[null,"Government data publicly available?",1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,"Historical average, weighted"]
["Australia",0,null,null,null,null,null,null,-1.8427374184746615E-5,-1.3406507413402785E-5,-2.6947780013752143E-7,null,null,{"$f":"SUMPRODUCT(C42:M42,$C$66:$M$66)/SUM($C$66:$M$66)","v":-3.2484651269812485E-6}]
["Austria",1,null,null,-3.4539365477149883E-5,null,null,null,-2.6401622792153397E-4,-1.0921669752345977E-4,-1.4834379121275384E-4,-9.2309760780795254E-5,-6.5285383916729273E-4,{"$f":"SUMPRODUCT(C43:M43,$C$66:$M$66)/SUM($C$66:$M$66)","v":-1.7881644743840113E-4}]
["Belgium",1,null,null,null,null,null,-4.8593272985394302E-4,-9.8023284514150161E-5,-1.0668330599333951E-4,-7.3537888053094912E-4,-6.6207345570197865E-4,-5.6056267603120557E-5,{"$f":"SUMPRODUCT(C44:M44,$C$66:$M$66)/SUM($C$66:$M$66)","v":-2.5801592022957164E-4}]
["Canada",1,null,null,null,null,null,-1.4548032445385291E-4,-4.8890573089214154E-5,-3.3603042337527903E-5,-1.0929628612033244E-4,-2.1590540954268128E-4,-3.1483212771014312E-5,{"$f":"SUMPRODUCT(C45:M45,$C$66:$M$66)/SUM($C$66:$M$66)","v":-7.0363562824740159E-5}]
["Denmark",1,null,null,null,null,null,null,0,0,-7.0599512539390547E-7,-1.4929579327312835E-3,-9.5310184689921567E-5,{"$f":"SUMPRODUCT(C46:M46,$C$66:$M$66)/SUM($C$66:$M$66)","v":-2.3090572063366648E-4}]
["Finland",1,null,null,null,null,null,-1.1920396476648567E-4,-1.8179917235067086E-4,-3.5814266059642645E-4,-1.8730635626041891E-4,-1.6231876731399872E-5,-1.0745770074989673E-4,{"$f":"SUMPRODUCT(C47:M47,$C$66:$M$66)/SUM($C$66:$M$66)","v":-1.0983946961266859E-4}]
["France",1,-1.6327397384611683E-3,-2.2420718449071789E-3,-2.2336953076039093E-3,-6.0801222103241543E-5,-4.0119865048985568E-5,-1.033207301426871E-5,-1.4660838403473459E-3,-6.3463594618678489E-4,-1.0909298802460436E-3,-8.2598497740971912E-4,-9.722656025836125E-4,{"$f":"SUMPRODUCT(C48:M48,$C$66:$M$66)/SUM($C$66:$M$66)","v":-9.2879300084164904E-4}]
["Germany",1,-9.2204074264188007E-5,-5.6992377412408569E-5,-7.8044345848911603E-5,-6.0135334492480898E-6,-7.3460056664424219E-6,-2.3887010995491779E-5,-3.5712085085742705E-4,-1.5521525711822899E-4,-3.214123973698583E-4,-3.6226129353528354E-4,-5.4929965168838777E-4,{"$f":"SUMPRODUCT(C49:M49,$C$66:$M$66)/SUM($C$66:$M$66)","v":-2.4791652893452486E-4}]
["Greece",1,null,null,null,null,null,null,-3.8488941267507833E-5,0,-1.1183244938216153E-5,0,-2.848021026786256E-4,{"$f":"SUMPRODUCT(C50:M50,$C$66:$M$66)/SUM($C$66:$M$66)","v":-5.2183258996395733E-5}]
["Ireland",1,null,null,null,null,null,null,-1.5139359874404753E-5,-2.6951094841311955E-5,0,-5.6122503221922363E-6,0,{"$f":"SUMPRODUCT(C51:M51,$C$66:$M$66)/SUM($C$66:$M$66)","v":-5.1891664528941806E-6}]
["Italy",1,null,-5.912119160646006E-4,-6.0844411455293172E-5,null,null,null,-2.1619007623947478E-4,-3.8892508316292363E-4,-3.8392124325073885E-4,-7.0139589873223685E-5,-3.5236283547770655E-4,{"$f":"SUMPRODUCT(C52:M52,$C$66:$M$66)/SUM($C$66:$M$66)","v":-2.1096052324158344E-4}]
["Japan",1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(C53:M53,$C$66:$M$66)/SUM($C$66:$M$66)","v":0}]
["Netherlands",1,-6.0799262887375539E-4,-1.0810292105567153E-2,-9.4080116895720164E-4,-4.3301472435640174E-5,null,null,-4.5391722449308981E-5,-8.4136740719439028E-5,-7.0187765519552257E-4,-1.4256672039852736E-5,-1.9863314567679348E-5,{"$f":"SUMPRODUCT(C54:M54,$C$66:$M$66)/SUM($C$66:$M$66)","v":-6.9972485934038106E-4}]
["New Zealand",1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(C55:M55,$C$66:$M$66)/SUM($C$66:$M$66)","v":0}]
["Norway",1,null,null,null,null,null,null,-1.6410167434146477E-4,-1.0843826159939259E-4,-1.0463873804534497E-4,-4.2792371840721547E-4,-3.1064874279279039E-4,{"$f":"SUMPRODUCT(C56:M56,$C$66:$M$66)/SUM($C$66:$M$66)","v":-1.5359185688534156E-4}]
["Portugal",1,null,null,null,null,null,null,-2.8561707616394838E-5,-5.0338715881815476E-7,-2.2554929592583472E-4,-9.6885161925451785E-5,-1.7507148658966458E-5,{"$f":"SUMPRODUCT(C57:M57,$C$66:$M$66)/SUM($C$66:$M$66)","v":-4.7904136884830383E-5}]
["Spain",1,null,null,null,null,null,null,-3.079498875926854E-4,-8.8032265524323123E-5,-3.7914752800285355E-4,-3.5647688187080885E-4,-1.073539562274226E-3,{"$f":"SUMPRODUCT(C58:M58,$C$66:$M$66)/SUM($C$66:$M$66)","v":-3.1539285045703168E-4}]
["Sweden",1,-7.9570884192840677E-4,-2.6277991985303948E-4,null,null,null,null,-6.2541305468296989E-5,-5.5298100402823474E-6,-1.4438250630568657E-5,-8.0312830610806155E-6,-3.2527996012803689E-5,{"$f":"SUMPRODUCT(C59:M59,$C$66:$M$66)/SUM($C$66:$M$66)","v":-6.0297081390463734E-5}]
["Switzerland",1,null,null,null,null,null,-1.2704122994672323E-3,null,-1.3566484029792976E-4,-1.2887998508814835E-4,-1.7426391258303108E-4,-9.9960637713551872E-5,{"$f":"SUMPRODUCT(C60:M60,$C$66:$M$66)/SUM($C$66:$M$66)","v":-1.7771206959440395E-4}]
["United Kingdom",1,-3.3560176930647408E-3,-2.8953993756921869E-3,-2.108364004586171E-3,-3.2000775850284742E-4,-3.1773846975493235E-4,-2.6245216061250159E-3,-4.2981496730075776E-4,-1.208006444693496E-3,-4.4194922363204004E-4,-1.5139501403197205E-3,-2.2807403121001182E-3,{"$f":"SUMPRODUCT(C61:M61,$C$66:$M$66)/SUM($C$66:$M$66)","v":-1.4751246825003511E-3}]
["United States",1,-4.7342873652931328E-3,-2.4190298578682448E-3,-2.2027404641157366E-3,-1.8538468019302229E-3,-8.6382281394380275E-4,-1.6397762740097107E-3,-1.1773203314854939E-3,-2.2885563003824049E-3,-1.1636937765816572E-3,-1.7446795254859651E-3,-4.5778064096598375E-3,{"$f":"SUMPRODUCT(C62:M62,$C$66:$M$66)/SUM($C$66:$M$66)","v":-2.2614840232242522E-3}]
["EU",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N$42:N$62*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A63&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A63&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-3.6495507572127173E-4}]
["Europe",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N$42:N$62*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-3.5771254769722464E-4}]
[]
["Discount multipler",null,{"$f":"(1-Arms_exports_discount_rate)^(Last_arms_exports_year-C41)","v":0.24999999999999994},0.28717458874925866,0.32987697769322349,0.37892914162759944,0.43527528164806201,0.49999999999999994,0.57434917749851744,0.6597539553864471,0.75785828325519899,0.87055056329612412,1]
[]
[]
["Protecting sea lanes, 2007"]
[]
[null,"Major ships in navy",null,null,null,null,null,null,"Ships devoted to sea lanes protection",null,"Of which, estimated for sea lanes ($ million)"]
[null,"Submarines","Principal surface combatants","Mine warfare","Amphibious","Logistics","Patrol & coastal combatants","Total ",null,"Naval budget, 2007 ($ million)",null,"GDP ($ billion)","Total contribution/ GDP",{"$f":"\"Of which, allocated to \"&Region","v":"Of which, allocated to MNA"}]
["Australia",6,12,8,3,15,1,{"$f":"SUM(B73:G73)","v":45},1,3790,{"$f":"I73/H73*J73","v":84.222222222222229},972,{"$f":"K73/L73/1000","v":8.6648376771833569E-5},{"$f":"M73/$M$112*Query_from_CDI_1","v":1.6133772688266252E-6}]
["Austria",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Belgium",null,2,6,null,2,1,{"$f":"SUM(B75:G75)","v":11},1,188,{"$f":"I75/H75*J75","v":17.09090909090909},464,{"$f":"K75/L75/1000","v":3.6833855799373036E-5},6.8583980316713647E-7]
["Canada",4,15,12,null,10,null,41,3,3145,230.12195121951217,1568,1.4676144848183172E-4,2.7326719061819372E-6]
["Denmark",null,3,8,null,12,19,42,3,913,65.214285714285708,328,1.9882404181184669E-4,3.7020680768222072E-6]
["Finland",null,null,6,7,25,12,50,1,285,5.7,1568,3.6352040816326534E-6,6.7686849440881705E-8]
["France",10,35,21,8,16,20,110,12,8435,920.18181818181813,2667,3.4502505368647101E-4,6.4243047536741394E-6]
["Germany",12,17,15,3,23,10,80,9,4438,499.27500000000003,3443,1.4501161777519605E-4,2.7000903715755264E-6]
["Greece",9,17,8,5,18,40,97,7,946,68.268041237113394,376,1.8156393946040797E-4,3.3806880599205601E-6]
["Ireland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Italy",7,25,12,3,17,14,{"$f":"SUM(B83:G83)","v":78},6,3683,{"$f":"I83/H83*J83","v":283.30769230769232},2221,{"$f":"K83/L83/1000","v":1.2755861877878987E-4},2.3751186536655271E-6]
["Japan",16,53,31,5,18,9,132,2,10733,162.62121212121212,4655,3.4934739446017636E-5,6.5047859653508662E-7]
["Netherlands",4,8,10,2,6,null,30,4,2405,320.66666666666669,809,3.9637412443345698E-4,7.3804152615109996E-6]
["New Zealand",null,2,null,null,4,6,12,1,283,23.583333333333332,135,1.7469135802469134E-4,3.2527218235103537E-6]
["Norway",6,5,6,null,8,7,32,6,1225,229.6875,422,5.4428317535545022E-4,1.0134455319752867E-5]
["Portugal",1,12,null,1,7,17,38,1,700,18.421052631578945,230,8.0091533180778028E-5,1.4912900145793036E-6]
["Spain",4,12,7,3,15,31,72,3,3165,131.875,1506,8.7566401062417009E-5,1.6304707168269051E-6]
["Sweden",5,5,12,17,12,18,69,1,907,13.144927536231885,453,2.9017500079982083E-5,5.4030065849353814E-7]
["Switzerland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["United Kingdom",13,28,16,8,18,24,{"$f":"SUM(B92:G92)","v":107},17,8633,{"$f":"I92/H92*J92","v":1371.5981308411215},2810,{"$f":"K92/L92/1000","v":4.8811321382246313E-4},9.0885806882312526E-6]
["United States",71,106,9,32,45,16,{"$f":"SUM(B93:G93)","v":279},47,131000,{"$f":"I93/H93*J93","v":22068.10035842294},13769,{"$f":"K93/L93/1000","v":1.6027380607468182E-3},2.9842695863781554E-5]
["EU",{"$f":"SUM(B$73:B$93*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":65},{"$f":"SUM(C$73:C$93*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":164},{"$f":"SUM(D$73:D$93*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":121},{"$f":"SUM(E$73:E$93*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":57},{"$f":"SUM(F$73:F$93*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":171},{"$f":"SUM(G$73:G$93*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":206},{"$f":"SUM(H$73:H$93*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":784},{"$f":"SUM(I$73:I$93*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":65},{"$f":"SUM(J$73:J$93*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":34698},{"$f":"SUM(K$73:K$93*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":3714.7435242074175},{"$f":"SUM(L$73:L$93*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":16875},{"$f":"K94/L94/1000","v":2.2013294958266177E-4},{"$f":"M94/$M$112*Query_from_CDI_1","v":4.0988361260550889E-6}]
["Europe",{"$f":"SUM(B$73:B$93*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A95&\"_countries\"))","v":71},{"$f":"SUM(C$73:C$93*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A95&\"_countries\"))","v":169},{"$f":"SUM(D$73:D$93*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A95&\"_countries\"))","v":127},{"$f":"SUM(E$73:E$93*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A95&\"_countries\"))","v":57},{"$f":"SUM(F$73:F$93*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A95&\"_countries\"))","v":179},{"$f":"SUM(G$73:G$93*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A95&\"_countries\"))","v":213},{"$f":"SUM(H$73:H$93*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A95&\"_countries\"))","v":816},{"$f":"SUM(I$73:I$93*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A95&\"_countries\"))","v":71},{"$f":"SUM(J$73:J$93*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A95&\"_countries\"))","v":35923},{"$f":"SUM(K$73:K$93*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A95&\"_countries\"))","v":3944.4310242074175},{"$f":"SUM(L$73:L$93*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A95&\"_countries\"))","v":17297},{"$f":"K95/L95/1000","v":2.2804133804748902E-4},{"$f":"M95/$M$112*Query_from_CDI_1","v":4.2460889039784543E-6}]
[]
["Source: Mark Stoker and Jason Alderwick"]
[]
[]
[]
["Contributions to peacekeeping and forcible humanitarian interventions"]
[null,"Financial equivalent of contributions to peacekeeping and humanitarian interventions, average % of GDP"]
[null,"U.N. Peacekeeping Operations",null,null,null,"Non-U.N. PKO and humanitarian interventions",null,null,"Total"]
[null,"Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total cost of personnel contributions ","Financial contributions ","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total"]
["Australia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A105)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.4078957393657765E-6},{"$f":"SUM(($A$135:$A$155=$A105)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":5.0443676795479445E-6},{"$f":"C105+B105","v":7.4522634189137206E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A105)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.3337474361235973E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A105)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.2671164425098453E-6},{"$f":"SUM(($A$163:$A$183=$A105)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.0027717148241578E-5},{"$f":"F105+G105","v":1.5294833590751425E-5},{"$f":"D105+E105+H105","v":2.8080844445788742E-5},null,"Last data year",null,{"$f":"CDI_year-1","v":2006}]
["Austria",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.9296264084864073E-4},{"$f":"SUM(($A$135:$A$155=$A106)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":6.5017277247726788E-5},2.5797991809636752E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.5622509741746752E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A106)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.6454216907054217E-4]
["Belgium",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.9330223910481566E-6},{"$f":"SUM(($A$135:$A$155=$A107)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.0802872312802014E-5},2.6735894703850172E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.1661377091119104E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A107)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,3.2902032412962083E-5]
["Canada",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.2489777811511201E-5},{"$f":"SUM(($A$135:$A$155=$A108)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.5345908640515469E-5},4.7835686452026669E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.4254721473632618E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.7528962640494973E-6},{"$f":"SUM(($A$163:$A$183=$A108)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":5.2124027704643265E-6},8.9652990345138238E-6,6.2226457633903751E-5,null,"Max weight",null,{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year)","v":2.4622888266898331}]
["Denmark",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.7639872996529109E-5},{"$f":"SUM(($A$135:$A$155=$A109)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.1077109331254518E-5},3.8716982327783624E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.9677828477701528E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A109)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,4.4684765175553779E-5,null,"Sum of weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1),Last_year-'Humanitarian interventions data'!First_year+1)","v":22.835958634669463}]
["Finland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.6093497207740635E-4},{"$f":"SUM(($A$135:$A$155=$A110)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.3446101171378169E-4},3.9539598379118805E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.7325521450778816E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A110)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,4.0112853593626591E-4,null,"Sum of fin. contrib. weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1)/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^('Humanitarian interventions data'!First_financial_contrib._year-'Humanitarian interventions data'!First_year),Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1)","v":17.064834493018317}]
["France",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.1794531721215907E-5},{"$f":"SUM(($A$135:$A$155=$A111)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.7897274569785371E-5},6.9691806291001285E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.3865238386654026E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.3313293420016727E-6},{"$f":"SUM(($A$163:$A$183=$A111)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.5195580419635165E-6},2.8508873839651891E-6,7.9929217513631875E-5]
["Germany",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4338752110289579E-6},{"$f":"SUM(($A$135:$A$155=$A112)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.0203357095444359E-5},1.1637232306473317E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.8920914024551442E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.7894910370642328E-7},{"$f":"SUM(($A$163:$A$183=$A112)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.4967158357565056E-6},1.7756649394629289E-6,2.0304988648391392E-5,null,"World merchandise trade (×2), 2006",null,21266143641600]
["Greece",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.1333836097844976E-6},{"$f":"SUM(($A$135:$A$155=$A113)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":7.9188774417628797E-6},1.2052261051547377E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":4.3969232680457418E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A113)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.6449184319593118E-5,null,{"$f":"\"Of which, \"&Region&\" (imports+exports)\"","v":"Of which, MNA (imports+exports)"},null,395971788800]
["Ireland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.0739916186935762E-4},{"$f":"SUM(($A$135:$A$155=$A114)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.7474035745848241E-4},5.8213951932784003E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.5299113953319901E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A114)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,5.8566943072317201E-4]
["Italy",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.5492313995964507E-6},{"$f":"SUM(($A$135:$A$155=$A115)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.9984230847631472E-5},4.7533462247227922E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.2252864480761587E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.233533863668275E-6},{"$f":"SUM(($A$163:$A$183=$A115)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":7.0138329167759407E-6},1.1247366780444215E-5,6.5006115475748288E-5]
["Japan",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.5356225293044287E-7},{"$f":"SUM(($A$135:$A$155=$A116)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.1079433889117709E-6},1.9615056418422136E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.9228955013751855E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A116)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,8.8844011432173999E-6]
["Netherlands",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.23415494314916E-6},{"$f":"SUM(($A$135:$A$155=$A117)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":5.8159999041593171E-6},9.0501548473084779E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.7185048166738156E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.8215100304156154E-6},{"$f":"SUM(($A$163:$A$183=$A117)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.2492974924370565E-5},1.431448495478618E-5,2.9083144618768474E-5]
["New Zealand",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.1967149408058823E-6},{"$f":"SUM(($A$135:$A$155=$A118)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":9.3907108792568305E-6},1.8587425820062713E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.5141325008753611E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.6832986903898538E-5},{"$f":"SUM(($A$163:$A$183=$A118)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":3.3299278873518253E-5},7.0132265777416797E-5,9.4233824098354868E-5]
["Norway",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.13188901091206E-4},{"$f":"SUM(($A$135:$A$155=$A119)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.1084943058878802E-4},5.2403833167999402E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":2.9612685189738514E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.0233063634761505E-6},{"$f":"SUM(($A$163:$A$183=$A119)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.3827179657344397E-6},5.4060243292105902E-6,5.3240562452817853E-4]
["Portugal",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.3053392058114756E-6},{"$f":"SUM(($A$135:$A$155=$A120)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":6.6736051612903582E-6},7.9789443671018342E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":4.9526494104340181E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A120)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.2931593777535853E-5]
["Spain",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.7300694141714377E-6},{"$f":"SUM(($A$135:$A$155=$A121)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.8354935601134538E-5},2.2085005015305977E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":4.7737219076596672E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A121)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.6858726922965645E-5]
["Sweden",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.2345765289547618E-5},{"$f":"SUM(($A$135:$A$155=$A122)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.3338381096397059E-5},6.568414638594467E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.2176938893696657E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A122)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,7.090184027531434E-5]
["Switzerland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.8722952235472861E-6},{"$f":"SUM(($A$135:$A$155=$A123)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.132481879132676E-5},2.5197114014874046E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.4262769563815016E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A123)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.6623390971255546E-5]
["United Kingdom",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.9292912005395519E-7},{"$f":"SUM(($A$135:$A$155=$A124)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.0001119368510518E-6},1.5930410569050069E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.9840104142806962E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.2353406490692947E-6},{"$f":"SUM(($A$163:$A$183=$A124)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.621114991519445E-5},2.2446490564263746E-5,3.002354203544945E-5]
["United States",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.3982831280208958E-7},{"$f":"SUM(($A$135:$A$155=$A125)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.1155727618740169E-7},3.5138558898949124E-7,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":4.1265807031701744E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4359017621144414E-5},{"$f":"SUM(($A$163:$A$183=$A125)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.079492787158744E-5},3.5153945492731858E-5,3.9631911784891526E-5]
["EU",{"$f":"SUM(B$105:B$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.47646500982169E-5},{"$f":"SUM(C$105:C$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.6355566843771589E-5},{"$f":"SUM(D$105:D$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.1120216941988483E-5},{"$f":"SUM(E$105:E$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.4862138490654865E-6},{"$f":"SUM(F$105:F$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.3832974079197346E-6},{"$f":"SUM(G$105:G$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.6497301414431388E-6},{"$f":"SUM(H$105:H$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.0330275493628738E-6},{"$f":"SUM(I$105:I$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.1639458340416855E-5}]
["Europe",{"$f":"SUM(B$105:B$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.8367916817444417E-5},{"$f":"SUM(C$105:C$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.225970480632342E-5},{"$f":"SUM(D$105:D$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.062762162376783E-5},{"$f":"SUM(E$105:E$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.3298520422252209E-6},{"$f":"SUM(F$105:F$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.3790386837884514E-6},{"$f":"SUM(G$105:G$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.5288263133387798E-6},{"$f":"SUM(H$105:H$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.907864997127232E-6},{"$f":"SUM(I$105:I$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.0865338663120295E-5}]
[]
[]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
["Australia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.0200277252773248E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.7277063707396489E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.5827011461639344E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.7905929726483772E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.3501567372706091E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.9516756688533005E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":8.5472883057189533E-8},{"$f":"SUM(C135:H135)","v":4.4490439268550166E-4},{"$f":"B135","v":4.0200277252773248E-4},{"$f":"IF($I135,C135/$I135*$B135,0)","v":5.1753902166790846E-6},5.0443676795479445E-6,3.4250704411587273E-5,3.9306761139334736E-7,3.5706201177751966E-4,7.7230831005118469E-8]
["Austria",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.0636904456612404E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.9321152368406457E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":8.8475706195699543E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.8077303432192592E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.7479600325459195E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.4442504353852551E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.3236800405570696E-6},1.4474731538652216E-4,1.0636904456612404E-4,3.6244153063001219E-5,6.5017277247726788E-5,2.7981495718392105E-6,2.7542267479666818E-7,1.0613221980381031E-6,9.7271981072205757E-7]
["Belgium",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.1764619064500661E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1659765062143261E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.2199001336482114E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.2629674760469025E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":5.6803833045615448E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.0019347418772475E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.8209455852302763E-4,1.1764619064500661E-4,7.5330474150518069E-5,2.0802872312802014E-5,2.1081118341431666E-5,3.6699364473356861E-7,6.4732195521284543E-8,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.5528246032713959E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.1383503918816256E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.5750405270014794E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.9904738607571282E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.8231514103900063E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.7446884539270248E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":7.2856538952526185E-5},3.6007592169858406E-4,2.5528246032713959E-4,1.5160229167947477E-4,2.5345908640515469E-5,1.4111831249196747E-5,2.001525218683427E-7,1.2369290313048879E-5,5.1652985923035418E-5]
["Denmark",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.778239384597369E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.5858479966492906E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.2602698964316413E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.7145252275868211E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.8972514422685547E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.941342940199895E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.0517134528758212E-4,3.778239384597369E-4,3.3438179391742775E-4,2.1077109331254518E-5,1.5988017948693845E-5,4.5667070217718111E-6,1.8103102405889957E-6,0]
["Finland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.7182281009630993E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2020860019580646E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.9176174648556039E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":7.2782061109668956E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.9080458550867204E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.8766045364612252E-4,2.7182281009630993E-4,8.4288813046676822E-5,1.3446101171378169E-4,5.103389883945014E-5,2.0390864964012698E-6,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.1748078711034946E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.7960764815493432E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":7.0428411770657675E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.4040671037260663E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.7604313098264608E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":8.1038824172801982E-6},3.1978492647839746E-4,2.1748078711034946E-4,1.2214838617295658E-4,4.7897274569785371E-5,1.6349688890660159E-5,0,2.5574112267943551E-5,5.5113252090038001E-6]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.2228968455294932E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.5798045283837485E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.4852457708393498E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.3453283524517374E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":6.4857893923115703E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.6968385698199671E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":4.8428440009468038E-8},4.6913911420500909E-5,3.2228968455294932E-5,1.0852957847501577E-5,1.0203357095444359E-5,9.2421509356889188E-6,4.4556144521591082E-8,1.8526770112322986E-6,3.3269420906188497E-8]
["Greece",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.5624087886969039E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.7132903491365139E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.0854462680095113E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.8482974308039845E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.1416050460035611E-5,1.5624087886969039E-5,2.7090324088004771E-6,7.9188774417628797E-6,4.9961780364056823E-6,0,0,0]
["Ireland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.2624263365373194E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.1604461295214595E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.8100062382997395E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.7951555215534553E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.139134304315E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.120021750672337E-6},5.2463200207435645E-4,3.2624263365373194E-4,2.587175195380444E-5,1.7474035745848241E-4,1.1163182246870111E-4,0,1.3302215770662401E-5,6.9648600208154774E-7]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.3288858789755091E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.8170040577117563E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.9704464223204925E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.0900298794549189E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":5.9766651353924911E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.2403587535000964E-7},6.6243469464355122E-5,5.3288858789755091E-5,3.8749879965028481E-6,3.9984230847631472E-5,8.7686301446126118E-6,4.8078650923463289E-7,0,1.8022329177353662E-7]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.8956764008152014E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.4109840821974729E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.1870529664651989E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":8.4240279697597768E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.7939764185452828E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.0310318357113753E-5,1.8956764008152014E-5,3.1836635519370227E-7,1.1079433889117709E-6,7.8626197488861762E-7,0,1.6744192289157922E-5,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.8401272035602547E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.2441628269075342E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":7.6151474110745739E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.8854516056211001E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.0133729953450287E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.9647243951845331E-5},3.7187048964438721E-4,2.8401272035602547E-4,1.7139590452616523E-4,5.8159999041593171E-6,1.4399965969985033E-5,0,7.7395445231081292E-5,1.5005404724634575E-5]
["New Zealand",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":7.608466876656702E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1793488288611624E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.1187798986602297E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.6873993068902428E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.3699345697880356E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":7.4785926198716636E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.2230556032399765E-6},9.0644892710181537E-4,7.608466876656702E-4,9.8991087441666146E-5,9.3907108792568305E-6,2.2557242884273299E-5,1.1498829648069582E-6,6.2773116643461541E-4,1.0265970610515721E-6]
["Norway",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.8499776363313461E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.5096293464306863E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.3301295722606126E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.2177806902552377E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.0674768656401728E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.9957504307689669E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":6.2109489477034182E-7},7.3383802096286177E-4,6.8499776363313461E-4,3.2760475538346444E-4,3.1084943058878802E-4,3.9370682054999065E-5,2.863322331272659E-6,3.7298150694366863E-6,5.7975820517368977E-7]
["Portugal",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.489096624021588E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2496654766782263E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":8.3037569478200285E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.1251395754186239E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.3689509909733962E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":7.6355556013684032E-7},3.0971046212626498E-4,2.489096624021588E-4,1.0043374375541679E-5,6.6736051612903582E-6,4.1189979593305047E-5,0,1.9038904509788656E-4,6.1365817413513346E-7]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.5673723153801993E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":8.8400317561004112E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.8619172350995372E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.1062972975420203E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":8.7664205908338647E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.6676297919587242E-5},5.5622773815520616E-5,3.5673723153801993E-5,5.6695634522625877E-6,1.8354935601134538E-5,3.916280047625748E-7,0,5.622352855763806E-7,1.0695360810065909E-5]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.2141721492541228E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.8682780927288263E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":8.2575286253817743E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.428967917890592E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.1711869542945717E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.6753861563645294E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":7.3339390688071062E-7},4.2187985433329937E-4,2.2141721492541228E-4,9.8053729693232857E-5,4.3338381096397059E-5,7.4997204381116266E-5,2.1891839320288172E-6,2.4538052026186832E-6,3.8491062001861704E-7]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.994703613134607E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.3045843841580819E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.1663386518369644E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.6164745781644925E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.8358802134211559E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},7.1057564162937511E-5,6.994703613134607E-5,3.2529384596939134E-5,2.132481879132676E-5,1.5912113939763843E-5,1.8071880331632844E-7,0,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.664451341779775E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.642158993906945E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.0559533202919386E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.6312172821589703E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":8.7769921710174528E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":5.2338516859789498E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.8690564714026525E-4,3.664451341779775E-4,3.4495527555220863E-4,1.0001119368510518E-6,1.5449545393103974E-5,8.3128434479053897E-8,4.9570728613348076E-6,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.5123101347355071E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.0534468118918526E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.0197072652209394E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.3132081855758134E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.1943444104331751E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.4970832120198599E-5},5.0133697231830528E-5,3.5123101347355071E-5,7.3803292358485091E-6,2.1155727618740169E-7,9.200188044952502E-6,0,8.3674418779266567E-7,1.7494282602573994E-5]
["EU",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.1653683275771947E-4},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":9.3451903460965474E-5},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.3568952517347093E-5},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.640794636132566E-5},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.4606326246205239E-7},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.7073432699454458E-6},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.5055103468099583E-6},1.4298771921885569E-4,1.1653683275771947E-4,7.6164504924035076E-5,1.9208999855328211E-5,1.3372687608792131E-5,2.820460159896921E-7,5.4665711514836977E-6,2.0420232020906594E-6]
["Europe",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.2645480771284728E-4},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":9.6910268451533456E-5},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.9585224447492481E-5},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.6906744749187583E-5},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.9513810191771649E-7},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.4776396893293263E-6},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.4026199074011849E-6},1.5267763534686175E-4,1.2645480771284728E-4,8.026564817170498E-5,2.4503876158087155E-5,1.4002962198436032E-5,3.2727198442984888E-7,5.3650862451878072E-6,1.989962955001456E-6]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to non-UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
["Australia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.291969717357139E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.0436314992600956E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.0875391843176523E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.2859454683163776E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},{"$f":"SUM(C163:H163)","v":1.4011840100855637E-3},{"$f":"B163","v":1.291969717357139E-3},{"$f":"IF($I163,C163/$I163*$B163,0)","v":9.6228638310091484E-5},1.0027717148241578E-5,0,0,1.185713361898806E-3,0]
["Austria",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.4219183754243418E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.4219183754243418E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.4219183754243418E-4,1.4219183754243418E-4,1.4219183754243418E-4,0,0,0,0,0]
["Belgium",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.9995145845908321E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.9995145845908321E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.0278941659561092E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.0055424787567883E-4,2.9995145845908321E-4,2.9934987799256339E-4,0,6.0158046651978311E-7,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.4080068223789821E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.3553793222353041E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.2627500143676597E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.2577483818295239E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.4505843061972756E-4,4.4080068223789821E-4,4.3137126376256485E-4,5.2124027704643265E-6,4.2170157048690446E-6,0,0,0]
["Denmark",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.79347221870248E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.79347221870248E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.79347221870248E-4,5.79347221870248E-4,5.79347221870248E-4,0,0,0,0,0]
["Finland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.4523641501124798E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.4523641501124798E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.4523641501124798E-4,3.4523641501124798E-4,3.4523641501124798E-4,0,0,0,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.9457428043923055E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.3569638991075067E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.5242412070119498E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.8877890528479814E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.9609852164624242E-4,4.9457428043923055E-4,4.3435773163568765E-4,1.5195580419635165E-6,5.8696990761579408E-5,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.1927745583987065E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.1927745583987065E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.7301216470755751E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.8059699397028738E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.6906727688397494E-4,3.1927745583987065E-4,2.7620463853701992E-4,1.4967158357565056E-6,4.1576101467094224E-5,0,0,0]
["Greece",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.2789054403696062E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.2789054403696062E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.2789054403696062E-4,3.2789054403696062E-4,3.2789054403696062E-4,0,0,0,0,0]
["Ireland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.142148874523888E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1297342128442807E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.2414661679607481E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.1382205598691602E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.1462870950837573E-4,1.142148874523888E-4,1.1256557499820267E-4,0,1.23698434063959E-6,0,4.1232811354652998E-7,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.7944138992271845E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.7387080832020817E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":7.039854076749647E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.0944413524174269E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.812201065321996E-4,4.7944138992271845E-4,4.7211925665795233E-4,7.0138329167759407E-6,3.0830034799015125E-7,0,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.7119933602425214E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.7119933602425214E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.2804351926742239E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.4323161274748433E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.8543600407846928E-4,5.7119933602425214E-4,5.573088761223761E-4,1.2492974924370565E-5,1.3974849775054131E-6,0,0,0]
["New Zealand",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.9983287934006705E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.5460851455033659E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.5618298814488937E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.49634614473178E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.2071376474270062E-4,2.9983287934006705E-4,3.3152082524874348E-5,3.3299278873518253E-5,0,0,2.3338151794167442E-4,0]
["Norway",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.6060855599987356E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.5822583803413907E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.3827179657344397E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.6060855599987356E-4,6.6060855599987356E-4,6.5822583803413907E-4,2.3827179657344397E-6,0,0,0,0]
["Portugal",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.2749005409272851E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.2749005409272851E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.9318944735744561E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.4680899882847306E-4,2.2749005409272851E-4,2.0968329743551562E-4,0,1.7806756657212898E-5,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.5131260356863468E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.5131260356863468E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":9.7736227818635614E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.6108622635049825E-4,1.5131260356863468E-4,1.421319781177429E-4,0,9.1806254508917754E-6,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.6728886021806671E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.6728886021806671E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.1426306361898885E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.6943149085425658E-4,3.6728886021806671E-4,3.6515865642191832E-4,0,0,0,2.1302037961483864E-6,0]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.9058358391538284E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.9058358391538284E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.0954378300691114E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.0153796221607393E-4,5.9058358391538284E-4,5.7982869161805645E-4,0,0,0,1.0754892297326377E-5,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":9.9384392541585517E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":9.8275501132474375E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.1601789168247754E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.1996670865269141E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.3243235091456827E-3,9.9384392541585517E-4,7.3751246687990622E-4,1.621114991519445E-5,2.4012030862075463E-4,0,0,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":8.1514171743241504E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.8417546975126623E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.2311071404704485E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.5525740504076899E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.9481982356264128E-4},1.2665637697593809E-3,8.1514171743241504E-4,5.0468373913999966E-4,2.079492787158744E-5,1.6427989217771712E-4,0,0,1.2538315824311088E-4]
["EU",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.336723745332201E-4},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.3062462930204548E-4},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.6069246581908774E-6},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.432645969187607E-5},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.0966995992794269E-8},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},4.9961898064810521E-4,4.336723745332201E-4,3.7378484956607097E-4,3.9988391818533648E-6,5.5835766054572055E-5,0,5.2919730723710403E-8,0]
["Europe",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.4225137387011169E-4},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.3929688607019616E-4},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.442061290542147E-6},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.1372241401760541E-5},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.4649849294455881E-7},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},5.0545768725544337E-4,4.4225137387011169E-4,3.8436382767529856E-4,3.8865918119169922E-6,5.3697784724164275E-5,0,3.0316965873191213E-7,0]
[]
[]
["Security regime reference year:",null,{"$f":"CDI_year-1","v":2006}]
[]
[null,"Non-Proliferation Treaty","Comprehensive Nuclear Test Ban Treaty","Chemical Weapons Convention","Biological Weapons Convention","Mine Ban Treaty","Convention on Certain Chemical Weapons","Convention on Cluster Munitions","International Criminal Court","Total"]
["Australia",{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B191:I191)","v":7}]
["Austria",{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B192:I192)","v":7}]
["Belgium",{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Canada",{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Denmark",{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Finland",{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["France",{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Germany",{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Greece",{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Ireland",{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Italy",{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Japan",{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},6]
["Netherlands",{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["New Zealand",{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Norway",{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Portugal",{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Spain",{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Sweden",{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Switzerland",{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United Kingdom",{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United States",{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["EU",{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},8]
["Europe",{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},8]

{"sheet":"Security 2006","index":76,"n_rows":213,"n_cols":18,"rows_kept":213,"cut":false,"hidden":false,"merged":[[3,1,3,4],[3,5,3,6],[3,9,4,9],[39,0,39,9],[69,1,69,7],[69,8,70,8],[132,10,132,15],[160,10,160,15],[69,10,70,10],[72,15,72,16],[95,0,95,2],[101,1,101,8],[102,1,102,4],[102,5,102,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Security"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2006}]
[]
[]
[null,"Military spending (% of GDP)",null,null,null,"Arms exports",null,"Participation in security regimes",null,"Overall score"]
[null,"Peacekeeping & humanitarian interventions","Sea lanes protection","Total","Score","Weighted exports/GDP","Score","Ratifications","Score"]
["Australia",{"$f":"I105","v":2.73235311113922E-5},{"$f":"N72","v":1.4503956074360693E-6},{"$f":"C6+B6","v":2.877392671882827E-5},{"$f":"D6/$D$30*Standard_mean","v":0.79602403821754497},{"$f":"M42","v":-3.8925203545110441E-6},{"$f":"(2-F6/$F$30)*Standard_mean*B42","v":0},{"$f":"J191","v":7},{"$f":"H6/$H$30*Standard_mean","v":4.7487437185929648},{"$f":"E6*$E$32+G6*$G$32+I6*$I$32","v":1.5851979487570138}]
["Austria",2.741871773291897E-4,0,2.741871773291897E-4,7.5853249456645466,-8.4831673628839411E-5,9.332818352274403,{"$f":"J192","v":7},4.7487437185929648,{"$f":"E7*$E$32+G7*$G$32+I7*$I$32","v":7.3130529905491155}]
["Belgium",1.0169057766569311E-5,6.1655699329511783E-7,1.078561475986443E-5,0.29838154172360609,-2.9805734439133951E-4,7.6558473782117451,7,4.7487437185929648,3.2503385450629807]
["Canada",6.7184248687487581E-5,2.4566202870657576E-6,6.9640868974553343E-5,1.926598558751051,-7.8072154951004048E-5,9.3859804156452356,7,4.7487437185929648,4.4969803129350758]
["Denmark",4.0475225761754914E-5,3.3280890841838393E-6,4.380331484593875E-5,1.2118085901762738,-2.5778949815336813E-4,7.9725447490658947,7,4.7487437185929648,3.7862264120028515]
["Finland",4.3809044933954379E-4,6.0849195663727365E-8,4.3815129853520753E-4,12.121354496327152,-1.1031168976183838E-4,9.1324238719996469,6,4.0703517587939695,9.3613711558619794]
["France",4.7127028482127597E-5,5.7753282977243487E-6,5.2902356779851949E-5,1.4635314841323797,-9.2017392835302091E-4,2.7630431954133492,7,4.7487437185929648,2.6097124705677683]
["Germany",1.0181552151931125E-5,2.427330104546307E-6,1.2608882256477432E-5,0.34882181598950851,-1.881629628313663E-4,8.5201414729594251,7,4.7487437185929648,3.4916322058828522]
["Greece",7.2595436658695064E-6,3.0391745359015985E-6,1.0298718201771105E-5,0.28491166087783126,-6.0632064672490511E-6,9.9523142723905362,7,4.7487437185929648,3.8177203281847909]
["Ireland",6.4375255769629793E-4,0,6.4375255769629793E-4,17.809265853692558,-6.2179938066957327E-6,9.9510969054830909,7,4.7487437185929648,12.579593082865292]
["Italy",2.5694909441863531E-5,2.1351866850840941E-6,2.7830096126947625E-5,0.76991318284199195,-1.8292546827853196E-4,8.5613331658287954,7,4.7487437185929648,3.7124758125264359]
["Japan",9.1907330259306755E-6,5.8476793827138814E-7,9.7755009642020643E-6,0.27043697682151152,0,10,6,4.0703517587939695,3.6528064281092485]
["Netherlands",2.7635334063064634E-5,6.6348535356115767E-6,3.4270187598676213E-5,0.94807682626509315,-8.3451725045163947E-4,3.4367133124380835,7,4.7487437185929648,2.5204026708903084]
["New Zealand",1.0084127122195942E-4,2.9241353130393148E-6,1.0376540653499873E-4,2.8706460103419125,0,10,7,4.7487437185929648,5.1225089348191979]
["Norway",5.7873754748350012E-4,9.1106833866680849E-6,5.8784823087016823E-4,16.262685561443124,-1.2245305611814872E-4,9.0369348115493615,7,4.7487437185929648,11.577762413257144]
["Portugal",5.2888810775145473E-6,1.3406414781907574E-6,6.6295225557053044E-6,0.18340421061799855,-5.3930779746230658E-5,9.5758467921823005,7,4.7487437185929648,3.672849733002816]
["Spain",5.489710498465364E-6,1.4657622934397553E-6,6.9554727919051189E-6,0.19242154863422276,-1.650792919321944E-4,8.701689247832384,7,4.7487437185929648,3.4588190159234484]
["Sweden",7.650245813896781E-5,4.8572005873355042E-7,7.6988178197701362E-5,2.1298601717729619,-6.5802704477704082E-5,9.4824768282856322,7,4.7487437185929648,4.6227352226061305]
["Switzerland",2.8145803219223706E-5,0,2.8145803219223706E-5,0.77864714664690704,-1.9312741628686628E-4,8.4810971856689346,7,4.7487437185929648,3.6967837993889283]
["United Kingdom",3.2434566003236821E-5,8.1704619017137342E-6,4.0605027904950555E-5,1.1233287205004421,-1.3153997239918364E-3,-0.34531699929017057,7,4.7487437185929648,1.6625210400759196]
["United States",4.2602880134516791E-5,2.6828018363218069E-5,6.9430898497734863E-5,1.920789773996131,-1.8022395852165479E-3,-4.1742007981827207,4,2.7135678391959801,0.59523664725138037]
["EU",3.2672838434466449E-5,{"$f":"N94","v":3.8171535040854618E-6},3.648999193855191E-5,1.0094872007317952,null,{"$f":"SUM($G$6:$G$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.6365488171990501},8,{"$f":"H27/$H$30*Standard_mean","v":5.4271356783919602},3.77066472426365]
["Europe",4.3258890169286669E-5,0,4.3258890169286669E-5,{"$f":"D28/$D$30*Standard_mean","v":1.1967472072149317},null,{"$f":"SUM($G$6:$G$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.6741733935153116},8,{"$f":"H28/$H$30*Standard_mean","v":5.4271356783919602},3.8737008715842833]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Military_spending_subcomponent\"))","v":1.807352877386641E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Arms_exports\"))","v":-6.3574645614150377E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Security_ratifications\"))","v":7.3703703703703702}]
[]
["Weight",null,null,null,{"$f":"'Security 2003'!E32","v":0.5},null,{"$f":"'Security 2003'!G32","v":0.25},null,{"$f":"'Security 2003'!I32","v":0.25}]
[]
[]
["Arms exports to developing countries that are below average on voice and accountability and above average on military spending/GDP"]
[]
["Last arms exports year",null,2004]
["Arms exports discount rate",null,{"$f":"1-0.5^(1/5)","v":0.12944943670387588}]
[]
["Major conventional weapons, as % of exporter's real GDP, weighted by the distance of recipient's Voice and Accountability score from the average (0) and that of its military spending/GDP from the average (about 3%)"]
[null,"Government data publicly available?",1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,"Historical average, weighted"]
["Australia",0,null,null,null,null,null,null,-1.8427374184746615E-5,-1.3406507413402785E-5,-2.6947780013752143E-7,null,{"$f":"SUMPRODUCT(C42:L42,$C$66:$L$66)/SUM($C$66:$L$66)","v":-3.8925203545110441E-6}]
["Austria",1,null,null,-3.4539365477149883E-5,null,null,null,-2.6401622792153397E-4,-1.0921669752345977E-4,-1.4834379121275384E-4,-9.2309760780795254E-5,-8.4831673628839411E-5]
["Belgium",1,null,null,null,null,null,-4.8593272985394302E-4,-9.8023284514150161E-5,-1.0668330599333951E-4,-7.3537888053094912E-4,-6.6207345570197865E-4,-2.9805734439133951E-4]
["Canada",1,null,null,null,null,null,-1.4548032445385291E-4,-4.8890573089214154E-5,-3.3603042337527903E-5,-1.0929628612033244E-4,-2.1590540954268128E-4,-7.8072154951004048E-5]
["Denmark",1,null,null,null,null,null,null,0,0,-7.0599512539390547E-7,-1.4929579327312835E-3,-2.5778949815336813E-4]
["Finland",1,null,null,null,null,null,-1.1920396476648567E-4,-1.8179917235067086E-4,-3.5814266059642645E-4,-1.8730635626041891E-4,-1.6231876731399872E-5,-1.1031168976183838E-4]
["France",1,-1.6327397384611683E-3,-2.2420718449071789E-3,-2.2336953076039093E-3,-6.0801222103241543E-5,-4.0119865048985568E-5,-1.033207301426871E-5,-1.4660838403473459E-3,-6.3463594618678489E-4,-1.0909298802460436E-3,-8.2598497740971912E-4,-9.2017392835302091E-4]
["Germany",1,-9.2204074264188007E-5,-5.6992377412408569E-5,-7.8044345848911603E-5,-6.0135334492480898E-6,-7.3460056664424219E-6,-2.3887010995491779E-5,-3.5712085085742705E-4,-1.5521525711822899E-4,-3.214123973698583E-4,-3.6226129353528354E-4,-1.881629628313663E-4]
["Greece",1,null,null,null,null,null,null,-3.8488941267507833E-5,0,-1.1183244938216153E-5,0,-6.0632064672490511E-6]
["Ireland",1,null,null,null,null,null,null,-1.5139359874404753E-5,-2.6951094841311955E-5,0,-5.6122503221922363E-6,-6.2179938066957327E-6]
["Italy",1,null,-5.912119160646006E-4,-6.0844411455293172E-5,null,null,null,-2.1619007623947478E-4,-3.8892508316292363E-4,-3.8392124325073885E-4,-7.0139589873223685E-5,-1.8292546827853196E-4]
["Japan",1,null,null,null,null,null,null,null,null,null,null,0]
["Netherlands",1,-6.0799262887375539E-4,-1.0810292105567153E-2,-9.4080116895720164E-4,-4.3301472435640174E-5,null,null,-4.5391722449308981E-5,-8.4136740719439028E-5,-7.0187765519552257E-4,-1.4256672039852736E-5,-8.3451725045163947E-4]
["New Zealand",1,null,null,null,null,null,null,null,null,null,null,0]
["Norway",1,null,null,null,null,null,null,-1.6410167434146477E-4,-1.0843826159939259E-4,-1.0463873804534497E-4,-4.2792371840721547E-4,-1.2245305611814872E-4]
["Portugal",1,null,null,null,null,null,null,-2.8561707616394838E-5,-5.0338715881815476E-7,-2.2554929592583472E-4,-9.6885161925451785E-5,-5.3930779746230658E-5]
["Spain",1,null,null,null,null,null,null,-3.079498875926854E-4,-8.8032265524323123E-5,-3.7914752800285355E-4,-3.5647688187080885E-4,-1.650792919321944E-4]
["Sweden",1,-7.9570884192840677E-4,-2.6277991985303948E-4,null,null,null,null,-6.2541305468296989E-5,-5.5298100402823474E-6,-1.4438250630568657E-5,-8.0312830610806155E-6,-6.5802704477704082E-5]
["Switzerland",1,null,null,null,null,null,-1.2704122994672323E-3,null,-1.3566484029792976E-4,-1.2887998508814835E-4,-1.7426391258303108E-4,-1.9312741628686628E-4]
["United Kingdom",1,-3.3560176930647408E-3,-2.8953993756921869E-3,-2.108364004586171E-3,-3.2000775850284742E-4,-3.1773846975493235E-4,-2.6245216061250159E-3,-4.2981496730075776E-4,-1.208006444693496E-3,-4.4194922363204004E-4,-1.5139501403197205E-3,-1.3153997239918364E-3]
["United States",1,-4.7342873652931328E-3,-2.4190298578682448E-3,-2.2027404641157366E-3,-1.8538468019302229E-3,-8.6382281394380275E-4,-1.6397762740097107E-3,-1.1773203314854939E-3,-2.2885563003824049E-3,-1.1636937765816572E-3,-1.7446795254859651E-3,-1.8022395852165479E-3]
["EU",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M$42:M$62*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A63&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A63&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-3.0051114274583013E-4}]
["Europe",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M$42:M$62*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-2.9572720453445212E-4}]
[]
["Discount multipler",null,{"$f":"(1-Arms_exports_discount_rate)^(Last_arms_exports_year-C41)","v":0.28717458874925866},0.32987697769322349,0.37892914162759944,0.43527528164806201,0.49999999999999994,0.57434917749851744,0.6597539553864471,0.75785828325519899,0.87055056329612412,1]
[]
["Protecting sea lanes, 2007"]
[]
[null,"Major ships in navy",null,null,null,null,null,null,"Ships devoted to sea lanes protection",null,"Of which, estimated for sea lanes ($ million)"]
[null,"Submarines","Principal surface combatants","Mine warfare","Amphibious","Logistics","Patrol & coastal combatants","Total ",null,"Naval budget, 2007 ($ million)",null,"GDP ($ billion)","Total contribution/ GDP",{"$f":"\"Of which, allocated to \"&Region","v":"Of which, allocated to MNA"}]
["Australia",6,12,8,3,15,1,{"$f":"SUM(B72:G72)","v":45},1,3790,{"$f":"I72/H72*J72","v":84.222222222222229},972,{"$f":"K72/L72/1000","v":8.6648376771833569E-5},{"$f":"M72/Query_from_CDI_2*Query_from_CDI_3","v":1.4503956074360693E-6},null,"World merchandise trade (×2), 2006",null,18691369467904]
["Austria",null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"\"Of which, \"&Region&\" (imports+exports)\"","v":"Of which, MNA (imports+exports)"},null,312872337408]
["Belgium",null,2,6,null,2,1,{"$f":"SUM(B74:G74)","v":11},1,188,{"$f":"I74/H74*J74","v":17.09090909090909},464,{"$f":"K74/L74/1000","v":3.6833855799373036E-5},6.1655699329511783E-7]
["Canada",4,15,12,null,10,null,41,3,3145,230.12195121951217,1568,1.4676144848183172E-4,2.4566202870657576E-6]
["Denmark",null,3,8,null,12,19,42,3,913,65.214285714285708,328,1.9882404181184669E-4,3.3280890841838393E-6]
["Finland",null,null,6,7,25,12,50,1,285,5.7,1568,3.6352040816326534E-6,6.0849195663727365E-8]
["France",10,35,21,8,16,20,110,12,8435,920.18181818181813,2667,3.4502505368647101E-4,5.7753282977243487E-6]
["Germany",12,17,15,3,23,10,80,9,4438,499.27500000000003,3443,1.4501161777519605E-4,2.427330104546307E-6]
["Greece",9,17,8,5,18,40,97,7,946,68.268041237113394,376,1.8156393946040797E-4,3.0391745359015985E-6]
["Ireland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Italy",7,25,12,3,17,14,{"$f":"SUM(B82:G82)","v":78},6,3683,{"$f":"I82/H82*J82","v":283.30769230769232},2221,{"$f":"K82/L82/1000","v":1.2755861877878987E-4},2.1351866850840941E-6]
["Japan",16,53,31,5,18,9,132,2,10733,162.62121212121212,4655,3.4934739446017636E-5,5.8476793827138814E-7]
["Netherlands",4,8,10,2,6,null,30,4,2405,320.66666666666669,809,3.9637412443345698E-4,6.6348535356115767E-6]
["New Zealand",null,2,null,null,4,6,12,1,283,23.583333333333332,135,1.7469135802469134E-4,2.9241353130393148E-6]
["Norway",6,5,6,null,8,7,32,6,1225,229.6875,422,5.4428317535545022E-4,9.1106833866680849E-6]
["Portugal",1,12,null,1,7,17,38,1,700,18.421052631578945,230,8.0091533180778028E-5,1.3406414781907574E-6]
["Spain",4,12,7,3,15,31,72,3,3165,131.875,1506,8.7566401062417009E-5,1.4657622934397553E-6]
["Sweden",5,5,12,17,12,18,69,1,907,13.144927536231885,453,2.9017500079982083E-5,4.8572005873355042E-7]
["Switzerland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["United Kingdom",13,28,16,8,18,24,{"$f":"SUM(B91:G91)","v":107},17,8633,{"$f":"I91/H91*J91","v":1371.5981308411215},2810,{"$f":"K91/L91/1000","v":4.8811321382246313E-4},8.1704619017137342E-6]
["United States",71,106,9,32,45,16,{"$f":"SUM(B92:G92)","v":279},47,131000,{"$f":"I92/H92*J92","v":22068.10035842294},13769,{"$f":"K92/L92/1000","v":1.6027380607468182E-3},2.6828018363218069E-5]
["EU",{"$f":"SUM(B$72:B$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":65},{"$f":"SUM(C$72:C$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":164},{"$f":"SUM(D$72:D$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":121},{"$f":"SUM(E$72:E$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":57},{"$f":"SUM(F$72:F$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":171},{"$f":"SUM(G$72:G$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":206},{"$f":"SUM(H$72:H$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":784},{"$f":"SUM(I$72:I$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":65},{"$f":"SUM(J$72:J$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":34698},{"$f":"SUM(K$72:K$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":3714.7435242074175},{"$f":"SUM(L$72:L$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":16875},{"$f":"K93/L93/1000","v":2.2013294958266177E-4},{"$f":"M93/Query_from_CDI_2*Query_from_CDI_3","v":3.6847760456884329E-6}]
["Europe",{"$f":"SUM(B$72:B$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":71},{"$f":"SUM(C$72:C$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":169},{"$f":"SUM(D$72:D$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":127},{"$f":"SUM(E$72:E$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":57},{"$f":"SUM(F$72:F$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":179},{"$f":"SUM(G$72:G$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":213},{"$f":"SUM(H$72:H$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":816},{"$f":"SUM(I$72:I$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":71},{"$f":"SUM(J$72:J$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":35923},{"$f":"SUM(K$72:K$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":3944.4310242074175},{"$f":"SUM(L$72:L$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":17297},{"$f":"K94/L94/1000","v":2.2804133804748902E-4},{"$f":"M94/Query_from_CDI_2*Query_from_CDI_3","v":3.8171535040854618E-6}]
[]
["Source: Mark Stoker and Jason Alderwick"]
[]
[]
[]
[]
["Contributions to peacekeeping and forcible humanitarian interventions"]
[null,"Financial equivalent of contributions to peacekeeping and humanitarian interventions, average % of GDP"]
[null,"U.N. Peacekeeping Operations",null,null,null,"Non-U.N. PKO and humanitarian interventions",null,null,"Total"]
[null,"Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total cost of personnel contributions ","Financial contributions ","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total"]
["Australia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A105)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.4387485343920726E-6},{"$f":"SUM(($A$135:$A$155=$A105)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.5057016017203872E-6},{"$f":"C105+B105","v":6.9444501361124594E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A105)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.7944060527222467E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A105)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.3438306704985696E-6},{"$f":"SUM(($A$163:$A$183=$A105)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":9.2408442520589227E-6},{"$f":"F105+G105","v":1.4584674922557493E-5},{"$f":"D105+E105+H105","v":2.73235311113922E-5},null,"Parameters"]
["Austria",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.9740081503142524E-4},{"$f":"SUM(($A$135:$A$155=$A106)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":6.96837923604783E-5},2.6708460739190354E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.1025699372861609E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A106)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.741871773291897E-4,null,"Direct cost/personnel",10000,"/month"]
["Belgium",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.2064734972234006E-6},{"$f":"SUM(($A$135:$A$155=$A107)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.417364345949509E-6},3.6238378431729096E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.5452199233964021E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A107)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.0169057766569311E-5,null,"UN compensation",1000,"/month"]
["Canada",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.4688637038102866E-5},{"$f":"SUM(($A$135:$A$155=$A108)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.7165072264773817E-5},5.185370930287668E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.8686441585039883E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.8214194207451604E-6},{"$f":"SUM(($A$163:$A$183=$A108)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":5.6404758053617557E-6},9.4618952261069153E-6,6.7184248687487581E-5,null,"Discount rate",{"$f":"1-0.5^(1/10)","v":6.696700846319259E-2}]
["Denmark",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.7032392105674575E-5},{"$f":"SUM(($A$135:$A$155=$A109)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.7029790632104886E-5},3.4062182737779458E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.4130430239754569E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A109)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,4.0475225761754914E-5,null,"Personnel/plane",{"$f":"50000/927","v":53.937432578209275}]
["Finland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.8782853042186112E-4},{"$f":"SUM(($A$135:$A$155=$A110)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.4411174410061288E-4},4.31940274522474E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.1501748170697883E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A110)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,4.3809044933954379E-4]
["France",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.9197710373871329E-5},{"$f":"SUM(($A$135:$A$155=$A111)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.7011048884394444E-5},3.6208759258265773E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.0926284997618303E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.3680618098490486E-6},{"$f":"SUM(($A$163:$A$183=$A111)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.4575789142509456E-6},2.8256407240999944E-6,4.7127028482127597E-5,null,"First year",1994]
["Germany",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.6966620612259193E-7},{"$f":"SUM(($A$135:$A$155=$A112)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.3984811725677647E-7},6.095143233793684E-7,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.4150715040600431E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.126618941729918E-7},{"$f":"SUM(($A$163:$A$183=$A112)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.8443044303187218E-6},2.1569663244917137E-6,1.0181552151931125E-5,null,"Last year",{"$f":"CDI_year-1","v":2005}]
["Greece",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.8711946956998725E-6},{"$f":"SUM(($A$135:$A$155=$A113)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.7140580359025071E-7},2.3426004992901232E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":4.9169431665793828E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A113)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,7.2595436658695064E-6,null,"First financial contrib. year",1998]
["Ireland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.5268052579319046E-4},{"$f":"SUM(($A$135:$A$155=$A114)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.8728207795810735E-4},6.3996260375129787E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.7899539450000104E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A114)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,6.4375255769629793E-4,null,"Max weight",{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year)","v":2.2973967099940702}]
["Italy",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.1092731542203334E-6},{"$f":"SUM(($A$135:$A$155=$A115)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":5.2426777099180458E-6},8.3519508641383784E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.497062049699362E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.9069742660331644E-6},{"$f":"SUM(($A$163:$A$183=$A115)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":6.9389222619926268E-6},1.084589652802579E-5,2.5694909441863531E-5,null,"Sum of discount weights",{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1),Last_year-'Humanitarian interventions data'!First_year+1)","v":20.373669807979628}]
["Japan",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.4535885745912482E-7},{"$f":"SUM(($A$135:$A$155=$A116)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.0618379821179854E-6},1.9071968395771102E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.2835361863535655E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A116)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,9.1907330259306755E-6,null,"Sum of fin. contrib. disct weights",{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1)/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^('Humanitarian interventions data'!First_financial_contrib._year-'Humanitarian interventions data'!First_year),Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1)","v":14.602545666328488}]
["Netherlands",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.9848021621172402E-6},{"$f":"SUM(($A$135:$A$155=$A117)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.9736957901707303E-6},5.9584979522879709E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.212706735098849E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.0416512144962166E-6},{"$f":"SUM(($A$163:$A$183=$A117)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.3422478161181597E-5},1.5464129375677814E-5,2.7635334063064634E-5]
["New Zealand",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.2143269037098008E-6},{"$f":"SUM(($A$135:$A$155=$A118)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.0064714714738331E-5},1.9279041618448132E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.0047038795703789E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.7404055904499417E-5},{"$f":"SUM(($A$163:$A$183=$A118)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":3.8153469819441501E-5},7.5557525723940911E-5,1.0084127122195942E-4,null,"Include Iraq? (0 or 1)",0]
["Norway",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.367999495434926E-4},{"$f":"SUM(($A$135:$A$155=$A119)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.3316017054958052E-4},5.6996012009307307E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.0324702878317941E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.1912232182126E-6},{"$f":"SUM(($A$163:$A$183=$A119)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.5537338843826339E-6},5.7449571025952334E-6,5.7873754748350012E-4]
["Portugal",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A120)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.2888810775145473E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A120)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,5.2888810775145473E-6]
["Spain",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A121)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.489710498465364E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A121)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,5.489710498465364E-6]
["Sweden",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.4137398855993758E-5},{"$f":"SUM(($A$135:$A$155=$A122)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.6448926768402919E-5},7.0586325624396673E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.9161325145711399E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A122)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,7.650245813896781E-5]
["Switzerland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.8455496564878982E-6},{"$f":"SUM(($A$135:$A$155=$A123)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.2855374873939301E-5},2.67009245304272E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.444878688796505E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A123)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.8145803219223706E-5]
["United Kingdom",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.5748313744345519E-7},{"$f":"SUM(($A$135:$A$155=$A124)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.0718934334827305E-6},1.7293765709261857E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.3415875489907064E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.9889216070170366E-6},{"$f":"SUM(($A$163:$A$183=$A124)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.737468027630289E-5},2.4363601883319928E-5,3.2434566003236821E-5]
["United States",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.5348789483397521E-7},{"$f":"SUM(($A$135:$A$155=$A125)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.2674147442411843E-7},3.8022936925809364E-7,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":4.3245772203354141E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.5610621696799528E-5},{"$f":"SUM(($A$163:$A$183=$A125)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.2287451848123748E-5},3.789807354492328E-5,4.2602880134516791E-5]
["EU",{"$f":"SUM(B$105:B$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.3784099210979776E-5},{"$f":"SUM(C$105:C$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.4795851504666991E-6},{"$f":"SUM(D$105:D$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.1263684361446472E-5},{"$f":"SUM(E$105:E$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.9856887088743991E-6},{"$f":"SUM(F$105:F$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.5040007532675589E-6},{"$f":"SUM(G$105:G$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.9194646108780188E-6},{"$f":"SUM(H$105:H$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.4234653641455787E-6},{"$f":"SUM(I$105:I$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.2672838434466449E-5}]
["Europe",{"$f":"SUM(B$105:B$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.7894571877038222E-5},{"$f":"SUM(C$105:C$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.426902815956636E-5},{"$f":"SUM(D$105:D$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.2163600036604581E-5},{"$f":"SUM(E$105:E$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.8082737981909424E-6},{"$f":"SUM(F$105:F$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.4974905698354894E-6},{"$f":"SUM(G$105:G$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.7895257646556621E-6},{"$f":"SUM(H$105:H$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.2870163344911526E-6},{"$f":"SUM(I$105:I$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.3258890169286669E-5}]
[]
[]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
["Australia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.3085590346123774E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.9732446595718939E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.972142202660406E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.0626569553610926E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.6542289626992079E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.2353011144273246E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":9.1607567827163711E-8},{"$f":"SUM(C135:H135)","v":4.7545909832267277E-4},{"$f":"B135","v":4.3085590346123774E-4},{"$f":"IF($I135,C135/$I135*$B135,0)","v":5.4128898436775095E-6},4.5057016017203872E-6,3.6815358863261331E-5,2.4052336399726388E-7,3.8379841599929992E-4,8.3013789281350431E-8]
["Austria",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.1400351920131206E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.2861102250167095E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":9.4825913979708676E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.0810243343566135E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.0169641015293784E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.5479092899024039E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.4186851403580317E-6},1.5513633140464575E-4,1.1400351920131206E-4,3.8845521425028214E-5,6.96837923604783E-5,2.998982455304557E-6,2.9519071382783254E-7,1.1374969670579271E-6,1.0425352796152275E-6]
["Belgium",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.2609006510180359E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2496626773012982E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.8264252248589838E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.4971619499460981E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":6.0880840828632785E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.0738470675371847E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.6248050556948984E-4,1.2609006510180359E-4,9.6977817605832812E-5,1.417364345949509E-6,2.7139094403646151E-5,4.7245478198316962E-7,8.3333964391953391E-8,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.736049664296023E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.2918272036228095E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.8316335643319504E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.1333370618316507E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.0257787623779171E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.8699107853124599E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":7.8085705021559317E-5},3.8591981737483869E-4,2.736049664296023E-4,1.624833130817477E-4,2.7165072264773817E-5,1.512468624067946E-5,2.1451816139820476E-7,1.3257077107933027E-5,5.5360299573070078E-5]
["Denmark",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.0494167075209159E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.8432167234976405E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.7987658180753798E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.8375826397765536E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.9524196626073707E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.0806798449884294E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.2771825643587915E-4,4.0494167075209159E-4,3.6385601448107028E-4,1.7029790632104886E-5,1.7397288357451943E-5,4.6886965011800508E-6,1.9698807802844579E-6,0]
["Finland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.9133247437326739E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2883638765850045E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.0552515101283591E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":7.8005881646037991E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.1167663753206105E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.1548418669269498E-4,2.9133247437326739E-4,9.0338513012111105E-5,1.4411174410061288E-4,5.4696778465884399E-5,2.185438794658988E-6,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.3309013623637771E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.9249871096101425E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.0803411297907188E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.3750967231217223E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.0303304855625942E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":7.6977493795534798E-6},2.8505414372531808E-4,2.3309013623637771E-4,1.5740711633529804E-4,1.7011048884394444E-5,1.942127946403347E-5,0,3.2956205080206053E-5,6.2944864724457194E-6]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.7576628276743035E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.6931925695163658E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.7504400747954143E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.4418872265554453E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.4184231511205425E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.8904000118773712E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":5.190431683417872E-8},3.4812330528420407E-5,1.7576628276743035E-5,8.5488721793665353E-6,2.3984811725677647E-7,7.2800399782079683E-6,2.2308469475549708E-8,1.4593532179176225E-6,2.6206314518583038E-8]
["Greece",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":8.0444465010807422E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.9798060548966434E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":7.0462305118955408E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":7.3398234498911882E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.2024252555977385E-5,8.0444465010807422E-6,2.6625635767587142E-6,4.7140580359025071E-7,4.9104771207317779E-6,0,0,0]
["Ireland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.4965819709801974E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.4590557539329339E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.0116901157710961E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.9240000491264921E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.2926673801658525E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.2004095898340517E-6},5.6228665742058071E-4,3.4965819709801974E-4,2.7728657173409095E-5,1.8728207795810735E-4,1.1964402489651661E-4,0,1.4256961855927731E-5,7.4647521405900056E-7]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.2358702792680034E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.162737117985104E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.4295349210055229E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.1682650981714168E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":6.4056310865795546E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.4011570585622923E-7},2.3155601835218981E-5,2.2358702792680034E-5,4.9850617418286065E-6,5.2426777099180458E-6,1.1280593049992236E-5,6.1851815678808463E-7,0,2.31852134153059E-7]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.0317356599500463E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.655802220432966E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.1302332711058805E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":9.0286496256520171E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.9227363178127363E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.1626041633841742E-5,2.0317356599500463E-5,3.434573863649194E-7,1.0618379821179854E-6,8.4822871037695142E-7,0,1.8063832520640608E-5,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.0439729670032943E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.4052341634899239E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.8514850262279052E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.0207769958011402E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.0861062840617164E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.1057394679564518E-5},3.9425069441896787E-4,3.0439729670032943E-4,1.8570589415869564E-4,2.9736957901707303E-6,1.5602231358466464E-5,0,8.3857256684066004E-5,1.6258218708930587E-5]
["New Zealand",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":8.1545528889870496E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2639947778466504E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.1990786058030777E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.8802832603633902E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.4682595173098904E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":8.0153571070982219E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.3108385387589244E-6},9.7150790521222075E-4,8.1545528889870496E-4,1.060960205475875E-4,1.0064714714738331E-5,2.4176254311349757E-5,1.2324140467026523E-6,6.7278560579157377E-4,1.1002794867528255E-6]
["Norway",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":7.3416242495870213E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.7615275968430048E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.5691445023562618E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.5205054146135734E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.2876403015371439E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.2825392746161411E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":6.6567302593162403E-7},7.8650811666814726E-4,7.3416242495870213E-4,3.5111808302069116E-4,3.3316017054958052E-4,4.2196452228501859E-5,3.0688328893455894E-6,3.9975168115902028E-6,6.2136945899283226E-7]
["Portugal",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.6677477073150157E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.33935829495149E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.4929885887282065E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.5389788061743401E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":8.1835858652670021E-7},3.2303970804075771E-4,2.6677477073150157E-4,1.1060776528993687E-5,0,4.5362558685938214E-5,0,2.0967561326047329E-4,6.7582225609636567E-7]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.0065643641846809E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":9.4745114441665259E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.5445673978626217E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":9.3956169506874693E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.7873213563562803E-5},2.8941743442584336E-5,2.0065643641846809E-5,6.568787768311062E-6,0,4.5374238582440357E-7,0,6.5140893084689553E-7,1.2391704556864448E-5]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.3730909510575175E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.002370880424676E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":8.850200046817983E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.5315298932108774E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.4705674848905088E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":5.010954809501063E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":7.8603212698055905E-7},4.5215963225310728E-4,2.3730909510575175E-4,1.0509138538791392E-4,4.6448926768402919E-5,8.0380013420091047E-5,2.3463092429593433E-6,2.6299232984001968E-6,4.1253698798434465E-7]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":7.4967377108643997E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.541765847652472E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.321824277905509E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.7324945557412522E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.9676476931402615E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},7.6157611582306346E-5,7.4967377108643997E-5,3.486413116363623E-5,2.2855374873939301E-5,1.7054181453492717E-5,1.9368961757575675E-7,0,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.9274617028750753E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.9035693560073487E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.1317427463659866E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.7482953946485613E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":9.4069472897853136E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":5.6095033438830752E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.1467520511036737E-4,3.9274617028750753E-4,3.6971391009875182E-4,1.0718934334827305E-6,1.6558412760578683E-5,8.9094850056836986E-8,5.3128591446374969E-6,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.764400794606789E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1290563371791502E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.2364421114918472E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.4074616840855927E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.2800666442308319E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.676307520387774E-5},5.3731966271905186E-5,3.764400794606789E-5,7.9100410197631923E-6,2.2674147442411843E-7,9.8605173969237537E-6,0,8.9680021540766369E-7,1.8749907839549161E-5]
["EU",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.1530202020123519E-4},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.0015927015296638E-4},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.0950731040336131E-5},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.7555638897052824E-5},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.6083007224663474E-7},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.1887525208489339E-6},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.6706528420732081E-6},1.3888587552552412E-4,1.1530202020123519E-4,8.3151480644235367E-5,9.0912154087194023E-6,1.4574560754247266E-5,2.9955844049633878E-7,5.9680488404184415E-6,2.2171561131183585E-6]
["Europe",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.2637268342443104E-4},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.0386585397362173E-4},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.8055997054392671E-5},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.8091613816098454E-5},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.1388971356055193E-7},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.9425623188950099E-6},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.5610520901746705E-6},1.499309689667431E-4,1.2637268342443104E-4,{"$f":"IF($I157,C157/$I157*$B157,0)","v":8.7545667004447744E-5},1.5218902508216016E-5,1.5248922895482682E-5,3.4885623767307173E-7,5.8516945239959879E-6,2.1586402546155139E-6]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to non-UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
["Australia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.3846988574638972E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1185365455739357E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.0011024569114885E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.3782422272102994E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},{"$f":"SUM(C163:H163)","v":1.5001069063368079E-3},{"$f":"B163","v":1.3846988574638972E-3},{"$f":"IF($I163,C163/$I163*$B163,0)","v":1.032483931741925E-4},9.2408442520589227E-6,0,0,1.2722096200376458E-3,0]
["Austria",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.5239743806725277E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.5239743806725277E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.5239743806725277E-4,1.5239743806725277E-4,1.5239743806725277E-4,0,0,0,0,0]
["Belgium",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.2148001322550274E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.2148001322550274E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.2148001322550274E-4,3.2148001322550274E-4,3.2148001322550274E-4,0,0,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.7243847349047257E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.6679799768511066E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.6404758053617541E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.7243847349047241E-4,4.7243847349047257E-4,4.6679799768511082E-4,5.6404758053617557E-6,0,0,0,0]
["Denmark",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.2092897799465789E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.2092897799465789E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.2092897799465789E-4,6.2092897799465789E-4,6.2092897799465789E-4,0,0,0,0,0]
["Finland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.7001522791022196E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.7001522791022196E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.7001522791022196E-4,3.7001522791022196E-4,3.7001522791022196E-4,0,0,0,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.3007158902774988E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.669678284292082E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.4615979834595214E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.3103760598541637E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.3153318701120941E-4,5.3007158902774988E-4,4.6568377081427281E-4,1.4575789142509456E-6,6.2930239299226047E-5,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.4219310435527667E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.4219310435527667E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.8542984682951837E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.4404740282357186E-4,3.4219310435527667E-4,3.4034879992495795E-4,1.8443044303187218E-6,0,0,0,0]
["Greece",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.514243837154022E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.514243837154022E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.514243837154022E-4,3.514243837154022E-4,3.514243837154022E-4,0,0,0,0,0]
["Ireland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.1648480944451553E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1648480944451553E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.1648480944451553E-4,1.1648480944451553E-4,1.1648480944451553E-4,0,0,0,0,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.1385255856068509E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.0788215702822167E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":6.9546851797149435E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.8301803104513009E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.1501986023898174E-4,5.1385255856068509E-4,5.0673103308127162E-4,6.9389222619926268E-6,1.8260321742085859E-7,0,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.1219629016914443E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.1219629016914443E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.3723364600057787E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.2591965476920225E-4,6.1219629016914443E-4,5.9877381200796275E-4,1.3422478161181597E-5,0,0,0,0]
["New Zealand",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.0258622717417084E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.8005999548446582E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.8174747450057154E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.2657422807727774E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.0275497507578148E-4,3.0258622717417084E-4,3.7984815973607524E-5,3.8153469819441501E-5,0,0,2.2644794138112183E-4,0]
["Norway",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":7.0802271944508531E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.054689855607026E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.5537338843826335E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},7.080227194450852E-4,7.0802271944508531E-4,7.0546898556070271E-4,2.5537338843826339E-6,0,0,0,0]
["Portugal",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.438178029675323E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.438178029675323E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.438178029675323E-4,2.438178029675323E-4,2.438178029675323E-4,0,0,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.6217283305213707E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.6217283305213707E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.6217283305213707E-4,1.6217283305213707E-4,1.6217283305213707E-4,0,0,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.9365045346692596E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.9365045346692596E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.9365045346692596E-4,3.9365045346692596E-4,3.9365045346692596E-4,0,0,0,0,0]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.3297181265008337E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.3297181265008337E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.3297181265008337E-4,6.3297181265008337E-4,6.3297181265008337E-4,0,0,0,0,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.0651755451636126E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.0532907413124146E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.315222437383189E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.4293182722903645E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.4193747929152829E-3,1.0651755451636126E-3,7.9044629029156031E-4,1.737468027630289E-5,2.5735457459574951E-4,0,0,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":8.7364726095032035E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":8.4045845845133894E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.4630148877677546E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.7357811283857406E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.0880271687044179E-4},1.3574694370380323E-3,8.7364726095032035E-4,5.4090663858384093E-4,2.2287451848123748E-5,1.7607082886440079E-4,0,0,1.3438234165395491E-4]
["EU",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.6477887142016937E-4},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.6151679446955376E-4},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.9035831299280805E-6},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.8828348307139153E-5},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},5.2524872590662102E-4,4.6477887142016937E-4,{"$f":"IF($I184,C184/$I184*$B184,0)","v":4.0838415077497581E-4},4.3390525681125237E-6,5.2055668077081011E-5,0,0,0]
["Europe",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.7397451864489878E-4},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.7081218975029347E-4},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.728448248628634E-6},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.612663297290966E-5},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},5.3166727097183177E-4,4.7397451864489878E-4,4.1972299818483457E-4,4.2153506618612419E-6,5.0036169798202964E-5,0,0,0]
[]
[]
["Security regime reference year:",null,{"$f":"CDI_year-1","v":2005}]
[]
[null,"Non-Proliferation Treaty","Comprehensive Nuclear Test Ban Treaty","Chemical Weapons Convention","Biological Weapons Convention","Mine Ban Treaty","Convention on Certain Chemical Weapons","Convention on Cluster Munitions","International Criminal Court","Total"]
["Australia",{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B191:I191)","v":7}]
["Austria",{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B192:I192)","v":7}]
["Belgium",{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Canada",{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Denmark",{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Finland",{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["France",{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Germany",{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Greece",{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Ireland",{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Italy",{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Japan",{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},6]
["Netherlands",{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["New Zealand",{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Norway",{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Portugal",{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Spain",{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Sweden",{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Switzerland",{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United Kingdom",{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United States",{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["EU",{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},8]
["Europe",{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},8]

{"sheet":"Security 2005","index":77,"n_rows":213,"n_cols":18,"rows_kept":213,"cut":false,"hidden":false,"merged":[[3,1,3,4],[3,5,3,6],[3,9,4,9],[39,0,39,9],[69,1,69,7],[69,8,70,8],[132,10,132,15],[160,10,160,15],[69,10,70,10],[72,15,72,16],[95,0,95,2],[101,1,101,8],[102,1,102,4],[102,5,102,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Security"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2005}]
[]
[]
[null,"Military spending (% of GDP)",null,null,null,"Arms exports",null,"Participation in security regimes",null,"Overall score"]
[null,"Peacekeeping & humanitarian interventions","Sea lanes protection","Total","Score","Weighted exports/GDP","Score","Ratifications","Score"]
["Australia",{"$f":"I105","v":2.787834017632985E-5},{"$f":"N72","v":1.3058639731468621E-6},{"$f":"C6+B6","v":2.9184204149476712E-5},{"$f":"D6/$D$30*Standard_mean","v":0.80737426859540262},{"$f":"L42","v":-4.7045163417089068E-6},{"$f":"(2-F6/$F$30)*Standard_mean*B42","v":0},{"$f":"J191","v":7},{"$f":"H6/$H$30*Standard_mean","v":4.7487437185929648},{"$f":"E6*$E$32+G6*$G$32+I6*$I$32","v":1.5908730639459425}]
["Austria",2.8406544346831698E-4,0,2.8406544346831698E-4,7.8586048973198883,-8.3271713447188205E-5,9.3450870811566613,{"$f":"J192","v":7},4.7487437185929648,{"$f":"E7*$E$32+G7*$G$32+I7*$I$32","v":7.4527601485973509}]
["Belgium",1.1272719912847753E-5,5.5511721133734533E-7,1.1827837124185098E-5,0.32721438276314008,-2.2212206474223967E-4,8.2530609286416539,7,4.7487437185929648,3.4140583531902244]
["Canada",7.0553843055473576E-5,2.2118185632482881E-6,7.2765661618721871E-5,2.013045225676628,-4.9319562944347218E-5,9.612112954245319,7,4.7487437185929648,4.596736781047885]
["Denmark",4.3551406410587933E-5,2.9964456677731454E-6,4.6547852078361075E-5,1.2877355789442562,-1.2820905351503522E-7,9.9989916652127864,7,4.7487437185929648,4.3308016354235663]
["Finland",4.8431933879683042E-4,5.4785585398105467E-8,4.8437412438222851E-4,13.400098299636259,-1.2993713130089417E-4,8.9780742775232021,6,4.0703517587939695,9.9621556588974212]
["France",4.9420146250995843E-5,5.1998179796102625E-6,5.4619964230606106E-5,1.5110486976285551,-9.398221365160697E-4,2.6085145466631978,7,4.7487437185929648,2.5948389151283182]
["Germany",1.100218465940692E-5,2.185447141601017E-6,1.3187631801007937E-5,0.36483278849442835,-1.5184532463440818E-4,8.8057713639805915,7,4.7487437185929648,3.5710451648906032]
["Greece",7.6356282670983299E-6,2.7363213968601091E-6,1.037194966395844E-5,0.28693759236867616,-7.3280166345877375E-6,9.9423668306461099,7,4.7487437185929648,3.8162464334941069]
["Ireland",7.1352029252510195E-4,0,7.1352029252510195E-4,19.739374127005661,-6.3443544249820488E-6,9.9501031082148099,7,4.7487437185929648,13.544398770204774]
["Italy",2.5795429433861446E-5,1.9224157558799653E-6,2.7717845189741412E-5,0.76680778658510484,-2.0645307310442895E-4,8.3762939524866429,7,4.7487437185929648,3.664663311062454]
["Japan",9.7111857475485923E-6,5.2649592933466824E-7,1.0237681676883261E-5,0.28322309951132879,0,10,6,4.0703517587939695,3.6591994894541564]
["Netherlands",2.9260835903262391E-5,5.9736916982100975E-6,3.5234527601472489E-5,0.97475506975760562,-1.0056270295835804E-3,2.0909741621921918,7,4.7487437185929648,2.1973070050750918]
["New Zealand",1.0423130948295561E-4,2.6327458097137653E-6,1.0686405529266937E-4,2.9563694126846567,0,10,7,4.7487437185929648,5.1653706359905698]
["Norway",6.3229122068321974E-4,8.2028055962117252E-6,6.4049402627943145E-4,17.719119334503173,-5.8730601411408164E-5,9.5380972961464998,7,4.7487437185929648,12.431269920936451]
["Portugal",5.6560850633653411E-6,1.2070468210879713E-6,6.8631318844533122E-6,0.18986695875287846,-4.497031639973335E-5,9.6463187803462649,7,4.7487437185929648,3.6936991041112464]
["Spain",6.4204462274359827E-6,1.3196993719415029E-6,7.740145599377485E-6,0.21412934065674605,-1.2515295607902729E-4,9.0157007178725763,7,4.7487437185929648,3.5481757794447581]
["Sweden",8.6272884317967124E-5,4.3731815132574395E-7,8.6710202469292866E-5,2.3988177282422098,-7.7854064032099383E-5,9.3876956506795644,7,4.7487437185929648,4.733518706439237]
["Switzerland",2.9704354344352507E-5,0,2.9704354344352507E-5,0.82176410362385344,-1.9706242186602916E-4,8.4501492697100673,7,4.7487437185929648,3.7106052988876845]
["United Kingdom",3.5198488238577881E-5,7.3562769955418909E-6,4.255476523411977E-5,1.1772677534796701,-1.2739812787092404E-3,-1.957043096500577E-2,7,4.7487437185929648,1.7709271986468247]
["United States",4.579171950873287E-5,2.4154611660317749E-5,6.9946331169050622E-5,1.9350490998246614,-1.8142468538413447E-3,-4.2686352107445451,4,2.7135678391959801,0.57875770702518947]
["EU",3.5215570867665335E-5,3.3175888443878754E-6,3.8533159712053212E-5,1.0660109653785652,null,{"$f":"SUM($G$6:$G$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.7349170605812629},8,{"$f":"H27/$H$30*Standard_mean","v":5.4271356783919602},3.8235186674325883]
["Europe",4.6775750890433632E-5,3.4367749153406225E-6,5.0212525805774253E-5,{"$f":"D28/$D$30*Standard_mean","v":1.3891179313687632},null,{"$f":"SUM($G$6:$G$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.7736253814824154},8,{"$f":"H28/$H$30*Standard_mean","v":5.4271356783919602},3.9947492306529755]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Military_spending_subcomponent\"))","v":1.807352877386641E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Arms_exports\"))","v":-6.3574645614150377E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Security_ratifications\"))","v":7.3703703703703702}]
[]
["Weight",null,null,null,{"$f":"'Security 2003'!E32","v":0.5},null,{"$f":"'Security 2003'!G32","v":0.25},null,{"$f":"'Security 2003'!I32","v":0.25}]
[]
[]
["Arms exports to developing countries that are below average on voice and accountability and above average on military spending/GDP"]
[]
["Last arms exports year",null,2003]
["Arms exports discount rate",null,{"$f":"1-0.5^(1/5)","v":0.12944943670387588}]
[]
["Major conventional weapons, as % of exporter's real GDP, weighted by the distance of recipient's Voice and Accountability score from the average (0) and that of its military spending/GDP from the average (about 3%)"]
[null,"Government data publicly available?",1995,1996,1997,1998,1999,2000,2001,2002,2003,"Historical average, weighted"]
["Australia",0,null,null,null,null,null,null,-1.8427374184746615E-5,-1.3406507413402785E-5,-2.6947780013752143E-7,{"$f":"SUMPRODUCT(C42:K42,$C$66:$K$66)/SUM($C$66:$K$66)","v":-4.7045163417089068E-6}]
["Austria",1,null,null,-3.4539365477149883E-5,null,null,null,-2.6401622792153397E-4,-1.0921669752345977E-4,-1.4834379121275384E-4,-8.3271713447188205E-5]
["Belgium",1,null,null,null,null,null,-4.8593272985394302E-4,-9.8023284514150161E-5,-1.0668330599333951E-4,-7.3537888053094912E-4,-2.2212206474223967E-4]
["Canada",1,null,null,null,null,null,-1.4548032445385291E-4,-4.8890573089214154E-5,-3.3603042337527903E-5,-1.0929628612033244E-4,-4.9319562944347218E-5]
["Denmark",1,null,null,null,null,null,null,0,0,-7.0599512539390547E-7,-1.2820905351503522E-7]
["Finland",1,null,null,null,null,null,-1.1920396476648567E-4,-1.8179917235067086E-4,-3.5814266059642645E-4,-1.8730635626041891E-4,-1.2993713130089417E-4]
["France",1,-1.6327397384611683E-3,-2.2420718449071789E-3,-2.2336953076039093E-3,-6.0801222103241543E-5,-4.0119865048985568E-5,-1.033207301426871E-5,-1.4660838403473459E-3,-6.3463594618678489E-4,-1.0909298802460436E-3,-9.398221365160697E-4]
["Germany",1,-9.2204074264188007E-5,-5.6992377412408569E-5,-7.8044345848911603E-5,-6.0135334492480898E-6,-7.3460056664424219E-6,-2.3887010995491779E-5,-3.5712085085742705E-4,-1.5521525711822899E-4,-3.214123973698583E-4,-1.5184532463440818E-4]
["Greece",1,null,null,null,null,null,null,-3.8488941267507833E-5,0,-1.1183244938216153E-5,-7.3280166345877375E-6]
["Ireland",1,null,null,null,null,null,null,-1.5139359874404753E-5,-2.6951094841311955E-5,0,-6.3443544249820488E-6]
["Italy",1,null,-5.912119160646006E-4,-6.0844411455293172E-5,null,null,null,-2.1619007623947478E-4,-3.8892508316292363E-4,-3.8392124325073885E-4,-2.0645307310442895E-4]
["Japan",1,null,null,null,null,null,null,null,null,null,0]
["Netherlands",1,-6.0799262887375539E-4,-1.0810292105567153E-2,-9.4080116895720164E-4,-4.3301472435640174E-5,null,null,-4.5391722449308981E-5,-8.4136740719439028E-5,-7.0187765519552257E-4,-1.0056270295835804E-3]
["New Zealand",1,null,null,null,null,null,null,null,null,null,0]
["Norway",1,null,null,null,null,null,null,-1.6410167434146477E-4,-1.0843826159939259E-4,-1.0463873804534497E-4,-5.8730601411408164E-5]
["Portugal",1,null,null,null,null,null,null,-2.8561707616394838E-5,-5.0338715881815476E-7,-2.2554929592583472E-4,-4.497031639973335E-5]
["Spain",1,null,null,null,null,null,null,-3.079498875926854E-4,-8.8032265524323123E-5,-3.7914752800285355E-4,-1.2515295607902729E-4]
["Sweden",1,-7.9570884192840677E-4,-2.6277991985303948E-4,null,null,null,null,-6.2541305468296989E-5,-5.5298100402823474E-6,-1.4438250630568657E-5,-7.7854064032099383E-5]
["Switzerland",1,null,null,null,null,null,-1.2704122994672323E-3,null,-1.3566484029792976E-4,-1.2887998508814835E-4,-1.9706242186602916E-4]
["United Kingdom",1,-3.3560176930647408E-3,-2.8953993756921869E-3,-2.108364004586171E-3,-3.2000775850284742E-4,-3.1773846975493235E-4,-2.6245216061250159E-3,-4.2981496730075776E-4,-1.208006444693496E-3,-4.4194922363204004E-4,-1.2739812787092404E-3]
["United States",1,-4.7342873652931328E-3,-2.4190298578682448E-3,-2.2027404641157366E-3,-1.8538468019302229E-3,-8.6382281394380275E-4,-1.6397762740097107E-3,-1.1773203314854939E-3,-2.2885563003824049E-3,-1.1636937765816572E-3,-1.8142468538413447E-3]
["EU",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L$42:L$62*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A63&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A63&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-2.8800369032040869E-4}]
["Europe",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L$42:L$62*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-2.8308195475318935E-4}]
[]
["Discount multipler",null,{"$f":"(1-Arms_exports_discount_rate)^(Last_arms_exports_year-C41)","v":0.32987697769322349},0.37892914162759944,0.43527528164806201,0.49999999999999994,0.57434917749851744,0.6597539553864471,0.75785828325519899,0.87055056329612412,1]
[]
["Protecting sea lanes, 2007"]
[]
[null,"Major ships in navy",null,null,null,null,null,null,"Ships devoted to sea lanes protection",null,"Of which, estimated for sea lanes ($ million)"]
[null,"Submarines","Principal surface combatants","Mine warfare","Amphibious","Logistics","Patrol & coastal combatants","Total ",null,"Naval budget, 2007 ($ million)",null,"GDP ($ billion)","Total contribution/ GDP",{"$f":"\"Of which, allocated to \"&Region","v":"Of which, allocated to MNA"}]
["Australia",6,12,8,3,15,1,{"$f":"SUM(B72:G72)","v":45},1,3790,{"$f":"I72/H72*J72","v":84.222222222222229},972,{"$f":"K72/L72/1000","v":8.6648376771833569E-5},{"$f":"M72/Query_from_CDI_2*Query_from_CDI_3","v":1.3058639731468621E-6},null,"World merchandise trade (×2), 2006",null,15361718616064]
["Austria",null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"\"Of which, \"&Region&\" (imports+exports)\"","v":"Of which, MNA (imports+exports)"},null,231514030080]
["Belgium",null,2,6,null,2,1,{"$f":"SUM(B74:G74)","v":11},1,188,{"$f":"I74/H74*J74","v":17.09090909090909},464,{"$f":"K74/L74/1000","v":3.6833855799373036E-5},5.5511721133734533E-7]
["Canada",4,15,12,null,10,null,41,3,3145,230.12195121951217,1568,1.4676144848183172E-4,2.2118185632482881E-6]
["Denmark",null,3,8,null,12,19,42,3,913,65.214285714285708,328,1.9882404181184669E-4,2.9964456677731454E-6]
["Finland",null,null,6,7,25,12,50,1,285,5.7,1568,3.6352040816326534E-6,5.4785585398105467E-8]
["France",10,35,21,8,16,20,110,12,8435,920.18181818181813,2667,3.4502505368647101E-4,5.1998179796102625E-6]
["Germany",12,17,15,3,23,10,80,9,4438,499.27500000000003,3443,1.4501161777519605E-4,2.185447141601017E-6]
["Greece",9,17,8,5,18,40,97,7,946,68.268041237113394,376,1.8156393946040797E-4,2.7363213968601091E-6]
["Ireland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Italy",7,25,12,3,17,14,{"$f":"SUM(B82:G82)","v":78},6,3683,{"$f":"I82/H82*J82","v":283.30769230769232},2221,{"$f":"K82/L82/1000","v":1.2755861877878987E-4},1.9224157558799653E-6]
["Japan",16,53,31,5,18,9,132,2,10733,162.62121212121212,4655,3.4934739446017636E-5,5.2649592933466824E-7]
["Netherlands",4,8,10,2,6,null,30,4,2405,320.66666666666669,809,3.9637412443345698E-4,5.9736916982100975E-6]
["New Zealand",null,2,null,null,4,6,12,1,283,23.583333333333332,135,1.7469135802469134E-4,2.6327458097137653E-6]
["Norway",6,5,6,null,8,7,32,6,1225,229.6875,422,5.4428317535545022E-4,8.2028055962117252E-6]
["Portugal",1,12,null,1,7,17,38,1,700,18.421052631578945,230,8.0091533180778028E-5,1.2070468210879713E-6]
["Spain",4,12,7,3,15,31,72,3,3165,131.875,1506,8.7566401062417009E-5,1.3196993719415029E-6]
["Sweden",5,5,12,17,12,18,69,1,907,13.144927536231885,453,2.9017500079982083E-5,4.3731815132574395E-7]
["Switzerland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["United Kingdom",13,28,16,8,18,24,{"$f":"SUM(B91:G91)","v":107},17,8633,{"$f":"I91/H91*J91","v":1371.5981308411215},2810,{"$f":"K91/L91/1000","v":4.8811321382246313E-4},7.3562769955418909E-6]
["United States",71,106,9,32,45,16,{"$f":"SUM(B92:G92)","v":279},47,131000,{"$f":"I92/H92*J92","v":22068.10035842294},13769,{"$f":"K92/L92/1000","v":1.6027380607468182E-3},2.4154611660317749E-5]
["EU",{"$f":"SUM(B$72:B$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":65},{"$f":"SUM(C$72:C$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":164},{"$f":"SUM(D$72:D$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":121},{"$f":"SUM(E$72:E$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":57},{"$f":"SUM(F$72:F$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":171},{"$f":"SUM(G$72:G$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":206},{"$f":"SUM(H$72:H$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":784},{"$f":"SUM(I$72:I$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":65},{"$f":"SUM(J$72:J$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":34698},{"$f":"SUM(K$72:K$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":3714.7435242074175},{"$f":"SUM(L$72:L$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":16875},{"$f":"K93/L93/1000","v":2.2013294958266177E-4},{"$f":"M93/Query_from_CDI_2*Query_from_CDI_3","v":3.3175888443878754E-6}]
["Europe",{"$f":"SUM(B$72:B$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":71},{"$f":"SUM(C$72:C$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":169},{"$f":"SUM(D$72:D$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":127},{"$f":"SUM(E$72:E$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":57},{"$f":"SUM(F$72:F$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":179},{"$f":"SUM(G$72:G$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":213},{"$f":"SUM(H$72:H$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":816},{"$f":"SUM(I$72:I$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":71},{"$f":"SUM(J$72:J$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":35923},{"$f":"SUM(K$72:K$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":3944.4310242074175},{"$f":"SUM(L$72:L$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":17297},{"$f":"K94/L94/1000","v":2.2804133804748902E-4},{"$f":"M94/Query_from_CDI_2*Query_from_CDI_3","v":3.4367749153406225E-6}]
[]
["Source: Mark Stoker and Jason Alderwick"]
[]
[]
[]
[]
["Contributions to peacekeeping and forcible humanitarian interventions"]
[null,"Financial equivalent of contributions to peacekeeping and humanitarian interventions, average % of GDP"]
[null,"U.N. Peacekeeping Operations",null,null,null,"Non-U.N. PKO and humanitarian interventions",null,null,"Total"]
[null,"Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total cost of personnel contributions ","Financial contributions ","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total"]
["Australia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A105)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.4795017223826741E-6},{"$f":"SUM(($A$135:$A$155=$A105)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.1242188547637495E-6},{"$f":"C105+B105","v":6.6037205771464236E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A105)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.3194904835774712E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A105)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.423558716294409E-6},{"$f":"SUM(($A$163:$A$183=$A105)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":9.5315703993115466E-6},{"$f":"F105+G105","v":1.4955129115605955E-5},{"$f":"D105+E105+H105","v":2.787834017632985E-5}]
["Austria",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.0152604965904055E-4},{"$f":"SUM(($A$135:$A$155=$A106)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":7.482384149692215E-5},2.7634989115596267E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.7155523123543021E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A106)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.8406544346831698E-4]
["Belgium",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.3282189837395851E-6},{"$f":"SUM(($A$135:$A$155=$A107)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.5190934927337938E-6},3.8473124764733791E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.4254074363743737E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A107)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.1272719912847753E-5]
["Canada",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.5188390053655814E-5},{"$f":"SUM(($A$135:$A$155=$A108)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.911480356126526E-5},5.4303193614921078E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.3291045635657806E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.8762325927219642E-6},{"$f":"SUM(($A$163:$A$183=$A108)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":6.0453122842647559E-6},9.9215448769867192E-6,7.0553843055473576E-5]
["Denmark",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.823322391516245E-5},{"$f":"SUM(($A$135:$A$155=$A109)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.8296766427537547E-5},3.6529990342699993E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.0214160678879406E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A109)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,4.3551406410587933E-5]
["Finland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.2309487407114571E-4},{"$f":"SUM(($A$135:$A$155=$A110)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.5445514296685806E-4},4.775500170380038E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.7693217588266382E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A110)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,4.8431933879683042E-4]
["France",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.9877038907177179E-5},{"$f":"SUM(($A$135:$A$155=$A111)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.7394780933212607E-5},3.7271819840389786E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.2683381793303136E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4064396245869146E-6},{"$f":"SUM(($A$163:$A$183=$A111)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.4735486066888289E-6},2.8799882312757437E-6,4.9420146250995843E-5]
["Germany",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.1664878495056276E-7},{"$f":"SUM(($A$135:$A$155=$A112)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.57277815632493E-7},6.7392660058305571E-7,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.9991819808297406E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.5239953274040177E-7},{"$f":"SUM(($A$163:$A$183=$A112)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.9766765452537215E-6},2.3290760779941234E-6,1.100218465940692E-5,null,"Last year",{"$f":"CDI_year-1","v":2004}]
["Greece",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.1090134382225404E-6},{"$f":"SUM(($A$135:$A$155=$A113)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":5.0524023037362663E-7},2.614253668596167E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.0213745985021638E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A113)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,7.6356282670983299E-6]
["Ireland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.0843899799353173E-4},{"$f":"SUM(($A$135:$A$155=$A114)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.01019656065902E-4},7.0945865405943373E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":4.0616384656682271E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A114)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,7.1352029252510195E-4,null,"Max weight",{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year)","v":2.1435469250725867}]
["Italy",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.9591637564432386E-6},{"$f":"SUM(($A$135:$A$155=$A115)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.9857367447062796E-6},7.9449005011495191E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.2720911003801642E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.6336456456443715E-6},{"$f":"SUM(($A$163:$A$183=$A115)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":6.944792186687392E-6},1.0578437832331764E-5,2.5795429433861446E-5,null,"Sum of discount weights",{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1),Last_year-'Humanitarian interventions data'!First_year+1)","v":18.076273097985553}]
["Japan",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.3411430675230502E-7},{"$f":"SUM(($A$135:$A$155=$A116)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.1380497707471437E-6},1.9721640774994487E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.739021670049144E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A116)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,9.7111857475485923E-6,null,"Sum of fin. contrib. disct weights",{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1)/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^('Humanitarian interventions data'!First_financial_contrib._year-'Humanitarian interventions data'!First_year),Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1)","v":12.305148956334421}]
["Netherlands",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.0129130773186761E-6},{"$f":"SUM(($A$135:$A$155=$A117)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.8584451742663069E-6},5.8713582515849835E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.7024876968525243E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.3011340601975096E-6},{"$f":"SUM(($A$163:$A$183=$A117)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.4385855894627375E-5},1.6686989954824884E-5,2.9260835903262391E-5]
["New Zealand",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.2036222734116132E-6},{"$f":"SUM(($A$135:$A$155=$A118)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":9.6708218061470139E-6},1.8874444079558627E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.6191457286130966E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.8003897941592509E-5},{"$f":"SUM(($A$163:$A$183=$A118)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.0733821733191377E-5},7.873771967478388E-5,1.0423130948295561E-4]
["Norway",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.6602210144311252E-4},{"$f":"SUM(($A$135:$A$155=$A119)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.5707222956910586E-4},6.2309433101221832E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.0922057670501825E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.3676596962901951E-6},{"$f":"SUM(($A$163:$A$183=$A119)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.737024207661033E-6},6.1046839039512281E-6,6.3229122068321974E-4]
["Portugal",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A120)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.6560850633653411E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A120)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,5.6560850633653411E-6]
["Spain",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A121)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.4204462274359827E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A121)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,6.4204462274359827E-6]
["Sweden",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.6890628601184405E-5},{"$f":"SUM(($A$135:$A$155=$A122)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":5.2582245706879714E-5},7.9472874308064126E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.8000100099029993E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A122)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,8.6272884317967124E-5]
["Switzerland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.7572612022805937E-6},{"$f":"SUM(($A$135:$A$155=$A123)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.4495784266206914E-5},2.8253045468487508E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.4513088758650009E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A123)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.9704354344352507E-5]
["United Kingdom",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.4104569420785302E-7},{"$f":"SUM(($A$135:$A$155=$A124)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.1488269366737018E-6},1.889872630881555E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.8097185601125306E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.8771758073896112E-6},{"$f":"SUM(($A$163:$A$183=$A124)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.8621721240194182E-5},2.6498897047583793E-5,3.5198488238577881E-5]
["United States",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.6919806775490126E-7},{"$f":"SUM(($A$135:$A$155=$A125)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.4301549514412173E-7},4.12213562899023E-7,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":4.8131105942685296E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.6679295913190833E-5},{"$f":"SUM(($A$163:$A$183=$A125)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.388709943837449E-5},4.0566395351565319E-5,4.579171950873287E-5]
["EU",{"$f":"SUM(B$105:B$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.4877800749014347E-5},{"$f":"SUM(C$105:C$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":8.0465601871581358E-6},{"$f":"SUM(D$105:D$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.2924360936172483E-5},{"$f":"SUM(E$105:E$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.4658114360777944E-6},{"$f":"SUM(F$105:F$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.652143685224667E-6},{"$f":"SUM(G$105:G$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.1732548101903907E-6},{"$f":"SUM(H$105:H$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.8253984954150575E-6},{"$f":"SUM(I$105:I$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.5215570867665335E-5}]
["Europe",{"$f":"SUM(B$105:B$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.9508600288311646E-5},{"$f":"SUM(C$105:C$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.5321920869797159E-5},{"$f":"SUM(D$105:D$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.4830521158108805E-5},{"$f":"SUM(E$105:E$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.2676870189159673E-6},{"$f":"SUM(F$105:F$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.6422888896708878E-6},{"$f":"SUM(G$105:G$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.0352538237379716E-6},{"$f":"SUM(H$105:H$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.6775427134088591E-6},{"$f":"SUM(I$105:I$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.6775750890433632E-5}]
[]
[]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
["Australia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.6177992350685362E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.1940235994953475E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.5422839729632548E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.3542479121445125E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.8447321657162434E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.5392833402935944E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":9.8182560164647566E-8},{"$f":"SUM(C135:H135)","v":5.0858977649999944E-4},{"$f":"B135","v":4.6177992350685362E-4},{"$f":"IF($I135,C135/$I135*$B135,0)","v":5.6239348019505675E-6},4.1242188547637495E-6,3.9534893556791193E-5,2.5829072124141179E-7,4.1214943958998621E-4,8.9145982120499937E-8]
["Austria",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.22185946515713E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.6655126592146615E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.0163189816420104E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.3739335815282584E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.2253071936030403E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.6590080993307941E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.5205090851303144E-6},1.659630062416973E-4,1.22185946515713E-4,4.1710863308583196E-5,7.482384149692215E-5,3.2201948299103498E-6,9.0210055007598626E-8,1.2214015610126851E-6,1.1194352642770512E-6]
["Belgium",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.3513998566558666E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.3393552946535867E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.9575140873107407E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.7481653721439037E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":6.5250469577024685E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.1509207898087731E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.7414229404885958E-4,1.3513998566558666E-4,1.0393825136461652E-4,1.5190934927337938E-6,2.9086961179095174E-5,5.0636449757793121E-7,8.9315131563240039E-8,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.9324254223738112E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.4563195775616887E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.1066431724143329E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.2864540495163105E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.2429493810225595E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.0041207570082938E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":8.3690186445544232E-5},4.1361861892920469E-4,2.9324254223738112E-4,1.7414530306599334E-4,2.911480356126526E-5,1.6210237341948059E-5,2.2991487261867336E-7,1.4208583435080008E-5,5.9333699960475793E-5]
["Denmark",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.3400573658720074E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.1190576950204537E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.9278694691305776E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.8575066847809122E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":5.3078719697255226E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.2300174418927264E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.5729742045277856E-4,4.3400573658720074E-4,3.9092603391519242E-4,1.8296766427537547E-5,1.7628976698486222E-5,5.0375243351480066E-6,2.1164352108364868E-6,0]
["Finland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.1224241480830263E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.3808342130141915E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.2027640273932167E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":8.3604633869970409E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.3404674899940619E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.4530492540070533E-4,3.1224241480830263E-4,9.6822420891370275E-5,1.5445514296685806E-4,5.8622555645961468E-5,2.3422953041128056E-6,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.498198223971188E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.0631500998045932E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.0322190261515205E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.8746317672577029E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.3196012596770013E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":3.2830678936211986E-6},2.9186259840494272E-4,2.498198223971188E-4,1.7659535491309215E-4,1.7394780933212607E-5,1.6045912621751854E-5,0,3.6973631613519001E-5,2.8101423155432339E-6]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.8838163747878204E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.8147188629712786E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.0913956075346488E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.5453764653921821E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.6180331950673092E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.0978540288447529E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":5.5629669373948529E-8},3.7279756874557447E-5,1.8838163747878204E-5,9.1701164286152877E-6,2.57277815632493E-7,7.8090785315833029E-6,8.1762266800036294E-9,1.5654040249986057E-6,2.8110720368511206E-8]
["Greece",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":8.6218242806512753E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.2654505156794799E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":7.5519628735631602E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":7.8666279932949585E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.2887274796330754E-5,8.6218242806512753E-6,2.8536649838857043E-6,5.0524023037362663E-7,5.2629190663919446E-6,0,0,0]
["Ireland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.7475437660794219E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.7790976250350818E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.2278495434663173E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.0532274528082414E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.4572200564843675E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.2865671425582128E-6},6.0175744358520857E-4,3.7475437660794219E-4,2.9762618980631125E-5,2.01019656065902E-4,1.2786812731839701E-4,0,1.5302743327444011E-5,8.0123091556804779E-7]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.0121515030550389E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.5332846371075377E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.4272540489804058E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.005283773764578E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":6.3267146919294124E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.5734964147487683E-7},2.1903397534401543E-5,2.0121515030550389E-5,5.0831415454613821E-6,4.9857367447062796E-6,9.2350205177084875E-6,5.8120245759918767E-7,0,2.3641376507505237E-7]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.1775603632231216E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.9181918041413089E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.2113540264468703E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":9.6766670713120678E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.0607377608864388E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.3178217522856597E-5,2.1775603632231216E-5,3.6810851221799513E-7,1.1380497707471437E-6,9.0910902194339958E-7,0,1.9360336327322679E-5,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.2624494467119939E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.5778661476141802E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.6984513514414461E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.1658151578034763E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.1640598927512525E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.2568756807710181E-5},4.2211796377372967E-4,3.2624494467119939E-4,1.992371495350434E-4,2.8584451742663069E-6,1.6739070756637962E-5,0,8.9967423302592307E-5,1.7442855902659389E-5]
["New Zealand",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":8.7398333852649823E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.3547160596804971E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.1489026642695001E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.0870111630449941E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":8.5906470401395465E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.4049219595116672E-6},1.038300370214661E-3,8.7398333852649823E-4,1.1403244172495484E-4,9.6708218061470139E-6,2.5984738133039873E-5,0,7.2311275191895574E-4,1.1825849434006672E-6]
["Norway",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":7.8685580426202963E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.0315054568942487E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.8253143615827456E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.8449577406344508E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.5236056295523273E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.5899119468030065E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":7.1345068391974825E-7},8.42958527514319E-4,7.8685580426202963E-4,3.7631904359819175E-4,3.5707222956910586E-4,4.5225037711688713E-5,3.2890936517591786E-6,4.2844324347050742E-6,6.65967296579051E-7]
["Portugal",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.8592211974422715E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.4354886773568642E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.887239399413576E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.7212101063997361E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":8.7709501587802806E-7},3.4622538642355605E-4,2.8592211974422715E-4,1.1854646758819725E-5,0,4.8618386592333789E-5,0,2.2472475803359812E-4,7.2432835947549121E-7]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.1676556376473781E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.0154529936354093E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.6276528321282559E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.0069972911902996E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":4.8692959582983081E-6},1.6693588469055526E-5,1.1676556376473781E-5,7.1027233897744217E-6,0,4.6358014684196946E-7,0,7.0435788346741034E-7,3.4058949563899784E-6]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.5434159055284604E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.1460879717946009E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":9.4854095483169721E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.391245377246934E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.0110601963426727E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":5.370608386791845E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":8.4244837439872097E-7},4.5881154734485645E-4,2.5434159055284604E-4,1.189681104085859E-4,5.2582245706879714E-5,7.7123508365475841E-5,2.2235260556208473E-6,2.9771898445842504E-6,4.6701017169949033E-7]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":8.0348045340995414E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.7959706460312789E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.4884696457316156E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.8568416888320789E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.1088725811284875E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},8.1623707064062587E-5,8.0348045340995414E-5,3.7366450575569877E-5,2.4495784266206914E-5,1.827821910713212E-5,2.0759139208649923E-7,0,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.2093492282691051E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.1837420449385637E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.2129718419730072E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.8737766086587437E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.0082116468669603E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":6.0121168219824781E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.4443788040908602E-4,4.2093492282691051E-4,3.9624955757437089E-4,1.1488269366737018E-6,1.7746867378510555E-5,9.5489495939567999E-8,5.6941814414157386E-6,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.0345848740100913E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2100926198970422E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.4687327681318885E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.5084800825395779E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.3719414595644919E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.8683953779379253E-5},5.7588495540123141E-5,4.0345848740100913E-5,8.4777720525557064E-6,2.4301549514412173E-7,1.0568240872900326E-5,0,9.6116667207076518E-7,2.0095653647429988E-5]
["EU",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.2226384484655895E-4},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.0734804777695275E-4},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.1677343897169066E-5},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.7859319735743103E-5},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.4905167630239093E-7},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.7047141805867663E-6},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.1762204764993069E-6},1.461146977432534E-4,1.2226384484655895E-4,{"$f":"IF($I156,C156/$I156*$B156,0)","v":8.9825221286394266E-5},9.7712070347099174E-6,1.4944075653996313E-5,2.9207465541800604E-7,6.4470446417211214E-6,9.8422157431932311E-7]
["Europe",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.3418942471702349E-4},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.1132066595259755E-4},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.9295305542271345E-5},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.8477684100466829E-5},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.0764989637616682E-7},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.4408540553960998E-6},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.1361887732347677E-6},1.5807834832034276E-4,1.3418942471702349E-4,9.4497799869614784E-5,1.6379383881273669E-5,1.5685322031071934E-5,3.460455252848346E-7,6.316386372367234E-6,9.6448703741101652E-7]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to non-UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
["Australia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.48408348903413E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1988177864231612E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.032337266582558E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.4771634440709149E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},{"$f":"SUM(C163:H163)","v":1.6073685953790567E-3},{"$f":"B163","v":1.48408348903413E-3},{"$f":"IF($I163,C163/$I163*$B163,0)","v":1.1068685106240313E-4},9.5315703993115466E-6,0,0,1.3638650675724152E-3,0]
["Austria",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.5146467786379398E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.5146467786379398E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.5146467786379398E-4,1.5146467786379398E-4,1.5146467786379398E-4,0,0,0,0,0]
["Belgium",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.4455374691091039E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.4455374691091039E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.4455374691091039E-4,3.4455374691091039E-4,3.4455374691091039E-4,0,0,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.0634701856824447E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.0030170628397952E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":6.0453122842647533E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.0634701856824425E-4,5.0634701856824447E-4,5.0030170628397974E-4,6.0453122842647559E-6,0,0,0,0]
["Denmark",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.6549520073445618E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.6549520073445618E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.6549520073445618E-4,6.6549520073445618E-4,6.6549520073445618E-4,0,0,0,0,0]
["Finland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.9657250200849422E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.9657250200849422E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.9657250200849422E-4,3.9657250200849422E-4,3.9657250200849422E-4,0,0,0,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.6811666236438634E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.0048372636862608E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.4773805521295408E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.7632935995760274E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.6959404291651592E-4,5.6811666236438634E-4,4.9918560021511445E-4,1.4735486066888289E-6,6.7457513542583026E-5,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.6675348831089795E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.6675348831089795E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.9873878899404736E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.6874087620083844E-4,3.6675348831089795E-4,3.6477681176564421E-4,1.9766765452537215E-6,0,0,0,0]
["Greece",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.7664732855433952E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.7664732855433952E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.7664732855433952E-4,3.7664732855433952E-4,3.7664732855433952E-4,0,0,0,0,0]
["Ireland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":8.624772391990715E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":8.624772391990715E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},8.624772391990715E-5,8.624772391990715E-5,8.624772391990715E-5,0,0,0,0,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.5073353592171876E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.4433461799853846E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":6.9517636133007493E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.5128638161183925E-4,5.5073353592171876E-4,5.4378874373503137E-4,6.944792186687392E-6,0,0,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.5613573766645707E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.5613573766645707E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.4708337995051925E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.7084407566150904E-4,6.5613573766645707E-4,6.4174988177182965E-4,1.4385855894627375E-5,0,0,0,0]
["New Zealand",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.243038884142545E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.0733821733191377E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.0733821733191377E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.4283624494787174E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.243038884142545E-4,3.243038884142545E-4,4.0733821733191377E-5,4.0733821733191377E-5,0,0,2.4283624494787174E-4,0]
["Norway",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":7.5883996157402145E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.5610293736636035E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.7370242076610326E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},7.5883996157402134E-4,7.5883996157402145E-4,7.5610293736636045E-4,2.737024207661033E-6,0,0,0,0]
["Portugal",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.6131745091450377E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.6131745091450377E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.6131745091450377E-4,2.6131745091450377E-4,2.6131745091450377E-4,0,0,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.7381253880960912E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.7381253880960912E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.7381253880960912E-4,1.7381253880960912E-4,1.7381253880960912E-4,0,0,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.2190410954122913E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.2190410954122913E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.2190410954122913E-4,4.2190410954122913E-4,4.2190410954122913E-4,0,0,0,0,0]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.5674236141792092E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.5674236141792092E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.5674236141792092E-4,5.5674236141792092E-4,5.5674236141792092E-4,0,0,0,0,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.1416268822489887E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1288890648738256E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.4813939682558966E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.6754523188316224E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.521248236439547E-3,1.1416268822489887E-3,8.4717935749475319E-4,1.8621721240194182E-5,2.7582580351404116E-4,0,0,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":9.3635194990407313E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":9.0078107213230666E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.7115674570775784E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.932137612711432E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.2378921084721865E-4},1.4548997188214444E-3,9.3635194990407313E-4,5.7972938094387027E-4,2.388709943837449E-5,1.8870804190363393E-4,0,0,1.4402742761819438E-4]
["EU",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.9770675685884816E-4},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.9421054935042705E-4},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.2274715047392737E-6},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.3040218253009503E-5},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},5.624782391081758E-4,4.9770675685884816E-4,{"$f":"IF($I184,C184/$I184*$B184,0)","v":4.3730034803235381E-4},4.6255085233536631E-6,5.5780900303140752E-5,0,0,0]
["Europe",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.043799695281186E-4},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.0099066933906907E-4},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.0410551965716647E-6},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.0145071113434607E-5},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},5.6617679564907543E-4,5.043799695281186E-4,4.4630875104201924E-4,4.4908362299120523E-6,5.3580382256187246E-5,0,0,0]
[]
[]
["Security regime reference year:",null,{"$f":"CDI_year-1","v":2004}]
[]
[null,"Non-Proliferation Treaty","Comprehensive Nuclear Test Ban Treaty","Chemical Weapons Convention","Biological Weapons Convention","Mine Ban Treaty","Convention on Certain Chemical Weapons","Convention on Cluster Munitions","International Criminal Court","Total"]
["Australia",{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B191:I191)","v":7}]
["Austria",{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B192:I192)","v":7}]
["Belgium",{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Canada",{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Denmark",{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Finland",{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["France",{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Germany",{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Greece",{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Ireland",{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Italy",{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Japan",{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},6]
["Netherlands",{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["New Zealand",{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Norway",{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Portugal",{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Spain",{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Sweden",{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Switzerland",{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United Kingdom",{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United States",{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["EU",{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},8]
["Europe",{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},8]

{"sheet":"Security 2004","index":78,"n_rows":213,"n_cols":18,"rows_kept":213,"cut":false,"hidden":false,"merged":[[3,1,3,4],[3,5,3,6],[3,9,4,9],[39,0,39,9],[69,1,69,7],[69,8,70,8],[132,10,132,15],[160,10,160,15],[69,10,70,10],[71,15,71,16],[95,0,95,2],[101,1,101,8],[102,1,102,4],[102,5,102,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Security"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2004}]
[]
[]
[null,"Military spending (% of GDP)",null,null,null,"Arms exports",null,"Participation in security regimes",null,"Overall score"]
[null,"Peacekeeping & humanitarian interventions","Sea lanes protection","Total","Score","Weighted exports/GDP","Score","Ratifications","Score"]
["Australia",{"$f":"I105","v":2.8744604279767281E-5},{"$f":"N72","v":1.315220898153881E-6},{"$f":"C6+B6","v":3.0059825177921163E-5},{"$f":"D6/$D$30*Standard_mean","v":0.83159812214940709},{"$f":"K42","v":-5.6886385305123353E-6},{"$f":"(2-F6/$F$30)*Standard_mean*B42","v":0},{"$f":"J191","v":7},{"$f":"H6/$H$30*Standard_mean","v":4.7487437185929648},{"$f":"E6*$E$32+G6*$G$32+I6*$I$32","v":1.6029849907229448}]
["Austria",2.9558638983852873E-4,0,2.9558638983852873E-4,8.177329218241395,-6.8832408128784872E-5,9.4586489042617306,{"$f":"J192","v":7},4.7487437185929648,{"$f":"E7*$E$32+G7*$G$32+I7*$I$32","v":7.640512764834372}]
["Belgium",1.2231546061383067E-5,5.5909480029255031E-7,1.2790640861675618E-5,0.35385012583072228,-1.0823186599025813E-4,9.1487812087294742,7,4.7487437185929648,3.6513062947459707]
["Canada",7.4393215954759775E-5,2.2276669370843273E-6,7.6620882891844101E-5,2.1196990319520443,-3.6010902030592252E-5,9.7167825185440204,7,4.7487437185929648,4.6762310752602687]
["Denmark",4.729794428407667E-5,3.0179161409445553E-6,5.0315860425021225E-5,1.3919766597482592,0,10,7,4.7487437185929648,4.3831742595223711]
["Finland",5.4784926449232734E-4,5.5178141303297029E-8,5.4790444263363059E-4,15.157649883676235,-1.1720706667847491E-4,9.0781933147544986,6,4.0703517587939695,10.865961210225235]
["France",5.1708855689134445E-5,5.2370763065768265E-6,5.6945931995711269E-5,1.5753960587390323,-9.0629176646160766E-4,2.8722232133065462,7,4.7487437185929648,2.6929397623443938]
["Germany",1.2343208101433723E-5,2.2011065559284427E-6,1.4544314657362166E-5,0.40236510643103235,-1.1421888301384092E-4,9.1016946936121172,7,4.7487437185929648,3.663792156266787]
["Greece",8.7073240641571768E-6,2.7559279980314566E-6,1.1463252062188633E-5,0.31712822121278361,-6.4725526558779899E-6,9.9490948585450134,7,4.7487437185929648,3.8330237548908865]
["Ireland",8.3773513367635735E-4,0,8.3773513367635735E-4,23.17574902383447,-7.7521482704546685E-6,9.9390311326507081,7,4.7487437185929648,15.259818224728154]
["Italy",2.6365326955115037E-5,1.9361904678177896E-6,2.8301517422932827E-5,0.78295494413508426,-1.6707340088506525E-4,8.6860060384836952,7,4.7487437185929648,3.7501649113367073]
["Japan",1.0774939330626788E-5,5.3026843782604939E-7,1.1305207768452837E-5,0.31275596232208153,0,10,6,4.0703517587939695,3.6739659208595334]
["Netherlands",3.1379709294908376E-5,6.0164950731286255E-6,3.7396204368036999E-5,1.0345573583314398,-1.0730281347529019E-3,1.5608799358051906,7,4.7487437185929648,2.0946845927652586]
["New Zealand",1.0931591234008444E-4,2.6516102593123487E-6,1.1196752259939679E-4,3.0975556572354952,0,10,7,4.7487437185929648,5.2359637582659895]
["Norway",6.9317401372721767E-4,8.2615812714652135E-6,7.0143559499868285E-4,19.405053760528777,-4.8543719046216977E-5,9.6182147884799836,7,4.7487437185929648,13.294266507032624]
["Portugal",6.3605984510376457E-6,1.2156956902023127E-6,7.5762941412399581E-6,0.20959642790385716,-4.9003646017155467E-6,9.9614597568387797,7,4.7487437185929648,3.7823490828098647]
["Spain",7.5267090991538173E-6,1.3291554319209431E-6,8.8558645310747595E-6,0.24499544726096822,-6.8792297265608818E-5,9.458964366996824,7,4.7487437185929648,3.674424745027931]
["Sweden",1.090414218280434E-4,4.4045167306331236E-7,1.0948187350110671E-4,3.0287907489159798,-9.1925849092021802E-5,9.2770242900767261,7,4.7487437185929648,5.0208373766254129]
["Switzerland",9.4483818050569054E-6,0,9.4483818050569054E-6,0.26138730082193146,-2.121919068278499E-4,8.3311593420772407,7,4.7487437185929648,3.4006694155785171]
["United Kingdom",3.8561269957458825E-5,7.4089870278221075E-6,4.5970256985280931E-5,1.2717565440721255,-1.4586067784703024E-3,-1.4716076226593011,7,4.7487437185929648,1.4551622960194788]
["United States",4.9258503439550832E-5,2.4327687029978663E-5,7.3586190469529495E-5,2.035744966858164,-1.9586026947939175E-3,-5.4039607761334807,4,2.7135678391959801,0.34527424919470684]
["EU",3.911837748394366E-5,3.3413604091598586E-6,4.2459737893103521E-5,1.1746388440341153,null,{"$f":"SUM($G$6:$G$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.604851192037283},8,{"$f":"H27/$H$30*Standard_mean","v":5.4271356783919602},3.8453161396243685]
["Europe",5.1159723456976742E-5,3.4614004856987306E-6,5.462112394267547E-5,{"$f":"D28/$D$30*Standard_mean","v":1.5110807807951541},null,{"$f":"SUM($G$6:$G$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.6461801448481586},8,{"$f":"H28/$H$30*Standard_mean","v":5.4271356783919602},4.0238693462076069]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Military_spending_subcomponent\"))","v":1.807352877386641E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Arms_exports\"))","v":-6.3574645614150377E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Security_ratifications\"))","v":7.3703703703703702}]
[]
["Weight",null,null,null,{"$f":"'Security 2003'!E32","v":0.5},null,{"$f":"'Security 2003'!G32","v":0.25},null,{"$f":"'Security 2003'!I32","v":0.25}]
[]
[]
["Arms exports to developing countries that are below average on voice and accountability and above average on military spending/GDP"]
[]
["Last arms exports year",null,2002]
["Arms exports discount rate",null,{"$f":"1-0.5^(1/5)","v":0.12944943670387588}]
[]
["Major conventional weapons, as % of exporter's real GDP, weighted by the distance of recipient's Voice and Accountability score from the average (0) and that of its military spending/GDP from the average (about 3%)"]
[null,"Government data publicly available?",1995,1996,1997,1998,1999,2000,2001,2002,"Historical average, weighted"]
["Australia",0,null,null,null,null,null,null,-1.8427374184746615E-5,-1.3406507413402785E-5,{"$f":"SUMPRODUCT(C42:J42,$C$66:$J$66)/SUM($C$66:$J$66)","v":-5.6886385305123353E-6}]
["Austria",1,null,null,-3.4539365477149883E-5,null,null,null,-2.6401622792153397E-4,-1.0921669752345977E-4,-6.8832408128784872E-5]
["Belgium",1,null,null,null,null,null,-4.8593272985394302E-4,-9.8023284514150161E-5,-1.0668330599333951E-4,-1.0823186599025813E-4]
["Canada",1,null,null,null,null,null,-1.4548032445385291E-4,-4.8890573089214154E-5,-3.3603042337527903E-5,-3.6010902030592252E-5]
["Denmark",1,null,null,null,null,null,null,0,0,0]
["Finland",1,null,null,null,null,null,-1.1920396476648567E-4,-1.8179917235067086E-4,-3.5814266059642645E-4,-1.1720706667847491E-4]
["France",1,-1.6327397384611683E-3,-2.2420718449071789E-3,-2.2336953076039093E-3,-6.0801222103241543E-5,-4.0119865048985568E-5,-1.033207301426871E-5,-1.4660838403473459E-3,-6.3463594618678489E-4,-9.0629176646160766E-4]
["Germany",1,-9.2204074264188007E-5,-5.6992377412408569E-5,-7.8044345848911603E-5,-6.0135334492480898E-6,-7.3460056664424219E-6,-2.3887010995491779E-5,-3.5712085085742705E-4,-1.5521525711822899E-4,-1.1421888301384092E-4]
["Greece",1,null,null,null,null,null,null,-3.8488941267507833E-5,0,-6.4725526558779899E-6]
["Ireland",1,null,null,null,null,null,null,-1.5139359874404753E-5,-2.6951094841311955E-5,-7.7521482704546685E-6]
["Italy",1,null,-5.912119160646006E-4,-6.0844411455293172E-5,null,null,null,-2.1619007623947478E-4,-3.8892508316292363E-4,-1.6707340088506525E-4]
["Japan",1,null,null,null,null,null,null,null,null,0]
["Netherlands",1,-6.0799262887375539E-4,-1.0810292105567153E-2,-9.4080116895720164E-4,-4.3301472435640174E-5,null,null,-4.5391722449308981E-5,-8.4136740719439028E-5,-1.0730281347529019E-3]
["New Zealand",1,null,null,null,null,null,null,null,null,0]
["Norway",1,null,null,null,null,null,null,-1.6410167434146477E-4,-1.0843826159939259E-4,-4.8543719046216977E-5]
["Portugal",1,null,null,null,null,null,null,-2.8561707616394838E-5,-5.0338715881815476E-7,-4.9003646017155467E-6]
["Spain",1,null,null,null,null,null,null,-3.079498875926854E-4,-8.8032265524323123E-5,-6.8792297265608818E-5]
["Sweden",1,-7.9570884192840677E-4,-2.6277991985303948E-4,null,null,null,null,-6.2541305468296989E-5,-5.5298100402823474E-6,-9.1925849092021802E-5]
["Switzerland",1,null,null,null,null,null,-1.2704122994672323E-3,null,-1.3566484029792976E-4,-2.121919068278499E-4]
["United Kingdom",1,-3.3560176930647408E-3,-2.8953993756921869E-3,-2.108364004586171E-3,-3.2000775850284742E-4,-3.1773846975493235E-4,-2.6245216061250159E-3,-4.2981496730075776E-4,-1.208006444693496E-3,-1.4586067784703024E-3]
["United States",1,-4.7342873652931328E-3,-2.4190298578682448E-3,-2.2027404641157366E-3,-1.8538468019302229E-3,-8.6382281394380275E-4,-1.6397762740097107E-3,-1.1773203314854939E-3,-2.2885563003824049E-3,-1.9586026947939175E-3]
["EU",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K$42:K$62*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A63&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A63&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-3.0454147331876913E-4}]
["Europe",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K$42:K$62*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-2.9928652626165828E-4}]
[]
["Discount multipler",null,{"$f":"(1-Arms_exports_discount_rate)^(Last_arms_exports_year-C41)","v":0.37892914162759944},0.43527528164806201,0.49999999999999994,0.57434917749851744,0.6597539553864471,0.75785828325519899,0.87055056329612412,1]
[]
["Protecting sea lanes, 2007"]
[]
[null,"Major ships in navy",null,null,null,null,null,null,"Ships devoted to sea lanes protection",null,"Of which, estimated for sea lanes ($ million)"]
[null,"Submarines","Principal surface combatants","Mine warfare","Amphibious","Logistics","Patrol & coastal combatants","Total ",null,"Naval budget, 2007 ($ million)",null,"GDP ($ billion)","Total contribution/ GDP",{"$f":"\"Of which, allocated to \"&Region","v":"Of which, allocated to MNA"},null,"World merchandise trade (×2), 2006",null,13153000226816]
["Australia",6,12,8,3,15,1,{"$f":"SUM(B72:G72)","v":45},1,3790,{"$f":"I72/H72*J72","v":84.222222222222229},972,{"$f":"K72/L72/1000","v":8.6648376771833569E-5},{"$f":"M72/Query_from_CDI_2*Query_from_CDI_3","v":1.315220898153881E-6},null,{"$f":"\"Of which, \"&Region&\" (imports+exports)\"","v":"Of which, MNA (imports+exports)"},null,199647141888]
["Austria",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Belgium",null,2,6,null,2,1,{"$f":"SUM(B74:G74)","v":11},1,188,{"$f":"I74/H74*J74","v":17.09090909090909},464,{"$f":"K74/L74/1000","v":3.6833855799373036E-5},5.5909480029255031E-7]
["Canada",4,15,12,null,10,null,41,3,3145,230.12195121951217,1568,1.4676144848183172E-4,2.2276669370843273E-6]
["Denmark",null,3,8,null,12,19,42,3,913,65.214285714285708,328,1.9882404181184669E-4,3.0179161409445553E-6]
["Finland",null,null,6,7,25,12,50,1,285,5.7,1568,3.6352040816326534E-6,5.5178141303297029E-8]
["France",10,35,21,8,16,20,110,12,8435,920.18181818181813,2667,3.4502505368647101E-4,5.2370763065768265E-6]
["Germany",12,17,15,3,23,10,80,9,4438,499.27500000000003,3443,1.4501161777519605E-4,2.2011065559284427E-6]
["Greece",9,17,8,5,18,40,97,7,946,68.268041237113394,376,1.8156393946040797E-4,2.7559279980314566E-6]
["Ireland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Italy",7,25,12,3,17,14,{"$f":"SUM(B82:G82)","v":78},6,3683,{"$f":"I82/H82*J82","v":283.30769230769232},2221,{"$f":"K82/L82/1000","v":1.2755861877878987E-4},1.9361904678177896E-6]
["Japan",16,53,31,5,18,9,132,2,10733,162.62121212121212,4655,3.4934739446017636E-5,5.3026843782604939E-7]
["Netherlands",4,8,10,2,6,null,30,4,2405,320.66666666666669,809,3.9637412443345698E-4,6.0164950731286255E-6]
["New Zealand",null,2,null,null,4,6,12,1,283,23.583333333333332,135,1.7469135802469134E-4,2.6516102593123487E-6]
["Norway",6,5,6,null,8,7,32,6,1225,229.6875,422,5.4428317535545022E-4,8.2615812714652135E-6]
["Portugal",1,12,null,1,7,17,38,1,700,18.421052631578945,230,8.0091533180778028E-5,1.2156956902023127E-6]
["Spain",4,12,7,3,15,31,72,3,3165,131.875,1506,8.7566401062417009E-5,1.3291554319209431E-6]
["Sweden",5,5,12,17,12,18,69,1,907,13.144927536231885,453,2.9017500079982083E-5,4.4045167306331236E-7]
["Switzerland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["United Kingdom",13,28,16,8,18,24,{"$f":"SUM(B91:G91)","v":107},17,8633,{"$f":"I91/H91*J91","v":1371.5981308411215},2810,{"$f":"K91/L91/1000","v":4.8811321382246313E-4},7.4089870278221075E-6]
["United States",71,106,9,32,45,16,{"$f":"SUM(B92:G92)","v":279},47,131000,{"$f":"I92/H92*J92","v":22068.10035842294},13769,{"$f":"K92/L92/1000","v":1.6027380607468182E-3},2.4327687029978663E-5]
["EU",{"$f":"SUM(B$72:B$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":65},{"$f":"SUM(C$72:C$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":164},{"$f":"SUM(D$72:D$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":121},{"$f":"SUM(E$72:E$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":57},{"$f":"SUM(F$72:F$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":171},{"$f":"SUM(G$72:G$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":206},{"$f":"SUM(H$72:H$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":784},{"$f":"SUM(I$72:I$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":65},{"$f":"SUM(J$72:J$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":34698},{"$f":"SUM(K$72:K$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":3714.7435242074175},{"$f":"SUM(L$72:L$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":16875},{"$f":"K93/L93/1000","v":2.2013294958266177E-4},{"$f":"M93/Query_from_CDI_2*Query_from_CDI_3","v":3.3413604091598586E-6}]
["Europe",{"$f":"SUM(B$72:B$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":71},{"$f":"SUM(C$72:C$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":169},{"$f":"SUM(D$72:D$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":127},{"$f":"SUM(E$72:E$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":57},{"$f":"SUM(F$72:F$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":179},{"$f":"SUM(G$72:G$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":213},{"$f":"SUM(H$72:H$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":816},{"$f":"SUM(I$72:I$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":71},{"$f":"SUM(J$72:J$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":35923},{"$f":"SUM(K$72:K$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":3944.4310242074175},{"$f":"SUM(L$72:L$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":17297},{"$f":"K94/L94/1000","v":2.2804133804748902E-4},{"$f":"M94/Query_from_CDI_2*Query_from_CDI_3","v":3.4614004856987306E-6}]
[]
["Source: Mark Stoker and Jason Alderwick"]
[]
[]
[]
[]
["Contributions to peacekeeping and forcible humanitarian interventions"]
[null,"Financial equivalent of contributions to peacekeeping and humanitarian interventions, average % of GDP"]
[null,"U.N. Peacekeeping Operations",null,null,null,"Non-U.N. PKO and humanitarian interventions",null,null,"Total"]
[null,"Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total cost of personnel contributions ","Financial contributions ","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total"]
["Australia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A105)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.5611858108498427E-6},{"$f":"SUM(($A$135:$A$155=$A105)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.0960858168512764E-6},{"$f":"C105+B105","v":6.6572716277011191E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A105)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.183897825078531E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A105)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.5149987532328593E-6},{"$f":"SUM(($A$163:$A$183=$A105)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":9.3884360737547721E-6},{"$f":"F105+G105","v":1.4903434826987631E-5},{"$f":"D105+E105+H105","v":2.8744604279767281E-5},null,"Parameters"]
["Austria",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.0676593159455093E-4},{"$f":"SUM(($A$135:$A$155=$A106)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":8.0195527746190499E-5},2.8696145934074141E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.6249304977873122E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A106)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.9558638983852873E-4,null,"Direct cost/personnel",10000,"/month"]
["Belgium",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.3525136640328462E-6},{"$f":"SUM(($A$135:$A$155=$A107)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.4559507924166008E-6},3.808464456449447E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.4230816049336197E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A107)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.2231546061383067E-5,null,"UN compensation",1000,"/month"]
["Canada",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.5670817423780634E-5},{"$f":"SUM(($A$135:$A$155=$A108)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.1205349463623021E-5},5.6876166887403652E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.1161206517143918E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.9217231366221069E-6},{"$f":"SUM(($A$163:$A$183=$A108)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":6.4792052790196265E-6},1.0400928415641734E-5,7.4393215954759775E-5,null,"Discount rate",{"$f":"1-0.5^(1/10)","v":6.696700846319259E-2}]
["Denmark",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.9708856537230654E-5},{"$f":"SUM(($A$135:$A$155=$A109)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.965195473726003E-5},3.9360811274490684E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.9371330095859863E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A109)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,4.729794428407667E-5,null,"Personnel/plane",{"$f":"50000/927","v":53.937432578209275}]
["Finland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.6519108777064373E-4},{"$f":"SUM(($A$135:$A$155=$A110)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.7500430231381494E-4},5.401953900844587E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.6538744078686176E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A110)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,5.4784926449232734E-4]
["France",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.0707209401781654E-5},{"$f":"SUM(($A$135:$A$155=$A111)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.7545084141917052E-5},3.8252293543698706E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0538414420886598E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4490336237756731E-6},{"$f":"SUM(($A$163:$A$183=$A111)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.4691141007734674E-6},2.9181477245491407E-6,5.1708855689134445E-5,null,"First year",{"$f":"MIN('Humanitarian interventions data'!Year)","v":1993}]
["Germany",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.7270361273856335E-7},{"$f":"SUM(($A$135:$A$155=$A112)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.7586326674106269E-7},7.4856687947962599E-7,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.0762813210120932E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.9981043572114365E-7},{"$f":"SUM(($A$163:$A$183=$A112)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.1185494652208599E-6},2.5183599009420037E-6,1.2343208101433723E-5,null,"Last year",{"$f":"CDI_year-1","v":2003}]
["Greece",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.3927545394864524E-6},{"$f":"SUM(($A$135:$A$155=$A113)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":5.4150307112017634E-7},2.9342576106066287E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.7730664535505477E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A113)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,8.7073240641571768E-6,null,"First financial contrib. year",1998]
["Ireland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.7480006998061938E-4},{"$f":"SUM(($A$135:$A$155=$A114)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.5842069441756304E-4},8.3322076439818241E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":4.5143692781749649E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A114)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,8.3773513367635735E-4,null,"Max weight",{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year)","v":2}]
["Italy",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.7791461241180427E-6},{"$f":"SUM(($A$135:$A$155=$A115)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":5.1759994245735147E-6},7.9551455486915574E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.2453273641349978E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.3066636232759721E-6},{"$f":"SUM(($A$163:$A$183=$A115)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":6.8581904190125089E-6},1.0164854042288481E-5,2.6365326955115037E-5,null,"Sum of discount weights",{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1),Last_year-'Humanitarian interventions data'!First_year+1)","v":15.93272617291297}]
["Japan",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.1961949955293015E-7},{"$f":"SUM(($A$135:$A$155=$A116)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.178498120761098E-6},1.9981176203140281E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.776821710312759E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A116)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.0774939330626788E-5,null,"Sum of fin. contrib. disct weights",{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1)/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^('Humanitarian interventions data'!First_financial_contrib._year-'Humanitarian interventions data'!First_year),Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1)","v":10.161602031261831}]
["Netherlands",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.0557910473532084E-6},{"$f":"SUM(($A$135:$A$155=$A117)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.7119817199027646E-6},5.7677727672559734E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.582835381077512E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.6107225628419594E-6},{"$f":"SUM(($A$163:$A$183=$A117)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.541837858373293E-5},1.802910114657489E-5,3.1379709294908376E-5]
["New Zealand",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.1496380512643146E-6},{"$f":"SUM(($A$135:$A$155=$A118)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.0364930172745678E-5},1.9514568224009993E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.5893986359227254E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.8554516318833083E-5},{"$f":"SUM(($A$163:$A$183=$A118)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.3657429161318637E-5},8.221194548015172E-5,1.0931591234008444E-4]
["Norway",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.0083221824441625E-4},{"$f":"SUM(($A$135:$A$155=$A119)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.8270053986083483E-4},6.8353275810525103E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.2401394066790338E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.46764630319708E-6},{"$f":"SUM(($A$163:$A$183=$A119)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.9334699120905195E-6},6.4011162152875995E-6,6.9317401372721767E-4]
["Portugal",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A120)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.3605984510376457E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A120)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,6.3605984510376457E-6]
["Spain",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A121)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.5267090991538173E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A121)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,7.5267090991538173E-6]
["Sweden",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.0133915699501865E-5},{"$f":"SUM(($A$135:$A$155=$A122)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":7.095690128669552E-5},1.0109081698619739E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.9506048418460163E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A122)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.090414218280434E-4]
["Switzerland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.6516565658217969E-6},{"$f":"SUM(($A$135:$A$155=$A123)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.655110347192457E-6},8.3067669130142543E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1416148920426515E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A123)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,9.4483818050569054E-6]
["United Kingdom",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.4074402592575162E-7},{"$f":"SUM(($A$135:$A$155=$A124)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.2312822237737364E-6},2.0720262496994879E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.5940268069618268E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.9369502488089513E-6},{"$f":"SUM(($A$163:$A$183=$A124)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.995826665198856E-5},2.8895216900797511E-5,3.8561269957458825E-5]
["United States",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.8793006238248461E-7},{"$f":"SUM(($A$135:$A$155=$A125)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.6045755868058714E-7},4.4838762106307177E-7,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.3748578077731741E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.7833698735699207E-5},{"$f":"SUM(($A$163:$A$183=$A125)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.5601559275015379E-5},4.3435258010714586E-5,4.9258503439550832E-5]
["EU",{"$f":"SUM(B$105:B$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.618695869933192E-5},{"$f":"SUM(C$105:C$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":9.2957990513073781E-6},{"$f":"SUM(D$105:D$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.5482757750639295E-5},{"$f":"SUM(E$105:E$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.366827173560118E-6},{"$f":"SUM(F$105:F$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.828798701254062E-6},{"$f":"SUM(G$105:G$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.4399938584901841E-6},{"$f":"SUM(H$105:H$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.2687925597442462E-6},{"$f":"SUM(I$105:I$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.911837748394366E-5}]
["Europe",{"$f":"SUM(B$105:B$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.1437282467201737E-5},{"$f":"SUM(C$105:C$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.6493984024932853E-5},{"$f":"SUM(D$105:D$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.7931266492134586E-5},{"$f":"SUM(E$105:E$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.1220718925647678E-6},{"$f":"SUM(F$105:F$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.8127911196733329E-6},{"$f":"SUM(G$105:G$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.2935939526040445E-6},{"$f":"SUM(H$105:H$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.1063850722773776E-6},{"$f":"SUM(I$105:I$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.1159723456976742E-5}]
[]
[]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
["Australia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.9492346754668516E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.3137677481005359E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.50560914389624E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.6667673615405499E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.0489084432380668E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.8650834230597775E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.0522946246834227E-7},{"$f":"SUM(C135:H135)","v":5.444055131201722E-4},{"$f":"B135","v":4.9492346754668516E-4},{"$f":"IF($I135,C135/$I135*$B135,0)","v":5.7398974695624857E-6},4.0960858168512764E-6,4.2425960596352409E-5,2.7717873948617746E-7,4.4228867996660677E-4,9.5664957826041426E-8]
["Austria",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.3095565497042006E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.072146119809701E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.0892637139958171E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.6878659395783124E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.2839725216592785E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.7780808549955201E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.6296412869880087E-6},1.7787181793140649E-4,1.3095565497042006E-4,4.4705332269242542E-5,8.0195527746190499E-5,3.4513761745424084E-6,9.4530693222438752E-8,1.3090873285283324E-6,1.1998007586938338E-6]
["Belgium",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.4483945036391086E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.4354854617171919E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.8730468261510316E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.0171841790613065E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":6.157962168167777E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.2335263599983542E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.8633258364129989E-4,1.4483945036391086E-4,1.1158269864424259E-4,1.4559507924166008E-6,3.12262480954981E-5,4.7866875367121137E-7,9.5884078082389259E-8,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.1428957485670319E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.6326181387389762E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.4013911722995379E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.4505607735802255E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.3513130753549776E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.1479634430796366E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":8.9696920907048904E-5},4.4329301997807598E-4,3.1428957485670319E-4,1.8664955194314567E-4,3.1205349463623021E-5,1.7374189734075531E-5,2.3760418373317019E-7,1.5228809994947069E-5,6.3594069537178737E-5]
["Denmark",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.6515583106267861E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.4146967281788349E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.066239336248085E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.9908263712319495E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.6422046236023884E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.3900735152136949E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.8907260803149994E-4,4.6515583106267861E-4,4.198807890204826E-4,1.965195473726003E-5,1.8934703763909225E-5,4.4151901255440994E-6,2.2731934154826322E-6,0]
["Finland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.3465313406978812E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.4799414656707977E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.3608640287896184E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.3797010840821987E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.5802244082408569E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.5145778469510441E-4,3.3465313406978812E-4,1.09703956054507E-4,1.7500430231381494E-4,4.7290954649467675E-5,2.6539210519985256E-6,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.6775025606076187E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.211229526199668E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.0388260629692268E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.9988154068613555E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.6296339988601541E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":3.3434106407918709E-6},3.1113911794766606E-4,2.6775025606076187E-4,1.9028699308348072E-4,1.7545084141917052E-5,1.720077309903997E-5,0,3.984023921000235E-5,2.8771665263217489E-6]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.0190243987889098E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.9449675192966526E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.456822699429485E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.6562934852354774E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.3201977389269472E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":5.962240336466601E-8},3.9938112457555864E-5,2.0190243987889098E-5,9.8325550074135931E-6,2.7586326674106269E-7,8.3731973107128675E-6,0,1.6784869968057379E-6,3.0141406215836378E-8]
["Greece",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":9.2406424626531032E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.5715966684670139E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":8.0939933979443238E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":8.4312431228586705E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.3812239131120117E-5,9.2406424626531032E-6,3.0584824006977562E-6,5.4150307112017634E-7,5.6406569908351703E-6,0,0,0]
["Ireland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.0165179581772432E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.1221100093828255E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.4595234817470886E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.1281016427939491E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.6335832481518769E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.3789085211650407E-6},5.3769835355061573E-4,4.0165179581772432E-4,3.826131640648385E-5,2.5842069441756304E-4,8.4267330874477392E-5,0,1.9672432211680624E-5,1.0300219075195025E-6]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.1565705835769062E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.930427634711623E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.5551342394001314E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.0774364710392136E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":6.0961692613444546E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.7582051632600245E-7},2.314536402696434E-5,2.1565705835769062E-5,5.5256792548827606E-6,5.1759994245735147E-6,1.0039020325664888E-5,5.680109107899607E-7,0,2.5699591985793707E-7]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.3338514103734338E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.1994139968058566E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.2520736500888819E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.0371194972831069E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.2086440453645468E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.4795575000698042E-5,2.3338514103734338E-5,3.9526440822249031E-7,1.178498120761098E-6,9.7617530603417128E-7,0,2.0788576268716578E-5,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.4966067398521281E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.7628885269835455E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.5053907119993416E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.3212632108926204E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.2476085018536362E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.4188594628939081E-5},4.5195632033358284E-4,3.4966067398521281E-4,2.1375372376207342E-4,2.7119817199027646E-6,1.7958692517425617E-5,0,9.6522519987294659E-5,1.8713755998516293E-5]
["New Zealand",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":9.3671214893157446E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.4519487220372902E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.2313633866012947E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.3085766431049234E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":9.2072275236375215E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.5057580731390937E-6},1.1128227829376824E-3,9.3671214893157446E-4,1.2221694490902296E-4,1.0364930172745678E-5,2.7849752761947008E-5,0,7.7501305792832703E-4,1.2674631595318196E-6]
["Norway",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":8.4333116985069536E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.3208605627695102E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.0998704186033497E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.1926971335218019E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.7765070061976737E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.9193458199617576E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":7.6465750985355519E-7},9.0346057980851698E-4,8.4333116985069536E-4,4.033287643755803E-4,3.8270053986083483E-4,4.8470995261591059E-5,3.5251632917520768E-6,4.5919409855466589E-6,7.13766075390464E-7]
["Portugal",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.0644374029398702E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.5385186701624104E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.3097869558895764E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.9165207780248005E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.9387837485426853E-7},3.7042901243785416E-4,3.0644374029398702E-4,1.272765901066664E-5,0,5.2198792489165685E-5,0,2.4127417287893744E-4,2.4311591521727547E-7]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.251462325811354E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.0883355710314672E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.8991094408196267E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.0792729735436955E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":8.9271689510658451E-7},1.3445256523046915E-5,1.251462325811354E-5,1.0130048189497943E-5,0,5.4907938783981246E-7,0,1.0045695025164497E-6,8.3092617825933507E-7]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.7259656717381199E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.3001201364377904E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.01662102351745E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.7925307792510479E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.2989478750756906E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":5.7560755466383527E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":9.029138112373888E-7},3.9055736102098604E-4,2.7259656717381199E-4,1.6054104104994976E-4,7.095690128669552E-5,3.3450334544545197E-5,3.0005283478495685E-6,4.017556935311291E-6,6.3020500946059479E-7]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.7424736832073953E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.4972275427456954E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":7.1296549654556933E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.9901136462212957E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.20030668551256E-5,2.7424736832073953E-5,9.7757317291041567E-6,4.655110347192457E-6,1.2993894755777342E-5,0,0,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.5114687974064533E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.4840236978624772E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.3000310310304354E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.0082640438816947E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.0805744877320207E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":6.4436272634688564E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.763367259683371E-4,4.5114687974064533E-4,4.2468976034995798E-4,1.2312822237737364E-6,1.9020621499438652E-5,1.0234310769899615E-7,6.1028725597760488E-6,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.3241610003143505E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2969451572166676E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.7176957295138157E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.616748921230477E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.4704104485145316E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":3.0742700461356301E-5},6.1721821267293661E-5,4.3241610003143505E-5,9.0862511073610507E-6,2.6045755868058714E-7,1.1326760113265963E-5,0,1.03015293219977E-6,2.1537988291636134E-5]
["EU",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.3103914433419664E-4},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.150527888624161E-4},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.2464070454491721E-5},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.5518856485604583E-5},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.4434601260413785E-7},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":8.2577081951799597E-6},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.6362463531066139E-7},1.5240139464560716E-4,1.3103914433419664E-4,9.8925728605388187E-5,1.0716969690964797E-5,1.3343563421107044E-5,2.9607870027349083E-7,7.1002172819620936E-6,6.5658663450102697E-7]
["Europe",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.422758738675646E-4},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.1863376896565823E-4},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.0116816440135376E-5},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.6347958042881868E-5},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.0256750551638679E-7},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.9749099151790993E-6},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.4354543366218073E-7},1.6421956630303312E-4,1.422758738675646E-4,{"$f":"IF($I157,C157/$I157*$B157,0)","v":1.0278143786256023E-4},1.7428724864442582E-5,1.416347679428952E-5,3.4877478322125915E-7,6.909269721876346E-6,6.4418984117466974E-7]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to non-UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
["Australia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.5906012997350526E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2848610899048461E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.0163028144126888E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.5831845791839207E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},{"$f":"SUM(C163:H163)","v":1.7218337163185321E-3},{"$f":"B163","v":1.5906012997350526E-3},{"$f":"IF($I163,C163/$I163*$B163,0)","v":1.1869332678368623E-4},9.3884360737547721E-6,0,0,1.4625195368776118E-3,0]
["Austria",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.5176681887543863E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.5176681887543863E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.5176681887543863E-4,1.5176681887543863E-4,1.5176681887543863E-4,0,0,0,0,0]
["Belgium",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.6928356235656012E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.6928356235656012E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.6928356235656012E-4,3.6928356235656012E-4,3.6928356235656012E-4,0,0,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.4268929733581619E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.3621009205679639E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":6.479205279019624E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.4268929733581597E-4,5.4268929733581619E-4,5.3621009205679661E-4,6.4792052790196265E-6,0,0,0,0]
["Denmark",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":7.1326009559245372E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.1326009559245372E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},7.1326009559245372E-4,7.1326009559245372E-4,7.1326009559245372E-4,0,0,0,0,0]
["Finland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.2503588362432501E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.2503588362432501E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.2503588362432501E-4,4.2503588362432501E-4,4.2503588362432501E-4,0,0,0,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.0889236234684067E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.3640517635316915E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.4726673007000815E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":7.24871859936715E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.103650296475408E-4,6.0889236234684067E-4,5.3511095678820193E-4,1.4691141007734674E-6,7.2312291457865121E-5,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.9307665606423507E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.9307665606423507E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.1300296002041995E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.9520668566443929E-4,3.9307665606423507E-4,3.9095810659901424E-4,2.1185494652208599E-6,0,0,0,0]
["Greece",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.0368061147972938E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.0368061147972938E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.0368061147972938E-4,4.0368061147972938E-4,4.0368061147972938E-4,0,0,0,0,0]
["Ireland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":9.243802170151317E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":9.243802170151317E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},9.243802170151317E-5,9.243802170151317E-5,9.243802170151317E-5,0,0,0,0,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.9026158872967657E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.834033983106641E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":6.8581904190125089E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.9026158872967657E-4,5.9026158872967657E-4,5.834033983106641E-4,6.8581904190125089E-6,0,0,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":7.0322887145258378E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.0322887145258378E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.5764006341110925E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},7.1899287779369472E-4,7.0322887145258378E-4,6.8781049286885084E-4,1.541837858373293E-5,0,0,0,0]
["New Zealand",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.4758030139972923E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.3657429161318644E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.3657429161318644E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.6026544307709197E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.4758030139972929E-4,3.4758030139972923E-4,4.3657429161318637E-5,4.3657429161318637E-5,0,0,2.6026544307709192E-4,0]
["Norway",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":8.1330453312709677E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":8.103710632150062E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.9334699120905195E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},8.1330453312709677E-4,8.1330453312709677E-4,8.103710632150062E-4,2.9334699120905195E-6,0,0,0,0]
["Portugal",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.8007310918779556E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.8007310918779556E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.8007310918779556E-4,2.8007310918779556E-4,2.8007310918779556E-4,0,0,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.8628766655219865E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.8628766655219865E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.8628766655219865E-4,1.8628766655219865E-4,1.8628766655219865E-4,0,0,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.5218562834129476E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.5218562834129476E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.5218562834129476E-4,4.5218562834129476E-4,4.5218562834129476E-4,0,0,0,0,0]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.2892766917696699E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2892766917696699E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.2892766917696699E-4,1.2892766917696699E-4,1.2892766917696699E-4,0,0,0,0,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.2235653965125119E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2099133418791784E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.6594922052742955E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.9392522581412163E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.6304334897460429E-3,1.2235653965125119E-3,9.0798435337142416E-4,1.995826665198856E-5,2.9562277648909925E-4,0,0,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.0035571715012984E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":9.6543324866639696E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.9779595049090615E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.1425872818086325E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.3985133738798814E-4},1.5593229092843389E-3,1.0035571715012984E-3,6.2133856594823373E-4,2.5601559275015379E-5,2.0225227147950168E-4,0,0,1.5436477479854755E-4]
["EU",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.3315928633948485E-4},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.2941214391243909E-4},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.5694692626188942E-6},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.7564832996071635E-5},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},6.0254644617112958E-4,5.3315928633948485E-4,{"$f":"IF($I184,C184/$I184*$B184,0)","v":4.6844687678673579E-4},4.9281084905847106E-6,5.978430106216437E-5,0,0,0]
["Europe",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.2801150755256432E-4},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.2437894555337164E-4},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.3711977487957487E-6},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.44618911217374E-5},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},5.942120344239048E-4,5.2801150755256432E-4,4.6595844838264887E-4,4.7727983554795709E-6,5.7280260814435892E-5,0,0,0]
[]
[]
["Security regime reference year:",null,{"$f":"CDI_year-1","v":2003}]
[]
[null,"Non-Proliferation Treaty","Comprehensive Nuclear Test Ban Treaty","Chemical Weapons Convention","Biological Weapons Convention","Mine Ban Treaty","Convention on Certain Chemical Weapons","Convention on Cluster Munitions","International Criminal Court","Total"]
["Australia",{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B191:I191)","v":7}]
["Austria",{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B192:I192)","v":7}]
["Belgium",{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Canada",{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Denmark",{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Finland",{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["France",{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Germany",{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Greece",{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Ireland",{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Italy",{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Japan",{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},6]
["Netherlands",{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["New Zealand",{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Norway",{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Portugal",{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Spain",{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Sweden",{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Switzerland",{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United Kingdom",{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United States",{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["EU",{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},8]
["Europe",{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},8]

{"sheet":"Security 2003","index":79,"n_rows":213,"n_cols":29,"rows_kept":213,"cut":false,"hidden":false,"merged":[[3,1,3,4],[3,5,3,6],[3,9,4,9],[39,0,39,9],[69,1,69,7],[69,8,70,8],[132,10,132,15],[160,10,160,15],[69,10,70,10],[72,15,72,16],[95,0,95,2],[101,1,101,8],[102,1,102,4],[102,5,102,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Security"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2003},{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Security"}]
[]
[]
[null,"Military spending (% of GDP)",null,null,null,"Arms exports",null,"Participation in security regimes",null,"Overall score"]
[null,"Peacekeeping & humanitarian interventions","Sea lanes protection","Total","Score","Weighted exports/GDP","Score","Ratifications","Score"]
["Australia",{"$f":"I105","v":2.8259274579531158E-5},{"$f":"N72","v":1.3555536207426583E-6},{"$f":"C6+B6","v":2.9614828200273815E-5},{"$f":"D6/$D$30*Standard_mean","v":0.81928738352124286},{"$f":"J42","v":-3.8408068515697035E-6},{"$f":"(2-F6/$F$30)*Standard_mean*B42","v":0},{"$f":"J191","v":7},{"$f":"H6/$H$30*Standard_mean","v":4.7487437185929648},{"$f":"E6*$E$32+G6*$G$32+I6*$I$32","v":1.5968296214088626}]
["Austria",2.9817361590240882E-4,0,2.9817361590240882E-4,8.2489042298578621,-5.9163499469232767E-5,9.5346926522539341,{"$f":"J192","v":7},4.7487437185929648,{"$f":"E7*$E$32+G7*$G$32+I7*$I$32","v":7.695311207640656}]
["Belgium",1.2892598735029186E-5,5.7624006882704473E-7,1.3468838803856232E-5,0.37261231529206473,-1.0860262613952588E-4,9.1458652652296237,7,4.7487437185929648,3.6599584036016797]
["Canada",7.1806687068247209E-5,2.2959808398817424E-6,7.4102667908128954E-5,2.050033195932341,-3.6587397885446291E-5,9.71224851092758,7,4.7487437185929648,4.6402646553463072]
["Denmark",5.1090574809437746E-5,3.110463921077736E-6,5.4201038730515484E-5,1.4994592204065869,0,10,7,4.7487437185929648,4.436915539851535]
["Finland",6.4162186379475132E-4,5.6870240835226647E-8,6.4167873403558656E-4,17.751894001005162,-5.9521657690325352E-5,9.5318758200275582,6,4.0703517587939695,12.276503895207963]
["France",5.220562932191067E-5,5.3976771198287367E-6,5.7603306441739406E-5,1.5935821709878664,-9.71332289705761E-4,2.3606944221049431,7,4.7487437185929648,2.5741506206684104]
["Germany",1.3389509060934968E-5,2.2686059548759599E-6,1.5658115015810926E-5,0.43317813614937023,-1.0440342748572103E-4,9.1788909990991527,7,4.7487437185929648,3.6984977474977141]
["Greece",9.5023080693686093E-6,2.8404416181961524E-6,1.2342749687564762E-5,0.34145931992572132,-8.0222275755530124E-6,9.9369070208881567,6,4.0703517587939695,3.6725443548833923]
["Ireland",9.3661093434939987E-4,0,9.3661093434939987E-4,25.911125217110378,-3.1554879469547592E-6,9.9751828113513508,7,4.7487437185929648,16.636544241041268]
["Italy",2.4587120305413391E-5,1.9955659180764831E-6,2.6582686223489874E-5,0.73540387591402079,-1.1395711026648036E-4,9.1037534762040746,7,4.7487437185929648,3.8308262366562706]
["Japan",1.1345288222915887E-5,5.4652971365465173E-7,1.1891817936570539E-5,0.32898439716337041,0,10,6,4.0703517587939695,3.6820801382801776]
["Netherlands",3.366992768353251E-5,6.2009976362203886E-6,3.9870925319752898E-5,1.1030199419995015,-1.3097910122591106E-3,-0.30120576847996405,7,4.7487437185929648,1.6633944585280009]
["New Zealand",9.9072521816255071E-5,2.7329248591278759E-6,1.0180544667538295E-4,2.8164241734184614,0,10,7,4.7487437185929648,5.0953980163574721]
["Norway",7.6368001136506761E-4,8.514931918519528E-6,7.7219494328358712E-4,21.362594791122078,-3.4203616252959094E-5,9.730996406487666,7,4.7487437185929648,14.301232426831195]
["Portugal",6.8865766173738537E-6,1.2529763607680909E-6,8.1395529781419444E-6,0.22517885355933948,-5.9531000567831751E-6,9.9531802340439786,7,4.7487437185929648,3.7880704149389057]
["Spain",8.3396251974631233E-6,1.3699154726017761E-6,9.7095406700649E-6,0.2686122005157206,-6.4185815425898119E-5,9.4951932896688316,7,4.7487437185929648,3.6952903523233092]
["Sweden",1.2487062891857302E-4,4.5395861715792096E-7,1.2532458753573096E-4,3.46707577429332,-1.1261100717353346E-4,9.1143402681550416,7,4.7487437185929648,5.1993088838336616]
["Switzerland",8.5048300904587166E-6,0,8.5048300904587166E-6,0.23528416052199935,-2.305142105591329E-4,8.1870586274426245,7,4.7487437185929648,3.3515926667698972]
["United Kingdom",4.2595493647017402E-5,7.6361919170361142E-6,5.0231685564053518E-5,1.3896479816571985,-1.5186061439082074E-3,-1.9434888644522608,7,4.7487437185929648,1.3961377043637753]
["United States",5.3301022895446501E-5,2.5073722812700785E-5,7.8374745708147283E-5,2.1682192417640653,-1.8796043684114398E-3,-4.782657065988265,4,2.7135678391959801,0.56683731418396144]
["EU",4.281033441472778E-5,3.4438269702074618E-6,4.6254161384935243E-5,1.2796106937295191,null,{"$f":"SUM($G$6:$G$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A27&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.516948911290033},8,{"$f":"H27/$H$30*Standard_mean","v":5.4271356783919602},3.8758264942852581]
["Europe",5.6039510155424168E-5,3.5675482102021257E-6,5.960705836562629E-5,{"$f":"D28/$D$30*Standard_mean","v":1.6490155052569391},null,{"$f":"SUM($G$6:$G$26*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A28&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.5590331448348094},8,{"$f":"H28/$H$30*Standard_mean","v":5.4271356783919602},4.0710499584351618]
[]
["CDI 2003 Average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Military_spending_subcomponent\"))","v":1.807352877386641E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Arms_exports\"))","v":-6.3574645614150377E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Security_ratifications\"))","v":7.3703703703703702}]
[]
["Weight",null,null,null,0.5,null,0.25,null,0.25]
[]
[]
["Arms exports to developing countries that are below average on voice and accountability and above average on military spending/GDP"]
[]
["Last arms exports year",null,2001]
["Arms exports discount rate",null,{"$f":"1-0.5^(1/5)","v":0.12944943670387588}]
[]
["Major conventional weapons, as % of exporter's real GDP, weighted by the distance of recipient's Voice and Accountability score from the average (0) and that of its military spending/GDP from the average (about 3%)"]
[null,"Government data publicly available?",1995,1996,1997,1998,1999,2000,2001,"Historical average, weighted"]
["Australia",0,null,null,null,null,null,null,-1.8427374184746615E-5,{"$f":"SUMPRODUCT(C42:I42,$C$66:$I$66)/SUM($C$66:$I$66)","v":-3.8408068515697035E-6}]
["Austria",1,null,null,-3.4539365477149883E-5,null,null,null,-2.6401622792153397E-4,-5.9163499469232767E-5]
["Belgium",1,null,null,null,null,null,-4.8593272985394302E-4,-9.8023284514150161E-5,-1.0860262613952588E-4]
["Canada",1,null,null,null,null,null,-1.4548032445385291E-4,-4.8890573089214154E-5,-3.6587397885446291E-5]
["Denmark",1,null,null,null,null,null,null,0,0]
["Finland",1,null,null,null,null,null,-1.1920396476648567E-4,-1.8179917235067086E-4,-5.9521657690325352E-5]
["France",1,-1.6327397384611683E-3,-2.2420718449071789E-3,-2.2336953076039093E-3,-6.0801222103241543E-5,-4.0119865048985568E-5,-1.033207301426871E-5,-1.4660838403473459E-3,-9.71332289705761E-4]
["Germany",1,-9.2204074264188007E-5,-5.6992377412408569E-5,-7.8044345848911603E-5,-6.0135334492480898E-6,-7.3460056664424219E-6,-2.3887010995491779E-5,-3.5712085085742705E-4,-1.0440342748572103E-4]
["Greece",1,null,null,null,null,null,null,-3.8488941267507833E-5,-8.0222275755530124E-6]
["Ireland",1,null,null,null,null,null,null,-1.5139359874404753E-5,-3.1554879469547592E-6]
["Italy",1,null,-5.912119160646006E-4,-6.0844411455293172E-5,null,null,null,-2.1619007623947478E-4,-1.1395711026648036E-4]
["Japan",1,null,null,null,null,null,null,null,0]
["Netherlands",1,-6.0799262887375539E-4,-1.0810292105567153E-2,-9.4080116895720164E-4,-4.3301472435640174E-5,null,null,-4.5391722449308981E-5,-1.3097910122591106E-3]
["New Zealand",1,null,null,null,null,null,null,null,0]
["Norway",1,null,null,null,null,null,null,-1.6410167434146477E-4,-3.4203616252959094E-5]
["Portugal",1,null,null,null,null,null,null,-2.8561707616394838E-5,-5.9531000567831751E-6]
["Spain",1,null,null,null,null,null,null,-3.079498875926854E-4,-6.4185815425898119E-5]
["Sweden",1,-7.9570884192840677E-4,-2.6277991985303948E-4,null,null,null,null,-6.2541305468296989E-5,-1.1261100717353346E-4]
["Switzerland",1,null,null,null,null,null,-1.2704122994672323E-3,null,-2.305142105591329E-4]
["United Kingdom",1,-3.3560176930647408E-3,-2.8953993756921869E-3,-2.108364004586171E-3,-3.2000775850284742E-4,-3.1773846975493235E-4,-2.6245216061250159E-3,-4.2981496730075776E-4,-1.5186061439082074E-3]
["United States",1,-4.7342873652931328E-3,-2.4190298578682448E-3,-2.2027404641157366E-3,-1.8538468019302229E-3,-8.6382281394380275E-4,-1.6397762740097107E-3,-1.1773203314854939E-3,-1.8796043684114398E-3]
["EU",null,null,null,null,null,null,null,null,{"$f":"SUM(J$42:J$62*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A63&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A63&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-3.1571818601313278E-4}]
["Europe",null,null,null,null,null,null,null,null,{"$f":"SUM(J$42:J$62*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":-3.1036720554602793E-4}]
[]
["Discount multipler",null,{"$f":"(1-Arms_exports_discount_rate)^(Last_arms_exports_year-C41)","v":0.43527528164806201},0.49999999999999994,0.57434917749851744,0.6597539553864471,0.75785828325519899,0.87055056329612412,1]
[]
["Protecting sea lanes, 2007"]
[]
[null,"Major ships in navy",null,null,null,null,null,null,"Ships devoted to sea lanes protection",null,"Of which, estimated for sea lanes ($ million)"]
[null,"Submarines","Principal surface combatants","Mine warfare","Amphibious","Logistics","Patrol & coastal combatants","Total ",null,"Naval budget, 2007 ($ million)",null,"GDP ($ billion)","Total contribution/ GDP",{"$f":"\"Of which, allocated to \"&Region","v":"Of which, allocated to MNA"}]
["Australia",6,12,8,3,15,1,{"$f":"SUM(B72:G72)","v":45},1,3790,{"$f":"I72/H72*J72","v":84.222222222222229},972,{"$f":"K72/L72/1000","v":8.6648376771833569E-5},{"$f":"M72/Query_from_CDI_2*Query_from_CDI_3","v":1.3555536207426583E-6},null,"World merchandise trade (×2), 2006",null,12600206163968]
["Austria",null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"\"Of which, \"&Region&\" (imports+exports)\"","v":"Of which, MNA (imports+exports)"},null,197121466368]
["Belgium",null,2,6,null,2,1,{"$f":"SUM(B74:G74)","v":11},1,188,{"$f":"I74/H74*J74","v":17.09090909090909},464,{"$f":"K74/L74/1000","v":3.6833855799373036E-5},5.7624006882704473E-7]
["Canada",4,15,12,null,10,null,41,3,3145,230.12195121951217,1568,1.4676144848183172E-4,2.2959808398817424E-6]
["Denmark",null,3,8,null,12,19,42,3,913,65.214285714285708,328,1.9882404181184669E-4,3.110463921077736E-6]
["Finland",null,null,6,7,25,12,50,1,285,5.7,1568,3.6352040816326534E-6,5.6870240835226647E-8]
["France",10,35,21,8,16,20,110,12,8435,920.18181818181813,2667,3.4502505368647101E-4,5.3976771198287367E-6]
["Germany",12,17,15,3,23,10,80,9,4438,499.27500000000003,3443,1.4501161777519605E-4,2.2686059548759599E-6]
["Greece",9,17,8,5,18,40,97,7,946,68.268041237113394,376,1.8156393946040797E-4,2.8404416181961524E-6]
["Ireland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Italy",7,25,12,3,17,14,{"$f":"SUM(B82:G82)","v":78},6,3683,{"$f":"I82/H82*J82","v":283.30769230769232},2221,{"$f":"K82/L82/1000","v":1.2755861877878987E-4},1.9955659180764831E-6]
["Japan",16,53,31,5,18,9,132,2,10733,162.62121212121212,4655,3.4934739446017636E-5,5.4652971365465173E-7]
["Netherlands",4,8,10,2,6,null,30,4,2405,320.66666666666669,809,3.9637412443345698E-4,6.2009976362203886E-6]
["New Zealand",null,2,null,null,4,6,12,1,283,23.583333333333332,135,1.7469135802469134E-4,2.7329248591278759E-6]
["Norway",6,5,6,null,8,7,32,6,1225,229.6875,422,5.4428317535545022E-4,8.514931918519528E-6]
["Portugal",1,12,null,1,7,17,38,1,700,18.421052631578945,230,8.0091533180778028E-5,1.2529763607680909E-6]
["Spain",4,12,7,3,15,31,72,3,3165,131.875,1506,8.7566401062417009E-5,1.3699154726017761E-6]
["Sweden",5,5,12,17,12,18,69,1,907,13.144927536231885,453,2.9017500079982083E-5,4.5395861715792096E-7]
["Switzerland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["United Kingdom",13,28,16,8,18,24,{"$f":"SUM(B91:G91)","v":107},17,8633,{"$f":"I91/H91*J91","v":1371.5981308411215},2810,{"$f":"K91/L91/1000","v":4.8811321382246313E-4},7.6361919170361142E-6]
["United States",71,106,9,32,45,16,{"$f":"SUM(B92:G92)","v":279},47,131000,{"$f":"I92/H92*J92","v":22068.10035842294},13769,{"$f":"K92/L92/1000","v":1.6027380607468182E-3},2.5073722812700785E-5]
["EU",{"$f":"SUM(B$72:B$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":65},{"$f":"SUM(C$72:C$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":164},{"$f":"SUM(D$72:D$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":121},{"$f":"SUM(E$72:E$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":57},{"$f":"SUM(F$72:F$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":171},{"$f":"SUM(G$72:G$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":206},{"$f":"SUM(H$72:H$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":784},{"$f":"SUM(I$72:I$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":65},{"$f":"SUM(J$72:J$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":34698},{"$f":"SUM(K$72:K$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":3714.7435242074175},{"$f":"SUM(L$72:L$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":16875},{"$f":"K93/L93/1000","v":2.2013294958266177E-4},{"$f":"M93/Query_from_CDI_2*Query_from_CDI_3","v":3.4438269702074618E-6}]
["Europe",{"$f":"SUM(B$72:B$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":71},{"$f":"SUM(C$72:C$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":169},{"$f":"SUM(D$72:D$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":127},{"$f":"SUM(E$72:E$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":57},{"$f":"SUM(F$72:F$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":179},{"$f":"SUM(G$72:G$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":213},{"$f":"SUM(H$72:H$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":816},{"$f":"SUM(I$72:I$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":71},{"$f":"SUM(J$72:J$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":35923},{"$f":"SUM(K$72:K$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":3944.4310242074175},{"$f":"SUM(L$72:L$92*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A94&\"_countries\"))","v":17297},{"$f":"K94/L94/1000","v":2.2804133804748902E-4},{"$f":"M94/Query_from_CDI_2*Query_from_CDI_3","v":3.5675482102021257E-6}]
[]
["Source: Mark Stoker and Jason Alderwick"]
[]
[]
[]
[]
["Contributions to peacekeeping and forcible humanitarian interventions"]
[null,"Financial equivalent of contributions to peacekeeping and humanitarian interventions, average % of GDP"]
[null,"U.N. Peacekeeping Operations",null,null,null,"Non-U.N. PKO and humanitarian interventions",null,null,"Total"]
[null,"Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total cost of personnel contributions ","Financial contributions ","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total"]
["Australia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A105)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.6768776571883538E-6},{"$f":"SUM(($A$135:$A$155=$A105)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.9299488844072172E-6},{"$f":"C105+B105","v":6.6068265415955705E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A105)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.8498603697072485E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A105)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.6553408837869165E-6},{"$f":"SUM(($A$163:$A$183=$A105)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":8.1472467844414219E-6},{"$f":"F105+G105","v":1.3802587668228338E-5},{"$f":"D105+E105+H105","v":2.8259274579531158E-5},null,null,"Parameters"]
["Austria",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.1207804834831755E-4},{"$f":"SUM(($A$135:$A$155=$A106)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":7.6706893696185897E-5},2.8878494204450343E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.3886738579053926E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A106)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.9817361590240882E-4,null,null,"Direct cost/personnel",10000,"/month"]
["Belgium",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.3792272122182051E-6},{"$f":"SUM(($A$135:$A$155=$A107)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.3373023072752903E-6},3.7165295194934953E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.1760692155356907E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A107)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.2892598735029186E-5,null,null,"UN compensation",1000,"/month"]
["Canada",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.6199374529560402E-5},{"$f":"SUM(($A$135:$A$155=$A108)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.8122378721104549E-5},5.4321753250664951E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.7886022912997017E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.9600871502582923E-6},{"$f":"SUM(($A$163:$A$183=$A108)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":5.7362443760242576E-6},9.6963315262825499E-6,7.1806687068247209E-5,null,null,"Discount rate",{"$f":"1-0.5^(1/10)","v":6.696700846319259E-2}]
["Denmark",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.1371490851744412E-5},{"$f":"SUM(($A$135:$A$155=$A109)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.1114458014289037E-5},4.2485948866033445E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.6046259434043044E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A109)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,5.1090574809437746E-5,null,null,"Personnel/plane",{"$f":"50000/927","v":53.937432578209275}]
["Finland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.1585834962006745E-4},{"$f":"SUM(($A$135:$A$155=$A110)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.1738435166969043E-4},6.3324270128975783E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.3791625049934558E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A110)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,6.4162186379475132E-4]
["France",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.1696015832892696E-5},{"$f":"SUM(($A$135:$A$155=$A111)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.6041840029765706E-5},3.7737855862658401E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1509707669208951E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4988151669053024E-6},{"$f":"SUM(($A$163:$A$183=$A111)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.4592506231380137E-6},2.9580657900433159E-6,5.220562932191067E-5,null,null,"First year",{"$f":"MIN('Humanitarian interventions data'!Year)","v":1993}]
["Germany",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.2446346918946206E-7},{"$f":"SUM(($A$135:$A$155=$A112)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.9566292858164188E-7},8.2012639777110399E-7,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.8415755728888457E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.5720199438084488E-7},{"$f":"SUM(($A$163:$A$183=$A112)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.2706050958941736E-6},2.7278070902750185E-6,1.3389509060934968E-5,null,null,"Last year",2002]
["Greece",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.6999440251487599E-6},{"$f":"SUM(($A$135:$A$155=$A113)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":6.1706574007984758E-7},3.3170097652286073E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.1852983041400015E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A113)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,9.5023080693686093E-6,null,null,"First financial contrib. year",1998]
["Ireland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.5469065055684503E-4},{"$f":"SUM(($A$135:$A$155=$A114)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.7696844244694475E-4},9.3165909300378983E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":4.9518413456100434E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A114)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,9.3661093434939987E-4,null,null,"Max weight",{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year)","v":1.8660659830736148}]
["Italy",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.5589311306273755E-6},{"$f":"SUM(($A$135:$A$155=$A115)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.5858533727876477E-6},7.1447845034150233E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.0553933565043401E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.9284811245606148E-6},{"$f":"SUM(($A$163:$A$183=$A115)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":5.4584613209334123E-6},8.3869424454940267E-6,2.4587120305413391E-5,null,null,"Sum of weights",{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1),Last_year-'Humanitarian interventions data'!First_year+1)","v":13.932726172912965}]
["Japan",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.9940994857233255E-7},{"$f":"SUM(($A$135:$A$155=$A116)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.2630830114806365E-6},2.0624929600529692E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.2827952628629176E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A116)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.1345288222915887E-5,null,null,"Sum of fin. contrib. disct weights",{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1)/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^('Humanitarian interventions data'!First_financial_contrib._year-'Humanitarian interventions data'!First_year),Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1)","v":8.1616020312618307}]
["Netherlands",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.1122510345350685E-6},{"$f":"SUM(($A$135:$A$155=$A117)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.7747970981025434E-6},5.8870481326376119E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.2723867905564841E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.9854837589555457E-6},{"$f":"SUM(($A$163:$A$183=$A117)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.6525009001382873E-5},1.9510492760338417E-5,3.366992768353251E-5]
["New Zealand",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.1426547366686341E-6},{"$f":"SUM(($A$135:$A$155=$A118)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":8.4372146140449488E-6},1.7579869350713585E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.3701430774421783E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.8833045860811973E-5},{"$f":"SUM(($A$163:$A$183=$A118)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":3.4289463527287337E-5},7.312250938809931E-5,9.9072521816255071E-5]
["Norway",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.429446711639845E-4},{"$f":"SUM(($A$135:$A$155=$A119)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.1016828272115566E-4},7.5311295388514016E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":4.0341353389159036E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.555553122918026E-6},{"$f":"SUM(($A$163:$A$183=$A119)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.9773690180934719E-6},6.532922141011498E-6,7.6368001136506761E-4]
["Portugal",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A120)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.8865766173738537E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A120)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,6.8865766173738537E-6]
["Spain",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A121)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.3396251974631233E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A121)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,8.3396251974631233E-6]
["Sweden",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.3969601866010345E-5},{"$f":"SUM(($A$135:$A$155=$A122)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":8.2185276886524911E-5},1.1615487875253526E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.7157501660377738E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A122)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.2487062891857302E-4]
["Switzerland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.5156063551597336E-6},{"$f":"SUM(($A$135:$A$155=$A123)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.9892237352989838E-6},8.5048300904587166E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":0},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A123)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,8.5048300904587166E-6]
["United Kingdom",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.3944234261094753E-7},{"$f":"SUM(($A$135:$A$155=$A124)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.3199306885656736E-6},2.2593730311766212E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.7255580834642092E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0219821976552166E-5},{"$f":"SUM(($A$163:$A$183=$A124)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.139074055582441E-5},3.1610562532376573E-5,4.2595493647017402E-5]
["United States",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.0743796920016289E-7},{"$f":"SUM(($A$135:$A$155=$A125)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.7915149951084265E-7},4.8658946871100554E-7,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.1863476259616329E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.9189013970262483E-5},{"$f":"SUM(($A$163:$A$183=$A125)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.743907183051138E-5},4.6628085800773863E-5,5.3301022895446501E-5]
["EU",{"$f":"SUM(B$105:B$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.7715470479360076E-5},{"$f":"SUM(C$105:C$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.0313720842653688E-5},{"$f":"SUM(D$105:D$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.8029191322013762E-5},{"$f":"SUM(E$105:E$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":8.0813740013708626E-6},{"$f":"SUM(F$105:F$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.043554527368429E-6},{"$f":"SUM(G$105:G$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.6562145639747223E-6},{"$f":"SUM(H$105:H$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.6997690913431513E-6},{"$f":"SUM(I$105:I$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.281033441472778E-5}]
["Europe",{"$f":"SUM(B$105:B$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.3717600282893129E-5},{"$f":"SUM(C$105:C$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.8012437055940009E-5},{"$f":"SUM(D$105:D$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.1730037338833145E-5},{"$f":"SUM(E$105:E$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.7893200206665856E-6},{"$f":"SUM(F$105:F$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.0194075492833921E-6},{"$f":"SUM(G$105:G$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":4.5007452466410506E-6},{"$f":"SUM(H$105:H$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.5201527959244414E-6},{"$f":"SUM(I$105:I$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.6039510155424168E-5}]
[]
[]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to UN operations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^9)/('Humanitarian interventions data'!Peacekeeping_discount_rate/('Humanitarian interventions data'!Peacekeeping_discount_rate-1))","v":12.06666018983935}]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
["Australia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.3044583850297945E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.7669287210316857E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.3166451245519496E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.0017174139296765E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":5.214267305860699E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.127821453505281E-7},{"$f":"SUM(C135:H135)","v":5.8264026071630092E-4},{"$f":"B135","v":5.3044583850297945E-4},{"$f":"IF($I135,C135/$I135*$B135,0)","v":6.1607297358830142E-6},3.9299488844072172E-6,4.5536506253877773E-5,0,4.7471597479987999E-4,1.0267882893138357E-7]
["Austria",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.4035479576635524E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.50796507185476E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":8.9055119561302895E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.0243303099678013E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.3761276753402206E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.9056998746280413E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.7466062848472393E-6},1.6294901951682759E-4,1.4035479576635524E-4,5.6055821091971634E-5,7.6706893696185897E-5,4.3276655275941369E-6,1.1853162381309072E-7,1.641458889955246E-6,1.5044249368352346E-6]
["Belgium",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.5523507922838231E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.5385152237251443E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.7168899825132237E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.3055113972385525E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":5.4217578395154464E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.3220608179852262E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.9929790819316325E-4,1.5523507922838231E-4,1.1983644726344298E-4,1.3373023072752903E-6,3.3536047062834023E-5,4.2230599177114456E-7,1.0297660305885577E-7,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.3684722588322828E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.8215702580921241E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.8950417990072836E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.6264460054556955E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.6483460850644415E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.3021302167908403E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":9.6134779499391831E-5},4.665444689819931E-4,3.3684722588322828E-4,2.0371865433252835E-4,2.8122378721104549E-5,1.8963059465698731E-5,1.1901133610285436E-8,1.6621484739493925E-5,6.9409747490792434E-5]
["Denmark",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.9854167567699409E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.7315547984078744E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.2145404878393021E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.1337148732038302E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.6841120112871891E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.5616173671168717E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.2288376282962274E-4,4.9854167567699409E-4,4.5112842001261455E-4,2.1114458014289037E-5,2.0343829048112457E-5,3.5126035766525113E-6,2.4423650253256348E-6,0]
["Finland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.5867234825059913E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.5861619890130275E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.5303114147132323E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.7049168609327587E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.1353539720041359E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.1748761120556286E-4,3.5867234825059913E-4,1.3627049762322696E-4,2.1738435166969043E-4,3.1829716497376262E-6,1.8345273079441315E-6,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.8696761903322188E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.3699371257575051E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.8451337551463028E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.1422773095826847E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.9619188612340922E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":3.58337879916219E-6},3.300703906345435E-4,2.8696761903322188E-4,2.0604550833221367E-4,1.6041840029765706E-5,1.862524589551903E-5,0,4.313958724704111E-5,3.1154375286823482E-6]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.1639367708352476E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.0845645726771981E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.8484777590141815E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.7751714036471324E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.5584998269549059E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":6.3901709698883631E-8},4.280460907579851E-5,2.1639367708352476E-5,1.0538271525874238E-5,2.9566292858164188E-7,8.9741706742023076E-6,0,1.7989578203886301E-6,3.2304759305659909E-8]
["Greece",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":9.9038753682576163E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.0193411584798291E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":8.6749273298606849E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":9.0363826352715471E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.3923216526737445E-5,9.9038753682576163E-6,2.859041502346024E-6,6.1706574007984758E-7,6.4277681258317448E-6,0,0,0]
["Ireland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.3047973593748261E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.4897415802480358E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.7078254607576897E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.2090694037901513E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.8226046367493148E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.4778775602498552E-6},5.7629082618500759E-4,4.3047973593748261E-4,4.100746356617386E-5,2.7696844244694475E-4,9.0315488990030073E-5,0,2.1084390788023438E-5,1.1039501463104142E-6]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.3113551215641352E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.3560749603757953E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.639692122793402E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.1547678172285825E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":5.4584613209334132E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.9561710982126784E-7},2.3384908497369631E-5,2.3113551215641352E-5,6.2823193917404615E-6,4.5858533727876477E-6,1.1413679505604837E-5,5.3951216150442903E-7,0,2.9218678400397878E-7]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.5013600071411465E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.5008204799799871E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.3419393113062162E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.1115571546670152E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.3671660760105262E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.6575239274076493E-5,2.5013600071411465E-5,4.2363390341797731E-7,1.2630830114806365E-6,1.0462387877906695E-6,0,2.2280644368722182E-5,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.7475703126990548E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.9611906031669534E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.5853120545849331E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.4878683089964975E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.3371536839213889E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.5924693819344823E-5},4.8422311767272897E-4,3.7475703126990548E-4,2.2917679040206779E-4,2.7747970981025434E-6,1.9254473973713714E-5,0,1.034869519130807E-4,2.0064017882940703E-5]
["New Zealand",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.0039432232602054E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.5561601092430524E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":9.996589705293654E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.5460446448472689E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":9.8680621233684473E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.6138315437902634E-6},1.1894930909587067E-3,1.0039432232602054E-3,1.3134135942927127E-4,8.4372146140449488E-6,2.992894635229238E-5,0,8.3287361404357969E-4,1.3620888210169818E-6]
["Norway",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":9.0385996797566254E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.630983686495994E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.3941323144966341E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.565394986696946E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.0475599903250514E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":5.2724243028738534E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":8.1953962699012456E-7},9.6830507388642121E-4,9.0385996797566254E-4,4.3227706633530043E-4,4.1016828272115566E-4,5.1949926424095715E-5,3.7781764672069606E-6,4.9215204898416614E-6,7.6499553806217857E-7]
["Portugal",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.2843826860745904E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.6489434822966998E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.762662213580108E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.089636774803343E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":3.1497104338209809E-7},3.9339470548248448E-4,3.2843826860745904E-4,1.3766736938995116E-5,0,5.6460268469582399E-5,0,2.5794829945608529E-4,2.6296374279624643E-7]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.3412841101685575E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1664491833658094E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.2265491110778835E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.1567361318767676E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":9.5679027773303299E-7},1.4200673154375684E-5,1.3412841101685575E-5,1.1017363317636569E-5,0,3.9920665041072401E-7,0,1.0925621458065028E-6,9.0370898783178012E-7]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.921617666753837E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.4652077228793815E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.0895874344624877E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.0912357255923733E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.8103938060018399E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":6.169209019241074E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":9.6771906184173716E-7},3.8733919487719533E-4,2.921617666753837E-4,1.8594540729775344E-4,8.2185276886524911E-5,1.5773749008732637E-5,2.8740994993893909E-6,4.653303951392347E-6,7.2993003159095644E-7]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.9393105153658511E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.6046887476932599E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":7.6413749890155236E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.1329509934513257E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.501777240046138E-5,2.9393105153658511E-5,1.0477369844127866E-5,4.9892237352989838E-6,1.3926511574231661E-5,0,0,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.8352725341207608E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.8058576047528605E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.3933387595321171E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.1524041079982223E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":9.4186477359146602E-9},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":6.9061087034612752E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.1041866766599747E-4,4.8352725341207608E-4,4.5526609333111022E-4,1.3199306885656736E-6,2.039004669112695E-5,8.9224261554297175E-9,6.542260275117907E-6,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.6345210078713124E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.3900314018697849E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.9845276246774127E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.7327885893590052E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.5759468977539633E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":3.294921052118394E-5},6.615181009369354E-5,4.6345210078713124E-5,9.7384028108105797E-6,2.7915149951084265E-7,1.213972090591304E-5,0,1.1040905750856629E-6,2.3083844287393005E-5]
["EU",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.4044427745085503E-4},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.2302286990850095E-4},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.251909109053342E-5},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.4667092082051796E-5},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.6541042389430558E-7},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":8.81556840252079E-6},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":8.1843261946492159E-7},1.6010846452696619E-4,1.4044427745085503E-4,1.079134580752908E-4,1.098152248068854E-5,1.2865710478548635E-5,2.3281327019086369E-7,7.7328587109277717E-6,7.1791443520840261E-7]
["Europe",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.5248750597041661E-4},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.2687408006874581E-4},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":2.0759658687769329E-5},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":1.5645972389069269E-5},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":3.3257086519582966E-7},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":8.5140720215441073E-6},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.9691226398916514E-7},1.7292326629631352E-4,1.5248750597041661E-4,{"$f":"IF($I157,C157/$I157*$B157,0)","v":1.1188032967653028E-4},1.8306319594210224E-5,1.3796959536971434E-5,2.9326823901901292E-7,7.5078943165061054E-6,7.0273460717955831E-7]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to non-UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
["Australia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.7047642625317655E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.3770800192054725E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":8.809479846024387E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.696815218266015E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},{"$f":"SUM(C163:H163)","v":1.8433327000325866E-3},{"$f":"B163","v":1.7047642625317655E-3},{"$f":"IF($I163,C163/$I163*$B163,0)","v":1.273561090380779E-4},8.1472467844414219E-6,0,0,1.5692609067092464E-3,0]
["Austria",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.1795380074344754E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1795380074344754E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.1795380074344754E-4,1.1795380074344754E-4,1.1795380074344754E-4,0,0,0,0,0]
["Belgium",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.9578832228462759E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.9578832228462759E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.9578832228462759E-4,3.9578832228462759E-4,3.9578832228462759E-4,0,0,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.8045991687458361E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.7472367249855942E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.7362443760242585E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.8045991687458366E-4,4.8045991687458361E-4,4.7472367249855936E-4,5.7362443760242576E-6,0,0,0,0]
["Denmark",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":7.6445324234209161E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.6445324234209161E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},7.6445324234209161E-4,7.6445324234209161E-4,7.6445324234209161E-4,0,0,0,0,0]
["Finland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.5554218069421574E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.5554218069421574E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.5554218069421574E-4,4.5554218069421574E-4,4.5554218069421574E-4,0,0,0,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.5259467550437666E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.7490483318242702E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.4625209295900349E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":7.7689842321949598E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.5405719643396674E-4,6.5259467550437666E-4,5.7361930287156727E-4,1.4592506231380137E-6,7.7516122009671254E-5,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.2128912871215285E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.2128912871215285E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.2829091999156513E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.2357203791206849E-4,4.2128912871215285E-4,4.190185236162587E-4,2.2706050958941736E-6,0,0,0,0]
["Greece",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.8039678551688312E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.8039678551688312E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.8039678551688312E-4,2.8039678551688312E-4,2.8039678551688312E-4,0,0,0,0,0]
["Ireland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":9.9072618589035778E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":9.9072618589035778E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},9.9072618589035778E-5,9.9072618589035778E-5,9.9072618589035778E-5,0,0,0,0,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.1200367190355419E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.0654521058262085E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.458461320933414E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.120036719035543E-4,5.1200367190355419E-4,5.0654521058262074E-4,5.4584613209334123E-6,0,0,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":7.5370204251222549E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.5370204251222549E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.6895443659656539E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},7.7059748617188198E-4,7.5370204251222549E-4,7.3717703351084264E-4,1.6525009001382873E-5,0,0,0,0]
["New Zealand",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.1725698345119297E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.8558274577561228E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.7130190333947854E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.5956727598110217E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.3525574089261126E-4,2.1725698345119297E-4,3.5608289047567614E-5,3.4289463527287337E-5,0,0,1.4735923087633802E-4,0]
["Norway",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":8.2547556026641507E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":8.224981912483215E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.9773690180934715E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},8.2547556026641496E-4,8.2547556026641507E-4,8.2249819124832161E-4,2.9773690180934719E-6,0,0,0,0]
["Portugal",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.8280528605461689E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.8280528605461689E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.8280528605461689E-4,1.8280528605461689E-4,1.8280528605461689E-4,0,0,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.7660093616439206E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.7660093616439206E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.7660093616439206E-4,1.7660093616439206E-4,1.7660093616439206E-4,0,0,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.1945125408696094E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.1945125408696094E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.1945125408696094E-4,4.1945125408696094E-4,4.1945125408696094E-4,0,0,0,0,0]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.2226199982424838E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2226199982424838E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.2226199982424838E-4,1.2226199982424838E-4,1.2226199982424838E-4,0,0,0,0,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.3113849216598074E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2967530117947049E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.850373169435114E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.2219860325119231E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.7474553467402482E-3,1.3113849216598074E-3,9.7315353434166839E-4,2.139074055582441E-5,3.1684064676231458E-4,0,0,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.0755859445530751E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.0347257357708464E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.2634714324055431E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.3681416523465555E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.5706629836628472E-4},1.6712409136958421E-3,1.0755859445530751E-3,6.6593418623367342E-4,2.743907183051138E-5,2.1676861730941585E-4,0,0,1.6544406917947443E-4]
["EU",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.0857011914578012E-4},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.0465476993086461E-4},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.8667483307144594E-6},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":7.2414195005886074E-5},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},5.8293571326746509E-4,5.0857011914578012E-4,{"$f":"IF($I184,C184/$I184*$B184,0)","v":4.4027554090422956E-4},5.1183223632428008E-6,6.3176255878307793E-5,0,0,0]
["Europe",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.0461476411011363E-4},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.0082085967620275E-4},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":5.6556847678458253E-6},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":6.9088544249182031E-5},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":0},5.755650886932306E-4,5.0461476411011363E-4,4.3908431023972168E-4,4.9585044177841046E-6,6.0571949452607884E-5,0,0,0]
[]
[]
["Security regime reference year:",null,{"$f":"CDI_year-1","v":2002}]
[]
[null,"Non-Proliferation Treaty","Comprehensive Nuclear Test Ban Treaty","Chemical Weapons Convention","Biological Weapons Convention","Mine Ban Treaty","Convention on Certain Chemical Weapons","Convention on Cluster Munitions","International Criminal Court","Total"]
["Australia",{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A191)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B191:I191)","v":7}]
["Austria",{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A192)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B192:I192)","v":7}]
["Belgium",{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Canada",{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Denmark",{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Finland",{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["France",{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Germany",{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Greece",{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["Ireland",{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Italy",{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Japan",{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},6]
["Netherlands",{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["New Zealand",{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Norway",{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Portugal",{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Spain",{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Sweden",{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Switzerland",{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United Kingdom",{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United States",{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$190,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["EU",{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A212&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},8]
["Europe",{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(Comprehensive_Nuclear_Test_Ban_Treaty*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A213&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},8]

{"sheet":"Technology 2013","index":80,"n_rows":162,"n_cols":21,"rows_kept":162,"cut":false,"hidden":false,"merged":[[161,0,162,20],[39,1,39,4],[39,5,39,9],[39,10,39,15],[119,0,119,8],[120,0,120,8]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Technology"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2013}]
[]
[null,null,null,null," "]
["Country ","Government R&D","IPRs","Overall score"," "]
["Australia",{"$f":"'Technology 2013'!J88","v":3.6664364855183083},{"$f":"'Technology 2013'!Q42","v":6.6594637469334206},{"$f":"B5*$B$35+C5*$C$35","v":4.6641122393233463}]
["Austria",{"$f":"'Technology 2013'!J89","v":5.9084921832654018},{"$f":"'Technology 2013'!Q43","v":5.0894192971455317},5.6354678878921121]
["Belgium",{"$f":"'Technology 2013'!J90","v":4.2927209207692982},{"$f":"'Technology 2013'!Q44","v":4.7381903512125412},4.4412107309170459]
["Canada",{"$f":"'Technology 2013'!J91","v":4.5477715524947193},{"$f":"'Technology 2013'!Q45","v":6.9013859503936015},5.3323096851276803]
["Czech Republic",{"$f":"'Technology 2013'!J92","v":5.7126069622523037},{"$f":"'Technology 2013'!Q46","v":4.8481247394644953},5.4244462213230342]
["Denmark",{"$f":"'Technology 2013'!J93","v":7.8175121444955415},{"$f":"'Technology 2013'!Q47","v":4.1747512861040263},6.6032585250317037]
["Finland",{"$f":"'Technology 2013'!J94","v":6.1128521334045178},{"$f":"'Technology 2013'!Q48","v":4.7381903512125412},5.6546315393405253]
["France",{"$f":"'Technology 2013'!J95","v":7.5309055090421495},{"$f":"'Technology 2013'!Q49","v":4.6255025381908377},6.5624378520917119]
["Germany",{"$f":"'Technology 2013'!J96","v":5.514249489933527},{"$f":"'Technology 2013'!Q50","v":4.1747512861040263},5.0677500886570268]
["Greece",{"$f":"'Technology 2013'!J97","v":1.8274209943750335},{"$f":"'Technology 2013'!Q51","v":4.5757413851139273},2.7435277912879981]
["Hungary",{"$f":"'Technology 2013'!J98","v":2.4740881943445374},{"$f":"'Technology 2013'!Q52","v":4.6700945126248987},3.2060903004379915]
["Ireland",{"$f":"'Technology 2013'!J99","v":3.6327125823868496},{"$f":"'Technology 2013'!Q53","v":3.9873848810607404},3.7509366819448129]
["Italy",{"$f":"'Technology 2013'!J100","v":3.7007045203230819},{"$f":"'Technology 2013'!Q54","v":4.3883749800706413},3.9299280069056017]
["Japan",{"$f":"'Technology 2013'!J101","v":6.6557145357512306},{"$f":"'Technology 2013'!Q55","v":5.4250301199313222},6.2454863971445942]
["Luxembourg",{"$f":"'Technology 2013'!J102","v":3.9864184778727383},{"$f":"'Technology 2013'!Q56","v":4.4393440100841026},4.1373936552765258]
["Netherlands",{"$f":"'Technology 2013'!J103","v":5.6314640464205921},{"$f":"'Technology 2013'!Q57","v":4.3372002522026403},5.2000427816812742]
["New Zealand",{"$f":"'Technology 2013'!J104","v":3.1287780426130656},{"$f":"'Technology 2013'!Q58","v":7.0431213395146006},4.4335591415802433]
["Norway",{"$f":"'Technology 2013'!J105","v":5.9687807522953387},{"$f":"'Technology 2013'!Q59","v":5.1901494802359034},5.7092369949421933]
["Poland",{"$f":"'Technology 2013'!J106","v":1.5605582402437881},{"$f":"'Technology 2013'!Q60","v":4.4564708186582838},2.5258624330486201]
["Portugal",{"$f":"'Technology 2013'!J107","v":6.7969896646569836},{"$f":"'Technology 2013'!Q61","v":5.5757640163593623},6.3899144485577759]
["Slovakia",{"$f":"'Technology 2013'!J108","v":1.5742591439037754},{"$f":"'Technology 2013'!Q62","v":4.7381903512125412},2.628902879673364]
["South Korea",{"$f":"'Technology 2013'!J109","v":7.8323299427242921},{"$f":"'Technology 2013'!Q63","v":4.8052840107181733},6.8233146320555864]
["Spain",{"$f":"'Technology 2013'!J110","v":5.3770200349363009},{"$f":"'Technology 2013'!Q64","v":5.540170549232343},5.4314035397016482]
["Sweden",{"$f":"'Technology 2013'!J111","v":4.7965237866818455},{"$f":"'Technology 2013'!Q65","v":3.9427929066266798},4.5119468266634568]
["Switzerland",{"$f":"'Technology 2013'!J112","v":4.8127136506160566},{"$f":"'Technology 2013'!Q66","v":5.0264926372007386},4.8839733128109506]
["United Kingdom",{"$f":"'Technology 2013'!J113","v":4.2949329859766285},{"$f":"'Technology 2013'!Q67","v":3.9873848810607404},4.1924169510046658]
["United States",{"$f":"'Technology 2013'!J114","v":4.9706902037434038},{"$f":"'Technology 2013'!Q68","v":4.0910741867754021},4.6774848647540699]
["EU",{"$f":"'Technology 2013'!J115","v":5.062044339044621},{"$f":"'Technology 2013'!Q69","v":4.4240477742296793},4.8493788174396402]
["Europe",{"$f":"'Technology 2013'!J116","v":5.0680917875329818},{"$f":"'Technology 2013'!Q70","v":4.456670432695006},4.8642846692536565]
[]
["Weight",{"$f":"2/3","v":0.66666666666666663},{"$f":"1-B35","v":0.33333333333333337}]
[]
[]
["Harmful intellectual property rights extension"]
[]
[null,"Patent coverage",null,null,null,"\"TRIPS+\", anti-circumvention rules, database protection",null,null,null,null,"Rights loss provisions"]
["Country","Plant/Animal Patents","Software Patents","Total","Score","TRIPS+ policy","Anti-circum vention rules","Database Protection "," Total","Score","No revocation due to discontinuing working","Compulsory license not issued ","Patent opposition system","Experimental use exception or defense","Total","Score"," Overall score"]
["Australia",1,1,{"$f":"B42+C42","v":2},{"$f":"2*Standard_mean-D42/$D$72*Standard_mean","v":3.1904161412358114},0.5,0.9,0,{"$f":"SUM(F42:H42)","v":1.4},{"$f":"2*Standard_mean-I42/$I$72*Standard_mean","v":6.8447412353923198},0,0,0.5,0,{"$f":"SUM(K42:N42)","v":0.5},{"$f":"2*Standard_mean-O42/$O$72*Standard_mean","v":8.6633663366336631},{"$f":"E42*$E$74+J42*$J$74+P42*$P$74","v":6.6594637469334206}]
["Austria",0.9,0.5,1.4,5.2332912988650682,1,0.8,1,2.8,3.6894824707846396,0,0.5,0.5,0,1,7.326732673267327,5.0894192971455317]
["Belgium",0.9,0.5,1.4,5.2332912988650682,1,0.4,1,2.4,4.5909849749582623,1,0.5,0.5,0,2,4.653465346534654,4.7381903512125412]
["Canada",0.5,0.5,1,6.5952080706179057,0.25,0.65,0,0.9,7.9716193656093486,1,0,0.75,0,1.75,5.3217821782178216,6.9013859503936015]
["Czech Republic",0.75,0.25,1,6.5952080706179057,1,0.9,1,2.9,3.4641068447412335,1,0,0.5,0,1.5,5.9900990099009901,4.8481247394644953]
["Denmark",0.9,0.5,1.4,5.2332912988650682,1,0.9,1,2.9,3.4641068447412335,1,0.5,0.5,0,2,4.653465346534654,4.1747512861040263]
["Finland",0.9,0.5,1.4,5.2332912988650682,1,0.4,1,2.4,4.5909849749582623,1,0.5,0.5,0,2,4.653465346534654,4.7381903512125412]
["France",0.9,0.5,1.4,5.2332912988650682,1,0.5,1,2.5,4.3656093489148562,1,0.5,0.5,0,2,4.653465346534654,4.6255025381908377]
["Germany",0.9,0.5,1.4,5.2332912988650682,1,0.9,1,2.9,3.4641068447412335,1,0.5,0.5,0,2,4.653465346534654,4.1747512861040263]
["Greece",0.9,0.5,1.4,5.2332912988650682,1,0.9,1,2.9,3.4641068447412335,1,0,0.5,0,1.5,5.9900990099009901,4.5757413851139273]
["Hungary",1,0.5,1.5,4.8928121059268577,1,0.4,1,2.4,4.5909849749582623,1,0.5,0.5,0,2,4.653465346534654,4.6700945126248987]
["Ireland",1,0.5,1.5,4.8928121059268577,1,0.65,1,2.65,4.0275459098497475,1,1,0.5,0,2.5,3.3168316831683171,3.9873848810607404]
["Italy",1,0.5,1.5,4.8928121059268577,1,0.65,1,2.65,4.0275459098497475,1,0.5,0.5,0,2,4.653465346534654,4.3883749800706413]
["Japan",1,1,2,3.1904161412358114,0.25,1,0,1.25,7.1828046744574277,1,0.5,0.75,0,2.25,3.9851485148514856,5.4250301199313222]
["Luxembourg",0.75,0.5,1.25,5.7440100882723826,1,0.4,1,2.4,4.5909849749582623,1,0.5,0.5,0.5,2.5,3.3168316831683171,4.4393440100841026]
["Netherlands",0.9,0.5,1.4,5.2332912988650682,1,0.4,1,2.4,4.5909849749582623,1,1,0.5,0,2.5,3.3168316831683171,4.3372002522026403]
["New Zealand",1,0.5,1.5,4.8928121059268577,0.25,0.4,0,0.65,8.5350584307178625,1,0,0.5,0,1.5,5.9900990099009901,7.0431213395146006]
["Norway",0.9,0.25,1.1499999999999999,6.0844892812105922,0.75,0.4,1,2.15,5.1544240400667771,1,0.5,0.5,0,2,4.653465346534654,5.1901494802359034]
["Poland",0.9,0.5,1.4,5.2332912988650682,1,0.65,1,2.65,4.0275459098497475,1,0.5,0.5,0,2,4.653465346534654,4.4564708186582838]
["Portugal",1,1,2,3.1904161412358114,0,0.65,1,1.65,6.2813021702838059,1,0,0.5,0,1.5,5.9900990099009901,5.5757640163593623]
["Slovakia",0.9,0.5,1.4,5.2332912988650682,1,0.4,1,2.4,4.5909849749582623,1,0,1,0,2,4.653465346534654,4.7381903512125412]
["South Korea",0.9,1,1.9,3.530895334174021,1,0.75,1,2.75,3.8021702838063423,0,0.5,0.5,0,1,7.326732673267327,4.8052840107181733]
["Spain",0.9,0.5,1.4,5.2332912988650682,1,0.4,1,2.4,4.5909849749582623,0,0.5,0.5,0,1,7.326732673267327,5.540170549232343]
["Sweden",0.9,0.5,1.4,5.2332912988650682,1,0.75,1,2.75,3.8021702838063423,1,1,0.5,0,2.5,3.3168316831683171,3.9427929066266798]
["Switzerland",0.9,0.5,1.4,5.2332912988650682,0.75,0.75,1,2.5,4.3656093489148562,0,1,0.5,0,1.5,5.9900990099009901,5.0264926372007386]
["United Kingdom",1,0.5,1.5,4.8928121059268577,1,0.65,1,2.65,4.0275459098497475,1,1,0.5,0,2.5,3.3168316831683171,3.9873848810607404]
["United States",1,1,2,3.1904161412358114,1,0.9,0,1.9,5.7178631051752911,1,1,0.5,0.5,3,1.9801980198019802,4.0910741867754021]
["EU",{"$f":"SUM(Plant_Animal_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.93133628718434558},{"$f":"SUM(Software_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.50418114616592391},1.4355174333502694,{"$f":"2*Standard_mean-D69/$D$72*Standard_mean","v":5.1123618284417045},{"$f":"SUM(TRIPS__policy*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.98734271309060662},{"$f":"SUM(Anti_circum_vention_rules*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.65446909445697399},{"$f":"SUM(Database_Protection*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},2.6418118075475805,{"$f":"2*Standard_mean-I69/$I$72*Standard_mean","v":4.0460000998510273},{"$f":"SUM(Revocation_due_to_discontinuing_working*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.90239754082640822},{"$f":"SUM(Compulsory_license_not_issued*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.61555843542562105},{"$f":"SUM(Patent_opposition_system*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.50243435311998108},{"$f":"SUM(Experimental_use_exception_or_defense*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.3860753168999317E-3},2.0217764046889104,{"$f":"2*Standard_mean-O69/$O$72*Standard_mean","v":4.5952511953860808},4.4240477742296793]
["Europe",{"$f":"SUM(Plant_Animal_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.92980465623964348},{"$f":"SUM(Software_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.49912391293831476},1.4289285691779583,{"$f":"2*Standard_mean-D70/$D$72*Standard_mean","v":5.1347955399993843},{"$f":"SUM(TRIPS__policy*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.97574205849708107},{"$f":"SUM(Anti_circum_vention_rules*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.65234436205328039},{"$f":"SUM(Database_Protection*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},2.6280864205503613,{"$f":"2*Standard_mean-I70/$I$72*Standard_mean","v":4.0769337767228899},{"$f":"SUM(Revocation_due_to_discontinuing_working*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.87770232937094084},{"$f":"SUM(Compulsory_license_not_issued*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.62464313378838554},{"$f":"SUM(Patent_opposition_system*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.50231536868040916},{"$f":"SUM(Experimental_use_exception_or_defense*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.3183277935713803E-3},2.005979159633307,{"$f":"2*Standard_mean-O70/$O$72*Standard_mean","v":4.6374814544456155},4.456670432695006]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Patent_coverage\"))","v":1.4685185185185181},null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Other_IPR_extension\"))","v":2.2185185185185179},null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Rights_loss_provisions\"))","v":1.8703703703703705}]
[]
["Weight",null,null,null,0.2,null,null,null,null,0.5,null,null,null,null,null,0.3]
[]
["Sources"]
["• Patents throughout the World, Vols. 1-2, edited by Henry Teegarden, Thomson West, 2012.\n"]
["• International Copyright Law and Practice, Vols. 1-2, edited by Paul Geller, Matthew Bender, 2012."]
["• World Intellectual Property Rights and Remedies:  Laws with Commentary, Vols. 1-6, edited by Dennis Campbell, Thomson West, 2012."]
["• World Intellectual Property Office (WIPO-Lex) http://www.wipo.int/wipolex/en/  "]
["• World Law Guide (Lexadin) http://www.lexadin.nl/wlg/   "]
["• European Union Law (Eur-Lex) http://eur-lex.europa.eu/en/index.htm "]
[]
[]
["Government R&D support weighted by objective"]
[]
["Country","Business expenditure on R&D/GDP data year","Business expenditure on R&D/GDP","Tax subsidy rate for R&D, manufacturers (average small/large companies), 2009","Tax expenditure/GDP","Tax expenditure/GDP, weighted","Government R&D expenditure/ GDP","Government R&D expenditure, weighted/ GDP","Total government support/GDP","Score"]
["Australia",2010,1.2760568325853901E-2,0.11699999999999999,{"$f":"D88*C88","v":1.4929864941249063E-3},{"$f":"E88*75%","v":1.1197398705936799E-3},{"$f":"'Technology 2013'!T128","v":4.9697432962999338E-3},{"$f":"'Technology 2013'!U128","v":4.5150570805564368E-3},{"$f":"F88+H88","v":5.6347969511501162E-3},{"$f":"I88/I$118*Standard_mean","v":3.6664364855183083}]
["Austria",2011,1.87104665710916E-2,8.7999999999999995E-2,1.6465210582560607E-3,1.2348907936920455E-3,{"$f":"'Technology 2013'!T129","v":8.2060234049880759E-3},{"$f":"'Technology 2013'!U129","v":7.8456302712873929E-3},9.0805210649794379E-3,5.9084921832654018]
["Belgium",2011,1.37155387793508E-2,8.8999999999999996E-2,1.2206829513622213E-3,9.155122135216659E-4,{"$f":"'Technology 2013'!T130","v":6.2890499772957249E-3},{"$f":"'Technology 2013'!U130","v":5.6817957862294113E-3},6.5973079997510772E-3,4.2927209207692982]
["Canada",2011,8.9251883483229006E-3,0.253,2.258072652125694E-3,1.6935544890942706E-3,{"$f":"'Technology 2013'!T131","v":5.7343885209736227E-3},{"$f":"'Technology 2013'!U131","v":5.2957304418573894E-3},6.9892849309516596E-3,4.5477715524947193]
["Czech Republic",2011,1.1105020755615799E-2,0.27100000000000002,3.0094606247718816E-3,2.2570954685789111E-3,{"$f":"'Technology 2013'!T132","v":6.9866381197589483E-3},{"$f":"'Technology 2013'!U132","v":6.5223775759317001E-3},8.7794730445106117E-3,5.7126069622523037]
["Denmark",2011,2.08975293577849E-2,0.13800000000000001,2.8838590513743166E-3,2.1628942885307373E-3,{"$f":"'Technology 2013'!T133","v":1.0270500333187852E-2},{"$f":"'Technology 2013'!U133","v":9.8515218267821985E-3},1.2014416115312936E-2,7.8175121444955415]
["Finland",2011,2.6653922521228498E-2,-8.0000000000000002E-3,-2.13231380169828E-4,-1.5992353512737098E-4,{"$f":"'Technology 2013'!T134","v":1.0600964219802127E-2},{"$f":"'Technology 2013'!U134","v":9.5545170867104602E-3},9.3945935515830897E-3,6.1128521334045178]
["France",2011,1.4272668048969499E-2,0.42499999999999999,6.0658839208120371E-3,4.5494129406090274E-3,{"$f":"'Technology 2013'!T135","v":7.5225047885985694E-3},{"$f":"'Technology 2013'!U135","v":7.0245291062150687E-3},1.1573942046824097E-2,7.5309055090421495]
["Germany",2011,1.9031859908971702E-2,-0.02,-3.8063719817943404E-4,-2.8547789863457552E-4,{"$f":"'Technology 2013'!T136","v":9.4148229164720387E-3},{"$f":"'Technology 2013'!U136","v":8.7601034203053964E-3},8.4746255216708206E-3,5.514249489933527]
["Greece",2007,1.27959630902361E-2,0.01,1.2795963090236101E-4,9.5969723176770748E-5,{"$f":"'Technology 2013'!T137","v":2.8224118730219802E-3},{"$f":"'Technology 2013'!U137","v":2.7125191973987866E-3},2.8084889205755572E-3,1.8274209943750335]
["Hungary",2011,7.5331807786884995E-3,0.16200000000000003,1.2203752861475372E-3,9.152814646106529E-4,{"$f":"'Technology 2013'!T138","v":2.9388719277388532E-3},{"$f":"'Technology 2013'!U138","v":2.8870439457525702E-3},3.8023254103632231E-3,2.4740881943445374]
["Ireland",2011,1.16690927033395E-2,0.109,1.2719311046640056E-3,9.5394832849800422E-4,{"$f":"'Technology 2013'!T139","v":5.0930579102868283E-3},{"$f":"'Technology 2013'!U139","v":4.6290197290393088E-3},5.5829680575373132E-3,3.6327125823868496]
["Italy",2012,6.9401450428253995E-3,0.11700000000000001,8.1199697001057181E-4,6.0899772750792891E-4,{"$f":"'Technology 2013'!T140","v":5.3994804243473601E-3},{"$f":"'Technology 2013'!U140","v":5.0784643710687213E-3},5.6874620985766502E-3,3.7007045203230819]
["Japan",2010,2.4928810901062998E-2,0.13750000000000001,3.4277114988961626E-3,2.5707836241721221E-3,{"$f":"'Technology 2013'!T141","v":8.2064633762856335E-3},{"$f":"'Technology 2013'!U141","v":7.6581130502713802E-3},1.0228896674443502E-2,6.6557145357512306]
["Luxembourg",2011,9.7643145038310997E-3,-1.4E-2,-1.367004030536354E-4,-1.0252530229022655E-4,{"$f":"'Technology 2013'!T142","v":6.3340349559270967E-3},{"$f":"'Technology 2013'!U142","v":6.2290895490319355E-3},6.1265642467417088E-3,3.9864184778727383]
["Netherlands",2011,1.0658285338379002E-2,0.1565,1.6680216554563138E-3,1.2510162415922353E-3,{"$f":"'Technology 2013'!T143","v":7.8120590200033329E-3},{"$f":"'Technology 2013'!U143","v":7.4037515594096168E-3},8.6547678010018524E-3,5.6314640464205921]
["New Zealand",2009,5.3939760822709001E-3,-0.02,-1.0787952164541801E-4,-8.0909641234063509E-5,{"$f":"'Technology 2013'!T144","v":5.3868024779024576E-3},{"$f":"'Technology 2013'!U144","v":4.8894012229037925E-3},4.8084915816697287E-3,3.1287780426130656]
["Norway",2011,8.5006598270594997E-3,0.2185,1.8573941722125006E-3,1.3930456291593755E-3,{"$f":"'Technology 2013'!T145","v":8.3534177887553424E-3},{"$f":"'Technology 2013'!U145","v":7.7801304828393949E-3},9.1731761119987695E-3,5.9687807522953387]
["Poland",2011,2.3119064891071002E-3,1.6E-2,3.6990503825713601E-5,2.7742877869285199E-5,{"$f":"'Technology 2013'!T146","v":2.5591260326184571E-3},{"$f":"'Technology 2013'!U146","v":2.3706155415251797E-3},2.3983584193944651E-3,1.5605582402437881]
["Portugal",2011,6.8623074648242995E-3,0.28100000000000003,1.9283083976156282E-3,1.4462312982117212E-3,{"$f":"'Technology 2013'!T147","v":9.2894363388908736E-3},{"$f":"'Technology 2013'!U147","v":8.9997853696574797E-3},1.0446016667869202E-2,6.7969896646569836]
["Slovakia",2011,2.5198896207532999E-3,-8.0000000000000002E-3,-2.0159116966026401E-5,-1.51193377245198E-5,{"$f":"'Technology 2013'!T148","v":2.5845042981744353E-3},{"$f":"'Technology 2013'!U148","v":2.4345341181049806E-3},2.4194147803804607E-3,1.5742591439037754]
["South Korea",2010,2.7958698818154101E-2,0.16899999999999998,4.7250201002680429E-3,3.543765075201032E-3,{"$f":"'Technology 2013'!T149","v":1.046655763482012E-2},{"$f":"'Technology 2013'!U149","v":8.4934239108849039E-3},1.2037188986085936E-2,7.8323299427242921]
["Spain",2011,6.9556911849758991E-3,0.34899999999999998,2.4275362235565887E-3,1.8206521676674414E-3,{"$f":"'Technology 2013'!T150","v":6.8202219833225792E-3},{"$f":"'Technology 2013'!U150","v":6.4430709920831365E-3},8.2637231597505779E-3,5.3770200349363009]
["Sweden",2011,2.3380574494116103E-2,-1.4999999999999999E-2,-3.5070861741174156E-4,-2.6303146305880619E-4,{"$f":"'Technology 2013'!T151","v":8.1460997719073076E-3},{"$f":"'Technology 2013'!U151","v":7.6346135744813966E-3},7.3715821114225906E-3,4.7965237866818455]
["Switzerland",2008,2.1097031794575602E-2,-8.0000000000000002E-3,-1.6877625435660483E-4,-1.2658219076745362E-4,{"$f":"'Technology 2013'!T152","v":7.598788571937967E-3},{"$f":"'Technology 2013'!U152","v":7.5230458448804346E-3},7.3964636541129806E-3,4.8127136506160566]
["United Kingdom",2011,1.0905297816249399E-2,0.14199999999999999,1.5485522899074146E-3,1.1614142174305609E-3,{"$f":"'Technology 2013'!T153","v":5.9455748121005061E-3},{"$f":"'Technology 2013'!U153","v":5.4392934152707236E-3},6.6007076327012845E-3,4.2949329859766285]
["United States",2011,1.8929912682689301E-2,6.5999999999999948E-2,1.2493742370574929E-3,9.3703067779311974E-4,{"$f":"'Technology 2013'!T154","v":9.3766385724636768E-3},{"$f":"'Technology 2013'!U154","v":6.7022207086128273E-3},7.6392513864059469E-3,4.9706902037434038]
["EU",null,{"$f":"SUM(C$88:C$114*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A115&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A115&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.3219915258212821E-2},{"$f":"E115/C115","v":0.12665102147059526},{"$f":"SUM(E$88:E$114*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A115&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A115&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.6743157712073621E-3},1.2557368284055216E-3,{"$f":"'Technology 2013'!T155","v":6.9857434225296302E-3},{"$f":"'Technology 2013'!U155","v":6.5239130089495851E-3},7.7796498373551067E-3,{"$f":"I115/I$118*Standard_mean","v":5.062044339044621}]
["Europe",null,{"$f":"SUM(C$88:C$114*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A116&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A116&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.3360412660383033E-2},{"$f":"E116/C116","v":0.12152031136670347},{"$f":"SUM(E$88:E$114*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A116&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A116&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.6235615064773932E-3},1.2176711298580449E-3,{"$f":"'Technology 2013'!T156","v":7.0256328003930248E-3},{"$f":"'Technology 2013'!U156","v":6.5712727848495659E-3},7.7889439147076113E-3,{"$f":"I116/I$118*Standard_mean","v":5.0680917875329818}]
[]
["Benchmark year average",null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Total_government_support_GDP\"))","v":7.6842964188885291E-3}]
[]
["Note: Tax expenditures are assumed to be purely commercial, getting a 25% discount, in line with the discounts for R&D budgetary expenditure below."]
[]
[]
[]
["Government R&D expenditure of discounting1"]
["Millions of current PPP $, 20112"]
[]
["Country","Data year","Agriculture","Environment","Defence","Exploration and exploitation of space","Exploration and exploitation of the Earth","General advancement of knowledge: R&D financed from General University Funds (GUF)","General advancement of knowledge: R&D financed from other sources than GUF","Industrial production and technology","Transport, telecommunication and other infrastructures","Energy","Health","Education","Culture, recreation, religion and mass media","Political and social systems, structures and processes","Total, unweighted","Total, weighted","PPP GDP, current $","Unweighted R&D/GDP","Weighted R&D/GDP"]
["Australia",2012,353.01900000000001,216.47499999999999,301.447,27.968,304.37599999999998,1114.884,619.58100000000002,530.80499999999995,82.177000000000007,217.49700000000001,783.86300000000006,12.407999999999999,35.003999999999998,57.284999999999997,{"$f":"SUM(C128:P128)","v":4656.7889999999998},{"$f":"SUMPRODUCT(C128:P128,$C$158:$P$158)","v":4230.7352500000006},937.028076171875,{"$f":"Q128/S128/1000","v":4.9697432962999338E-3},{"$f":"R128/S128/1000","v":4.5150570805564368E-3}]
["Austria",2012,44.325000000000003,76.516000000000005,0.13100000000000001,15.824,59.231999999999999,1639.0309999999999,372.29700000000003,417.928,46.305999999999997,49.597000000000001,110.46299999999999,40.698999999999998,10.784000000000001,32.018999999999998,{"$f":"SUM(C129:P129)","v":2915.152},2787.1239999999998,355.24539184570313,8.2060234049880759E-3,7.8456302712873929E-3]
["Belgium",2011,41.241,63.438000000000002,4.8630000000000004,233.417,15.808999999999999,450.98899999999998,638.27499999999998,940.86500000000001,46.869,44.780999999999999,48.418999999999997,8.3109999999999999,53.984999999999999,92.668000000000006,2683.9300000000003,2424.7767500000009,426.76239013671875,6.2890499772957249E-3,5.6817957862294113E-3]
["Canada",2009,502.47,358.31200000000001,230.82,231.65299999999999,151.65799999999999,2331.527,1036.605,891.61300000000006,237.48599999999999,589.96500000000003,1430.748,null,null,null,7992.857,7381.4349999999995,1393.846435546875,5.7343885209736227E-3,5.2957304418573894E-3]
["Czech Republic",2012,74.045000000000002,36.914000000000001,33.110999999999997,28.905999999999999,25.375,546.86400000000003,576.74800000000005,307.05900000000003,81.221999999999994,65.935000000000002,119.672,5.5579999999999998,14.603,14.999000000000001,{"$f":"SUM(C132:P132)","v":1931.0110000000002},1802.6957500000003,276.38629150390625,6.9866381197589483E-3,6.5223775759317001E-3]
["Denmark",2012,64.852999999999994,45.405000000000001,7.3730000000000002,24.710999999999999,9.5839999999999996,1073.298,401.48899999999998,215.62299999999999,17.859000000000002,86.92,237.97,60.43,41.997999999999998,54.366999999999997,2341.88,2246.3444999999997,228.02005004882812,1.0270500333187852E-2,9.8515218267821985E-3]
["Finland",2012,103.601,33.228999999999999,56.591999999999999,33.383000000000003,29.420999999999999,620.84799999999996,361.78800000000001,390.423,39.436,237.56800000000001,112.11,5.3979999999999997,11.304,104.386,2139.4870000000001,1928.2929999999999,201.82003784179687,1.0600964219802127E-2,9.5545170867104602E-3]
["France",2011,425.09500000000003,292.68099999999998,1320.335,2510.1390000000001,154.64400000000001,4418.098,3233.681,328.06200000000001,1170.1659999999999,1200.2,1319.18,null,null,977.25599999999997,17349.537,16201.03025,2306.35107421875,7.5225047885985694E-3,7.0245291062150687E-3]
["Germany",2012,879.46100000000001,869.38099999999997,1163.9459999999999,1431.586,489.80099999999999,12062.24,5159.7420000000002,3975.9639999999999,419.84899999999999,1268.9639999999999,1508.2360000000001,313.13200000000001,422.87799999999999,420.63,30385.81,28272.739750000001,3227.443603515625,9.4148229164720387E-3,8.7601034203053964E-3]
["Greece",2012,40.9,8.8030000000000008,6.1749999999999998,14.375,37.252000000000002,339.31799999999998,100.22499999999999,36.247,19.244,38.947000000000003,23.739000000000001,6.5339999999999998,145.59200000000001,7.367,824.71799999999996,792.60699999999997,292.20327758789062,2.8224118730219802E-3,2.7125191973987866E-3]
["Hungary",2011,19.593,12.778,0.377,0.39900000000000002,5.415,220.904,290.07600000000002,19.222999999999999,30.207000000000001,5.2089999999999996,27.625,1.175,0,1.81,634.79099999999983,623.59624999999983,215.99818420410156,2.9388719277388532E-3,2.8870439457525702E-3]
["Ireland",2012,118.827,11.965999999999999,0,17.71,2.7519999999999998,196.49,302.03399999999999,218.98699999999999,7.3,9.3339999999999996,47.627000000000002,9.2140000000000004,0,10.291,952.53199999999993,865.745,187.02555847167969,5.0930579102868283E-3,4.6290197290393088E-3]
["Italy",2012,336.81700000000001,360.34199999999998,83.477000000000004,724.226,491.755,3867.386,122.559,1334.114,235.25299999999999,709.68100000000004,1095.192,494.91699999999997,119.39700000000001,737.38,10712.495999999999,10075.604500000001,1983.9864501953125,5.3994804243473601E-3,5.0784643710687213E-3]
["Japan",2012,1014.07,714.71500000000003,1035.9179999999999,2261.9029999999998,539.35500000000002,12986.155000000001,7527.518,2295.9740000000002,1016.38,4057.098,1652.395,73.358999999999995,25.013999999999999,115.447,35315.300999999999,32955.556499999999,4303.35205078125,8.2064633762856335E-3,7.6581130502713802E-3]
["Luxembourg",2012,0.73399999999999999,7.0090000000000003,0,0.42299999999999999,1.7529999999999999,63.218000000000004,112.673,13.983000000000001,8.8040000000000003,4.601,49.784999999999997,8.6859999999999999,1.7729999999999999,18.045000000000002,291.48700000000002,286.65750000000003,46.0191650390625,6.3340349559270967E-3,6.2290895490319355E-3]
["Netherlands",2012,182.77600000000001,48.72,91.665000000000006,129.899,8.8260000000000005,2750.933,970.91499999999996,671.94500000000005,142.34100000000001,128.267,265.50200000000001,14.384,24.562000000000001,147.99299999999999,5578.728000000001,5287.1485000000011,714.11749267578125,7.8120590200033329E-3,7.4037515594096168E-3]
["New Zealand",2010,138.024,92.741,0,0,10.545999999999999,186.86600000000001,65.519000000000005,123.85299999999999,11.733000000000001,10.545999999999999,68.813999999999993,9.0299999999999994,7.58,12.326000000000001,737.57799999999997,669.47225000000003,136.92315673828125,5.3868024779024576E-3,4.8894012229037925E-3]
["Norway",2012,174.80500000000001,64.688000000000002,109.456,57.707999999999998,39.372,836.47400000000005,301.99099999999999,215.22800000000001,45.960999999999999,76.998999999999995,381.38499999999999,22.422000000000001,21.274000000000001,150.97399999999999,2498.7370000000001,2327.2510000000002,299.12750244140625,8.3534177887553424E-3,7.7801304828393949E-3]
["Poland",2008,40.451999999999998,67.546000000000006,66.037999999999997,31.241,31.241,91.516000000000005,1079.5519999999999,392.02600000000001,72.555000000000007,48.100999999999999,71.209000000000003,24.292999999999999,24.292999999999999,39.213000000000001,2079.2759999999998,1926.1122499999999,812.49456787109375,2.5591260326184571E-3,2.3706155415251797E-3]
["Portugal",2012,100.542,80.924000000000007,5.5940000000000003,12.186999999999999,51.165999999999997,992.23800000000006,523.33000000000004,151.62799999999999,106.36199999999999,49.328000000000003,227.2,80.811000000000007,61.435000000000002,64.304000000000002,2507.0490000000004,2428.8775000000001,269.8817138671875,9.2894363388908736E-3,8.9997853696574797E-3]
["Slovakia",2012,22.335000000000001,10.305999999999999,11.760999999999999,1.4930000000000001,5.8920000000000003,92.283000000000001,104.47199999999999,24.244,7.2450000000000001,7.9269999999999996,22.187999999999999,5.734,14.769,5.524,336.17299999999994,316.66599999999994,130.07252502441406,2.5845042981744353E-3,2.4345341181049806E-3]
["South Korea",2011,997.06399999999996,348.74700000000001,2588.6849999999999,313.88499999999999,270.56099999999998,null,4114.527,4692.1009999999997,101.307,854.57299999999998,1262.308,null,null,null,15543.758000000002,12613.481,1485.087890625,1.046655763482012E-2,8.4934239108849039E-3]
["Spain",2011,764.77099999999996,460.71800000000002,169.06,495.76,107.83499999999999,2677.0889999999999,1988.998,740.98900000000003,481.36500000000001,391.24200000000002,1471.0920000000001,110.14700000000001,92.498999999999995,153.16,10104.725,9545.9445000000014,1481.5830078125,6.8202219833225792E-3,6.4430709920831365E-3]
["Sweden",2011,52.152999999999999,63.009,252.93100000000001,10.856,22.606999999999999,1591.9010000000001,662.88199999999995,73.417000000000002,149.85599999999999,170.56100000000001,44.207000000000001,5.7080000000000002,7.7220000000000004,85.391999999999996,3193.2020000000002,2992.7037500000001,391.99151611328125,8.1460997719073076E-3,7.6346135744813966E-3]
["Switzerland",2010,53.103999999999999,9.9570000000000007,16.594999999999999,106.20699999999999,3.319,1845.3510000000001,932.63300000000004,16.594999999999999,9.9570000000000007,19.914000000000001,13.276,6.6379999999999999,6.6379999999999999,39.828000000000003,3080.0119999999997,3049.3112499999997,405.329345703125,7.598788571937967E-3,7.5230458448804346E-3]
["United Kingdom",2011,501.91699999999997,405.71800000000002,1941.67,389.36500000000001,444.02100000000002,3326.03,2546.5630000000001,23.571000000000002,251.62200000000001,114.467,2837.5189999999998,50.530999999999999,255.74600000000001,191.221,13279.960999999999,12149.13725,2233.58740234375,5.9455748121005061E-3,5.4392934152707236E-3]
["United States",2012,2395,570,77512,8924,1304,0,10077,555,1512,2398,33642,560,31,1088,140568,100475,14991.2998046875,9.3766385724636768E-3,6.7022207086128273E-3]
["EU",null,{"$f":"SUM(C$128:C$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A155&\"_countries\"))","v":3814.4380000000001},{"$f":"SUM(D$128:D$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A155&\"_countries\"))","v":2955.4029999999998},{"$f":"SUM(E$128:E$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A155&\"_countries\"))","v":5215.0990000000002},{"$f":"SUM(F$128:F$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A155&\"_countries\"))","v":6105.9000000000005},{"$f":"SUM(G$128:G$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A155&\"_countries\"))","v":1994.3809999999999},{"$f":"SUM(H$128:H$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A155&\"_countries\"))","v":37020.673999999999},{"$f":"SUM(I$128:I$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A155&\"_countries\"))","v":19548.298999999999},{"$f":"SUM(J$128:J$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A155&\"_countries\"))","v":10276.298000000001},{"$f":"SUM(K$128:K$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A155&\"_countries\"))","v":3333.8609999999994},{"$f":"SUM(L$128:L$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A155&\"_countries\"))","v":4631.6299999999992},{"$f":"SUM(M$128:M$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A155&\"_countries\"))","v":9638.9350000000013},{"$f":"SUM(N$128:N$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A155&\"_countries\"))","v":1245.6619999999998},{"$f":"SUM(O$128:O$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A155&\"_countries\"))","v":1303.3400000000001},{"$f":"SUM(P$128:P$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A155&\"_countries\"))","v":3158.0249999999996},{"$f":"SUM(C155:P155)","v":110241.94499999999},{"$f":"SUMPRODUCT(C155:P155,$C$158:$P$158)","v":102953.80399999999},{"$f":"SUM(S$128:S$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A155&\"_countries\"))","v":15780.989700317383},6.9857434225296302E-3,6.5239130089495851E-3]
["Europe",null,{"$f":"SUM(C$128:C$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\"))","v":4042.3469999999993},{"$f":"SUM(D$128:D$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\"))","v":3030.0479999999998},{"$f":"SUM(E$128:E$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\"))","v":5341.15},{"$f":"SUM(F$128:F$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\"))","v":6269.8150000000005},{"$f":"SUM(G$128:G$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\"))","v":2037.0719999999999},{"$f":"SUM(H$128:H$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\"))","v":39702.499000000003},{"$f":"SUM(I$128:I$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\"))","v":20782.923000000003},{"$f":"SUM(J$128:J$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\"))","v":10508.120999999999},{"$f":"SUM(K$128:K$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\"))","v":3389.7789999999986},{"$f":"SUM(L$128:L$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\"))","v":4728.5429999999988},{"$f":"SUM(M$128:M$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\"))","v":10033.596000000001},{"$f":"SUM(N$128:N$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\"))","v":1274.7219999999998},{"$f":"SUM(O$128:O$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\"))","v":1331.2520000000002},{"$f":"SUM(P$128:P$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\"))","v":3348.8269999999998},{"$f":"SUM(C156:P156)","v":115820.694},{"$f":"SUMPRODUCT(C156:P156,$C$158:$P$158)","v":108330.36624999999},{"$f":"SUM(S$128:S$154*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\"))","v":16485.446548461914},7.0256328003930248E-3,6.5712727848495659E-3]
[]
["Weight",null,0.75,1,0.5,1,1,1,1,0.75,1,0.75,1,1,1,1]
[]
["1The categories have been altered to reflect the OECD's new Nomenclature for the Analysis and Comparison of Scientific Programmes and Budgets (NABS) 2007 classification."]
[]
["Source: OECD Science, Technology and Industry Scoreboard 2011, 2009 [for tax treatment of R&D]; OECD Main Science and Technology Indicators (accessed March 2013), which contain tables on Business Enterprise R&D and Government budget appropriations or outlays for RD (GBAORD), broken down by function; (http://stats.oecd.org/OECDStat_Metadata/ShowMetadata.ashx?Dataset=GBAORD_NABS2007&ShowOnWeb=true&Lang=en)"]

{"sheet":"Technology 2012","index":81,"n_rows":165,"n_cols":21,"rows_kept":165,"cut":false,"hidden":false,"merged":[[164,0,164,8],[39,1,39,4],[39,5,39,9],[39,10,39,15],[122,0,122,8],[123,0,123,8],[162,0,162,6]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Technology"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2012}]
[]
[null,null,null,null," "]
["Country ","Government R&D","IPRs","Overall score"," "]
["Australia",{"$f":"'Technology 2012'!J91","v":4.0639020073937679},{"$f":"'Technology 2012'!Q42","v":7.3421733784975789},{"$f":"B5*$B$35+C5*$C$35","v":5.1566591310950383}]
["Austria",{"$f":"'Technology 2012'!J92","v":6.0103195405495189},{"$f":"'Technology 2012'!Q43","v":5.0894192971455317},5.7033527927481895]
["Belgium",{"$f":"'Technology 2012'!J93","v":4.4748957441256829},{"$f":"'Technology 2012'!Q44","v":4.7381903512125412},4.5626606131546357]
["Canada",{"$f":"'Technology 2012'!J94","v":4.5627825150570684},{"$f":"'Technology 2012'!Q45","v":7.5329208540897579},5.5528286280679655]
["Czech Republic",{"$f":"'Technology 2012'!J95","v":5.447139044594512},{"$f":"'Technology 2012'!Q46","v":4.8481247394644953},5.2474676095511734]
["Denmark",{"$f":"'Technology 2012'!J96","v":7.688332877427043},{"$f":"'Technology 2012'!Q47","v":4.1747512861040263},6.5171390136527041]
["Finland",{"$f":"'Technology 2012'!J97","v":6.5031906299064426},{"$f":"'Technology 2012'!Q48","v":4.7381903512125412},5.9148572036751421]
["France",{"$f":"'Technology 2012'!J98","v":7.5843932242494461},{"$f":"'Technology 2012'!Q49","v":4.6255025381908377},6.5980963288965766]
["Germany",{"$f":"'Technology 2012'!J99","v":5.5774151560013641},{"$f":"'Technology 2012'!Q50","v":3.7737611870941254},4.9761971663656182]
["Greece",{"$f":"'Technology 2012'!J100","v":1.9670024060152151},{"$f":"'Technology 2012'!Q51","v":4.5757413851139273},2.8365820657147855]
["Hungary",{"$f":"'Technology 2012'!J101","v":2.7603852770175301},{"$f":"'Technology 2012'!Q52","v":4.6700945126248987},3.396955022219986]
["Ireland",{"$f":"'Technology 2012'!J102","v":3.8238330330160042},{"$f":"'Technology 2012'!Q53","v":3.9873848810607404},3.8783503156975829]
["Italy",{"$f":"'Technology 2012'!J103","v":3.9897811566003401},{"$f":"'Technology 2012'!Q54","v":4.5574066996031961},4.1789896709346248]
["Japan",{"$f":"'Technology 2012'!J104","v":6.5223798633387684},{"$f":"'Technology 2012'!Q55","v":5.4250301199313222},6.1565966155362863]
["Luxembourg",{"$f":"'Technology 2012'!J105","v":4.1394931214944455},{"$f":"'Technology 2012'!Q56","v":4.4393440100841026},4.2394434176909979]
["Netherlands",{"$f":"'Technology 2012'!J106","v":6.0649787015308929},{"$f":"'Technology 2012'!Q57","v":4.3372002522026403},5.4890525517548081]
["New Zealand",{"$f":"'Technology 2012'!J107","v":3.3140369061044259},{"$f":"'Technology 2012'!Q58","v":7.4938725916014111},4.7073154679367546]
["Norway",{"$f":"'Technology 2012'!J108","v":5.9733031820544449},{"$f":"'Technology 2012'!Q59","v":5.1901494802359034},5.7122519481149308]
["Poland",{"$f":"'Technology 2012'!J109","v":1.6537310476493763},{"$f":"'Technology 2012'!Q60","v":4.6267104151273886},2.6447241701420472]
["Portugal",{"$f":"'Technology 2012'!J110","v":7.699622056627371},{"$f":"'Technology 2012'!Q61","v":6.702642146576391},7.3672954199437104]
["Slovakia",{"$f":"'Technology 2012'!J111","v":1.5063151868208071},{"$f":"'Technology 2012'!Q62","v":4.7381903512125412},2.5836069082847182]
["South Korea",{"$f":"'Technology 2012'!J112","v":8.0966417832516733},{"$f":"'Technology 2012'!Q63","v":4.8052840107181733},6.999522525740506]
["Spain",{"$f":"'Technology 2012'!J113","v":6.111602094561702},{"$f":"'Technology 2012'!Q64","v":5.540170549232343},5.921124912785249]
["Sweden",{"$f":"'Technology 2012'!J114","v":5.1304165078461175},{"$f":"'Technology 2012'!Q65","v":3.9427929066266798},4.7345419741063051]
["Switzerland",{"$f":"'Technology 2012'!J115","v":4.4521289509134183},{"$f":"'Technology 2012'!Q66","v":5.0264926372007386},4.643583513009192]
["United Kingdom",{"$f":"'Technology 2012'!J116","v":4.5104662629651475},{"$f":"'Technology 2012'!Q67","v":3.9873848810607404},4.3361058023303451]
["United States",{"$f":"'Technology 2012'!J117","v":5.3715117228874849},{"$f":"'Technology 2012'!Q68","v":4.0910741867754021},4.944699210850124]
["EU",{"$f":"'Technology 2012'!J118","v":5.2787229652548113},{"$f":"'Technology 2012'!Q69","v":4.3778848534625086},4.9784435946573771]
["Europe",{"$f":"'Technology 2012'!J119","v":5.2666032850656634},{"$f":"'Technology 2012'!Q70","v":4.4126713509841258},4.9819593070384842]
[]
["Weight",{"$f":"2/3","v":0.66666666666666663},{"$f":"1-B35","v":0.33333333333333337}]
[]
[]
["Harmful intellectual property rights extension"]
[]
[null,"Patent coverage",null,null,null,"\"TRIPS+\", anti-circumvention rules, database protection",null,null,null,null,"Rights loss provisions"]
["Country","Plant/Animal Patents","Software Patents","Total","Score","TRIPS+ policy","Anti-circum vention rules","Database Protection "," Total","Score","No revocation due to discontinuing working","Compulsory license not issued ","Patent opposition system","Experimental use exception or defense","Total","Score"," Overall score"]
["Australia",1,1,{"$f":"B42+C42","v":2},{"$f":"2*Standard_mean-D42/$D$72*Standard_mean","v":3.1904161412358114},0.25,0.9,0,{"$f":"SUM(F42:H42)","v":1.1499999999999999},{"$f":"2*Standard_mean-I42/$I$72*Standard_mean","v":7.4081803005008338},0,0,0,0,{"$f":"SUM(K42:N42)","v":0},{"$f":"2*Standard_mean-O42/$O$72*Standard_mean","v":10},{"$f":"E42*$E$74+J42*$J$74+P42*$P$74","v":7.3421733784975789}]
["Austria",0.9,0.5,1.4,5.2332912988650682,1,0.8,1,2.8,3.6894824707846396,0,0.5,0.5,0,1,7.326732673267327,5.0894192971455317]
["Belgium",0.9,0.5,1.4,5.2332912988650682,1,0.4,1,2.4,4.5909849749582623,1,0.5,0.5,0,2,4.653465346534654,4.7381903512125412]
["Canada",0.4,0.5,0.9,6.9356872635561153,0,0.4,0,0.4,9.0984974958263773,1,0,0.75,0,1.75,5.3217821782178216,7.5329208540897579]
["Czech Republic",0.75,0.25,1,{"$f":"2*Standard_mean-D46/$D$72*Standard_mean","v":6.5952080706179057},1,0.9,1,2.9,{"$f":"2*Standard_mean-I46/$I$72*Standard_mean","v":3.4641068447412335},1,0,0.5,0,1.5,{"$f":"2*Standard_mean-O46/$O$72*Standard_mean","v":5.9900990099009901},4.8481247394644953]
["Denmark",0.9,0.5,1.4,5.2332912988650682,1,0.9,1,2.9,3.4641068447412335,1,0.5,0.5,0,2,4.653465346534654,4.1747512861040263]
["Finland",0.9,0.5,1.4,5.2332912988650682,1,0.4,1,2.4,4.5909849749582623,1,0.5,0.5,0,2,4.653465346534654,4.7381903512125412]
["France",0.9,0.5,1.4,5.2332912988650682,1,0.5,1,2.5,4.3656093489148562,1,0.5,0.5,0,2,4.653465346534654,4.6255025381908377]
["Germany",0.9,0.5,1.4,5.2332912988650682,1,0.9,1,2.9,3.4641068447412335,1,1,0.5,0,2.5,3.3168316831683171,3.7737611870941254]
["Greece",0.9,0.5,1.4,5.2332912988650682,1,0.9,1,2.9,3.4641068447412335,1,0,0.5,0,1.5,5.9900990099009901,4.5757413851139273]
["Hungary",1,0.5,1.5,4.8928121059268577,1,0.4,1,2.4,4.5909849749582623,1,0.5,0.5,0,2,4.653465346534654,4.6700945126248987]
["Ireland",1,0.5,1.5,4.8928121059268577,1,0.65,1,2.65,4.0275459098497475,1,1,0.5,0,2.5,3.3168316831683171,3.9873848810607404]
["Italy",1,0.5,1.5,4.8928121059268577,1,0.5,1,2.5,4.3656093489148562,1,0.5,0.5,0,2,4.653465346534654,4.5574066996031961]
["Japan",1,1,2,3.1904161412358114,0.25,1,0,1.25,7.1828046744574277,1,0.5,0.75,0,2.25,3.9851485148514856,5.4250301199313222]
["Luxembourg",0.75,0.5,1.25,5.7440100882723826,1,0.4,1,2.4,4.5909849749582623,1,0.5,0.5,0.5,2.5,3.3168316831683171,4.4393440100841026]
["Netherlands",0.9,0.5,1.4,5.2332912988650682,1,0.4,1,2.4,4.5909849749582623,1,1,0.5,0,2.5,3.3168316831683171,4.3372002522026403]
["New Zealand",1,0.5,1.5,4.8928121059268577,0,0.25,0,0.25,9.4365609348914852,1,0,0.5,0,1.5,5.9900990099009901,7.4938725916014111]
["Norway",0.9,0.25,1.1499999999999999,6.0844892812105922,0.75,0.4,1,2.15,5.1544240400667771,1,0.5,0.5,0,2,4.653465346534654,5.1901494802359034]
["Poland",0.9,0.25,1.1499999999999999,6.0844892812105922,1,0.65,1,2.65,4.0275459098497475,1,0.5,0.5,0,2,4.653465346534654,4.6267104151273886]
["Portugal",1,1,2,3.1904161412358114,0,0.65,0,0.65,8.5350584307178625,1,0,0.5,0,1.5,5.9900990099009901,6.702642146576391]
["Slovakia",0.9,0.5,1.4,5.2332912988650682,1,0.4,1,2.4,4.5909849749582623,1,0,1,0,2,4.653465346534654,4.7381903512125412]
["South Korea",0.9,1,1.9,3.530895334174021,1,0.75,1,2.75,3.8021702838063423,0,0.5,0.5,0,1,7.326732673267327,4.8052840107181733]
["Spain",0.9,0.5,1.4,5.2332912988650682,1,0.4,1,2.4,4.5909849749582623,0,0.5,0.5,0,1,7.326732673267327,5.540170549232343]
["Sweden",0.9,0.5,1.4,5.2332912988650682,1,0.75,1,2.75,3.8021702838063423,1,1,0.5,0,2.5,3.3168316831683171,3.9427929066266798]
["Switzerland",0.9,0.5,1.4,5.2332912988650682,0.75,0.75,1,2.5,4.3656093489148562,0,1,0.5,0,1.5,5.9900990099009901,5.0264926372007386]
["United Kingdom",1,0.5,1.5,4.8928121059268577,1,0.65,1,2.65,4.0275459098497475,1,1,0.5,0,2.5,3.3168316831683171,3.9873848810607404]
["United States",1,1,2,3.1904161412358114,1,0.9,0,1.9,5.7178631051752911,1,1,0.5,0.5,3,1.9801980198019802,4.0910741867754021]
["EU",{"$f":"SUM(Plant_Animal_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.93168888412426965},{"$f":"SUM(Software_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.49782657252578361},1.4295154566500532,{"$f":"2*Standard_mean-D69/$D$72*Standard_mean","v":5.1327973102709397},{"$f":"SUM(TRIPS__policy*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.98694034614257564},{"$f":"SUM(Anti_circum_vention_rules*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.63589950588838673},{"$f":"SUM(Database_Protection*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.98694034614257564},2.6097801981735378,{"$f":"2*Standard_mean-I69/$I$72*Standard_mean","v":4.1181915400095548},{"$f":"SUM(Revocation_due_to_discontinuing_working*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.90216994037135445},{"$f":"SUM(Compulsory_license_not_issued*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.72349530631299597},{"$f":"SUM(Patent_opposition_system*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.50239122388210922},{"$f":"SUM(Experimental_use_exception_or_defense*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A69&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.3856064488756308E-3},2.1294420770153351,{"$f":"2*Standard_mean-O69/$O$72*Standard_mean","v":4.3074320713451444},4.3778848534625086]
["Europe",{"$f":"SUM(Plant_Animal_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.93014467023510483},{"$f":"SUM(Software_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.49307545876657416},1.423220129001679,{"$f":"2*Standard_mean-D70/$D$72*Standard_mean","v":5.15423159104094},{"$f":"SUM(TRIPS__policy*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.97539413416546605},{"$f":"SUM(Anti_circum_vention_rules*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.6346598391820536},{"$f":"SUM(Database_Protection*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.98757674907791515},2.5976307224254347,{"$f":"2*Standard_mean-I70/$I$72*Standard_mean","v":4.1455734970378337},{"$f":"SUM(Revocation_due_to_discontinuing_working*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.87763488801100309},{"$f":"SUM(Compulsory_license_not_issued*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.72725545537360281},{"$f":"SUM(Patent_opposition_system*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.50227469844320849},{"$f":"SUM(Experimental_use_exception_or_defense*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A70&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.3180852097282E-3},2.1084831270375424,{"$f":"2*Standard_mean-O70/$O$72*Standard_mean","v":4.3634609475234019},4.4126713509841258]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Patent_coverage\"))","v":1.4685185185185181},null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Other_IPR_extension\"))","v":2.2185185185185179},null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Rights_loss_provisions\"))","v":1.8703703703703705}]
[]
["Weight",null,null,null,0.2,null,null,null,null,0.5,null,null,null,null,null,0.3]
[]
["Notes for changes from 2009 index "]
["1. Added column for patent opposition (pre-grant = 0; post-grant = 0.5; re-examination = 0.75)"]
["2. Added column for experimental use exception or defense in patents or PVR (yes to both = 0, yes to PVR = 0.5)"]
["3. EU countries raised to 1.0 on TRIPS-Plus"]
["4. EU court decisions and EPC extend patents to mammals and breeding processes; raise this column to 0.9 for EU."]
["5. Canada issuing plant patents; raise back to 0.5"]
["6. Austrlia, Belgium, Denmark, France, Germany, Greece Ireland, Italy, Netherlands, Norway, Portugal, Spain, Sweden, UK and US have library anti-circumvention exception; reduce 2009 scores by 0.1."]
["   Austria has library general exception from anti-circumvention; reduce 2009 score by 0.2."]
["7. Canada expanded its anticircumvention rules; add 0.25 to 2009 score."]
["8. Switzerland passed an anti-circumvention law but permits wider exceptions than does USA."]
[]
[]
["Government R&D support weighted by objective"]
[]
["Country","Business expenditure on R&D/GDP data year","Business expenditure on R&D/GDP","Tax subsidy rate for R&D, manufacturers (average small/large companies), 2009","Tax expenditure/GDP","Tax expenditure/GDP, weighted","Government R&D expenditure/ GDP","Government R&D expenditure, weighted/ GDP","Total government support/GDP","Score"]
["Australia",2009,1.2987849019592601E-2,0.11699999999999999,{"$f":"D91*C91","v":1.5195783352923342E-3},{"$f":"E91*75%","v":1.1396837514692506E-3},{"$f":"'Technology 2012'!T131","v":5.6323342916702471E-3},{"$f":"'Technology 2012'!U131","v":5.1059617769567169E-3},{"$f":"F91+H91","v":6.2456455284259672E-3},{"$f":"I91/I$121*Standard_mean","v":4.0639020073937679}]
["Austria",2010,1.8772731915106498E-2,8.7999999999999995E-2,1.6520004085293718E-3,1.2390003063970289E-3,{"$f":"'Technology 2012'!T132","v":8.361488434388064E-3},{"$f":"'Technology 2012'!U132","v":7.9980150779670554E-3},9.2370153843640834E-3,{"$f":"I92/I$121*Standard_mean","v":6.0103195405495189}]
["Belgium",2010,1.3179458158483901E-2,8.8999999999999996E-2,1.1729717761050672E-3,8.7972883207880037E-4,{"$f":"'Technology 2012'!T133","v":6.6663207707217641E-3},{"$f":"'Technology 2012'!U133","v":5.9975562362181009E-3},6.8772850682969015E-3,4.4748957441256829]
["Canada",2010,9.1148141582461997E-3,0.253,2.3060479820362885E-3,1.7295359865272164E-3,{"$f":"'Technology 2012'!T134","v":5.7228131619700504E-3},{"$f":"'Technology 2012'!U134","v":5.2828186815968283E-3},7.012354668124045E-3,4.5627825150570684]
["Czech Republic",2010,9.7009402800406989E-3,0.27100000000000002,2.6289548158910294E-3,1.9717161119182721E-3,{"$f":"'Technology 2012'!T135","v":6.8382910963848452E-3},{"$f":"'Technology 2012'!U135","v":6.3997700987948264E-3},8.3714862107130989E-3,5.447139044594512]
["Denmark",2010,2.0836087921908001E-2,0.13800000000000001,2.8753801332233042E-3,2.1565350999174782E-3,{"$f":"'Technology 2012'!T136","v":1.0136024465710484E-2},{"$f":"'Technology 2012'!U136","v":9.6593506595296363E-3},1.1815885759447115E-2,7.688332877427043]
["Finland",2010,2.6931385493926801E-2,-8.0000000000000002E-3,-2.1545108395141442E-4,-1.6158831296356083E-4,{"$f":"'Technology 2012'!T137","v":1.1292707160919327E-2},{"$f":"'Technology 2012'!U137","v":1.0156077206711463E-2},9.9944888937479031E-3,6.5031906299064426]
["France",2010,1.38057795925896E-2,0.42499999999999999,5.8674563268505796E-3,4.4005922451379343E-3,{"$f":"'Technology 2012'!T138","v":7.7699061553142806E-3},{"$f":"'Technology 2012'!U138","v":7.2555528933705557E-3},1.1656145138508489E-2,7.5843932242494461]
["Germany",2010,1.8968023255813999E-2,-0.02,-3.7936046511627999E-4,-2.8452034883721001E-4,{"$f":"'Technology 2012'!T139","v":9.6007496877902575E-3},{"$f":"'Technology 2012'!U139","v":8.8562226108203877E-3},8.571702261983177E-3,5.5774151560013641]
["Greece",2007,1.7216325455412E-3,0.01,1.7216325455411999E-5,1.2912244091558998E-5,{"$f":"'Technology 2012'!T140","v":3.164154117271425E-3},{"$f":"'Technology 2012'!U140","v":3.010093664806009E-3},3.0230059088975679E-3,1.9670024060152151]
["Hungary",2010,6.9369651822279001E-3,0.16200000000000003,1.1237883595209201E-3,8.4284126964069008E-4,{"$f":"'Technology 2012'!T141","v":3.5646757737598533E-3},{"$f":"'Technology 2012'!U141","v":3.3994824701469948E-3},4.2423237397876852E-3,2.7603852770175301]
["Ireland",2010,1.2213425110402401E-2,0.109,1.3312633370338616E-3,9.9844750277539615E-4,{"$f":"'Technology 2012'!T142","v":5.3731684199998528E-3},{"$f":"'Technology 2012'!U142","v":4.878245793631112E-3},5.8766932964065084E-3,3.8238330330160042]
["Italy",2011,6.5313757068032E-3,0.11700000000000001,7.641709576959745E-4,5.731282182719809E-4,{"$f":"'Technology 2012'!T143","v":5.9083594885826658E-3},{"$f":"'Technology 2012'!U143","v":5.5586039924906041E-3},6.1317322107625853E-3,3.9897811566003401]
["Japan",2009,2.54468254438442E-2,0.13750000000000001,3.4989384985285778E-3,2.6242038738964334E-3,{"$f":"'Technology 2012'!T144","v":7.9654677780331244E-3},{"$f":"'Technology 2012'!U144","v":7.3997761714005164E-3},1.002398004529695E-2,6.5223798633387684]
["Luxembourg",2010,1.1572780621304299E-2,-1.4E-2,-1.6201892869826019E-4,-1.2151419652369513E-4,{"$f":"'Technology 2012'!T145","v":6.5848249645417273E-3},{"$f":"'Technology 2012'!U145","v":6.4833326304263895E-3},6.3618184339026941E-3,4.1394931214944455]
["Netherlands",2010,8.6588694354655001E-3,0.1565,1.3551130666503508E-3,1.0163347999877631E-3,{"$f":"'Technology 2012'!T146","v":8.6618445413603039E-3},{"$f":"'Technology 2012'!U146","v":8.3046840233740454E-3},9.3210188233618079E-3,6.0649787015308929]
["New Zealand",2009,5.3939760822709001E-3,-0.02,-1.0787952164541801E-4,-8.0909641234063509E-5,{"$f":"'Technology 2012'!T147","v":5.1863261610389459E-3},{"$f":"'Technology 2012'!U147","v":5.1741180271625961E-3},5.0932083859285323E-3,3.3140369061044259]
["Norway",2010,8.6870537954189999E-3,0.2185,1.8981212542990514E-3,1.4235909407242886E-3,{"$f":"'Technology 2012'!T148","v":8.3332112069673826E-3},{"$f":"'Technology 2012'!U148","v":7.756535509434997E-3},9.1801264501592851E-3,5.9733031820544449]
["Poland",2010,1.9595693539886001E-3,1.6E-2,3.1353109663817601E-5,2.3514832247863201E-5,{"$f":"'Technology 2012'!T149","v":2.7182704798521034E-3},{"$f":"'Technology 2012'!U149","v":2.5180370812035125E-3},2.5415519134513757E-3,1.6537310476493763]
["Portugal",2010,7.2268358706044002E-3,0.28100000000000003,2.0307408796398367E-3,1.5230556597298777E-3,{"$f":"'Technology 2012'!T150","v":1.0613442182634077E-2},{"$f":"'Technology 2012'!U150","v":1.0310179979577491E-2},1.1833235639307368E-2,7.699622056627371]
["Slovakia",2010,2.66E-3,-8.0000000000000002E-3,-2.128E-5,-1.596E-5,{"$f":"'Technology 2012'!T151","v":2.4750906660317078E-3},{"$f":"'Technology 2012'!U151","v":2.3309544791609072E-3},2.314994479160907E-3,1.5063151868208071]
["South Korea",2010,2.7969939002564202E-2,0.16899999999999998,4.7269196914333494E-3,3.545189768575012E-3,{"$f":"'Technology 2012'!T152","v":1.096538018681828E-2},{"$f":"'Technology 2012'!U152","v":8.8982093234377998E-3},1.2443399092012811E-2,8.0966417832516733]
["Spain",2010,7.0642420272711004E-3,0.34899999999999998,2.4654204675176139E-3,1.8490653506382103E-3,{"$f":"'Technology 2012'!T153","v":7.981130667550131E-3},{"$f":"'Technology 2012'!U153","v":7.5436070671442137E-3},9.3926724177824245E-3,6.111602094561702]
["Sweden",2010,2.35478008920969E-2,-1.4999999999999999E-2,-3.5321701338145351E-4,-2.6491276003609012E-4,{"$f":"'Technology 2012'!T154","v":8.6956319343051338E-3},{"$f":"'Technology 2012'!U154","v":8.1496409997657924E-3},7.8847282397297019E-3,5.1304165078461175]
["Switzerland",2008,2.1980536715140098E-2,-8.0000000000000002E-3,-1.7584429372112078E-4,-1.3188322029084059E-4,{"$f":"'Technology 2012'!T155","v":7.0461656112344832E-3},{"$f":"'Technology 2012'!U155","v":6.9741789310776249E-3},6.8422957107867844E-3,4.4521289509134183]
["United Kingdom",2010,1.0799046583166001E-2,0.14199999999999999,1.533464614809572E-3,1.1500984611071789E-3,{"$f":"'Technology 2012'!T156","v":6.4070497328401138E-3},{"$f":"'Technology 2012'!U156","v":5.7818534892969424E-3},6.9319519504041213E-3,4.5104662629651475]
["United States",2009,2.0369384575435003E-2,6.5999999999999948E-2,1.344379381978709E-3,1.0082845364840318E-3,{"$f":"'Technology 2012'!T157","v":1.0295019628572483E-2},{"$f":"'Technology 2012'!U157","v":7.2469731227563783E-3},8.2552576592404107E-3,5.3715117228874849]
["EU",null,{"$f":"SUM(C$91:C$117*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A118&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A118&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.2750592654500835E-2},{"$f":"E118/C118","v":0.12739352552795677},{"$f":"SUM(E$91:E$117*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A118&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A118&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.6243429508277301E-3},1.2182572131207976E-3,{"$f":"'Technology 2012'!T158","v":7.4072962590963874E-3},{"$f":"'Technology 2012'!U158","v":6.8943971825216393E-3},8.1126543956424376E-3,{"$f":"I118/I$121*Standard_mean","v":5.2787229652548113}]
["Europe",null,{"$f":"SUM(C$91:C$117*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A119&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A119&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.2942104908862858E-2},{"$f":"E119/C119","v":0.12184356620546297},{"$f":"SUM(E$91:E$117*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A119&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A119&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1.5769122163010788E-3},1.182684162225809E-3,{"$f":"'Technology 2012'!T159","v":7.4148283268894036E-3},{"$f":"'Technology 2012'!U159","v":6.911343990401519E-3},8.0940281526273271E-3,{"$f":"I119/I$121*Standard_mean","v":5.2666032850656634}]
[]
["Benchmark year average",null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Total_government_support_GDP\"))","v":7.6842964188885291E-3}]
[]
["Note: Tax expenditures are assumed to be purely commercial, getting a 25% discount, in line with the discounts for R&D budgetary expenditure below."]
["Source: OECD Science and Technology Statistics; Main Science and Technology Indicators Vol 2010 Issue 02 (Table 24.BERD as a percentage of GDP); Tax Subsidy data is from OECD Science, Technology and Industry Scoreboard 2009 (Tax Treatment of R&D in OECD and non-member countries, average of SMEs and Large firms Subsidies)"]
[]
[]
["Government R&D expenditure of discounting1"]
["Millions of current PPP $, 20092"]
[]
["Country","Data year","Agriculture","Environment","Defence","Exploration and exploitation of space","Exploration and exploitation of the Earth","General advancement of knowledge: R&D financed from General University Funds (GUF)","General advancement of knowledge: R&D financed from other sources than GUF","Industrial production and technology","Transport, telecommunication and other infrastructures","Energy","Health","Education","Culture, recreation, religion and mass media","Political and social systems, structures and processes","Total, unweighted","Total, weighted","PPP GDP, current $","Unweighted R&D/GDP","Weighted R&D/GDP"]
["Australia",2011,335.82499999999999,220.82900000000001,299.23099999999999,29.959,279.79899999999998,1031.181,580.10199999999998,683.29100000000005,72.838999999999999,200.09,1014.777,14.760999999999999,38.209000000000003,61.497,{"$f":"SUM(C131:P131)","v":4862.3900000000012},{"$f":"SUMPRODUCT(C131:P131,$C$161:$P$161)","v":4407.973},863.29925537109375,{"$f":"Q131/S131/1000","v":5.6323342916702471E-3},{"$f":"R131/S131/1000","v":5.1059617769567169E-3}]
["Austria",2011,42.582000000000001,64.718000000000004,0.13700000000000001,16.337,57.314,1619.319,359.03300000000002,401.55099999999999,41.188000000000002,48.4,110.02200000000001,31.954000000000001,11.153,30.475000000000001,2834.183,2710.9812500000003,338.95675659179687,8.361488434388064E-3,7.9980150779670554E-3]
["Belgium",2010,37.262999999999998,65.528999999999996,4.8109999999999999,221.125,14.88,439.44400000000002,637.65599999999995,1011.3680000000001,45.993000000000002,44.47,70.647999999999996,7.5,54.36,92.97,2748.0169999999998,2472.3362499999998,412.22393798828125,6.6663207707217641E-3,5.9975562362181009E-3]
["Canada",2008,516.04399999999998,341.86900000000003,254.37700000000001,277.06,122.328,2639.36,610.82799999999997,849.00199999999995,211.44,473.108,1335.8820000000001,null,null,null,7631.2980000000007,7044.5709999999999,1333.4871826171875,5.7228131619700504E-3,5.2828186815968283E-3]
["Czech Republic",2011,76.558999999999997,37.021000000000001,32.819000000000003,30.914000000000001,25.785,486.38,626.36900000000003,260.90300000000002,38.094999999999999,64.816999999999993,112.626,4.3259999999999996,11.827999999999999,15.731,{"$f":"SUM(C135:P135)","v":1824.173},1707.1937500000001,266.75860595703125,6.8382910963848452E-3,6.3997700987948264E-3]
["Denmark",2011,76.525999999999996,48.628999999999998,7.3840000000000003,30.213999999999999,9.5079999999999991,1008.689,412.97399999999999,228.72200000000001,20.103999999999999,109.312,183.61199999999999,56.755000000000003,30.137,59.749000000000002,2282.3150000000001,2174.9829999999997,225.16865539550781,1.0136024465710484E-2,9.6593506595296363E-3]
["Finland",2011,101.379,34.546999999999997,55.75,34.267000000000003,26.346,587.22799999999995,387.38099999999997,428.35,37.427999999999997,237.34100000000001,125.812,2.2210000000000001,14.694000000000001,109.46,2182.2039999999997,1962.5615,193.2401123046875,1.1292707160919327E-2,1.0156077206711463E-2]
["France",2011,424.46699999999998,292.24900000000002,1318.386,2506.433,154.416,4411.5749999999998,3228.9070000000002,327.57799999999997,1168.4380000000001,1198.4280000000001,1317.232,null,null,975.81299999999999,17323.921999999999,16177.11075,2229.617919921875,7.7699061553142806E-3,7.2555528933705557E-3]
["Germany",2011,861.57299999999998,797.60199999999998,1174.232,1413.384,521.62800000000004,11143.955,4831.3760000000002,4678.0410000000002,398.63299999999998,1281.6120000000001,1308.415,289.13200000000001,425.21699999999998,436.21300000000002,29561.013000000006,27268.590500000006,3079.03173828125,9.6007496877902575E-3,8.8562226108203877E-3]
["Greece",2008,64.712000000000003,21.164999999999999,4.6790000000000003,20.100000000000001,34.979999999999997,491.89600000000002,112.578,94.647999999999996,24.513000000000002,23.178999999999998,54.188000000000002,8.1379999999999999,3.548,26.99,985.31400000000008,937.33974999999998,311.39886474609375,3.164154117271425E-3,3.010093664806009E-3]
["Hungary",2010,39.697000000000003,18.114999999999998,4.5679999999999996,5.2519999999999998,6.65,213.489,234.131,78.259,43.085999999999999,9.9120000000000008,51.902000000000001,1.625,3.4329999999999998,28.977,739.09600000000012,704.84500000000003,207.33891296386719,3.5646757737598533E-3,3.3994824701469948E-3]
["Ireland",2011,112.989,16.244,0,16.756,2.0299999999999998,188.714,300.86700000000002,225.97900000000001,9.3160000000000007,23.170999999999999,51.956000000000003,19.827000000000002,0,15.048999999999999,982.89800000000014,892.36324999999999,182.92707824707031,5.3731684199998528E-3,4.878245793631112E-3]
["Italy",2011,389.65100000000001,399.67099999999999,83.540999999999997,708.28599999999994,517.40599999999995,3806.7109999999998,280.68400000000003,1438.116,200.77500000000001,722.18899999999996,1207.2809999999999,516.90499999999997,167.584,1035.8140000000001,11474.614,10795.354500000001,1942.09814453125,5.9083594885826658E-3,5.5586039924906041E-3]
["Japan",2011,1064.5360000000001,367.33,905.87599999999998,2241.7710000000002,478.36500000000001,12424.388999999999,7154.7150000000001,2274.6410000000001,967.38599999999997,4546.2879999999996,1488.0519999999999,75.591999999999999,24.963000000000001,122.571,34136.475000000006,31712.170749999997,4285.55810546875,7.9654677780331244E-3,7.3997761714005164E-3]
["Luxembourg",2011,0.745,6.7549999999999999,0,0.48799999999999999,1.62,61.066000000000003,120.176,12.53,7.9370000000000003,4.17,41.3,8.2210000000000001,1.2230000000000001,16.727,282.95800000000003,278.59674999999999,42.971225738525391,6.5848249645417273E-3,6.4833326304263895E-3]
["Netherlands",2011,184.917,36.012,95.998000000000005,172.041,33.695999999999998,3199.0859999999998,960.851,479.07400000000001,185.69900000000001,133.22800000000001,308.85300000000001,14.342000000000001,24.940999999999999,168.864,5997.601999999998,5750.2982499999989,692.416259765625,8.6618445413603039E-3,8.3046840233740454E-3]
["New Zealand",2008,4.4269999999999996,91.700999999999993,0,0,0,187.83,322.66500000000002,1.476,5.0309999999999997,0.53700000000000003,60.106000000000002,3.3540000000000001,1.744,5.0979999999999999,683.96900000000005,682.35899999999992,131.87928771972656,5.1863261610389459E-3,5.1741180271625961E-3]
["Norway",2011,163.04400000000001,57.22,101.324,60.534999999999997,35.947000000000003,782.34900000000005,289.279,203.06399999999999,42.567,73.826999999999998,349.58499999999998,21.044,19.370999999999999,122.244,2321.4,2160.7542500000004,278.57208251953125,8.3332112069673826E-3,7.756535509434997E-3]
["Poland",2008,40.451999999999998,67.546000000000006,66.037999999999997,31.241,31.241,91.516000000000005,1079.5519999999999,392.02600000000001,72.555000000000007,48.100999999999999,71.209000000000003,24.292999999999999,24.292999999999999,39.213000000000001,2079.2759999999998,1926.1122499999999,764.92608642578125,2.7182704798521034E-3,2.5180370812035125E-3]
["Portugal",2011,122.68300000000001,78.402000000000001,3.323,18.420999999999999,56.878999999999998,1158.5260000000001,519.85199999999998,152.024,163.846,47.936999999999998,389.58800000000002,70.076999999999998,59.664000000000001,39.866,2881.0880000000002,2798.7655,271.45651245117187,1.0613442182634077E-2,1.0310179979577491E-2]
["Slovakia",2011,22.439,9.6639999999999997,10.154999999999999,1.1779999999999999,5.1029999999999998,75.317999999999998,104.43300000000001,22.265999999999998,6.8310000000000004,7.4560000000000004,20.295000000000002,5.7450000000000001,14.74,5.4930000000000003,311.11600000000004,292.99825000000004,125.69882965087891,2.4750906660317078E-3,2.3309544791609072E-3]
["South Korea",2011,994.41300000000001,347.81900000000002,2581.8000000000002,313.05,269.84199999999998,null,4103.5839999999998,4679.6210000000001,101.03700000000001,852.3,1258.95,null,null,null,15502.416000000001,12579.932500000001,1413.760009765625,1.096538018681828E-2,8.8982093234377998E-3]
["Spain",2010,818.84100000000001,491.68200000000002,164.86799999999999,422.65,111.342,3136.0010000000002,2112.15,994.16,1025.33,403.08699999999999,1566.3040000000001,99.57,123.485,140.506,11609.975999999999,10973.519999999999,1454.6781005859375,7.981130667550131E-3,7.5436070671442137E-3]
["Sweden",2011,52.277999999999999,63.16,253.536,10.882,22.661000000000001,1595.7090000000001,664.46699999999998,73.593000000000004,150.215,170.96899999999999,44.313000000000002,5.7210000000000001,7.7409999999999997,85.596999999999994,3200.8420000000006,2999.8640000000005,368.09768676757812,8.6956319343051338E-3,8.1496409997657924E-3]
["Switzerland",2008,48.429000000000002,9.6859999999999999,16.143000000000001,109.77200000000001,3.2290000000000001,1665.952,736.11900000000003,9.6859999999999999,6.4569999999999999,19.372,12.914,6.4569999999999999,6.4569999999999999,35.514000000000003,2686.1869999999999,2658.7437500000001,381.22677612304687,7.0461656112344832E-3,6.9741789310776249E-3]
["United Kingdom",2010,445.00400000000002,352.45299999999997,2386.15,240.48099999999999,431.197,3494.64,2645.2930000000001,182.97800000000001,247.61199999999999,95.888999999999996,2905.4989999999998,76.013000000000005,341.07400000000001,236.99199999999999,14081.274999999998,12707.232250000001,2197.7783203125,6.4070497328401138E-3,5.7818534892969424E-3]
["United States",2010,2624,597,85104,8889,1447,0,10395,580,1576,2392,33576,480,27,761,148448,104497,14419.3994140625,1.0295019628572483E-2,7.2469731227563783E-3]
["EU",null,{"$f":"SUM(C$131:C$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\"))","v":3914.7569999999992},{"$f":"SUM(D$131:D$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\"))","v":2901.1640000000002},{"$f":"SUM(E$131:E$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\"))","v":5666.3750000000009},{"$f":"SUM(F$131:F$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\"))","v":5900.4500000000007},{"$f":"SUM(G$131:G$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\"))","v":2064.6819999999998},{"$f":"SUM(H$131:H$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\"))","v":37209.261999999995},{"$f":"SUM(I$131:I$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\"))","v":19618.73},{"$f":"SUM(J$131:J$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\"))","v":11482.166000000001},{"$f":"SUM(K$131:K$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\"))","v":3887.5940000000001},{"$f":"SUM(L$131:L$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\"))","v":4673.6679999999997},{"$f":"SUM(M$131:M$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\"))","v":9941.0550000000003},{"$f":"SUM(N$131:N$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\"))","v":1242.3649999999998},{"$f":"SUM(O$131:O$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\"))","v":1319.115},{"$f":"SUM(P$131:P$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\"))","v":3560.4990000000003},113381.882,105531.04674999999,{"$f":"SUM(S$131:S$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\"))","v":15306.783748626709},7.4072962590963874E-3,6.8943971825216393E-3]
["Europe",null,{"$f":"SUM(C$131:C$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\"))","v":4126.2299999999996},{"$f":"SUM(D$131:D$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\"))","v":2968.0700000000006},{"$f":"SUM(E$131:E$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\"))","v":5783.8420000000006},{"$f":"SUM(F$131:F$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\"))","v":6070.7570000000005},{"$f":"SUM(G$131:G$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\"))","v":2103.8579999999997},{"$f":"SUM(H$131:H$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\"))","v":39657.562999999995},{"$f":"SUM(I$131:I$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\"))","v":20644.128000000001},{"$f":"SUM(J$131:J$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\"))","v":11694.916000000001},{"$f":"SUM(K$131:K$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\"))","v":3936.6179999999999},{"$f":"SUM(L$131:L$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\"))","v":4766.8670000000002},{"$f":"SUM(M$131:M$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\"))","v":10303.554},{"$f":"SUM(N$131:N$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\"))","v":1269.866},{"$f":"SUM(O$131:O$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\"))","v":1344.943},{"$f":"SUM(P$131:P$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\"))","v":3718.2570000000005},118389.46899999998,110350.54475,{"$f":"SUM(S$131:S$157*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\"))","v":15966.582607269287},7.4148283268894036E-3,6.911343990401519E-3]
[]
["Weight",null,0.75,1,0.5,1,1,1,1,0.75,1,0.75,1,1,1,1]
[]
["1The categories have been altered to reflect the OECD's new Nomenclature for the Analysis and Comparison of Scientific Programmes and Budgets (NABS) 2007 classification. 2Data for Canada and Greece are for 2007. Data for France, New Zealand and Switzerland are for 2008."]
[]
["Source: OECD, Government budget appropriations or outlays for R&D -- GBAORD -- by socio-economic objective; March 2011 (http://stats.oecd.org/OECDStat_Metadata/ShowMetadata.ashx?Dataset=GBAORD_NABS2007&ShowOnWeb=true&Lang=en); GDP data from World Development Indicators (2010)."]

{"sheet":"Technology 2011","index":82,"n_rows":144,"n_cols":20,"rows_kept":144,"cut":false,"hidden":false,"merged":[[143,0,143,8],[34,1,34,4],[34,5,34,9],[107,0,107,8],[108,0,108,8],[141,0,141,6]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Technology"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2011}]
[]
[null,null,null,null," "]
["Country ","Government R&D","IPRs","Overall score"," "]
["Australia",{"$f":"'Technology 2011'!J81","v":3.9063817411634845},{"$f":"'Technology 2011'!Q37","v":7.6238929110518363},{"$f":"B5*$B$30+C5*$C$30","v":5.1455521311262684}]
["Austria",{"$f":"'Technology 2011'!J82","v":5.7152190881729936},{"$f":"'Technology 2011'!Q38","v":4.6884291981356307},5.3729557914938724]
["Belgium",{"$f":"'Technology 2011'!J83","v":4.4989150062532932},{"$f":"'Technology 2011'!Q39","v":4.7381903512125412},4.5786734545730425]
["Canada",{"$f":"'Technology 2011'!J84","v":4.7123856629097123},{"$f":"'Technology 2011'!Q40","v":7.181897606011308},5.5355563106102448]
["Denmark",{"$f":"'Technology 2011'!J85","v":7.4285390674201688},{"$f":"'Technology 2011'!Q41","v":3.7737611870941254},6.2102797739781543]
["Finland",{"$f":"'Technology 2011'!J86","v":6.4024192837070624},{"$f":"'Technology 2011'!Q42","v":4.7381903512125412},5.8476763062088883]
["France",{"$f":"'Technology 2011'!J87","v":6.8066455177928553},{"$f":"'Technology 2011'!Q43","v":4.3372002522026403},5.9834970959294509]
["Germany",{"$f":"'Technology 2011'!J88","v":5.1622229412036802},{"$f":"'Technology 2011'!Q44","v":3.7737611870941254},4.699402356500495]
["Greece",{"$f":"'Technology 2011'!J89","v":1.7769452047961796},{"$f":"'Technology 2011'!Q45","v":4.5757413851139273},2.7098772649020955]
["Ireland",{"$f":"'Technology 2011'!J90","v":4.077995611297883},{"$f":"'Technology 2011'!Q46","v":3.9873848810607404},4.0477920345521685]
["Italy",{"$f":"'Technology 2011'!J91","v":4.3416212062588269},{"$f":"'Technology 2011'!Q47","v":4.6700945126248987},4.4511123083808508]
["Japan",{"$f":"'Technology 2011'!J92","v":6.3956852500725265},{"$f":"'Technology 2011'!Q48","v":5.7067496524855796},6.1660400508768767]
["Netherlands",{"$f":"'Technology 2011'!J93","v":5.5149029732952526},{"$f":"'Technology 2011'!Q49","v":4.3372002522026403},5.1223353995977146]
["New Zealand",{"$f":"'Technology 2011'!J94","v":3.3882302813502969},{"$f":"'Technology 2011'!Q50","v":7.3236329951323071},4.7000311859443009]
["Norway",{"$f":"'Technology 2011'!J95","v":6.2924733834700097},{"$f":"'Technology 2011'!Q51","v":4.7891593812260016},5.7913687160553406]
["Portugal",{"$f":"'Technology 2011'!J96","v":6.895292572711643},{"$f":"'Technology 2011'!Q52","v":6.5899543335546884},6.7935131596593248]
["South Korea",{"$f":"'Technology 2011'!J97","v":7.2621639124926052},{"$f":"'Technology 2011'!Q53","v":5.540170549232343},6.688166124739185]
["Spain",{"$f":"'Technology 2011'!J98","v":6.0102612808063602},{"$f":"'Technology 2011'!Q54","v":5.540170549232343},5.8535643702816884]
["Sweden",{"$f":"'Technology 2011'!J99","v":5.2832608424899883},{"$f":"'Technology 2011'!Q55","v":3.9427929066266798},4.8364381972022183]
["Switzerland",{"$f":"'Technology 2011'!J100","v":4.6740722051254497},{"$f":"'Technology 2011'!Q56","v":5.0264926372007386},4.7915456824838794]
["United Kingdom",{"$f":"'Technology 2011'!J101","v":4.9458537246792895},{"$f":"'Technology 2011'!Q57","v":3.9873848810607404},4.6263641101397734]
["United States",{"$f":"'Technology 2011'!J102","v":6.3238056274884515},{"$f":"'Technology 2011'!Q58","v":3.8905791372704517},5.5127301307491186]
["EU",{"$f":"'Technology 2011'!J103","v":4.8237448493877997},{"$f":"'Technology 2011'!Q59","v":4.4235402916160815},4.6903433301305597]
["Europe",{"$f":"'Technology 2011'!J104","v":4.8415078954749031},{"$f":"'Technology 2011'!Q60","v":4.4433690893346505},4.7087949600948189]
[]
["Weight",{"$f":"2/3","v":0.66666666666666663},{"$f":"1-B30","v":0.33333333333333337}]
[]
[]
["Harmful intellectual property rights extension"]
[]
[null,"Patent coverage",null,null,null,"\"TRIPS+\", anti-circumvention rules, database protection",null,null,null,null,"Rights loss provisions"]
["Country","Plant/Animal Patents","Software Patents","Total","Score","TRIPS+ policy","Anti-circum vention rules","Database Protection "," Total","Score","No revocation due to discontinuing working","Compulsory license not issued ","Patent opposition system","Experimental use exception or defense","Total","Score"," Overall score"]
["Australia",1,1,{"$f":"B37+C37","v":2},{"$f":"2*Standard_mean-D37/$D$62*Standard_mean","v":3.1904161412358114},0,0.9,0,{"$f":"SUM(F37:H37)","v":0.9},{"$f":"2*Standard_mean-I37/$I$62*Standard_mean","v":7.9716193656093486},0,0,0,0,{"$f":"SUM(K37:N37)","v":0},{"$f":"2*Standard_mean-O37/$O$62*Standard_mean","v":10},{"$f":"E37*$E$64+J37*$J$64+P37*$P$64","v":7.6238929110518363}]
["Austria",0.9,0.5,1.4,5.2332912988650682,1,0.8,1,2.8,3.6894824707846396,0,1,0.5,0,1.5,5.9900990099009901,4.6884291981356307]
["Belgium",0.9,0.5,1.4,5.2332912988650682,1,0.4,1,2.4,4.5909849749582623,1,0.5,0.5,0,2,4.653465346534654,4.7381903512125412]
["Canada",0.5,0.75,1.25,5.7440100882723826,0,0.5,0,0.5,8.8731218697829704,1,0,0.75,0,1.75,5.3217821782178216,7.181897606011308]
["Denmark",0.9,0.5,1.4,5.2332912988650682,1,0.9,1,2.9,3.4641068447412335,1,1,0.5,0,2.5,3.3168316831683171,3.7737611870941254]
["Finland",0.9,0.5,1.4,5.2332912988650682,1,0.4,1,2.4,4.5909849749582623,1,0.5,0.5,0,2,4.653465346534654,4.7381903512125412]
["France",0.9,0.5,1.4,5.2332912988650682,1,0.4,1,2.4,4.5909849749582623,1,1,0.5,0,2.5,3.3168316831683171,4.3372002522026403]
["Germany",0.9,0.5,1.4,5.2332912988650682,1,0.9,1,2.9,3.4641068447412335,1,1,0.5,0,2.5,3.3168316831683171,3.7737611870941254]
["Greece",0.9,0.5,1.4,5.2332912988650682,1,0.9,1,2.9,3.4641068447412335,1,0,0.5,0,1.5,5.9900990099009901,4.5757413851139273]
["Ireland",1,0.5,1.5,4.8928121059268577,1,0.65,1,2.65,4.0275459098497475,1,1,0.5,0,2.5,3.3168316831683171,3.9873848810607404]
["Italy",1,0.5,1.5,4.8928121059268577,1,0.4,1,2.4,4.5909849749582623,1,0.5,0.5,0,2,4.653465346534654,4.6700945126248987]
["Japan",1,1,2,3.1904161412358114,0,1,0,1,7.7462437395659425,1,0.5,0.75,0,2.25,3.9851485148514856,5.7067496524855796]
["Netherlands",0.9,0.5,1.4,5.2332912988650682,1,0.4,1,2.4,4.5909849749582623,1,1,0.5,0,2.5,3.3168316831683171,4.3372002522026403]
["New Zealand",1,0.75,1.75,4.0416141235813354,0,0.25,0,0.25,9.4365609348914852,1,0,0.5,0,1.5,5.9900990099009901,7.3236329951323071]
["Norway",0.9,0.25,1.1499999999999999,6.0844892812105922,0.75,0.4,1,2.15,5.1544240400667771,1,1,0.5,0,2.5,3.3168316831683171,4.7891593812260016]
["Portugal",1,1,2,3.1904161412358114,0,0.75,0,0.75,8.3096828046744573,1,0,0.5,0,1.5,5.9900990099009901,6.5899543335546884]
["South Korea",0.9,0.5,1.4,5.2332912988650682,1,0.4,1,2.4,4.5909849749582623,0,0.5,0.5,0,1,7.326732673267327,5.540170549232343]
["Spain",0.9,0.5,1.4,5.2332912988650682,1,0.4,1,2.4,4.5909849749582623,0,0.5,0.5,0,1,7.326732673267327,5.540170549232343]
["Sweden",0.9,0.5,1.4,5.2332912988650682,1,0.75,1,2.75,3.8021702838063423,1,1,0.5,0,2.5,3.3168316831683171,3.9427929066266798]
["Switzerland",0.9,0.5,1.4,5.2332912988650682,0.75,0.75,1,2.5,4.3656093489148562,0,1,0.5,0,1.5,5.9900990099009901,5.0264926372007386]
["United Kingdom",1,0.5,1.5,4.8928121059268577,1,0.65,1,2.65,4.0275459098497475,1,1,0.5,0,2.5,3.3168316831683171,3.9873848810607404]
["United States",1,1,2,3.1904161412358114,1,0.9,0,1.9,5.7178631051752911,1,1,0.75,0.5,3.25,1.3118811881188126,3.8905791372704517]
["EU",{"$f":"SUM(Plant_Animal_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.92081855686985492},{"$f":"SUM(Software_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.50211395628925592},1.4229325131591108,{"$f":"2*Standard_mean-D59/$D$62*Standard_mean","v":5.1552108631404785},{"$f":"SUM(TRIPS__policy*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.99577208742148837},{"$f":"SUM(Anti_circum_vention_rules*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.76329615719561705},{"$f":"SUM(Database_Protection*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.99577208742148837},2.7548403320385937,{"$f":"2*Standard_mean-I59/$I$62*Standard_mean","v":3.7912613551717822},{"$f":"SUM(Revocation_due_to_discontinuing_working*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.91368005776890771},{"$f":"SUM(Compulsory_license_not_issued*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.4605963424581101},{"$f":"SUM(Patent_opposition_system*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},{"$f":"SUM(Experimental_use_exception_or_defense*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},1.8742764002270178,{"$f":"2*Standard_mean-O59/$O$62*Standard_mean","v":4.9895581380069824},4.4235402916160815]
["Europe",{"$f":"SUM(Plant_Animal_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.92004303889252781},{"$f":"SUM(Software_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.4992627870521491},1.4193058259446769,{"$f":"2*Standard_mean-D60/$D$62*Standard_mean","v":5.167558978498576},{"$f":"SUM(TRIPS__policy*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.98661676155946743},{"$f":"SUM(Anti_circum_vention_rules*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.75891946795495857},{"$f":"SUM(Database_Protection*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.99592958259426612},2.7414658121086921,{"$f":"2*Standard_mean-I60/$I$62*Standard_mean","v":3.8214042631940979},{"$f":"SUM(Revocation_due_to_discontinuing_working*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.89073398892751343},{"$f":"SUM(Compulsory_license_not_issued*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.48068982137092381},{"$f":"SUM(Patent_opposition_system*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},{"$f":"SUM(Experimental_use_exception_or_defense*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},1.8714238102984373,{"$f":"2*Standard_mean-O60/$O$62*Standard_mean","v":4.9971838734596226},4.4433690893346505]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Patent_coverage\"))","v":1.4685185185185181},null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Other_IPR_extension\"))","v":2.2185185185185179},null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Rights_loss_provisions\"))","v":1.8703703703703705}]
[]
["Weight",null,null,null,0.2,null,null,null,null,0.5,null,null,null,null,null,0.3]
[]
["Notes for changes from 2009 index "]
["1. Added column for patent opposition (pre-grant = 0; post-grant = 0.5; re-examination = 0.75)"]
["2. Added column for experimental use exception or defense in patents or PVR (yes to both = 0, yes to PVR = 0.5)"]
["3. EU countries raised to 1.0 on TRIPS-Plus"]
["4. EU court decisions and EPC extend patents to mammals and breeding processes; raise this column to 0.9 for EU."]
["5. Canada issuing plant patents; raise back to 0.5"]
["6. Austrlia, Belgium, Denmark, France, Germany, Greece Ireland, Italy, Netherlands, Norway, Portugal, Spain, Sweden, UK and US have library anti-circumvention exception; reduce 2009 scores by 0.1."]
["   Austria has library general exception from anti-circumvention; reduce 2009 score by 0.2."]
["7. Canada expanded its anticircumvention rules; add 0.25 to 2009 score."]
["8. Switzerland passed an anti-circumvention law but permits wider exceptions than does USA."]
[]
[]
["Government R&D support weighted by objective"]
[]
["Country","Business expenditure on R&D/GDP data year","Business expenditure on R&D/GDP","Tax subsidy rate for R&D, manufacturers (average small/large companies), 2009","Tax expenditure/GDP","Tax expenditure/GDP, weighted","Government R&D expenditure/ GDP","Government R&D expenditure, weighted/ GDP","Total government support/GDP","Score"]
["Australia",2008,1.3453210025209101E-2,0.11699999999999999,{"$f":"D81*C81","v":1.5740255729494647E-3},{"$f":"E81*75%","v":1.1805191797120986E-3},{"$f":"'Technology 2011'!S115","v":5.3861080949794346E-3},{"$f":"'Technology 2011'!T115","v":4.8230398651747221E-3},{"$f":"F81+H81","v":6.0035590448868203E-3},{"$f":"I81/I$106*Standard_mean","v":3.9063817411634845}]
["Austria",2009,1.9409733348326502E-2,8.7999999999999995E-2,1.7080565346527321E-3,1.2810424009895491E-3,{"$f":"'Technology 2011'!S116","v":7.8220892032683821E-3},{"$f":"'Technology 2011'!T116","v":7.5024451134926718E-3},8.7834875144822203E-3,5.7152190881729936]
["Belgium",2009,1.31994570764231E-2,8.8999999999999996E-2,1.1747516798016559E-3,8.8106375985124189E-4,{"$f":"'Technology 2011'!S117","v":6.6972684671416311E-3},{"$f":"'Technology 2011'!T117","v":6.0331355344359662E-3},6.9141992942872085E-3,4.4989150062532932]
["Canada",2009,1.0571880735356601E-2,0.253,2.6746858260452201E-3,2.0060143695339152E-3,{"$f":"'Technology 2011'!S118","v":5.6932053810639016E-3},{"$f":"'Technology 2011'!T118","v":5.2362592852498342E-3},7.2422736547837494E-3,4.7123856629097123]
["Denmark",2009,2.0175784604131101E-2,0.13800000000000001,2.7842582753700921E-3,2.088193706527569E-3,{"$f":"'Technology 2011'!S119","v":9.7390744279566514E-3},{"$f":"'Technology 2011'!T119","v":9.3284255241424981E-3},1.1416619230670067E-2,7.4285390674201688]
["Finland",2010,2.7472964917536102E-2,-8.0000000000000002E-3,-2.1978371934028881E-4,-1.6483778950521661E-4,{"$f":"'Technology 2011'!S120","v":1.1168346230680956E-2},{"$f":"'Technology 2011'!T120","v":1.0004455304307826E-2},9.8396175148026087E-3,6.4024192837070624]
["France",2009,1.36601394547893E-2,0.42499999999999999,5.8055592682854521E-3,4.3541694512140893E-3,{"$f":"'Technology 2011'!S121","v":7.4623951338129704E-3},{"$f":"'Technology 2011'!T121","v":6.1066869041897691E-3},1.0460856355403858E-2,6.8066455177928553]
["Germany",2009,1.9237829043427499E-2,-0.02,-3.8475658086854997E-4,-2.885674356514125E-4,{"$f":"'Technology 2011'!S122","v":8.9149489877657813E-3},{"$f":"'Technology 2011'!T122","v":8.2221776877705426E-3},7.9336102521191301E-3,5.1622229412036802]
["Greece",2007,1.5664662666424001E-3,0.01,1.5664662666424E-5,1.1748496999817999E-5,{"$f":"'Technology 2011'!S123","v":2.8453287353089464E-3},{"$f":"'Technology 2011'!T123","v":2.7191662377554675E-3},2.7309147347552853E-3,1.7769452047961796]
["Ireland",2009,1.17023052112766E-2,0.109,1.2755512680291494E-3,9.5666345102186207E-4,{"$f":"'Technology 2011'!S124","v":5.7468809676572558E-3},{"$f":"'Technology 2011'!T124","v":5.3106419634060291E-3},6.2673054144278912E-3,4.077995611297883]
["Italy",2010,6.3863578121974999E-3,0.11700000000000001,7.4720386402710756E-4,5.6040289802033062E-4,{"$f":"'Technology 2011'!S125","v":6.4751705310779183E-3},{"$f":"'Technology 2011'!T125","v":6.1120579594647097E-3},6.6724608574850403E-3,4.3416212062588269]
["Japan",2008,2.6992985118742999E-2,0.13750000000000001,3.7115354538271627E-3,2.7836515903703722E-3,{"$f":"'Technology 2011'!S126","v":7.6733810419269974E-3},{"$f":"'Technology 2011'!T126","v":7.0456166623237273E-3},9.8292682526941004E-3,6.3956852500725265]
["Netherlands",2009,8.8237505223094006E-3,0.1565,1.3809169567414212E-3,1.0356877175560658E-3,{"$f":"'Technology 2011'!S127","v":7.8801526173289584E-3},{"$f":"'Technology 2011'!T127","v":7.4399421160860173E-3},8.4756298336420826E-3,5.5149029732952526]
["New Zealand",2007,5.0369813543534002E-3,-0.02,-1.0073962708706801E-4,-7.5554720315301006E-5,{"$f":"'Technology 2011'!S128","v":5.2952524200380081E-3},{"$f":"'Technology 2011'!T128","v":5.2827878837852522E-3},5.2072331634699515E-3,3.3882302813502969]
["Norway",2009,9.4646830062023995E-3,0.2185,2.0680332368552242E-3,1.5510249276414181E-3,{"$f":"'Technology 2011'!S129","v":8.7210026958754825E-3},{"$f":"'Technology 2011'!T129","v":8.1196212096685781E-3},9.6706461373099965E-3,6.2924733834700097]
["Portugal",2009,7.7562716524324999E-3,0.28100000000000003,2.1795123343335328E-3,1.6346342507501496E-3,{"$f":"'Technology 2011'!S130","v":9.2668769374287668E-3},{"$f":"'Technology 2011'!T130","v":8.9624601539852015E-3},1.0597094404735351E-2,6.895292572711643]
["South Korea",2008,2.5330043321439399E-2,0.16899999999999998,4.2807773213232583E-3,3.2105829909924435E-3,{"$f":"'Technology 2011'!S131","v":9.8288395258537865E-3},{"$f":"'Technology 2011'!T131","v":7.9503410382372446E-3},1.1160924029229687E-2,7.2621639124926052]
["Spain",2009,7.1804681406641997E-3,0.34899999999999998,2.5059833810918055E-3,1.8794875358188541E-3,{"$f":"'Technology 2011'!S132","v":7.8549148570983673E-3},{"$f":"'Technology 2011'!T132","v":7.3574383115180865E-3},9.2369258473369402E-3,6.0102612808063602]
["Sweden",2009,2.5538160437993101E-2,-1.4999999999999999E-2,-3.8307240656989649E-4,-2.8730430492742234E-4,{"$f":"'Technology 2011'!S133","v":9.0190698732485874E-3},{"$f":"'Technology 2011'!T133","v":8.4069327793273845E-3},8.1196284743999623E-3,5.2832608424899883]
["Switzerland",2008,2.2014142528245101E-2,-8.0000000000000002E-3,-1.7611314022596082E-4,-1.3208485516947061E-4,{"$f":"'Technology 2011'!S134","v":7.3909848856202982E-3},{"$f":"'Technology 2011'!T134","v":7.3154761166638518E-3},7.1833912614943807E-3,4.6740722051254497]
["United Kingdom",2010,1.1229745118688199E-2,0.14199999999999999,1.5946238068537241E-3,1.195967855140293E-3,{"$f":"'Technology 2011'!S135","v":7.2132652585163394E-3},{"$f":"'Technology 2011'!T135","v":6.4051133578396187E-3},7.6010812129799115E-3,4.9458537246792895]
["United States",2008,2.0221516552539402E-2,6.5999999999999948E-2,1.3346200924675995E-3,1.0009650693506996E-3,{"$f":"'Technology 2011'!S136","v":1.1894728299373962E-2},{"$f":"'Technology 2011'!T136","v":8.7178343180606271E-3},9.7187993874113272E-3,6.3238056274884515]
["EU",null,{"$f":"SUM(C$81:C$102*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A103&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A103&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.3097917630895572E-3},{"$f":"E103/C103","v":7.1125868907596174E-2},{"$f":"SUM(E$81:E$102*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A103&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A103&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.9104115959093036E-4},4.4328086969319777E-4,{"$f":"'Technology 2011'!S137","v":7.6721908933114315E-3},{"$f":"'Technology 2011'!T137","v":6.9701361846633341E-3},7.4134170543565317E-3,{"$f":"I103/I$106*Standard_mean","v":4.8237448493877997}]
["Europe",null,{"$f":"SUM(C$81:C$102*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A104&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A104&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.6811268542506814E-3},{"$f":"E104/C104","v":6.7658331304656844E-2},{"$f":"SUM(E$81:E$102*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A104&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A104&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.8735055680264603E-4},4.4051291760198452E-4,{"$f":"'Technology 2011'!S138","v":7.6843523568766673E-3},{"$f":"'Technology 2011'!T138","v":7.0002034390416832E-3},7.4407163566436677E-3,{"$f":"I104/I$106*Standard_mean","v":4.8415078954749031}]
[]
["Benchmark year average",null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Total_government_support_GDP\"))","v":7.6842964188885291E-3}]
[]
["Note: Tax expenditures are assumed to be purely commercial, getting a 25% discount, in line with the discounts for R&D budgetary expenditure below."]
["Source: OECD Science and Technology Statistics; Main Science and Technology Indicators Vol 2010 Issue 02 (Table 24.BERD as a percentage of GDP); Tax Subsidy data is from OECD Science, Technology and Industry Scoreboard 2009 (Tax Treatment of R&D in OECD and non-member countries, average of SMEs and Large firms Subsidies)"]
[]
[]
["Government R&D expenditure of discounting1"]
["Millions of current PPP $, 20092"]
["Country","Agriculture","Environment","Defence","Exploration and exploitation of space","Exploration and exploitation of the Earth","General advancement of knowledge: R&D financed from General University Funds (GUF)","General advancement of knowledge: R&D financed from other sources than GUF","Industrial production and technology","Transport, telecommunication and other infrastructures","Energy","Health","Education","Culture, recreation, religion and mass media","Political and social systems, structures and processes","Total, unweighted","Total, weighted","PPP GDP, current $","Unweighted R&D/GDP","Weighted R&D/GDP"]
["Australia",349.18900000000002,236.76300000000001,316.44099999999997,52.433,352.70400000000001,930.93799999999999,546,779.81,101.258,200.971,728.85299999999995,12.715999999999999,34.621000000000002,51.286999999999999,{"$f":"SUM(B115:O115)","v":4693.9840000000004},{"$f":"SUMPRODUCT(B115:O115,$B$140:$O$140)","v":4203.2710000000006},871.498291015625,{"$f":"P115/R115/1000","v":5.3861080949794346E-3},{"$f":"Q115/R115/1000","v":4.8230398651747221E-3}]
["Austria",44.676000000000002,47.685000000000002,0.157,14.843999999999999,40.203000000000003,1463.7809999999999,381.60599999999999,338.96100000000001,32.527000000000001,31.975999999999999,75.263999999999996,32.72,9.9339999999999993,30.228999999999999,2544.5630000000001,2440.5812500000002,325.30477905273437,7.8220892032683821E-3,7.5024451134926718E-3]
["Belgium",36.664999999999999,66.751999999999995,5.0540000000000003,194.43600000000001,14.385999999999999,435.48599999999999,639.14700000000005,955.851,48.725999999999999,46.328000000000003,47.523000000000003,7.742,54.838000000000001,91.534000000000006,2644.4680000000008,2382.2300000000009,394.85769653320312,6.6972684671416311E-3,6.0331355344359662E-3]
["Canada",542.51099999999997,331.12200000000001,244.41900000000001,273.32,143.679,2190.6869999999999,700.22699999999998,890.14700000000005,194.04900000000001,408.74099999999999,1339.3489999999999,null,null,null,7258.2510000000002,6675.69175,1274.8970947265625,5.6932053810639016E-3,5.2362592852498342E-3]
["Denmark",69.694000000000003,54.475999999999999,10.242000000000001,39.71,9.6379999999999999,913.68399999999997,381.34199999999998,192.619,15.154999999999999,64.378,161.66800000000001,57.441000000000003,33.564999999999998,54.814999999999998,2058.4269999999997,1971.6332500000001,211.35755920410156,9.7390744279566514E-3,9.3284255241424981E-3]
["Finland",110.589,32.119999999999997,38.159999999999997,34.256,25.51,538.46799999999996,359.28399999999999,486.78399999999999,45.658000000000001,209.68700000000001,122.913,9.1210000000000004,11.647,94.965000000000003,2119.1619999999998,1898.3169999999996,189.74716186523437,1.1168346230680956E-2,1.0004455304307826E-2]
["France",303.09199999999998,438.07600000000002,4578.4309999999996,1451.473,146.119,4516.99,741.37599999999998,1388.8879999999999,156.21299999999999,963.69799999999998,1153.7840000000001,null,null,417.17200000000003,16255.312,13302.176999999998,2178.296875,7.4623951338129704E-3,6.1066869041897691E-3]
["Germany",787.21,791.45100000000002,1466.403,1317.018,477.36500000000001,9668.8639999999996,4428.6850000000004,3285.107,456.56799999999998,1081.57,1244.3340000000001,240.16800000000001,276.57299999999998,494.649,26015.965,23994.291750000004,2918.240478515625,8.9149489877657813E-3,8.2221776877705426E-3]
["Greece",52.914999999999999,24.507999999999999,5.1520000000000001,19.774000000000001,29.8,475.26499999999999,107.084,84.385999999999996,15.178000000000001,18.66,64.751999999999995,20.748000000000001,9.4689999999999994,9.7479999999999993,937.43900000000008,895.87275000000011,329.46597290039062,2.8453287353089464E-3,2.7191662377554675E-3]
["Ireland",126.34699999999999,15.747,0,0,1.246,255.78399999999999,327.92599999999999,149.245,5.6529999999999996,36.811999999999998,54.493000000000002,37.856999999999999,0,17.768999999999998,1028.8789999999999,950.77800000000013,179.0325927734375,5.7468809676572558E-3,5.3106419634060291E-3]
["Italy",430.56400000000002,399.23200000000003,86.036000000000001,923.92100000000005,347.73899999999998,3974.3389999999999,912.36400000000003,1694.7760000000001,301.89600000000002,519.16800000000001,1297.085,404.88200000000001,190.691,1073.9059999999999,12556.598999999998,11852.454000000002,1939.1920166015625,6.4751705310779183E-3,6.1120579594647097E-3]
["Japan",1177.135,305.23899999999998,1148.633,2238.19,587.43399999999997,10621.841,5485.7849999999999,2602.7669999999998,1264.704,4091.0859999999998,1255.123,73.697999999999993,109.42700000000001,111.459,31072.521000000001,28530.457500000004,4049.39111328125,7.6733810419269974E-3,7.0456166623237273E-3]
["Netherlands",265.27300000000002,20.117999999999999,94.016000000000005,181.297,47.018999999999998,2365.1529999999998,967.60599999999999,577.43299999999999,208.291,162.24600000000001,222.53899999999999,14.545,23.780999999999999,189.547,5338.8639999999996,5040.6179999999995,677.5076904296875,7.8801526173289584E-3,7.4399421160860173E-3]
["New Zealand",4.4269999999999996,91.700999999999993,0,0,0,187.83,322.66500000000002,1.476,5.0309999999999997,0.53700000000000003,60.106000000000002,3.3540000000000001,1.744,5.0979999999999999,683.96900000000005,682.35899999999992,129.16645812988281,5.2952524200380081E-3,5.2827878837852522E-3]
["Norway",171.44200000000001,62.064,103.42100000000001,55.113,43.087000000000003,777.95399999999995,286.29000000000002,174.369,54.83,76.813999999999993,330.67700000000002,16.298999999999999,17.914999999999999,111.797,2282.0719999999997,2124.70525,261.6754150390625,8.7210026958754825E-3,8.1196212096685781E-3]
["Portugal",101.643,82.63,3.7930000000000001,36.621000000000002,74.537000000000006,821.27,452.07600000000002,164.51599999999999,243.21,48.475000000000001,277.09699999999998,53.531999999999996,50.45,42.357999999999997,2452.2080000000005,2371.6530000000002,264.62075805664062,9.2668769374287668E-3,8.9624601539852015E-3]
["South Korea",978.60400000000004,606.29899999999998,2200.3980000000001,402.99799999999999,291.90300000000002,null,2513.3020000000001,3496.6280000000002,271.02699999999999,983.57399999999996,1152.329,null,null,null,12897.062000000002,10432.1615,1312.165283203125,9.8288395258537865E-3,7.9503410382372446E-3]
["Spain",903.63499999999999,559.84799999999996,228.21299999999999,229.64099999999999,228.21199999999999,2901.4,2296.9560000000001,1196.1089999999999,961.07600000000002,367.291,1243.72,123.809,135.821,164.279,11540.009999999998,10809.144749999999,1469.1451416015625,7.8549148570983673E-3,7.3574383115180865E-3]
["Sweden",48.113999999999997,58.451000000000001,264.77,22.933,18.010999999999999,1491.9849999999999,647.82799999999997,136.255,183.94499999999999,134.35400000000001,29.981000000000002,15.516,5.0339999999999998,67.344999999999999,3124.5219999999999,2912.4562500000002,346.43505859375,9.0190698732485874E-3,8.4069327793273845E-3]
["Switzerland",48.371000000000002,9.6739999999999995,16.123999999999999,109.64100000000001,3.2250000000000001,1663.9670000000001,735.24099999999999,9.6739999999999995,6.4489999999999998,19.347999999999999,12.898999999999999,6.4489999999999998,6.4489999999999998,35.472000000000001,2682.9830000000006,2655.5727500000003,363.00750732421875,7.3909848856202982E-3,7.3154761166638518E-3]
["United Kingdom",432.64100000000002,366.29700000000003,2765.7570000000001,256.50099999999998,406.78899999999999,3729.777,2837.241,748.47799999999995,240.92699999999999,158.07400000000001,2606.748,99.204999999999998,287.02600000000001,395.887,15331.348,13613.671250000001,2125.43798828125,7.2132652585163394E-3,6.4051133578396187E-3]
["United States",2625,562.70000000000005,84944.8,10821.9,1409,0,14334.5,960.1,1658,3139,43592.5,472,19,778,165316.5,121163.075,13898.2998046875,1.1894728299373962E-2,8.7178343180606271E-3]
["EU",{"$f":"SUM(B$115:B$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":3713.058},{"$f":"SUM(C$115:C$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":2957.3910000000001},{"$f":"SUM(D$115:D$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":9546.1839999999993},{"$f":"SUM(E$115:E$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":4722.4249999999993},{"$f":"SUM(F$115:F$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":1866.5739999999998},{"$f":"SUM(G$115:G$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":33552.245999999999},{"$f":"SUM(H$115:H$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":15480.520999999999},{"$f":"SUM(I$115:I$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":11399.407999999998},{"$f":"SUM(J$115:J$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":2915.0230000000001},{"$f":"SUM(K$115:K$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":3842.7169999999996},{"$f":"SUM(L$115:L$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":8601.9009999999998},{"$f":"SUM(M$115:M$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":1117.2860000000001},{"$f":"SUM(N$115:N$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":1088.829},{"$f":"SUM(O$115:O$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":3144.2030000000004},103947.76599999999,94435.878249999994,{"$f":"SUM(R$115:R$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":13548.64176940918},7.6721908933114315E-3,6.9701361846633341E-3]
["Europe",{"$f":"SUM(B$115:B$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":3932.8710000000001},{"$f":"SUM(C$115:C$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":3029.1289999999999},{"$f":"SUM(D$115:D$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":9665.7289999999994},{"$f":"SUM(E$115:E$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":4887.1789999999992},{"$f":"SUM(F$115:F$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":1912.8859999999997},{"$f":"SUM(G$115:G$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":35994.167000000001},{"$f":"SUM(H$115:H$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":16502.052},{"$f":"SUM(I$115:I$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":11583.450999999999},{"$f":"SUM(J$115:J$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":2976.3020000000001},{"$f":"SUM(K$115:K$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":3938.8789999999995},{"$f":"SUM(L$115:L$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":8945.476999999999},{"$f":"SUM(M$115:M$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":1140.0340000000001},{"$f":"SUM(N$115:N$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":1113.193},{"$f":"SUM(O$115:O$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":3291.4720000000007},108912.82099999998,99216.156249999985,{"$f":"SUM(R$115:R$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":14173.324691772461},7.6843523568766673E-3,7.0002034390416832E-3]
[]
["Weight",0.75,1,0.5,1,1,1,1,0.75,1,0.75,1,1,1,1]
[]
["1The categories have been altered to reflect the OECD's new Nomenclature for the Analysis and Comparison of Scientific Programmes and Budgets (NABS) 2007 classification. 2Data for Canada and Greece are for 2007. Data for France, New Zealand and Switzerland are for 2008.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000]
[]
["Source: OECD, Government budget appropriations or outlays for R&D -- GBAORD -- by socio-economic objective; March 2011 (http://stats.oecd.org/OECDStat_Metadata/ShowMetadata.ashx?Dataset=GBAORD_NABS2007&ShowOnWeb=true&Lang=en); GDP data from World Development Indicators (2010)."]

{"sheet":"Technology 2010","index":83,"n_rows":144,"n_cols":20,"rows_kept":144,"cut":false,"hidden":false,"merged":[[143,0,143,8],[34,1,34,4],[34,5,34,9],[107,0,107,8],[108,0,108,8],[141,0,141,6]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Technology"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2010}]
[]
[null,null,null,null," "]
["Country ","Government R&D","IPRs","Overall score"," "]
["Australia",{"$f":"J81","v":3.4468673777280783},{"$f":"Q37","v":7.6238929110518363},{"$f":"B5*$B$30+C5*$C$30","v":4.8392092221693312}]
["Austria",{"$f":"J82","v":4.9392694482951374},{"$f":"Q38","v":4.6884291981356307},4.8556560315753021]
["Belgium",4.4192115380997334,4.7381903512125412,4.5255378091373357]
["Canada",4.6790501520727084,7.181897606011308,5.5133326367189088]
["Denmark",6.1292257482598878,3.7737611870941254,5.3440708945379667]
["Finland",5.2047336226046417,4.7381903512125412,5.0492191988072745]
["France",6.4440398524323221,4.3372002522026403,5.7417599856890948]
["Germany",4.4064410650321051,3.7737611870941254,4.1955477723861119]
["Greece",1.7620807054010379,4.5757413851139273,2.6999675986386675]
["Ireland",3.5816975998118101,3.9873848810607404,3.7169266935614536]
["Italy",3.941791148431804,4.6700945126248987,4.1845589364961686]
["Japan",6.0396561960587833,5.7067496524855796,5.9286873482010485]
["Netherlands",4.8704691028147691,4.3372002522026403,4.6927128192773928]
["New Zealand",3.3041623999288361,7.3236329951323071,4.6439859316633267]
["Norway",5.1236848747718389,4.7891593812260016,5.0121763769232262]
["Portugal",{"$f":"J96","v":6.8782214242381254},6.5899543335546884,6.7821323940103131]
["South Korea",6.9174697808365888,5.540170549232343,6.4583700369685069]
["Spain",6.6365012611348897,5.540170549232343,6.271057690500708]
["Sweden",4.3211498720275996,3.9427929066266798,4.1950308835606265]
["Switzerland",1.5334025822765784,5.0264926372007386,2.6977659339179652]
["United Kingdom",4.4608607502869111,3.9873848810607404,4.3030354605448542]
["United States",5.2585741367946977,3.8905791372704517,4.8025758036199493]
["EU",4.4442567407150237,4.4235402916160815,4.4373512576820424]
["Europe",4.3788452099876203,4.4433690893346505,4.4003531697699643]
[]
["Weight",{"$f":"2/3","v":0.66666666666666663},{"$f":"1-B30","v":0.33333333333333337}]
[]
[]
["Harmful intellectual property rights extension"]
[]
[null,"Patent coverage",null,null,null,"\"TRIPS+\", anti-circumvention rules, database protection",null,null,null,null,"Rights loss provisions"]
["Country","Plant/Animal Patents","Software Patents","Total","Score","TRIPS+ policy","Anti-circum vention rules","Database Protection "," Total","Score","No revocation due to discontinuing working","Compulsory license not issued ","Patent opposition system","Experimental use exception or defense","Total","Score"," Overall score"]
["Australia",1,1,{"$f":"B37+C37","v":2},{"$f":"2*Standard_mean-D37/$D$62*Standard_mean","v":3.1904161412358114},0,0.9,0,{"$f":"SUM(F37:H37)","v":0.9},{"$f":"2*5-I37/$I$62*5","v":7.9716193656093486},0,0,0,0,{"$f":"SUM(K37:N37)","v":0},{"$f":"2*Standard_mean-O37/$O$62*Standard_mean","v":10},{"$f":"E37*$E$64+J37*$J$64+P37*$P$64","v":7.6238929110518363}]
["Austria",0.9,0.5,1.4,5.2332912988650682,1,0.8,1,2.8,3.6894824707846396,0,1,0.5,0,1.5,5.9900990099009901,4.6884291981356307]
["Belgium",0.9,0.5,1.4,5.2332912988650682,1,0.4,1,2.4,4.5909849749582623,1,0.5,0.5,0,2,4.653465346534654,4.7381903512125412]
["Canada",0.5,0.75,1.25,5.7440100882723826,0,0.5,0,0.5,8.8731218697829704,1,0,0.75,0,1.75,5.3217821782178216,7.181897606011308]
["Denmark",0.9,0.5,1.4,5.2332912988650682,1,0.9,1,2.9,3.4641068447412335,1,1,0.5,0,2.5,3.3168316831683171,3.7737611870941254]
["Finland",0.9,0.5,1.4,5.2332912988650682,1,0.4,1,2.4,4.5909849749582623,1,0.5,0.5,0,2,4.653465346534654,4.7381903512125412]
["France",0.9,0.5,1.4,5.2332912988650682,1,0.4,1,2.4,4.5909849749582623,1,1,0.5,0,2.5,3.3168316831683171,4.3372002522026403]
["Germany",0.9,0.5,1.4,5.2332912988650682,1,0.9,1,2.9,3.4641068447412335,1,1,0.5,0,2.5,3.3168316831683171,3.7737611870941254]
["Greece",0.9,0.5,1.4,5.2332912988650682,1,0.9,1,2.9,3.4641068447412335,1,0,0.5,0,1.5,5.9900990099009901,4.5757413851139273]
["Ireland",1,0.5,1.5,4.8928121059268577,1,0.65,1,2.65,4.0275459098497475,1,1,0.5,0,2.5,3.3168316831683171,3.9873848810607404]
["Italy",1,0.5,1.5,4.8928121059268577,1,0.4,1,2.4,4.5909849749582623,1,0.5,0.5,0,2,4.653465346534654,4.6700945126248987]
["Japan",1,1,2,3.1904161412358114,0,1,0,1,7.7462437395659425,1,0.5,0.75,0,2.25,3.9851485148514856,5.7067496524855796]
["Netherlands",0.9,0.5,1.4,5.2332912988650682,1,0.4,1,2.4,4.5909849749582623,1,1,0.5,0,2.5,3.3168316831683171,4.3372002522026403]
["New Zealand",1,0.75,1.75,4.0416141235813354,0,0.25,0,0.25,9.4365609348914852,1,0,0.5,0,1.5,5.9900990099009901,7.3236329951323071]
["Norway",0.9,0.25,1.1499999999999999,6.0844892812105922,0.75,0.4,1,2.15,5.1544240400667771,1,1,0.5,0,2.5,3.3168316831683171,4.7891593812260016]
["Portugal",1,1,2,3.1904161412358114,0,0.75,0,0.75,8.3096828046744573,1,0,0.5,0,1.5,5.9900990099009901,6.5899543335546884]
["South Korea",0.9,0.5,1.4,5.2332912988650682,1,0.4,1,2.4,4.5909849749582623,0,0.5,0.5,0,1,7.326732673267327,5.540170549232343]
["Spain",0.9,0.5,1.4,5.2332912988650682,1,0.4,1,2.4,4.5909849749582623,0,0.5,0.5,0,1,7.326732673267327,5.540170549232343]
["Sweden",0.9,0.5,1.4,5.2332912988650682,1,0.75,1,2.75,3.8021702838063423,1,1,0.5,0,2.5,3.3168316831683171,3.9427929066266798]
["Switzerland",0.9,0.5,1.4,5.2332912988650682,0.75,0.75,1,2.5,4.3656093489148562,0,1,0.5,0,1.5,5.9900990099009901,5.0264926372007386]
["United Kingdom",1,0.5,1.5,4.8928121059268577,1,0.65,1,2.65,4.0275459098497475,1,1,0.5,0,2.5,3.3168316831683171,3.9873848810607404]
["United States",1,1,2,3.1904161412358114,1,0.9,0,1.9,5.7178631051752911,1,1,0.75,0.5,3.25,1.3118811881188126,3.8905791372704517]
["EU",{"$f":"SUM(Plant_Animal_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.92081855686985492},{"$f":"SUM(Software_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.50211395628925592},1.4229325131591108,{"$f":"2*Standard_mean-D59/$D$62*Standard_mean","v":5.1552108631404785},{"$f":"SUM(TRIPS__policy*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.99577208742148837},{"$f":"SUM(Anti_circum_vention_rules*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.76329615719561705},{"$f":"SUM(Database_Protection*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.99577208742148837},{"$f":"SUM(F59:H59)","v":2.7548403320385937},3.7912613551717822,{"$f":"SUM(Revocation_due_to_discontinuing_working*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.91368005776890771},{"$f":"SUM(Compulsory_license_not_issued*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.4605963424581101},{"$f":"SUM(Patent_opposition_system*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},{"$f":"SUM(Experimental_use_exception_or_defense*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(K59:N59)","v":1.8742764002270178},{"$f":"2*Standard_mean-O59/$O$62*Standard_mean","v":4.9895581380069824},4.4235402916160815]
["Europe",{"$f":"SUM(Plant_Animal_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.92004303889252781},{"$f":"SUM(Software_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.4992627870521491},1.4193058259446769,{"$f":"2*Standard_mean-D60/$D$62*Standard_mean","v":5.167558978498576},{"$f":"SUM(TRIPS__policy*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.98661676155946743},{"$f":"SUM(Anti_circum_vention_rules*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.75891946795495857},{"$f":"SUM(Database_Protection*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.99592958259426612},2.7414658121086921,3.8214042631940979,{"$f":"SUM(Revocation_due_to_discontinuing_working*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.89073398892751343},{"$f":"SUM(Compulsory_license_not_issued*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.48068982137092381},{"$f":"SUM(Patent_opposition_system*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},{"$f":"SUM(Experimental_use_exception_or_defense*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},1.8714238102984373,{"$f":"2*Standard_mean-O60/$O$62*Standard_mean","v":4.9971838734596226},4.4433690893346505]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Patent_coverage\"))","v":1.4685185185185181},null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Other_IPR_extension\"))","v":2.2185185185185179},null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Rights_loss_provisions\"))","v":1.8703703703703705}]
[]
["Weight",null,null,null,0.2,null,null,null,null,0.5,null,null,null,null,null,0.3]
[]
["Notes for changes from 2009 index "]
["1. Added column for patent opposition (pre-grant = 0; post-grant = 0.5; re-examination = 0.75)"]
["2. Added column for experimental use exception or defense in patents or PVR (yes to both = 0, yes to PVR = 0.5)"]
["3. EU countries raised to 1.0 on TRIPS-Plus"]
["4. EU court decisions and EPC extend patents to mammals and breeding processes; raise this column to 0.9 for EU."]
["5. Canada issuing plant patents; raise back to 0.5"]
["6. Austrlia, Belgium, Denmark, France, Germany, Greece Ireland, Italy, Netherlands, Norway, Portugal, Spain, Sweden, UK and US have library anti-circumvention exception; reduce 2009 scores by 0.1."]
["   Austria has library general exception from anti-circumvention; reduce 2009 score by 0.2."]
["7. Canada expanded its anticircumvention rules; add 0.25 to 2009 score."]
["8. Switzerland passed an anti-circumvention law but permits wider exceptions than does USA."]
[]
[]
["Government R&D support weighted by objective"]
[]
["Country","Business expenditure on R&D/GDP data year","Business expenditure on R&D/GDP","Tax subsidy rate for R&D, manufacturers (average small/large companies), 2009","Tax expenditure/GDP","Tax expenditure/GDP, weighted","Government R&D expenditure/ GDP","Government R&D expenditure, weighted/ GDP","Total government support/GDP","Score"]
["Australia",2006,1.2E-2,0.11699999999999999,{"$f":"D81*C81","v":1.4039999999999999E-3},{"$f":"E81*75%","v":1.0529999999999999E-3},{"$f":"'Technology 2010'!S115","v":4.7868251355821546E-3},{"$f":"'Technology 2010'!T115","v":4.2443501294119135E-3},{"$f":"F81+H81","v":5.2973501294119136E-3},{"$f":"I81/I$106*Standard_mean","v":3.4468673777280783}]
["Austria",2007,1.7899999999999999E-2,8.7999999999999995E-2,1.5751999999999999E-3,1.1814E-3,{"$f":"'Technology 2010'!S116","v":6.7088960146749121E-3},{"$f":"'Technology 2010'!T116","v":6.4095621066919692E-3},7.5909621066919692E-3,4.9392694482951374]
["Belgium",2008,1.323E-2,8.8999999999999996E-2,1.1774699999999999E-3,8.8310249999999993E-4,{"$f":"'Technology 2010'!S117","v":6.5034430001412241E-3},{"$f":"'Technology 2010'!T117","v":5.908603779306131E-3},6.791706279306131E-3,4.4192115380997334]
["Canada",2009,1.078E-2,0.253,2.72734E-3,2.045505E-3,{"$f":"'Technology 2010'!S118","v":5.5945659898472382E-3},{"$f":"'Technology 2010'!T118","v":5.1455366654744273E-3},7.1910416654744277E-3,4.6790501520727084]
["Denmark",2008,1.907E-2,0.13800000000000001,2.6316600000000001E-3,1.9737449999999998E-3,{"$f":"'Technology 2010'!S119","v":7.8146097107625045E-3},{"$f":"'Technology 2010'!T119","v":7.4460124935825656E-3},9.4197574935825645E-3,6.1292257482598878]
["Finland",2008,2.5229999999999999E-2,-8.0000000000000002E-3,-2.0184000000000001E-4,-1.5138E-4,{"$f":"'Technology 2010'!S120","v":9.1106542607504795E-3},{"$f":"'Technology 2010'!T120","v":8.1503231874899135E-3},7.9989431874899139E-3,5.2047336226046417]
["France",2008,1.274E-2,0.42499999999999999,5.4145E-3,4.0608750000000002E-3,{"$f":"'Technology 2010'!S121","v":7.1398110206567821E-3},{"$f":"'Technology 2010'!T121","v":5.8427074722441309E-3},9.9035824722441303E-3,6.4440398524323221]
["Germany",2008,1.831E-2,-0.02,-3.6620000000000001E-4,-2.7464999999999998E-4,{"$f":"'Technology 2010'!S122","v":7.6232135690624666E-3},{"$f":"'Technology 2010'!T122","v":7.0467298592139117E-3},6.7720798592139121E-3,4.4064410650321051]
["Greece",2007,1.56E-3,0.01,1.56E-5,1.17E-5,{"$f":"'Technology 2010'!S123","v":2.821476225686174E-3},{"$f":"'Technology 2010'!T123","v":2.6963700908611537E-3},2.7080700908611536E-3,1.7620807054010379]
["Ireland",2008,9.2800000000000001E-3,0.109,1.0115199999999999E-3,7.5863999999999988E-4,{"$f":"'Technology 2010'!S124","v":5.1235709214074183E-3},{"$f":"'Technology 2010'!T124","v":4.7459252079551069E-3},5.5045652079551066E-3,3.5816975998118101]
["Italy",2009,6.3499999999999997E-3,0.11700000000000001,7.4295000000000003E-4,5.5721250000000003E-4,{"$f":"'Technology 2010'!S125","v":5.8554233271755855E-3},{"$f":"'Technology 2010'!T125","v":5.5007658211802023E-3},6.0579783211802025E-3,3.941791148431804]
["Japan",2007,2.681E-2,0.13750000000000001,3.6863750000000004E-3,2.7647812500000003E-3,{"$f":"'Technology 2010'!S126","v":7.143858220064879E-3},{"$f":"'Technology 2010'!T126","v":6.5173204457384852E-3},9.2821016957384851E-3,6.0396561960587833]
["Netherlands",2007,9.6600000000000002E-3,0.1565,1.5117900000000001E-3,1.1338425000000001E-3,{"$f":"'Technology 2010'!S127","v":6.7180608489217E-3},{"$f":"'Technology 2010'!T127","v":6.3513831570133515E-3},7.4852256570133516E-3,4.8704691028147691]
["New Zealand",2007,5.1399999999999996E-3,-0.02,-1.0279999999999999E-4,-7.709999999999999E-5,{"$f":"'Technology 2010'!S128","v":5.1672974189481439E-3},{"$f":"'Technology 2010'!T128","v":5.1551326594398567E-3},5.0780326594398566E-3,3.3041623999288361]
["Norway",2008,8.6999999999999994E-3,0.2185,1.9009499999999998E-3,1.4257124999999997E-3,{"$f":"'Technology 2010'!S129","v":6.9101210498496409E-3},{"$f":"'Technology 2010'!T129","v":6.4486701669445139E-3},7.8743826669445127E-3,5.1236848747718389]
["Portugal",2008,7.5599999999999999E-3,0.28100000000000003,2.1243600000000001E-3,1.5932699999999999E-3,{"$f":"'Technology 2010'!S130","v":9.502822449143692E-3},{"$f":"'Technology 2010'!T130","v":8.9775884517190787E-3},1.0570858451719078E-2,6.8782214242381254]
["South Korea",2007,2.4479999999999998E-2,0.16899999999999998,4.1371199999999993E-3,3.1028399999999995E-3,{"$f":"'Technology 2010'!S131","v":9.3141588761048947E-3},{"$f":"'Technology 2010'!T131","v":7.5283376529304454E-3},1.0631177652930444E-2,6.9174697808365888]
["Spain",2008,7.4200000000000004E-3,0.34899999999999998,2.5895799999999997E-3,1.9421849999999999E-3,{"$f":"'Technology 2010'!S132","v":9.5681572383216028E-3},{"$f":"'Technology 2010'!T132","v":8.2571835749776067E-3},1.0199368574977608E-2,6.6365012611348897]
["Sweden",2008,2.777E-2,-1.4999999999999999E-2,-4.1654999999999996E-4,-3.1241249999999998E-4,{"$f":"'Technology 2010'!S133","v":7.6348965785542162E-3},{"$f":"'Technology 2010'!T133","v":6.9534117974204626E-3},6.6409992974204623E-3,4.3211498720275996]
["Switzerland",2004,2.1399999999999999E-2,-8.0000000000000002E-3,-1.7119999999999999E-4,-1.2839999999999998E-4,{"$f":"'Technology 2010'!S134","v":2.5548765163907992E-3},{"$f":"'Technology 2010'!T134","v":2.485023994340467E-3},2.3566239943404671E-3,1.5334025822765784]
["United Kingdom",2008,1.21E-2,0.14199999999999999,1.7181999999999998E-3,1.2886499999999999E-3,{"$f":"'Technology 2010'!S135","v":6.3184667822779117E-3},{"$f":"'Technology 2010'!T135","v":5.5670652577180218E-3},6.8557152577180215E-3,4.4608607502869111]
["United States",2008,2.0119999999999999E-2,6.5999999999999948E-2,1.3279199999999989E-3,9.959399999999992E-4,{"$f":"'Technology 2010'!S136","v":1.0015495415115473E-2},{"$f":"'Technology 2010'!T136","v":7.0857484815662689E-3},8.0816884815662678E-3,5.2585741367946977]
["EU",null,{"$f":"SUM(C$81:C$102*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A103&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A103&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.3189600240508154E-3},{"$f":"E103/C103","v":7.3393469497841979E-2},{"$f":"SUM(E$81:E$102*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A103&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A103&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.105573387789403E-4},4.5791800408420523E-4,{"$f":"'Technology 2010'!S137","v":7.1112365776017416E-3},{"$f":"'Technology 2010'!T137","v":6.3722792273753284E-3},6.8301972314595335E-3,{"$f":"I103/I$106*Standard_mean","v":4.4442567407150237}]
["Europe",null,{"$f":"SUM(C$81:C$102*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A104&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A104&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.6654065411745952E-3},{"$f":"E104/C104","v":6.9750376424508362E-2},{"$f":"SUM(E$81:E$102*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A104&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A104&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":6.0441536811832507E-4},4.5331152608874383E-4,{"$f":"'Technology 2010'!S138","v":6.9929915829210331E-3},{"$f":"'Technology 2010'!T138","v":6.2763573871062687E-3},6.7296689131950121E-3,{"$f":"I104/I$106*Standard_mean","v":4.3788452099876203}]
[]
["Benchmark year average",null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Total_government_support_GDP\"))","v":7.6842964188885291E-3}]
[]
["Note: Tax expenditures are assumed to be purely commercial, getting a 25% discount, in line with the discounts for R&D budgetary expenditure below."]
["Source: OECD Science and Technology Statistics; Main Science and Technology Indicators Vol 2009 Issue 02 (Table 24.BERD as a percentage of GDP); Tax Subsidy data is from OECD Science, Technology and Industry Scoreboard 2009 (Tax Treatment of R&D in OECD and non-member countries, average of SMEs and Large firms Subsidies)"]
[]
[]
["Government R&D expenditure of discounting1"]
["Millions of current PPP $, 20082"]
["Country","Agriculture","Environment","Defence","Exploration and exploitation of space","Exploration and exploitation of the Earth","General advancement of knowledge: R&D financed from General University Funds (GUF)","General advancement of knowledge: R&D financed from other sources than GUF","Industrial production and technology","Transport, telecommunication and other infrastructures","Energy","Health","Education","Culture, recreation, religion and mass media","Political and social systems, structures and processes","Total, unweighted","Total, weighted","PPP GDP, current $","Unweighted R&D/GDP","Weighted R&D/GDP"]
["Australia",330.44499999999999,141.91999999999999,293.01900000000001,4.9290000000000003,268.89800000000002,836.91399999999999,438.3,662.54399999999998,42.655000000000001,146.16999999999999,570.49199999999996,12.068,24.463000000000001,32.988,{"$f":"SUM(B115:O115)","v":3805.8050000000003},{"$f":"SUMPRODUCT(B115:O115,$B$140:$O$140)","v":3374.5057500000003},795.05828857421875,{"$f":"P115/R115/1000","v":4.7868251355821546E-3},{"$f":"Q115/R115/1000","v":4.2443501294119135E-3}]
["Austria",44.822000000000003,36.261000000000003,0.159,4.657,35.241,1269.45,322.358,331.71499999999997,23.457000000000001,20.262,69.605999999999995,23.776,10.67,32.686999999999998,2225.1210000000001,2125.84175,331.667236328125,6.7088960146749121E-3,6.4095621066919692E-3]
["Belgium",32.713000000000001,52.28,6.1189999999999998,308.733,24.277999999999999,399.54399999999998,610.08900000000006,859.09299999999996,47.81,39.454000000000001,50.670999999999999,6.8490000000000002,63.042999999999999,78.165999999999997,2578.8420000000006,2342.9675000000002,396.53488159179687,6.5034430001412241E-3,5.908603779306131E-3]
["Canada",543.17200000000003,331.52499999999998,244.71700000000001,273.65300000000002,143.85400000000001,2193.3560000000002,701.08,891.23199999999997,194.285,409.23899999999998,1340.981,null,null,null,7267.0939999999991,6683.8247499999998,1298.955810546875,5.5945659898472382E-3,5.1455366654744273E-3]
["Denmark",64.385999999999996,42.646999999999998,9.8610000000000007,28.616,7.6260000000000003,731.14599999999996,318.32299999999998,171.61500000000001,13.34,66.885999999999996,129.50899999999999,42.658999999999999,34.94,48.35,1709.904,1629.2517500000001,218.80862426757812,7.8146097107625045E-3,7.4460124935825656E-3]
["Finland",100.057,26.513999999999999,51.393999999999998,34.65,22.952999999999999,459.57400000000001,313.22399999999999,412.267,41.554000000000002,162.12899999999999,117.678,10.356,11.135999999999999,79.933999999999997,1843.42,1649.1097500000001,202.33673095703125,9.1106542607504795E-3,8.1503231874899135E-3]
["France",291.71199999999999,421.62900000000002,4406.5379999999996,1396.979,140.63300000000001,4347.4040000000005,713.54200000000003,1336.7429999999999,150.34800000000001,927.51700000000005,1110.4670000000001,null,null,401.51,15645.022000000001,12802.76,2191.237548828125,7.1398110206567821E-3,5.8427074722441309E-3]
["Germany",656.69200000000001,701.00599999999997,1392.424,1133.627,443.87599999999998,9009.0239999999994,4043.087,2733.3449999999998,385.74200000000002,853.28800000000001,1005.4349999999999,218.018,251.67099999999999,407.274,23234.509000000002,21477.465749999999,3047.86279296875,7.6232135690624666E-3,7.0467298592139117E-3]
["Greece",52.98,24.538,5.1589999999999998,19.797999999999998,29.835999999999999,475.84800000000001,107.21599999999999,84.49,15.196999999999999,18.683,64.831000000000003,20.774000000000001,9.4809999999999999,9.76,938.59100000000001,896.97325000000001,332.6595458984375,2.821476225686174E-3,2.6963700908611537E-3]
["Ireland",130.54900000000001,12.861000000000001,0,0,5.8940000000000001,231.47300000000001,260.476,126.364,14.653,28.826000000000001,53.308999999999997,88.631,0,16.129000000000001,969.16500000000008,897.73025000000007,189.15811157226562,5.1235709214074183E-3,4.7459252079551069E-3]
["Italy",518.279,478.48700000000002,145.685,778.27200000000005,324.48700000000002,3593.8220000000001,659.40599999999995,1329.9839999999999,223.15,692.98099999999999,1442,312.44499999999999,119.331,1073.3409999999999,11691.67,10983.5165,1996.7249755859375,5.8554233271755855E-3,5.5007658211802023E-3]
["Japan",1129.2239999999999,283.84899999999999,1579.79,2156.223,564.98500000000001,10410.290000000001,5271.6750000000002,2248.9140000000002,1259.443,4212.3999999999996,1253.539,72.686999999999998,99.385000000000005,101.127,30643.530999999999,27956.001499999998,4289.4931640625,7.143858220064879E-3,6.5173204457384852E-3]
["Netherlands",271.33800000000002,21.57,87.867999999999995,151.70699999999999,12.53,2242.3429999999998,758.553,459.27199999999999,202.685,128.79900000000001,213.65,13.991,20.213000000000001,156.816,4741.3349999999991,4482.548749999999,705.75946044921875,6.7180608489217E-3,6.3513831570133515E-3]
["New Zealand",4.1639999999999997,86.238,0,0,0,176.63900000000001,303.44,1.3879999999999999,4.7309999999999999,0.505,56.524000000000001,3.1539999999999999,1.64,4.7939999999999996,643.21699999999998,641.70275000000004,124.47841644287109,5.1672974189481439E-3,5.1551326594398567E-3]
["Norway",148.19800000000001,38.664000000000001,97.778999999999996,47.283999999999999,46.115000000000002,694.34100000000001,259.06599999999997,137.809,49.862000000000002,58.317999999999998,309.38600000000002,15.492000000000001,18.878,99.963999999999999,2021.1559999999999,1886.1852499999998,292.49212646484375,6.9101210498496409E-3,6.4486701669445139E-3]
["Portugal",169.25200000000001,92.507000000000005,11.534000000000001,12.454000000000001,31.228999999999999,891.94399999999996,383.96499999999997,333.63799999999998,242.887,30.605,184.72399999999999,62.886000000000003,11.41,58.375999999999998,2517.4110000000001,2378.27025,264.91192626953125,9.502822449143692E-3,8.9775884517190787E-3]
["South Korea",808.24,401.99799999999999,2234.9279999999999,501.60199999999998,258.89100000000002,null,2935.8719999999998,3207.098,208.36,846.702,764.20699999999999,null,null,null,12167.897999999999,9834.9240000000009,1306.38720703125,9.3141588761048947E-3,7.5283376529304454E-3]
["Spain",982.39599999999996,587.65700000000004,2204.721,246.959,180.83099999999999,2542.0949999999998,1532.192,1921.886,1263.454,607.41700000000003,1753.335,198.70500000000001,180.114,251.374,14453.135999999999,12472.850749999998,1510.54541015625,9.5681572383216028E-3,8.2571835749776067E-3]
["Sweden",45.106000000000002,40.856999999999999,346.47,20.919,24.95,1179.414,683.57,158.85300000000001,121.264,98.710999999999999,17.541,7.1909999999999998,3.16,40.53,2788.5360000000001,2539.6334999999999,365.235595703125,7.6348965785542162E-3,6.9534117974204626E-3]
["Switzerland",47.238999999999997,7.9749999999999996,14.11,104.294,3.681,null,667.48099999999999,9.202,7.3620000000000001,17.791,11.042999999999999,7.3620000000000001,6.7480000000000002,32.515000000000001,936.803,911.19,366.67251586914063,2.5548765163907992E-3,2.485023994340467E-3]
["United Kingdom",380.50700000000001,308.62,3051.2489999999998,306.28399999999999,375.76600000000002,3394.56,2676.2179999999998,65.015000000000001,181.655,106.229,2492.3330000000001,115.297,293.08699999999999,241.923,13988.742999999999,12325.180750000001,2213.94580078125,6.3184667822779117E-3,5.5670652577180218E-3]
["United States",2376.3000000000002,727.5,80639,11676.5,1017.2,0,8744.4,521.5,1417,2460,31560.3,495,19,759.63199999999995,142413.33199999999,100754.382,14219.2998046875,1.0015495415115473E-2,7.0857484815662689E-3]
["EU",{"$f":"SUM(B$115:B$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":3740.7890000000007},{"$f":"SUM(C$115:C$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":2847.4340000000002},{"$f":"SUM(D$115:D$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":11719.180999999999},{"$f":"SUM(E$115:E$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":4443.6549999999988},{"$f":"SUM(F$115:F$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":1660.13},{"$f":"SUM(G$115:G$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":30767.641000000007},{"$f":"SUM(H$115:H$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":13382.219000000001},{"$f":"SUM(I$115:I$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":10324.279999999999},{"$f":"SUM(J$115:J$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":2927.1960000000004},{"$f":"SUM(K$115:K$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":3781.7869999999994},{"$f":"SUM(L$115:L$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":8705.0889999999999},{"$f":"SUM(M$115:M$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":1121.578},{"$f":"SUM(N$115:N$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":1008.256},{"$f":"SUM(O$115:O$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":2896.17},{"$f":"SUM(P$115:P$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":99325.404999999984},{"$f":"SUM(Q$115:Q$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":89004.1005},{"$f":"SUM(R$115:R$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A137&\"_countries\"))","v":13967.388641357422},7.1112365776017416E-3,6.3722792273753284E-3]
["Europe",{"$f":"SUM(B$115:B$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":3936.2260000000001},{"$f":"SUM(C$115:C$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":2894.0729999999999},{"$f":"SUM(D$115:D$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":11831.07},{"$f":"SUM(E$115:E$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":4595.2329999999993},{"$f":"SUM(F$115:F$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":1709.9260000000002},{"$f":"SUM(G$115:G$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":31461.982000000007},{"$f":"SUM(H$115:H$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":14308.766},{"$f":"SUM(I$115:I$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":10471.290999999999},{"$f":"SUM(J$115:J$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":2984.4200000000005},{"$f":"SUM(K$115:K$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":3857.8959999999997},{"$f":"SUM(L$115:L$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":9025.518},{"$f":"SUM(M$115:M$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":1144.432},{"$f":"SUM(N$115:N$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":1033.8820000000001},{"$f":"SUM(O$115:O$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":3028.6489999999994},{"$f":"SUM(P$115:P$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":102283.364},{"$f":"SUM(Q$115:Q$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":91801.475750000012},{"$f":"SUM(R$115:R$136*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A138&\"_countries\"))","v":14626.553283691406},6.9929915829210331E-3,6.2763573871062687E-3]
[]
["Weight",0.75,1,0.5,1,1,1,1,0.75,1,0.75,1,1,1,1]
[]
["1The categories have been altered to reflect the OECD's new Nomenclature for the Analysis and Comparison of Scientific Programmes and Budgets (NABS) 2007 classification. 2Data for Canada and Greece are for 2007.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000]
[]
["Source: OECD, Government budget appropriations or outlays for R&D -- GBAORD -- by socio-economic objective 2009, release 2 (http://lysander.sourceoecd.org/vl=492508/cl=16/nw=1/rpsv/ij/oecdstats/16081242/v209n1/s53/p1); GDP data from World Development Indicators (2009)."]

{"sheet":"Technology 2009","index":84,"n_rows":133,"n_cols":20,"rows_kept":133,"cut":false,"hidden":false,"merged":[[132,0,132,8],[34,1,34,4],[34,5,34,9],[34,10,34,13],[96,0,96,8],[97,0,97,8],[130,0,130,6]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Technology"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2009}]
[]
[null,null,null,null," "]
["Country ","Government R&D","IPRs","Overall score"," "]
["Australia",{"$f":"'Technology 2009'!J70","v":3.5871621725994816},{"$f":"'Technology 2009'!Q37","v":7.5112050980301337},{"$f":"B5*$B$30+C5*$C$30","v":4.8951764810763656}]
["Austria",{"$f":"'Technology 2009'!J71","v":5.0015847757508345},{"$f":"'Technology 2009'!Q38","v":4.6778851429953905},4.8936848981656862]
["Belgium",{"$f":"'Technology 2009'!J72","v":4.2214147945438203},{"$f":"'Technology 2009'!Q39","v":4.8403341090940044},4.4277212327272153]
["Canada",{"$f":"'Technology 2009'!J73","v":4.3943219038145394},{"$f":"'Technology 2009'!Q40","v":7.531712977153207},5.4401189282607625]
["Denmark",{"$f":"'Technology 2009'!J74","v":6.0438624913648002},{"$f":"'Technology 2009'!Q41","v":3.8759049449755882},5.3212099759017288]
["Finland",{"$f":"'Technology 2009'!J75","v":5.2665272334788629},{"$f":"'Technology 2009'!Q42","v":4.8403341090940044},5.12446285868391]
["France",{"$f":"'Technology 2009'!J76","v":6.1890989766575562},{"$f":"'Technology 2009'!Q43","v":4.4393440100841026},5.605847321133071]
["Germany",{"$f":"'Technology 2009'!J77","v":4.1248448275114544},{"$f":"'Technology 2009'!Q44","v":3.8759049449755882},4.0418648666661658]
["Greece",{"$f":"'Technology 2009'!J78","v":1.8891656124087168},{"$f":"'Technology 2009'!Q45","v":4.6778851429953905},2.8187387892709417]
["Ireland",{"$f":"'Technology 2009'!J79","v":3.1137733424651159},{"$f":"'Technology 2009'!Q46","v":3.9873848810607404},3.4049771886636577]
["Italy",{"$f":"'Technology 2009'!J80","v":3.1300226151156973},{"$f":"'Technology 2009'!Q47","v":4.6700945126248987},3.6433799142854308]
["Japan",{"$f":"'Technology 2009'!J81","v":5.8631530007702839},{"$f":"'Technology 2009'!Q48","v":5.7067496524855796},5.8110185513420491]
["Netherlands",{"$f":"'Technology 2009'!J82","v":5.0137008350995664},{"$f":"'Technology 2009'!Q49","v":4.4393440100841026},4.8222485600944118]
["New Zealand",{"$f":"'Technology 2009'!J83","v":2.9475263030050587},{"$f":"'Technology 2009'!Q50","v":7.3236329951323071},4.4062285337141418]
["Norway",{"$f":"'Technology 2009'!J84","v":5.0532397821727049},{"$f":"'Technology 2009'!Q51","v":4.7786153260857613},4.9616982968103898]
["Portugal",{"$f":"'Technology 2009'!J85","v":4.3097402157350988},{"$f":"'Technology 2009'!Q52","v":5.2413242081039053},4.6202682131913679]
["South Korea",{"$f":"'Technology 2009'!J86","v":5.8450194363782293},{"$f":"'Technology 2009'!Q53","v":6.9909444325645893},6.2269944351070166]
["Spain",{"$f":"'Technology 2009'!J87","v":7.1493138318292253},{"$f":"'Technology 2009'!Q54","v":5.6423143071138062},6.6469806569240859]
["Sweden",{"$f":"'Technology 2009'!J88","v":4.3257016383641069},{"$f":"'Technology 2009'!Q55","v":4.0449366645081426},4.2321133137454527]
["Switzerland",{"$f":"'Technology 2009'!J89","v":3.7257802931766988},{"$f":"'Technology 2009'!Q56","v":5.4103559276364592},4.2873055046632853]
["United Kingdom",{"$f":"'Technology 2009'!J90","v":4.264452953719676},{"$f":"'Technology 2009'!Q57","v":3.9873848810607404},4.1720969295000305]
["United States",{"$f":"'Technology 2009'!J91","v":5.2683590383483292},{"$f":"'Technology 2009'!Q58","v":3.7778913242487486},4.7715364669818019]
["EU",{"$f":"'Technology 2009'!J92","v":4.2881133396243358},{"$f":"'Technology 2009'!Q59","v":4.4963906291797224},4.357539102809465]
["Europe",{"$f":"'Technology 2009'!J93","v":4.2834583852430166},{"$f":"'Technology 2009'!Q60","v":4.5234312049203922},4.3634493251354751]
[]
["Weight",{"$f":"2/3","v":0.66666666666666663},{"$f":"1-B30","v":0.33333333333333337}]
[]
[]
["Harmful intellectual property rights extension"]
[]
[null,"Patent coverage",null,null,null,"\"TRIPS+\", anti-circumvention rules, database protection",null,null,null,null,"Rights loss provisions"]
["Country","Plant/Animal Patents","Software Patents","Total","Score","TRIPS+ policy","Anti-circum vention rules","Database Protection "," Total","Score","No revocation due to discontinuing working","Compulsory license not issued ","Patent opposition system","Experimental use exception or defense","Total","Score"," Overall score"]
["Australia",1,1,{"$f":"B37+C37","v":2},{"$f":"2*Standard_mean-D37/$D$62*Standard_mean","v":3.1904161412358114},0,1,0,{"$f":"SUM(F37:H37)","v":1},{"$f":"2*Standard_mean-I37/$I$62*Standard_mean","v":7.7462437395659425},0,0,0,0,{"$f":"SUM(K37:N37)","v":0},{"$f":"2*Standard_mean-O37/$O$62*Standard_mean","v":10},{"$f":"E37*$E$64+J37*$J$64+P37*$P$64","v":7.5112050980301337}]
["Austria",0.75,0.5,1.25,5.7440100882723826,0.9,1,1,2.9,3.4641068447412335,0,1,0.5,0,1.5,5.9900990099009901,4.6778851429953905]
["Belgium",0.75,0.5,1.25,5.7440100882723826,0.9,0.5,1,2.4,4.5909849749582623,1,0.5,0.5,0,2,4.653465346534654,4.8403341090940044]
["Canada",0.4,0.75,1.1499999999999999,6.0844892812105922,0,0.25,0,0.25,9.4365609348914852,1,0,0.75,0,1.75,5.3217821782178216,7.531712977153207]
["Denmark",0.75,0.5,1.25,5.7440100882723826,0.9,1,1,2.9,3.4641068447412335,1,1,0.5,0,2.5,3.3168316831683171,3.8759049449755882]
["Finland",0.75,0.5,1.25,5.7440100882723826,0.9,0.5,1,2.4,4.5909849749582623,1,0.5,0.5,0,2,4.653465346534654,4.8403341090940044]
["France",0.75,0.5,1.25,5.7440100882723826,0.9,0.5,1,2.4,4.5909849749582623,1,1,0.5,0,2.5,3.3168316831683171,4.4393440100841026]
["Germany",0.75,0.5,1.25,5.7440100882723826,0.9,1,1,2.9,3.4641068447412335,1,1,0.5,0,2.5,3.3168316831683171,3.8759049449755882]
["Greece",0.75,0.5,1.25,5.7440100882723826,0.9,1,1,2.9,3.4641068447412335,1,0,0.5,0,1.5,5.9900990099009901,4.6778851429953905]
["Ireland",1,0.5,1.5,4.8928121059268577,0.9,0.75,1,2.65,4.0275459098497475,1,1,0.5,0,2.5,3.3168316831683171,3.9873848810607404]
["Italy",1,0.5,1.5,4.8928121059268577,0.9,0.5,1,2.4,4.5909849749582623,1,0.5,0.5,0,2,4.653465346534654,4.6700945126248987]
["Japan",1,1,2,3.1904161412358114,0,1,0,1,7.7462437395659425,1,0.5,0.75,0,2.25,3.9851485148514856,5.7067496524855796]
["Netherlands",0.75,0.5,1.25,5.7440100882723826,0.9,0.5,1,2.4,4.5909849749582623,1,1,0.5,0,2.5,3.3168316831683171,4.4393440100841026]
["New Zealand",1,0.75,1.75,4.0416141235813354,0,0.25,0,0.25,9.4365609348914852,1,0,0.5,0,1.5,5.9900990099009901,7.3236329951323071]
["Norway",0.75,0.25,1,6.5952080706179057,0.75,0.5,1,2.25,4.9290484140233701,1,1,0.5,0,2.5,3.3168316831683171,4.7786153260857613]
["Portugal",0.75,0.5,1.25,5.7440100882723826,0.9,0.5,1,2.4,4.5909849749582623,1,0,0.5,0,1.5,5.9900990099009901,5.2413242081039053]
["South Korea",1,1,2,3.1904161412358114,0,0.75,0,0.75,8.3096828046744573,0,0.5,0.5,0,1,7.326732673267327,6.9909444325645893]
["Spain",0.75,0.5,1.25,5.7440100882723826,0.9,0.5,1,2.4,4.5909849749582623,0,0.5,0.5,0,1,7.326732673267327,5.6423143071138062]
["Sweden",0.75,0.5,1.25,5.7440100882723826,0.9,0.85,1,2.75,3.8021702838063423,1,1,0.5,0,2.5,3.3168316831683171,4.0449366645081426]
["Switzerland",0.75,0.5,1.25,5.7440100882723826,0.75,0.5,1,2.25,4.9290484140233701,0,1,0.5,0,1.5,5.9900990099009901,5.4103559276364592]
["United Kingdom",1,0.5,1.5,4.8928121059268577,0.9,0.75,1,2.65,4.0275459098497475,1,1,0.5,0,2.5,3.3168316831683171,3.9873848810607404]
["United States",1,1,2,3.1904161412358114,1,1,0,2,5.492487479131885,1,1,0.75,0.5,3.25,1.3118811881188126,3.7778913242487486]
["EU",{"$f":"SUM(Plant_Animal_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.80098941403000923},{"$f":"SUM(Software_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},1.3009894140300093,{"$f":"2*Standard_mean-D59/$D$62*Standard_mean","v":5.570401742899084},{"$f":"SUM(TRIPS__policy*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.9},{"$f":"SUM(Anti_circum_vention_rules*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.86388109528964485},{"$f":"SUM(Database_Protection*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(F59:H59)","v":2.7638810952896451},{"$f":"2*5-I59/$I$62*5","v":3.7708856783956222},{"$f":"SUM(Revocation_due_to_discontinuing_working*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.91368005776890771},{"$f":"SUM(Compulsory_license_not_issued*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.4605963424581101},{"$f":"SUM(Patent_opposition_system*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},{"$f":"SUM(Experimental_use_exception_or_defense*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(K59:N59)","v":1.8742764002270178},{"$f":"2*Standard_mean-O59/$O$62*Standard_mean","v":4.9895581380069824},4.4963906291797224]
["Europe",{"$f":"SUM(Plant_Animal_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.79908999287988625},{"$f":"SUM(Software_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.49722757834928216},1.2963175712291684,{"$f":"2*Standard_mean-D60/$D$62*Standard_mean","v":5.58630839556273},{"$f":"SUM(TRIPS__policy*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.89441230737912092},{"$f":"SUM(Anti_circum_vention_rules*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.85032605721612886},{"$f":"SUM(Database_Protection*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},2.7447383645952499,3.8140287275399185,{"$f":"SUM(Revocation_due_to_discontinuing_working*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.89073398892751343},{"$f":"SUM(Compulsory_license_not_issued*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.48068982137092381},{"$f":"SUM(Patent_opposition_system*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},{"$f":"SUM(Experimental_use_exception_or_defense*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},1.8714238102984373,{"$f":"2*Standard_mean-O60/$O$62*Standard_mean","v":4.9971838734596226},4.5234312049203922]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Patent_coverage\"))","v":1.4685185185185181},null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Other_IPR_extension\"))","v":2.2185185185185179},null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Rights_loss_provisions\"))","v":1.8703703703703705}]
[]
["Weight",null,null,null,0.2,null,null,null,null,0.5,null,null,null,null,null,0.3]
[]
[]
["Government R&D support weighted by objective"]
[]
["Country","Business expenditure on R&D/GDP data year","Business expenditure on R&D/GDP","Tax subsidy rate for R&D, manufacturers (average small/large companies), 2008","Tax expenditure/GDP","Tax expenditure/GDP, weighted","Government R&D expenditure/ GDP","Government R&D expenditure, weighted/ GDP","Total government support/GDP","Score"]
["Australia",2006,1.15E-2,0.11699999999999999,{"$f":"D70*C70","v":1.3454999999999999E-3},{"$f":"E70*75%","v":1.009125E-3},{"$f":"'Technology 2009'!S104","v":5.0256753901839115E-3},{"$f":"'Technology 2009'!T104","v":4.5038384873757192E-3},{"$f":"F70+H70","v":5.5129634873757188E-3},{"$f":"I70/I$95*Standard_mean","v":3.5871621725994816}]
["Austria",2007,1.8100000000000002E-2,8.7999999999999995E-2,1.5928000000000001E-3,1.1946000000000001E-3,{"$f":"'Technology 2009'!S105","v":6.8175077751248736E-3},{"$f":"'Technology 2009'!T105","v":6.4921319962139047E-3},7.6867319962139052E-3,5.0015847757508345]
["Belgium",2007,1.3100000000000001E-2,8.8999999999999996E-2,1.1659000000000001E-3,8.7442500000000007E-4,{"$f":"'Technology 2009'!S106","v":5.9742288961053347E-3},{"$f":"'Technology 2009'!T106","v":5.613295517671227E-3},6.4877205176712268E-3,4.2214147945438203]
["Canada",2007,1.03E-2,0.252,2.5956E-3,1.9467E-3,{"$f":"'Technology 2009'!S107","v":5.2635778348323614E-3},{"$f":"'Technology 2009'!T107","v":4.8067544137850972E-3},6.7534544137850972E-3,4.3943219038145394]
["Denmark",2007,1.6500000000000001E-2,0.161,2.6565E-3,1.9923750000000002E-3,{"$f":"'Technology 2009'!S108","v":7.592618244648088E-3},{"$f":"'Technology 2009'!T108","v":7.2961911797298478E-3},9.2885661797298472E-3,6.0438624913648002]
["Finland",2008,2.46E-2,-8.0000000000000002E-3,-1.9680000000000001E-4,-1.4760000000000001E-4,{"$f":"'Technology 2009'!S109","v":9.2129686826183995E-3},{"$f":"'Technology 2009'!T109","v":8.2415112720401074E-3},8.093911272040108E-3,5.2665272334788629]
["France",2007,1.3100000000000001E-2,0.36699999999999999,4.8076999999999998E-3,3.6057749999999999E-3,{"$f":"'Technology 2009'!S110","v":7.2412378627611778E-3},{"$f":"'Technology 2009'!T110","v":5.9059992204952647E-3},9.511774220495265E-3,6.1890989766575562]
["Germany",2007,1.77E-2,-0.03,-5.31E-4,-3.9825E-4,{"$f":"'Technology 2009'!S111","v":7.2870363943258517E-3},{"$f":"'Technology 2009'!T111","v":6.7375560673034289E-3},6.3393060673034287E-3,4.1248448275114544]
["Greece",2007,1.5E-3,-1.0999999999999999E-2,-1.6499999999999998E-5,-1.2374999999999999E-5,{"$f":"'Technology 2009'!S112","v":3.0510406643636701E-3},{"$f":"'Technology 2009'!T112","v":2.9157567100239314E-3},2.9033817100239316E-3,1.8891656124087168]
["Ireland",2008,9.4999999999999998E-3,4.9000000000000023E-2,4.655000000000002E-4,3.4912500000000015E-4,{"$f":"'Technology 2009'!S113","v":4.7542374974714457E-3},{"$f":"'Technology 2009'!T113","v":4.4363064689470506E-3},4.785431468947051E-3,3.1137733424651159]
["Italy",2008,5.7000000000000002E-3,-2.3E-2,-1.3110000000000002E-4,-9.8325000000000018E-5,{"$f":"'Technology 2009'!S114","v":5.2167294405016142E-3},{"$f":"'Technology 2009'!T114","v":4.9087293144747324E-3},4.8104043144747326E-3,3.1300226151156973]
["Japan",2006,2.6200000000000001E-2,0.14000000000000001,3.6680000000000007E-3,2.7510000000000004E-3,{"$f":"'Technology 2009'!S115","v":6.83948144982273E-3},{"$f":"'Technology 2009'!T115","v":6.2598411214429247E-3},9.0108411214429255E-3,5.8631530007702839]
["Netherlands",2007,1.04E-2,0.1525,1.586E-3,1.1895E-3,{"$f":"'Technology 2009'!S116","v":6.93411398837956E-3},{"$f":"'Technology 2009'!T116","v":6.5158526745068045E-3},7.705352674506805E-3,5.0137008350995664]
["New Zealand",2005,4.8999999999999998E-3,0.17299999999999999,8.4769999999999995E-4,6.3577499999999999E-4,{"$f":"'Technology 2009'!S117","v":4.3871330677248636E-3},{"$f":"'Technology 2009'!T117","v":3.8941581629523031E-3},4.5299331629523034E-3,2.9475263030050587]
["Norway",2007,8.0999999999999996E-3,0.21949999999999997,1.7779499999999997E-3,1.3334624999999998E-3,{"$f":"'Technology 2009'!S118","v":6.9433100343235426E-3},{"$f":"'Technology 2009'!T118","v":6.4326559723869537E-3},7.7661184723869531E-3,5.0532397821727049]
["Portugal",2007,6.1000000000000004E-3,0.28499999999999998,1.7385E-3,1.3038749999999999E-3,{"$f":"'Technology 2009'!S119","v":5.7219176880220855E-3},{"$f":"'Technology 2009'!T119","v":5.3195892612226195E-3},6.623464261222619E-3,4.3097402157350988]
["South Korea",2006,2.4899999999999999E-2,0.16899999999999998,4.2080999999999993E-3,3.1560749999999995E-3,{"$f":"'Technology 2009'!S120","v":7.2062629960849131E-3},{"$f":"'Technology 2009'!T120","v":5.8268973846590157E-3},8.9829723846590152E-3,5.8450194363782293]
["Spain",2006,6.7000000000000002E-3,0.39100000000000001,2.6197E-3,1.9647750000000002E-3,{"$f":"'Technology 2009'!S121","v":1.0537359062866441E-2},{"$f":"'Technology 2009'!T121","v":9.0227143350871085E-3},1.0987489335087109E-2,7.1493138318292253]
["Sweden",2007,2.64E-2,-1.4999999999999999E-2,-3.9599999999999998E-4,-2.9699999999999996E-4,{"$f":"'Technology 2009'!S122","v":7.7761619748316123E-3},{"$f":"'Technology 2009'!T122","v":6.9449947217723089E-3},6.6479947217723094E-3,4.3257016383641069]
["Switzerland",2004,2.1399999999999999E-2,-0.01,-2.14E-4,-1.605E-4,{"$f":"'Technology 2009'!S123","v":5.9668399515764746E-3},{"$f":"'Technology 2009'!T123","v":5.8865000328846319E-3},5.7260000328846318E-3,3.7257802931766988]
["United Kingdom",2006,1.0999999999999999E-2,0.14749999999999999,1.6224999999999998E-3,1.2168749999999999E-3,{"$f":"'Technology 2009'!S124","v":6.3652901583623302E-3},{"$f":"'Technology 2009'!T124","v":5.3369891121573436E-3},6.5538641121573437E-3,4.264452953719676]
["United States",2007,1.9300000000000001E-2,6.5999999999999948E-2,1.273799999999999E-3,9.5534999999999923E-4,{"$f":"'Technology 2009'!S125","v":1.0162761677213143E-2},{"$f":"'Technology 2009'!T125","v":7.1413764983598157E-3},8.0967264983598155E-3,5.2683590383483292]
["EU",null,{"$f":"SUM(C$70:C$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.9040740719559539E-3},{"$f":"E92/C92","v":6.5200774886418691E-2},{"$f":"SUM(E$70:E$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.1535175425117892E-4},3.8651381568838419E-4,{"$f":"'Technology 2009'!S126","v":7.0007789322774254E-3},{"$f":"'Technology 2009'!T126","v":6.2037129802042989E-3},6.5902267958926827E-3,{"$f":"I92/I$95*Standard_mean","v":4.2881133396243358}]
["Europe",null,{"$f":"SUM(C$70:C$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.2593218116048563E-3},{"$f":"E93/C93","v":6.1781412285906251E-2},{"$f":"SUM(E$70:E$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":5.1027256604473776E-4},3.8270442453355332E-4,{"$f":"'Technology 2009'!S127","v":6.9748426362838123E-3},{"$f":"'Technology 2009'!T127","v":6.2003683615026381E-3},6.5830727860361916E-3,{"$f":"I93/I$95*Standard_mean","v":4.2834583852430166}]
[]
["Benchmark year average",null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Total_government_support_GDP\"))","v":7.6842964188885291E-3}]
[]
["Note: Tax expenditures are assumed to be purely commercial, getting a 25% discount, in line with the discounts for R&D budgetary expenditure below."]
["Source: OECD Science and Technology Statistics; Main Science and Technology Indicators Vol 2008 Issue 02 (Table 24.BERD as a percentage of GDP); Tax Subsidy data is from OECD Science, Technology and Industry: Outlook 2008 (Tax Treatment of R&D in OECD and non-member countries, average of SMEs and Large firms Subsidies) http://www.oecd.org/dataoecd/18/32/41551978.pdf"]
[]
[]
["Government R&D expenditure of discounting1"]
["Millions of current PPP $, 20072"]
["Country","Agriculture","Environment","Defence","Exploration and exploitation of space","Exploration and exploitation of the Earth","General advancement of knowledge: R&D financed from General University Funds (GUF)","General advancement of knowledge: R&D financed from other sources than GUF","Industrial production and technology","Transport, telecommunication and other infrastructures","Energy","Health","Education","Culture, recreation, religion and mass media","Political and social systems, structures and processes","Total, unweighted","Total, weighted","PPP GDP, current $","Unweighted R&D/GDP","Weighted R&D/GDP"]
["Australia",281.7,137.345,292.95600000000002,3.54,258.69099999999997,862.23199999999997,448.42599999999999,659.32899999999995,49.77,61.31,768.70899999999995,null,null,null,{"$f":"SUM(B104:O104)","v":3824.0079999999998},{"$f":"SUMPRODUCT(B104:O104,$B$129:$O$129)","v":3426.9452499999998},760.89434814453125,{"$f":"P104/R104/1000","v":5.0256753901839115E-3},{"$f":"Q104/R104/1000","v":4.5038384873757192E-3}]
["Austria",35.896999999999998,35.180999999999997,0.27300000000000002,8.6489999999999991,32.972000000000001,1262.4639999999999,263.37099999999998,338.13299999999998,33.023000000000003,36.533000000000001,68.093000000000004,3.2919999999999998,9.4979999999999993,26.084,2153.4629999999993,2050.6857499999996,315.87246704101562,6.8175077751248736E-3,6.4921319962139047E-3]
["Belgium",31.928000000000001,29.684000000000001,6.4109999999999996,252.26300000000001,12.705,380.54399999999998,561.17999999999995,463.78,15.757,38.146999999999998,69.623000000000005,11.659000000000001,53.698,334.79300000000001,2262.172,2125.5027500000001,378.65505981445312,5.9742288961053347E-3,5.613295517671227E-3]
["Canada",546.38300000000004,301.42399999999998,276.51299999999998,283.98599999999999,129.53800000000001,1951.367,626.09799999999996,852.78899999999999,180.19,355.39800000000002,1143.4179999999999,null,null,null,6647.1039999999994,6070.2049999999999,1262.8489990234375,5.2635778348323614E-3,4.8067544137850972E-3]
["Denmark",79.322999999999993,30.08,8.9350000000000005,26.596,11.462999999999999,660.41099999999994,339.92700000000002,99.814999999999998,12.442,47.076999999999998,157.29499999999999,29.823,14.119,45.679000000000002,1562.9850000000004,1501.9637499999999,205.85586547851562,7.592618244648088E-3,7.2961911797298478E-3]
["Finland",102.402,28.780999999999999,41.933,30.074000000000002,21.103000000000002,454.488,293.52800000000002,419.39499999999998,29.271000000000001,137.215,106.246,3.915,11.315,81.634,1761.3,1575.5805,191.17616271972656,9.2129686826183995E-3,8.2415112720401074E-3]
["France",261.012,286.05500000000001,4476.5169999999998,1397.059,138.08799999999999,4414.7190000000001,999.71199999999999,1233.4380000000001,94.69,837.125,1031.8969999999999,null,null,129.30099999999999,15299.613000000001,12478.460749999998,2112.844970703125,7.2412378627611778E-3,5.9059992204952647E-3]
["Germany",553.83399999999995,667.577,1280.4459999999999,1021.909,362.85899999999998,8432.6350000000002,3480.3209999999999,2561.4670000000001,386.96800000000002,749.65800000000002,999.02300000000002,214.81100000000001,240.05199999999999,352.84699999999998,21304.407000000003,19697.944250000004,2923.603759765625,7.2870363943258517E-3,6.7375560673034289E-3]
["Greece",53.478000000000002,24.768999999999998,5.2069999999999999,19.984000000000002,30.117000000000001,480.32100000000003,108.223,85.284000000000006,15.34,18.858000000000001,65.441000000000003,20.969000000000001,9.57,9.8510000000000009,947.41200000000003,905.40350000000012,310.52093505859375,3.0510406643636701E-3,2.9157567100239314E-3]
["Ireland",115.64100000000001,11.3,0,0,16.007999999999999,241.96899999999999,308.81400000000002,115.11,15.433,21.254999999999999,49.121000000000002,29.776,0,17.677,942.10399999999993,879.10249999999996,198.16090393066406,4.7542374974714457E-3,4.4363064689470506E-3]
["Italy",419.81200000000001,268.99200000000002,142.69,998.68,244.11600000000001,4378.9340000000002,647.99,1224.508,107.852,413.98500000000001,1076.4390000000001,null,null,null,9923.9980000000014,9338.0767500000002,1902.3409423828125,5.2167294405016142E-3,4.9087293144747324E-3]
["Japan",1072.443,261.38,1307.3579999999999,2029.077,535.27800000000002,10131.629999999999,5026.7910000000002,1921.44,1238.462,4284.9409999999998,1177.778,74.331999999999994,35.091999999999999,88.77,29184.771999999994,26711.386999999999,4267.10302734375,6.83948144982273E-3,6.2598411214429247E-3]
["Netherlands",250.81,73.147999999999996,91.387,124.58799999999999,12.847,2120.6289999999999,716.53,555.48800000000006,164.024,126.536,216.39599999999999,13.467000000000001,20.07,137.83600000000001,4623.7559999999994,4344.8539999999994,666.81280517578125,6.93411398837956E-3,6.5158526745068045E-3]
["New Zealand",120.142,89.408000000000001,5.5880000000000001,0,5.5880000000000001,0,61.468000000000004,96.113,39.116,11.176,102.26,null,null,null,530.85900000000004,471.20724999999999,121.00362396240234,4.3871330677248636E-3,3.8941581629523031E-3]
["Norway",151.577,34.920999999999999,99.277000000000001,47.44,40.179000000000002,621.471,242.524,134.55199999999999,45.963999999999999,52.125999999999998,228.22300000000001,15.356999999999999,18.154,92.968999999999994,1824.7339999999999,1690.5317499999996,262.80462646484375,6.9433100343235426E-3,6.4326559723869537E-3]
["Portugal",105.759,52.238,7.7160000000000002,5.6139999999999999,17.088000000000001,610.62900000000002,165.74600000000001,276.83,111.176,14.920999999999999,100.499,null,null,null,1468.2160000000001,1364.9804999999999,256.5950927734375,5.7219176880220855E-3,5.3195892612226195E-3]
["South Korea",739.35,438.44,1503.24,438.702,209.57400000000001,null,1761.6320000000001,2712.393,149.209,540.53599999999994,647.88300000000004,null,null,null,9140.9589999999989,7391.2692500000003,1268.4742431640625,7.2062629960849131E-3,5.8268973846590157E-3]
["Spain",1058.7570000000001,656.14700000000005,1996.396,487.55,176.13399999999999,2404.462,1619.2840000000001,3215.3629999999998,976.07299999999998,491.726,1634.472,94.308000000000007,161.547,261.20699999999999,15233.426000000001,13043.766500000002,1445.6588134765625,1.0537359062866441E-2,9.0227143350871085E-3]
["Sweden",40.533000000000001,38.097000000000001,449.21800000000002,21.152000000000001,24.364000000000001,1215.79,523.64,137.989,109.86,92.694000000000003,17.387,8.9700000000000006,3.9870000000000001,52.051000000000002,2735.732,2443.3190000000004,351.81005859375,7.7761619748316123E-3,6.9449947217723089E-3]
["Switzerland",44.009,2.9340000000000002,11.736000000000001,88.016999999999996,2.9340000000000002,1264.5129999999999,528.10299999999995,20.536999999999999,5.8680000000000003,20.536999999999999,26.405000000000001,null,null,null,2015.5930000000001,1988.4542499999995,337.799072265625,5.9668399515764746E-3,5.8865000328846319E-3]
["United Kingdom",450.96100000000001,260.91300000000001,4179.83,318.28100000000001,394.82100000000003,3195.5369999999998,2742.1219999999998,155.07599999999999,116.268,34.052,2079.4839999999999,null,null,null,13927.344999999998,11677.40775,2188.01416015625,6.3652901583623302E-3,5.3369891121573436E-3]
["United States",2325.1,737.5,82001,10988.1,964.8,0,8711.7999999999993,486.8,1435.8,1922,31080.2,449,19,769.34400000000005,141890.44400000005,99706.468999999983,13961.7998046875,1.0162761677213143E-2,7.1413764983598157E-3]
["EU",{"$f":"SUM(B$104:B$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":3560.1469999999999},{"$f":"SUM(C$104:C$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":2462.962},{"$f":"SUM(D$104:D$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":12686.958999999999},{"$f":"SUM(E$104:E$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":4712.3990000000003},{"$f":"SUM(F$104:F$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":1494.6849999999999},{"$f":"SUM(G$104:G$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":30253.532000000003},{"$f":"SUM(H$104:H$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":12770.387999999999},{"$f":"SUM(I$104:I$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":10881.675999999998},{"$f":"SUM(J$104:J$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":2188.1770000000001},{"$f":"SUM(K$104:K$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":3059.7820000000002},{"$f":"SUM(L$104:L$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":7671.4159999999993},{"$f":"SUM(M$104:M$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":430.99},{"$f":"SUM(N$104:N$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":523.85599999999999},{"$f":"SUM(O$104:O$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":1448.96},{"$f":"SUM(P$104:P$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":94145.929000000004},{"$f":"SUM(Q$104:Q$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":83427.048250000007},{"$f":"SUM(R$104:R$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":13447.921997070313},7.0007789322774254E-3,6.2037129802042989E-3]
["Europe",{"$f":"SUM(B$104:B$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3755.7330000000002},{"$f":"SUM(C$104:C$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":2500.8170000000005},{"$f":"SUM(D$104:D$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":12797.972},{"$f":"SUM(E$104:E$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":4847.8559999999998},{"$f":"SUM(F$104:F$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":1537.7979999999998},{"$f":"SUM(G$104:G$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":32139.516000000003},{"$f":"SUM(H$104:H$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":13541.014999999998},{"$f":"SUM(I$104:I$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":11036.764999999998},{"$f":"SUM(J$104:J$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":2240.009},{"$f":"SUM(K$104:K$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3132.4450000000002},{"$f":"SUM(L$104:L$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":7926.0439999999999},{"$f":"SUM(M$104:M$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":446.34699999999998},{"$f":"SUM(N$104:N$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":542.01},{"$f":"SUM(O$104:O$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":1541.9290000000001},{"$f":"SUM(P$104:P$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":97986.255999999994},{"$f":"SUM(Q$104:Q$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":87106.034249999997},{"$f":"SUM(R$104:R$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":14048.525695800781},6.9748426362838123E-3,6.2003683615026381E-3]
[]
["Weight",0.75,1,0.5,1,1,1,1,0.75,1,0.75,1,1,1,1]
[]
["1The categories have been altered to reflect the OECD's new Nomenclature for the Analysis and Comparison of Scientific Programmes and Budgets (NABS) 2007 classification. 2Data for Australia, Canada, Italy, New Zealand, Portugal, South Korea, Switzerland and the UK are for 2006.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000]
[]
["Source: OECD, Government budget appropriations or outlays for R&D -- GBAORD -- by socio-economic objective 2008, release 1 (http://lysander.sourceoecd.org/vl=492508/cl=16/nw=1/rpsv/ij/oecdstats/16081242/v209n1/s53/p1); GDP data from World Development Indicators (2008)."]

{"sheet":"Technology 2008","index":85,"n_rows":133,"n_cols":19,"rows_kept":133,"cut":false,"hidden":false,"merged":[[132,0,132,8],[34,1,34,4],[34,5,34,9],[34,10,34,13],[96,0,96,8],[97,0,97,8],[130,0,130,6]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Technology"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2008}]
[]
[null,null,null,null," "]
["Country ","Government R&D","IPRs","Overall score"," "]
["Australia",{"$f":"'Technology 2008'!J70","v":3.9409343197100801},{"$f":"'Technology 2008'!Q37","v":7.5112050980301337},{"$f":"B5*$B$30+C5*$C$30","v":5.1310245791500986}]
["Austria",{"$f":"'Technology 2008'!J71","v":4.9410170067907302},{"$f":"'Technology 2008'!Q38","v":4.790572956017094},4.8908689898661848]
["Belgium",{"$f":"'Technology 2008'!J72","v":4.2038511770340028},{"$f":"'Technology 2008'!Q39","v":4.953021922115707},4.4535747587279042]
["Canada",{"$f":"'Technology 2008'!J73","v":4.8088476455733122},{"$f":"'Technology 2008'!Q40","v":7.4636171385655654},5.6937708099040636]
["Denmark",{"$f":"'Technology 2008'!J74","v":5.7492706905109277},{"$f":"'Technology 2008'!Q41","v":3.9885927579972917},5.1623780463397155]
["Finland",{"$f":"'Technology 2008'!J75","v":5.3918141906749719},{"$f":"'Technology 2008'!Q42","v":4.953021922115707},5.2455501011552172]
["France",{"$f":"'Technology 2008'!J76","v":6.8421553522892236},{"$f":"'Technology 2008'!Q43","v":4.5520318231058052},6.0787808425614172]
["Germany",{"$f":"'Technology 2008'!J77","v":4.4677093903827068},{"$f":"'Technology 2008'!Q44","v":3.9885927579972917},4.3080038462542349]
["Greece",{"$f":"'Technology 2008'!J78","v":2.2587245148243347},{"$f":"'Technology 2008'!Q45","v":4.790572956017094},3.1026739952219211]
["Ireland",{"$f":"'Technology 2008'!J79","v":3.1216586925815188},{"$f":"'Technology 2008'!Q46","v":4.1000726940824439},3.4477966930818273]
["Italy",{"$f":"'Technology 2008'!J80","v":3.5750564140474452},{"$f":"'Technology 2008'!Q47","v":4.7827823256466013},3.9776317179138303]
["Japan",{"$f":"'Technology 2008'!J81","v":5.8487206448111877},{"$f":"'Technology 2008'!Q48","v":5.7067496524855796},5.801396980702652]
["Netherlands",{"$f":"'Technology 2008'!J82","v":5.3629474834650566},{"$f":"'Technology 2008'!Q49","v":4.5520318231058052},5.0926422633453061]
["New Zealand",{"$f":"'Technology 2008'!J83","v":1.9636133907170403},{"$f":"'Technology 2008'!Q50","v":7.3236329951323071},3.7502865921887962]
["Norway",{"$f":"'Technology 2008'!J84","v":5.9807225067057121},{"$f":"'Technology 2008'!Q51","v":4.7786153260857613},5.5800201131657285]
["Portugal",{"$f":"'Technology 2008'!J85","v":4.595855433824763},{"$f":"'Technology 2008'!Q52","v":5.3540120211256079},4.848574296258378]
["South Korea",{"$f":"'Technology 2008'!J86","v":6.3597365172896811},{"$f":"'Technology 2008'!Q53","v":6.9909444325645893},6.5701391557146511]
["Spain",{"$f":"'Technology 2008'!J87","v":6.7507248078422988},{"$f":"'Technology 2008'!Q54","v":5.7550021201355088},6.4188172452733685]
["Sweden",{"$f":"'Technology 2008'!J88","v":4.6917701403245884},{"$f":"'Technology 2008'!Q55","v":4.2703122905515478},4.5512841904002412]
["Switzerland",{"$f":"'Technology 2008'!J89","v":4.4250079448519672},{"$f":"'Technology 2008'!Q56","v":5.4103559276364592},4.7534572724467985]
["United Kingdom",{"$f":"'Technology 2008'!J90","v":4.6053625988064422},{"$f":"'Technology 2008'!Q57","v":4.1000726940824439},4.43693263056511]
["United States",{"$f":"'Technology 2008'!J91","v":5.3023493922981331},{"$f":"'Technology 2008'!Q58","v":3.7778913242487486},4.7941967029483381]
["EU",{"$f":"'Technology 2008'!J92","v":4.7435114279081843},{"$f":"'Technology 2008'!Q59","v":4.6122246547396166},4.6997491701853287]
["Europe",{"$f":"'Technology 2008'!J93","v":4.7516531485050626},{"$f":"'Technology 2008'!Q60","v":4.6349502642811675},4.7127521870970979]
[]
["Weight",{"$f":"2/3","v":0.66666666666666663},{"$f":"1-B30","v":0.33333333333333337}]
[]
[]
["Harmful intellectual property rights extension"]
[]
[null,"Patent coverage",null,null,null,"\"TRIPS+\", anti-circumvention rules, database protection",null,null,null,null,"Rights loss provisions"]
["Country","Plant/Animal Patents","Software Patents","Total","Score","TRIPS+ policy","Anti-circum vention rules","Database Protection "," Total","Score","No revocation due to discontinuing working","Compulsory license not issued ","Patent opposition system","Experimental use exception or defense","Total","Score"," Overall score"]
["Australia",1,1,{"$f":"B37+C37","v":2},{"$f":"2*Standard_mean-D37/$D$62*Standard_mean","v":3.1904161412358114},0,1,0,{"$f":"SUM(F37:H37)","v":1},{"$f":"2*Standard_mean-I37/$I$62*Standard_mean","v":7.7462437395659425},0,0,0,0,{"$f":"SUM(K37:N37)","v":0},{"$f":"2*Standard_mean-O37/$O$62*Standard_mean","v":10},{"$f":"E37*$E$64+J37*$J$64+P37*$P$64","v":7.5112050980301337}]
["Austria",0.75,0.5,1.25,5.7440100882723826,0.8,1,1,2.8,3.6894824707846396,0,1,0.5,0,1.5,5.9900990099009901,4.790572956017094]
["Belgium",0.75,0.5,1.25,5.7440100882723826,0.8,0.5,1,2.2999999999999998,4.8163606010016675,1,0.5,0.5,0,2,4.653465346534654,4.953021922115707]
["Canada",0.5,0.75,1.25,5.7440100882723826,0,0.25,0,0.25,9.4365609348914852,1,0,0.75,0,1.75,5.3217821782178216,7.4636171385655654]
["Denmark",0.75,0.5,1.25,5.7440100882723826,0.8,1,1,2.8,3.6894824707846396,1,1,0.5,0,2.5,3.3168316831683171,3.9885927579972917]
["Finland",0.75,0.5,1.25,5.7440100882723826,0.8,0.5,1,2.2999999999999998,4.8163606010016675,1,0.5,0.5,0,2,4.653465346534654,4.953021922115707]
["France",0.75,0.5,1.25,5.7440100882723826,0.8,0.5,1,2.2999999999999998,4.8163606010016675,1,1,0.5,0,2.5,3.3168316831683171,4.5520318231058052]
["Germany",0.75,0.5,1.25,5.7440100882723826,0.8,1,1,2.8,3.6894824707846396,1,1,0.5,0,2.5,3.3168316831683171,3.9885927579972917]
["Greece",0.75,0.5,1.25,5.7440100882723826,0.8,1,1,2.8,3.6894824707846396,1,0,0.5,0,1.5,5.9900990099009901,4.790572956017094]
["Ireland",1,0.5,1.5,4.8928121059268577,0.8,0.75,1,2.5499999999999998,4.2529215358931536,1,1,0.5,0,2.5,3.3168316831683171,4.1000726940824439]
["Italy",1,0.5,1.5,4.8928121059268577,0.8,0.5,1,2.2999999999999998,4.8163606010016675,1,0.5,0.5,0,2,4.653465346534654,4.7827823256466013]
["Japan",1,1,2,3.1904161412358114,0,1,0,1,7.7462437395659425,1,0.5,0.75,0,2.25,3.9851485148514856,5.7067496524855796]
["Netherlands",0.75,0.5,1.25,5.7440100882723826,0.8,0.5,1,2.2999999999999998,4.8163606010016675,1,1,0.5,0,2.5,3.3168316831683171,4.5520318231058052]
["New Zealand",1,0.75,1.75,4.0416141235813354,0,0.25,0,0.25,9.4365609348914852,1,0,0.5,0,1.5,5.9900990099009901,7.3236329951323071]
["Norway",0.75,0.25,1,6.5952080706179057,0.75,0.5,1,2.25,4.9290484140233701,1,1,0.5,0,2.5,3.3168316831683171,4.7786153260857613]
["Portugal",0.75,0.5,1.25,5.7440100882723826,0.8,0.5,1,2.2999999999999998,4.8163606010016675,1,0,0.5,0,1.5,5.9900990099009901,5.3540120211256079]
["South Korea",1,1,2,3.1904161412358114,0,0.75,0,0.75,8.3096828046744573,0,0.5,0.5,0,1,7.326732673267327,6.9909444325645893]
["Spain",0.75,0.5,1.25,5.7440100882723826,0.8,0.5,1,2.2999999999999998,4.8163606010016675,0,0.5,0.5,0,1,7.326732673267327,5.7550021201355088]
["Sweden",0.75,0.5,1.25,5.7440100882723826,0.8,0.75,1,2.5499999999999998,4.2529215358931536,1,1,0.5,0,2.5,3.3168316831683171,4.2703122905515478]
["Switzerland",0.75,0.5,1.25,5.7440100882723826,0.75,0.5,1,2.25,4.9290484140233701,0,1,0.5,0,1.5,5.9900990099009901,5.4103559276364592]
["United Kingdom",1,0.5,1.5,4.8928121059268577,0.8,0.75,1,2.5499999999999998,4.2529215358931536,1,1,0.5,0,2.5,3.3168316831683171,4.1000726940824439]
["United States",1,1,2,3.1904161412358114,1,1,0,2,5.492487479131885,1,1,0.75,0.5,3.25,1.3118811881188126,3.7778913242487486]
["EU",{"$f":"SUM(Plant_Animal_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.80098941403000923},{"$f":"SUM(Software_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},1.3009894140300093,{"$f":"2*Standard_mean-D59/$D$62*Standard_mean","v":5.570401742899084},{"$f":"SUM(TRIPS__policy*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.80000000000000016},{"$f":"SUM(Anti_circum_vention_rules*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.8610891229779768},{"$f":"SUM(Database_Protection*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(F59:H59)","v":2.6610891229779767},{"$f":"2*5-I59/$I$62*5","v":4.0025537295154106},{"$f":"SUM(Revocation_due_to_discontinuing_working*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.91368005776890771},{"$f":"SUM(Compulsory_license_not_issued*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.4605963424581101},{"$f":"SUM(Patent_opposition_system*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},{"$f":"SUM(Experimental_use_exception_or_defense*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(K59:N59)","v":1.8742764002270178},{"$f":"2*Standard_mean-O59/$O$62*Standard_mean","v":4.9895581380069824},4.6122246547396166]
["Europe",{"$f":"SUM(Plant_Animal_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.79908999287988625},{"$f":"SUM(Software_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.49722757834928216},1.2963175712291684,{"$f":"2*Standard_mean-D60/$D$62*Standard_mean","v":5.58630839556273},{"$f":"SUM(TRIPS__policy*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.79813743579304031},{"$f":"SUM(Anti_circum_vention_rules*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.84763808945835151},{"$f":"SUM(Database_Protection*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},2.6457755252513917,4.0370668462614692,{"$f":"SUM(Revocation_due_to_discontinuing_working*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.89073398892751343},{"$f":"SUM(Compulsory_license_not_issued*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.48068982137092381},{"$f":"SUM(Patent_opposition_system*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},{"$f":"SUM(Experimental_use_exception_or_defense*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},1.8714238102984373,{"$f":"2*Standard_mean-O60/$O$62*Standard_mean","v":4.9971838734596226},4.6349502642811675]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Patent_coverage\"))","v":1.4685185185185181},null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Other_IPR_extension\"))","v":2.2185185185185179},null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Rights_loss_provisions\"))","v":1.8703703703703705}]
[]
["Weight",null,null,null,0.2,null,null,null,null,0.5,null,null,null,null,null,0.3]
[]
[]
["Government R&D support weighted by objective"]
[]
["Country","Business expenditure on R&D/GDP data year","Business expenditure on R&D/GDP","Tax subsidy rate for R&D, manufacturers (average small/large companies), 2006-2007","Tax expenditure/GDP","Tax expenditure/GDP, weighted","Government R&D expenditure/ GDP","Government R&D expenditure, weighted/ GDP","Total government support/GDP","Score"]
["Australia",2005,1.04E-2,0.11699999999999999,{"$f":"D70*C70","v":1.2167999999999999E-3},{"$f":"E70*75%","v":9.1259999999999996E-4},{"$f":"'Technology 2008'!R104","v":5.7091427080758986E-3},{"$f":"'Technology 2008'!S104","v":5.1440614960046142E-3},{"$f":"F70+H70","v":6.0566614960046138E-3},{"$f":"I70/I$95*Standard_mean","v":3.9409343197100801}]
["Austria",2006,1.66E-2,8.7999999999999995E-2,1.4607999999999999E-3,1.0956E-3,{"$f":"'Technology 2008'!R105","v":6.7808533112181596E-3},{"$f":"'Technology 2008'!S105","v":6.4980478581898654E-3},7.5936478581898649E-3,4.9410170067907302]
["Belgium",2006,1.2500000000000001E-2,8.8999999999999996E-2,1.1125E-3,8.3437500000000005E-4,{"$f":"'Technology 2008'!R106","v":6.1897273510007648E-3},{"$f":"'Technology 2008'!S106","v":5.6263527090445438E-3},6.4607277090445439E-3,4.2038511770340028]
["Canada",2006,1.03E-2,0.252,2.5956E-3,1.9467E-3,{"$f":"'Technology 2008'!R107","v":5.8866004059818762E-3},{"$f":"'Technology 2008'!S107","v":5.4438221483719068E-3},7.3905221483719068E-3,4.8088476455733122]
["Denmark",2006,1.6199999999999999E-2,0.161,2.6081999999999998E-3,1.9561499999999998E-3,{"$f":"'Technology 2008'!R108","v":7.1626705231250679E-3},{"$f":"'Technology 2008'!S108","v":6.8796700356627809E-3},8.8358200356627812E-3,5.7492706905109277]
["Finland",2006,2.46E-2,-8.0000000000000002E-3,-1.9680000000000001E-4,-1.4760000000000001E-4,{"$f":"'Technology 2008'!R109","v":9.4390402548593117E-3},{"$f":"'Technology 2008'!S109","v":8.4340596953432073E-3},8.2864596953432079E-3,5.3918141906749719]
["France",2006,1.34E-2,0.189,2.5326000000000003E-3,1.8994500000000002E-3,{"$f":"'Technology 2008'!R110","v":1.0005025081270772E-2},{"$f":"'Technology 2008'!S110","v":8.6159799742150118E-3},1.0515429974215012E-2,6.8421553522892236]
["Germany",2006,1.7500000000000002E-2,-0.03,-5.2500000000000008E-4,-3.9375000000000006E-4,{"$f":"'Technology 2008'!R111","v":7.8477778478581225E-3},{"$f":"'Technology 2008'!S111","v":7.2599906538304976E-3},6.8662406538304976E-3,4.4677093903827068]
["Greece",2006,1.5E-3,-1.0999999999999999E-2,-1.6499999999999998E-5,-1.2374999999999999E-5,{"$f":"'Technology 2008'!R112","v":3.6556038679066874E-3},{"$f":"'Technology 2008'!S112","v":3.4837167401040726E-3},3.4713417401040728E-3,2.2587245148243347]
["Ireland",2006,8.8999999999999999E-3,4.9000000000000044E-2,4.3610000000000041E-4,3.2707500000000029E-4,{"$f":"'Technology 2008'!R113","v":4.6787317445764936E-3},{"$f":"'Technology 2008'!S113","v":4.4704751424792816E-3},4.7975501424792821E-3,3.1216586925815188]
["Italy",2006,5.4000000000000003E-3,-2.3E-2,-1.2420000000000001E-4,-9.3150000000000014E-5,{"$f":"'Technology 2008'!R114","v":5.9184404688106583E-3},{"$f":"'Technology 2008'!S114","v":5.5875086399578494E-3},5.4943586399578493E-3,3.5750564140474452]
["Japan",2005,2.5399999999999999E-2,0.14000000000000001,3.5560000000000001E-3,2.6670000000000001E-3,{"$f":"'Technology 2008'!R115","v":6.9494635329487003E-3},{"$f":"'Technology 2008'!S115","v":6.3216606212004034E-3},8.9886606212004026E-3,5.8487206448111877]
["Netherlands",2005,1.01E-2,0.153,1.5452999999999999E-3,1.158975E-3,{"$f":"'Technology 2008'!R116","v":7.5048886302981239E-3},{"$f":"'Technology 2008'!S116","v":7.0831206283755582E-3},8.2420956283755578E-3,5.3629474834650566]
["New Zealand",2005,4.8999999999999998E-3,-2.2999999999999909E-2,-1.1269999999999955E-4,-8.4524999999999669E-5,{"$f":"'Technology 2008'!R117","v":3.4942210262528962E-3},{"$f":"'Technology 2008'!S117","v":3.1023224692737026E-3},3.0177974692737028E-3,1.9636133907170403]
["Norway",2006,7.9000000000000008E-3,0.21949999999999997,1.73405E-3,1.3005375E-3,{"$f":"'Technology 2008'!R118","v":8.5683888129263006E-3},{"$f":"'Technology 2008'!S118","v":7.8909914081289455E-3},9.1915289081289462E-3,5.9807225067057121]
["Portugal",2005,3.0999999999999999E-3,0.28499999999999998,8.8349999999999985E-4,6.6262499999999991E-4,{"$f":"'Technology 2008'!R119","v":6.8660651960417247E-3},{"$f":"'Technology 2008'!S119","v":6.400558090373802E-3},7.063183090373802E-3,4.595855433824763]
["South Korea",2005,2.29E-2,0.16900000000000001,3.8701000000000004E-3,2.9025750000000001E-3,{"$f":"'Technology 2008'!R120","v":8.4255924384478414E-3},{"$f":"'Technology 2008'!S120","v":6.8714451089767403E-3},9.7740201089767404E-3,6.3597365172896811]
["Spain",2005,6.0000000000000001E-3,0.39100000000000001,2.346E-3,1.7595E-3,{"$f":"'Technology 2008'!R121","v":1.0187710705783955E-2},{"$f":"'Technology 2008'!S121","v":8.6154140931609061E-3},1.0374914093160907E-2,6.7507248078422988]
["Sweden",2006,2.86E-2,-1.4999999999999902E-2,-4.289999999999972E-4,-3.2174999999999793E-4,{"$f":"'Technology 2008'!R122","v":8.4917818068863723E-3},{"$f":"'Technology 2008'!S122","v":7.5323404975088711E-3},7.2105904975088729E-3,4.6917701403245884]
["Switzerland",2004,2.1399999999999999E-2,-0.01,-2.14E-4,-1.605E-4,{"$f":"'Technology 2008'!R123","v":7.0588602193826762E-3},{"$f":"'Technology 2008'!S123","v":6.9611145408358527E-3},6.8006145408358526E-3,4.4250079448519672]
["United Kingdom",2005,1.09E-2,0.10099999999999998,1.1008999999999997E-3,8.2567499999999978E-4,{"$f":"'Technology 2008'!R124","v":7.3757431043374603E-3},{"$f":"'Technology 2008'!S124","v":6.2521192651383024E-3},7.077794265138302E-3,4.6053625988064422]
["United States",2006,1.84E-2,6.5999999999999948E-2,1.2143999999999989E-3,9.1079999999999915E-4,{"$f":"'Technology 2008'!R125","v":1.0303049125044881E-2},{"$f":"'Technology 2008'!S125","v":7.2381648893864638E-3},8.1489648893864636E-3,5.3023493922981331]
["EU",null,{"$f":"SUM(C$70:C$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.8004482888904374E-3},{"$f":"E92/C92","v":4.7991714394583593E-2},{"$f":"SUM(E$70:E$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.7435688643014815E-4},2.807676648226111E-4,{"$f":"'Technology 2008'!R126","v":7.858760216512703E-3},{"$f":"'Technology 2008'!S126","v":7.0093419108637235E-3},7.2901095756863349E-3,{"$f":"I92/I$95*Standard_mean","v":4.7435114279081843}]
["Europe",null,{"$f":"SUM(C$70:C$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.1573382847078858E-3},{"$f":"E93/C93","v":4.5853572306350038E-2},{"$f":"SUM(E$70:E$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.7404310086521045E-4},2.8053232564890785E-4,{"$f":"'Technology 2008'!R127","v":7.8524092108863269E-3},{"$f":"'Technology 2008'!S127","v":7.0220899289226632E-3},7.3026222545715712E-3,{"$f":"I93/I$95*Standard_mean","v":4.7516531485050626}]
[]
["Benchmark year average",null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Total_government_support_GDP\"))","v":7.6842964188885291E-3}]
[]
["Note: Tax expenditures are assumed to be purely commercial, getting a 25% discount, in line with the discounts for R&D budgetary expenditure below."]
["Source: OECD Science and Technology Statistics; Main Science and Technology Indicators Vol 2007 Issue 02 (Table 23.BERD as a percentage of GDP) ;Tax Subsidy data is from OECD Science, Technology and Industry Scoreboard 2007 (The Average of SMEs and Large Business Subsidies) - Table C.3 (http://ocde.p4.siteinternet.com/publications/doifiles/922007081P1G24.xls)"]
[]
[]
["Government R&D expenditure of discounting"]
["Millions of current PPP $, 2006"]
["Country","Agriculture production and technology","Control and care of the environment","Defence","Exploration and exploitation of space","Exploration and exploitation of the Earth","General university funds","Industrial production and technology","Infrastructure and general planning of land use","Non-oriented research","Other civil research","Production, distribution and rational utilisation of energy","Protection and improvement of human health","Social structures and relationships","Total, unweighted","Total, weighted","PPP GDP, current $","Unweighted R&D/GDP","Weighted R&D/GDP"]
["Australia",282.00099999999998,149.73400000000001,292.13600000000002,0.216,255.26,1315.0440000000001,717.76099999999997,47.3,222.553,0.43099999999999999,62.250999999999998,746.08299999999997,67.427000000000007,{"$f":"SUM(B104:N104)","v":4158.1970000000001},{"$f":"SUMPRODUCT(B104:N104,$B$129:$N$129)","v":3746.6257500000006},728.34,{"$f":"O104/Q104/1000","v":5.7091427080758986E-3},{"$f":"P104/Q104/1000","v":5.1440614960046142E-3}]
["Austria",36.048000000000002,39.014000000000003,0.252,14.26,41.067999999999998,1103.2729999999999,272.53300000000002,57.595999999999997,254.27099999999999,3.0779999999999998,22.376000000000001,90.951999999999998,52.146999999999998,1986.8679999999997,1904.0027499999999,293.01150000000001,6.7808533112181596E-3,6.4980478581898654E-3]
["Belgium",29.004999999999999,47.107999999999997,6.0259999999999998,230.25299999999999,13.554,386.24700000000001,739.47199999999998,20.510999999999999,545.24800000000005,59.914000000000001,39.725999999999999,44.212000000000003,91.733999999999995,2253.0100000000002,2047.94625,363.99180000000001,6.1897273510007648E-3,5.6263527090445438E-3]
["Canada",452.923,282.97500000000002,239.87799999999999,280.536,128.477,2191.4319999999998,766.798,182.958,537.49,108.149,320.38,1008.303,213.04499999999999,6713.3440000000001,6208.3797499999991,1140.4449999999999,5.8866004059818762E-3,5.4438221483719068E-3]
["Denmark",83.620999999999995,23.75,9.9939999999999998,27.273,9.5879999999999992,626.26700000000005,90.105000000000004,9.9589999999999996,270.839,21.195,29.684999999999999,119.586,91.680999999999997,1413.5429999999999,1357.69325,197.3486,7.1626705231250679E-3,6.8796700356627809E-3]
["Finland",102.086,28.573,49.317999999999998,30.210999999999999,21.757999999999999,446.83600000000001,463.50099999999998,34.683999999999997,283.95499999999998,null,79.257999999999996,108.988,96.573999999999998,1745.742,1559.87175,184.94909999999999,9.4390402548593117E-3,8.4340596953432073E-3]
["France",246.91900000000001,454.41199999999998,4565.4539999999997,1440.171,145.91300000000001,4423.7619999999997,1209.5530000000001,134.73500000000001,5422.1379999999999,531.39700000000005,742.62199999999996,973.39800000000002,111.483,20401.957000000002,17569.4565,2039.171,1.0005025081270772E-2,8.6159799742150118E-3]
["Germany",338.73399999999998,666.90499999999997,1303.432,984.04100000000005,369.22,8171.8370000000004,2587.6680000000001,368.22,3366.4870000000001,124.98,617.44500000000005,872.39800000000002,758.77300000000002,20530.140000000003,18992.462250000004,2616.0450000000001,7.8477778478581225E-3,7.2599906538304976E-3]
["Greece",55.417999999999999,33.652000000000001,4.8689999999999998,18.616,37.375,401.387,102.67400000000001,26.062000000000001,172.98400000000001,9.5939999999999994,23.771000000000001,83.055000000000007,49.26,1018.7170000000001,970.81675000000018,278.67270000000002,3.6556038679066874E-3,3.4837167401040726E-3]
["Ireland",75.3,7.57,0,9.9600000000000009,37.451000000000001,548.31600000000003,71.713999999999999,1.0960000000000001,4.5819999999999999,0,0,40.439,29.283000000000001,825.7109999999999,788.95749999999998,176.48179999999999,4.6787317445764936E-3,4.4704751424792816E-3]
["Italy",425.721,272.77699999999999,144.69800000000001,1012.735,247.55199999999999,4440.5600000000004,1241.741,109.37,657.10900000000004,4.9050000000000002,419.81099999999998,1091.5889999999999,557.61900000000003,10626.187000000002,10032.019749999999,1795.4369999999999,5.9184404688106583E-3,5.5875086399578494E-3]
["Japan",971.79399999999998,232.47499999999999,1474.511,1938.1420000000001,504.69200000000001,9809.8050000000003,2090.7289999999998,1189.184,4790.625,null,4362.76,1133.5540000000001,211.31800000000001,28709.589000000004,26116.012749999998,4131.1949999999997,6.9494635329487003E-3,6.3216606212004034E-3]
["Netherlands",236.44300000000001,85.474000000000004,92.472999999999999,136.60900000000001,12.411,2097.442,487.13600000000002,168.75899999999999,446.15499999999997,314.62200000000001,91.837000000000003,199.857,80.861999999999995,4450.08,4199.9894999999997,592.95749999999998,7.5048886302981239E-3,7.0831206283755582E-3]
["New Zealand",114.3,5.6,2.8,0.2,68.3,73.2,46,4.9000000000000004,22.3,0.3,7,30.7,9.8000000000000007,385.4,342.17500000000001,110.29640000000001,3.4942210262528962E-3,3.1023224692737026E-3]
["Norway",147.76,33.805,103.15600000000001,36.628999999999998,42.91,605.02200000000005,136.76499999999999,41.353999999999999,223.78399999999999,null,57.491,195.62700000000001,109.645,1733.9479999999999,1596.866,202.3657,8.5683888129263006E-3,7.8909914081289455E-3]
["Portugal",129.66499999999999,59.985999999999997,9.0090000000000003,5.2210000000000001,19.149000000000001,614.35699999999997,269.89,105.21899999999999,146.203,50.429000000000002,15.095000000000001,112.11,59.091999999999999,1595.4250000000002,1487.258,232.3638,6.8660651960417247E-3,6.400558090373802E-3]
["South Korea",756.77700000000004,448.774,1538.672,449.04199999999997,214.51400000000001,null,2776.326,152.72499999999999,533.39700000000005,1269.7570000000001,553.27700000000004,663.154,352.86700000000002,9709.2820000000011,7918.3510000000006,1152.356,8.4255924384478414E-3,6.8714451089767403E-3]
["Spain",765.58399999999995,463.29399999999998,2099.1149999999998,361.80200000000002,162.39599999999999,2314.0439999999999,2538.0189999999998,525.69899999999996,932.10199999999998,488.53,318.39299999999997,1306.671,392.15800000000002,12667.807000000001,10712.750499999998,1243.44,1.0187710705783955E-2,8.6154140931609061E-3]
["Sweden",59.997,47.343000000000004,454.99799999999999,24.434999999999999,17.672000000000001,1218.818,154.46600000000001,107.995,366.09300000000002,null,96.213999999999999,31.199000000000002,121.74,2700.9699999999993,2395.8017499999996,318.06869999999998,8.4917818068863723E-3,7.5323404975088711E-3]
["Switzerland",44.726999999999997,2.9820000000000002,11.927,89.453000000000003,2.9820000000000002,1186.7449999999999,20.872,5.9640000000000004,181.88800000000001,351.84899999999999,20.872,26.835999999999999,44.726999999999997,1991.8239999999998,1964.2427499999997,282.17360000000002,7.0588602193826762E-3,6.9611145408358527E-3]
["United Kingdom",475.55200000000002,275.14100000000002,4407.7489999999998,335.63600000000002,416.35,3369.7849999999999,163.53200000000001,122.608,2891.645,66.48,35.908999999999999,2192.8760000000002,821.21600000000001,15574.478999999999,13201.856250000001,2111.5810000000001,7.3757431043374603E-3,6.2521192651383024E-3]
["United States",2670.2,621.5,78737.3,10401.299999999999,1045.0999999999999,null,459.4,1786.7,7539.1,0,1244,29701.5,1812.9,136019,95556.95,13201.82,1.0303049125044881E-2,7.2381648893864638E-3]
["EU",{"$f":"SUM(B$104:B$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":3060.0929999999998},{"$f":"SUM(C$104:C$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":2504.9989999999998},{"$f":"SUM(D$104:D$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":13147.386999999999},{"$f":"SUM(E$104:E$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":4631.2230000000009},{"$f":"SUM(F$104:F$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":1551.4569999999999},{"$f":"SUM(G$104:G$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":30162.931},{"$f":"SUM(H$104:H$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":10392.004000000001},{"$f":"SUM(I$104:I$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":1792.5129999999997},{"$f":"SUM(J$104:J$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":15759.811000000003},{"$f":"SUM(K$104:K$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":1675.1240000000003},{"$f":"SUM(L$104:L$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":2532.1419999999998},{"$f":"SUM(M$104:M$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":7267.33},{"$f":"SUM(N$104:N$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":3313.6219999999998},{"$f":"SUM(O$104:O$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":97790.636000000028},{"$f":"SUM(P$104:P$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":87220.88274999999},{"$f":"SUM(Q$104:Q$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A126&\"_countries\"))","v":12443.519499999999},7.858760216512703E-3,7.0093419108637235E-3]
["Europe",{"$f":"SUM(B$104:B$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3252.5799999999995},{"$f":"SUM(C$104:C$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":2541.7860000000001},{"$f":"SUM(D$104:D$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":13262.469999999998},{"$f":"SUM(E$104:E$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":4757.3050000000012},{"$f":"SUM(F$104:F$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":1597.3490000000002},{"$f":"SUM(G$104:G$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":31954.698000000004},{"$f":"SUM(H$104:H$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":10549.641},{"$f":"SUM(I$104:I$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":1839.8309999999999},{"$f":"SUM(J$104:J$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":16165.483000000004},{"$f":"SUM(K$104:K$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":2026.9730000000002},{"$f":"SUM(L$104:L$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":2610.5049999999997},{"$f":"SUM(M$104:M$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":7489.7929999999997},{"$f":"SUM(N$104:N$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":3467.9939999999997},{"$f":"SUM(O$104:O$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":101516.40800000002},{"$f":"SUM(P$104:P$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":90781.991500000004},{"$f":"SUM(Q$104:Q$125*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\"))","v":12928.058799999999},7.8524092108863269E-3,7.0220899289226632E-3]
[]
["Weight",0.75,1,0.5,1,1,1,0.75,1,1,1,0.75,1,1]
[]
["Notes:New Zealand data (Including GDP data) are for 1999.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000]
[]
["Source: OECD, Government budget appropriations or outlays for R&D -- GBAORD -- by socio-economic objective 2007, release 1 (http://miranda.sourceoecd.org/vl=539667/cl=21/nw=1/rpsv/ij/oecdstats/16081242/v209n1/s53/p1); GDP data from World Development Indicators (2008)."]

{"sheet":"Technology 2007","index":86,"n_rows":128,"n_cols":19,"rows_kept":128,"cut":false,"hidden":false,"merged":[[127,0,127,6],[33,1,33,4],[33,5,33,9],[33,10,33,13],[93,0,93,8],[94,0,94,8],[125,0,125,6]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Technology"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2007}]
[]
[null,null,null,null," "]
["Country ","Government R&D","IPRs","Overall score"," "]
["Australia",{"$f":"'Technology 2007'!J68","v":3.823176695188633},{"$f":"'Technology 2007'!Q36","v":7.5112050980301337},{"$f":"B5*$B$29+C5*$C$29","v":5.0525194961357993}]
["Austria",{"$f":"'Technology 2007'!J69","v":4.6602850515794856},{"$f":"'Technology 2007'!Q37","v":4.790572956017094},4.7037143530586887]
["Belgium",{"$f":"'Technology 2007'!J70","v":3.6016453781096698},{"$f":"'Technology 2007'!Q38","v":4.953021922115707},4.0521042261116822]
["Canada",{"$f":"'Technology 2007'!J71","v":5.1729526436820938},{"$f":"'Technology 2007'!Q39","v":7.4636171385655654},5.9365074753099183]
["Denmark",{"$f":"'Technology 2007'!J72","v":5.9095618196921631},{"$f":"'Technology 2007'!Q40","v":3.9885927579972917},5.2692387991272058]
["Finland",{"$f":"'Technology 2007'!J73","v":5.7882138021621765},{"$f":"'Technology 2007'!Q41","v":4.953021922115707},5.5098165088133531]
["France",{"$f":"'Technology 2007'!J74","v":6.7565157835189957},{"$f":"'Technology 2007'!Q42","v":4.5520318231058052},6.0216877967145992]
["Germany",{"$f":"'Technology 2007'!J75","v":4.4429897876507933},{"$f":"'Technology 2007'!Q43","v":3.9885927579972917},4.2915241110996263]
["Greece",{"$f":"'Technology 2007'!J76","v":1.8182293485271162},{"$f":"'Technology 2007'!Q44","v":4.790572956017094},2.8090105510237757]
["Ireland",{"$f":"'Technology 2007'!J77","v":2.648140134206761},{"$f":"'Technology 2007'!Q45","v":4.1000726940824439},3.132117654165322]
["Italy",{"$f":"'Technology 2007'!J78","v":4.7545191335318266},{"$f":"'Technology 2007'!Q46","v":4.7827823256466013},4.7639401975700846]
["Japan",{"$f":"'Technology 2007'!J79","v":6.127527346037688},{"$f":"'Technology 2007'!Q47","v":5.7067496524855796},5.9872681148536522]
["Netherlands",{"$f":"'Technology 2007'!J80","v":4.9164306284672836},{"$f":"'Technology 2007'!Q48","v":4.5520318231058052},4.7949643600134575]
["New Zealand",{"$f":"'Technology 2007'!J81","v":3.2488830564173767},{"$f":"'Technology 2007'!Q49","v":7.3236329951323071},4.6071330359890208]
["Norway",{"$f":"'Technology 2007'!J82","v":5.2796616714503708},{"$f":"'Technology 2007'!Q50","v":4.7786153260857613},5.112646222995501]
["Portugal",{"$f":"'Technology 2007'!J83","v":4.4310214131053973},{"$f":"'Technology 2007'!Q51","v":5.3540120211256079},4.7386849491121339]
["Spain",{"$f":"'Technology 2007'!J84","v":5.4848536410973292},{"$f":"'Technology 2007'!Q52","v":5.7550021201355088},5.5749031341100554]
["Sweden",{"$f":"'Technology 2007'!J85","v":5.0639337339320498},{"$f":"'Technology 2007'!Q53","v":4.2703122905515478},4.7993932528052161]
["Switzerland",{"$f":"'Technology 2007'!J86","v":4.5950649669171089},{"$f":"'Technology 2007'!Q54","v":5.4103559276364592},4.8668286204902262]
["United Kingdom",{"$f":"'Technology 2007'!J87","v":4.2821024740295464},{"$f":"'Technology 2007'!Q55","v":4.1000726940824439},4.2214258807138449]
["United States",{"$f":"'Technology 2007'!J88","v":5.5038093727958195},{"$f":"'Technology 2007'!Q56","v":3.7778913242487486},4.9285033566134624]
["EU",{"$f":"'Technology 2007'!J89","v":4.6590711527262823},{"$f":"'Technology 2007'!Q57","v":4.6122246547396166},4.6434556533973934]
["Europe",{"$f":"'Technology 2007'!J90","v":4.6624977770924101},{"$f":"'Technology 2007'!Q58","v":4.6349502642811675},4.6533152728219962]
[]
["Weight",{"$f":"2/3","v":0.66666666666666663},{"$f":"1-B29","v":0.33333333333333337}]
[]
[]
["Harmful intellectual property rights extension"]
[]
[null,"Patent coverage",null,null,null,"\"TRIPS+\", anti-circumvention rules, database protection",null,null,null,null,"Rights loss provisions"]
["Country","Plant/Animal Patents","Software Patents","Total","Score","TRIPS+ policy","Anti-circum vention rules","Database Protection "," Total","Score","No revocation due to discontinuing working","Compulsory license not issued ","Patent opposition system","Experimental use exception or defense","Total","Score"," Overall score"]
["Australia",1,1,{"$f":"B36+C36","v":2},{"$f":"2*Standard_mean-D36/$D$60*Standard_mean","v":3.1904161412358114},0,1,0,{"$f":"SUM(F36:H36)","v":1},{"$f":"2*Standard_mean-I36/$I$60*Standard_mean","v":7.7462437395659425},0,0,0,0,{"$f":"SUM(K36:N36)","v":0},{"$f":"2*Standard_mean-O36/$O$60*Standard_mean","v":10},{"$f":"E36*$E$62+J36*$J$62+P36*$P$62","v":7.5112050980301337}]
["Austria",0.75,0.5,1.25,5.7440100882723826,0.8,1,1,2.8,3.6894824707846396,0,1,0.5,0,1.5,5.9900990099009901,4.790572956017094]
["Belgium",0.75,0.5,1.25,5.7440100882723826,0.8,0.5,1,2.2999999999999998,4.8163606010016675,1,0.5,0.5,0,2,4.653465346534654,4.953021922115707]
["Canada",0.5,0.75,1.25,5.7440100882723826,0,0.25,0,0.25,9.4365609348914852,1,0,0.75,0,1.75,5.3217821782178216,7.4636171385655654]
["Denmark",0.75,0.5,1.25,5.7440100882723826,0.8,1,1,2.8,3.6894824707846396,1,1,0.5,0,2.5,3.3168316831683171,3.9885927579972917]
["Finland",0.75,0.5,1.25,5.7440100882723826,0.8,0.5,1,2.2999999999999998,4.8163606010016675,1,0.5,0.5,0,2,4.653465346534654,4.953021922115707]
["France",0.75,0.5,1.25,5.7440100882723826,0.8,0.5,1,2.2999999999999998,4.8163606010016675,1,1,0.5,0,2.5,3.3168316831683171,4.5520318231058052]
["Germany",0.75,0.5,1.25,5.7440100882723826,0.8,1,1,2.8,3.6894824707846396,1,1,0.5,0,2.5,3.3168316831683171,3.9885927579972917]
["Greece",0.75,0.5,1.25,5.7440100882723826,0.8,1,1,2.8,3.6894824707846396,1,0,0.5,0,1.5,5.9900990099009901,4.790572956017094]
["Ireland",1,0.5,1.5,4.8928121059268577,0.8,0.75,1,2.5499999999999998,4.2529215358931536,1,1,0.5,0,2.5,3.3168316831683171,4.1000726940824439]
["Italy",1,0.5,1.5,4.8928121059268577,0.8,0.5,1,2.2999999999999998,4.8163606010016675,1,0.5,0.5,0,2,4.653465346534654,4.7827823256466013]
["Japan",1,1,2,3.1904161412358114,0,1,0,1,7.7462437395659425,1,0.5,0.75,0,2.25,3.9851485148514856,5.7067496524855796]
["Netherlands",0.75,0.5,1.25,5.7440100882723826,0.8,0.5,1,2.2999999999999998,4.8163606010016675,1,1,0.5,0,2.5,3.3168316831683171,4.5520318231058052]
["New Zealand",1,0.75,1.75,4.0416141235813354,0,0.25,0,0.25,9.4365609348914852,1,0,0.5,0,1.5,5.9900990099009901,7.3236329951323071]
["Norway",0.75,0.25,1,6.5952080706179057,0.75,0.5,1,2.25,4.9290484140233701,1,1,0.5,0,2.5,3.3168316831683171,4.7786153260857613]
["Portugal",0.75,0.5,1.25,5.7440100882723826,0.8,0.5,1,2.2999999999999998,4.8163606010016675,1,0,0.5,0,1.5,5.9900990099009901,5.3540120211256079]
["Spain",0.75,0.5,1.25,5.7440100882723826,0.8,0.5,1,2.2999999999999998,4.8163606010016675,0,0.5,0.5,0,1,7.326732673267327,5.7550021201355088]
["Sweden",0.75,0.5,1.25,5.7440100882723826,0.8,0.75,1,2.5499999999999998,4.2529215358931536,1,1,0.5,0,2.5,3.3168316831683171,4.2703122905515478]
["Switzerland",0.75,0.5,1.25,5.7440100882723826,0.75,0.5,1,2.25,4.9290484140233701,0,1,0.5,0,1.5,5.9900990099009901,5.4103559276364592]
["United Kingdom",1,0.5,1.5,4.8928121059268577,0.8,0.75,1,2.5499999999999998,4.2529215358931536,1,1,0.5,0,2.5,3.3168316831683171,4.1000726940824439]
["United States",1,1,2,3.1904161412358114,1,1,0,2,5.492487479131885,1,1,0.75,0.5,3.25,1.3118811881188126,3.7778913242487486]
["EU",{"$f":"SUM(Plant_Animal_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.80098941403000923},{"$f":"SUM(Software_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},1.3009894140300093,{"$f":"2*Standard_mean-D57/$D$60*Standard_mean","v":5.570401742899084},{"$f":"SUM(TRIPS__policy*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.80000000000000016},{"$f":"SUM(Anti_circum_vention_rules*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.8610891229779768},{"$f":"SUM(Database_Protection*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(F57:H57)","v":2.6610891229779767},{"$f":"2*Standard_mean-I57/$I$60*Standard_mean","v":4.0025537295154106},{"$f":"SUM(Revocation_due_to_discontinuing_working*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.91368005776890771},{"$f":"SUM(Compulsory_license_not_issued*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.4605963424581101},{"$f":"SUM(Patent_opposition_system*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},{"$f":"SUM(Experimental_use_exception_or_defense*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(K57:N57)","v":1.8742764002270178},{"$f":"2*Standard_mean-O57/$O$60*Standard_mean","v":4.9895581380069824},4.6122246547396166]
["Europe",{"$f":"SUM(Plant_Animal_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.79908999287988625},{"$f":"SUM(Software_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.49722757834928216},1.2963175712291684,{"$f":"2*Standard_mean-D58/$D$60*Standard_mean","v":5.58630839556273},{"$f":"SUM(TRIPS__policy*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.79813743579304031},{"$f":"SUM(Anti_circum_vention_rules*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.84763808945835151},{"$f":"SUM(Database_Protection*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},2.6457755252513917,{"$f":"2*Standard_mean-I58/$I$60*Standard_mean","v":4.0370668462614692},{"$f":"SUM(Revocation_due_to_discontinuing_working*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.89073398892751343},{"$f":"SUM(Compulsory_license_not_issued*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.48068982137092381},{"$f":"SUM(Patent_opposition_system*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},{"$f":"SUM(Experimental_use_exception_or_defense*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},1.8714238102984373,{"$f":"2*Standard_mean-O58/$O$60*Standard_mean","v":4.9971838734596226},4.6349502642811675]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Patent_coverage\"))","v":1.4685185185185181},null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Other_IPR_extension\"))","v":2.2185185185185179},null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Rights_loss_provisions\"))","v":1.8703703703703705}]
[]
["Weight",null,null,null,0.2,null,null,null,null,0.5,null,null,null,null,null,0.3]
[]
[]
["Government R&D support weighted by objective"]
[]
["Country","Business expenditure on R&D/GDP data year","Business expenditure on R&D/GDP","Tax subsidy rate for R&D, manufacturers (average small/large companies), 2004","Tax expenditure/GDP","Tax expenditure/GDP, weighted","Government R&D expenditure/ GDP","Government R&D expenditure, weighted/ GDP","Total government support/GDP","Score"]
["Australia",2004,9.4999999999999998E-3,0.11699999999999999,{"$f":"D68*C68","v":1.1114999999999999E-3},{"$f":"E68*75%","v":8.3362499999999995E-4},{"$f":"'Technology 2007'!R100","v":5.6326176470588244E-3},{"$f":"'Technology 2007'!S100","v":5.042059597523219E-3},{"$f":"F68+H68","v":5.8756845975232192E-3},{"$f":"I68/I$92*Standard_mean","v":3.823176695188633}]
["Austria",2004,1.5100000000000001E-2,0.11199999999999999,1.6911999999999999E-3,1.2683999999999998E-3,{"$f":"'Technology 2007'!R101","v":6.1303754512635382E-3},{"$f":"'Technology 2007'!S101","v":5.8938023465703974E-3},7.1622023465703968E-3,4.6602850515794856]
["Belgium",2004,1.29E-2,-9.9999999999998979E-3,-1.2899999999999869E-4,-9.6749999999999018E-5,{"$f":"'Technology 2007'!R102","v":6.2215417956656346E-3},{"$f":"'Technology 2007'!S102","v":5.6319721362229104E-3},5.5352221362229117E-3,3.6016453781096698]
["Canada",2004,1.1200000000000002E-2,0.2475,2.7720000000000006E-3,2.0790000000000006E-3,{"$f":"'Technology 2007'!R103","v":6.365257620452312E-3},{"$f":"'Technology 2007'!S103","v":5.8711002949852521E-3},7.9501002949852531E-3,5.1729526436820938]
["Denmark",2004,1.6899999999999998E-2,0.17800000000000005,3.0082000000000004E-3,2.2561500000000002E-3,{"$f":"'Technology 2007'!R104","v":7.0892771739130434E-3},{"$f":"'Technology 2007'!S104","v":6.8260149456521729E-3},9.0821649456521731E-3,5.9095618196921631]
["Finland",2004,2.4199999999999999E-2,-0.01,-2.42E-4,-1.8149999999999999E-4,{"$f":"'Technology 2007'!R105","v":1.0181810650887574E-2},{"$f":"'Technology 2007'!S105","v":9.0771701183431936E-3},8.8956701183431942E-3,5.7882138021621765]
["France",2004,1.34E-2,0.13400000000000001,1.7956000000000001E-3,1.3467000000000002E-3,{"$f":"'Technology 2007'!R106","v":1.0574824689966176E-2},{"$f":"'Technology 2007'!S106","v":9.0371140078917694E-3},1.0383814007891769E-2,6.7565157835189957]
["Germany",2004,1.7500000000000002E-2,-2.4E-2,-4.2000000000000007E-4,-3.1500000000000007E-4,{"$f":"'Technology 2007'!R107","v":7.6913777777777789E-3},{"$f":"'Technology 2007'!S107","v":7.1432501028806591E-3},6.828250102880659E-3,4.4429897876507933]
["Greece",2004,1.9E-3,-1.4999999999999902E-2,-2.8499999999999815E-5,-2.1374999999999862E-5,{"$f":"'Technology 2007'!R108","v":2.9478148148148154E-3},{"$f":"'Technology 2007'!S108","v":2.815737654320988E-3},2.7943626543209883E-3,1.8182293485271162]
["Ireland",2004,7.8000000000000005E-3,4.9000000000000044E-2,3.8220000000000035E-4,2.8665000000000027E-4,{"$f":"'Technology 2007'!R109","v":4.1770875000000001E-3},{"$f":"'Technology 2007'!S109","v":3.78316875E-3},4.0698187500000007E-3,2.648140134206761]
["Italy",2004,5.3E-3,0.21199999999999997,1.1235999999999998E-3,8.4269999999999983E-4,{"$f":"'Technology 2007'!R110","v":6.8723168844137469E-3},{"$f":"'Technology 2007'!S110","v":6.4643268702671217E-3},7.3070268702671217E-3,4.7545191335318266]
["Japan",2004,2.3900000000000001E-2,0.16349999999999998,3.9076499999999995E-3,2.9307374999999998E-3,{"$f":"'Technology 2007'!R111","v":7.1621907407407393E-3},{"$f":"'Technology 2007'!S111","v":6.4864097883597874E-3},9.4171472883597881E-3,6.127527346037688]
["Netherlands",2004,1.03E-2,6.7000000000000004E-2,6.9010000000000002E-4,5.1757500000000004E-4,{"$f":"'Technology 2007'!R112","v":7.4203058161350843E-3},{"$f":"'Technology 2007'!S112","v":7.0382870544090049E-3},7.5558620544090051E-3,4.9164306284672836]
["New Zealand",2003,4.8999999999999998E-3,-2.2999999999999909E-2,-1.1269999999999955E-4,-8.4524999999999669E-5,{"$f":"'Technology 2007'!R113","v":5.7259642970850034E-3},{"$f":"'Technology 2007'!S113","v":5.0776010871631328E-3},4.9930760871631334E-3,3.2488830564173767]
["Norway",2004,8.8999999999999999E-3,0.21949999999999997,1.9535499999999996E-3,1.4651624999999996E-3,{"$f":"'Technology 2007'!R114","v":7.2349895287958125E-3},{"$f":"'Technology 2007'!S114","v":6.6489345549738225E-3},8.1140970549738213E-3,5.2796616714503708]
["Portugal",2004,2.7000000000000001E-3,0.28300000000000003,7.6410000000000009E-4,5.7307500000000004E-4,{"$f":"'Technology 2007'!R115","v":6.7472139534883752E-3},{"$f":"'Technology 2007'!S115","v":6.2367813953488381E-3},6.8098563953488383E-3,4.4310214131053973]
["Spain",2004,5.7999999999999996E-3,0.44099999999999995,2.5577999999999994E-3,1.9183499999999997E-3,{"$f":"'Technology 2007'!R116","v":7.8676260162601642E-3},{"$f":"'Technology 2007'!S116","v":6.5110982384823848E-3},8.429448238482384E-3,5.4848536410973292]
["Sweden",2003,2.9300000000000003E-2,-1.4999999999999902E-2,-4.3949999999999718E-4,-3.2962499999999789E-4,{"$f":"'Technology 2007'!R117","v":9.2549591836734689E-3},{"$f":"'Technology 2007'!S117","v":8.1121785714285723E-3},7.7825535714285739E-3,5.0639337339320498]
["Switzerland",2004,2.1600000000000001E-2,-0.01,-2.1600000000000002E-4,-1.6200000000000001E-4,{"$f":"'Technology 2007'!R118","v":7.378146825396825E-3},{"$f":"'Technology 2007'!S118","v":7.2239682539682543E-3},7.0619682539682545E-3,4.5950649669171089]
["United Kingdom",2004,1.09E-2,0.10099999999999998,1.1008999999999997E-3,8.2567499999999978E-4,{"$f":"'Technology 2007'!R119","v":7.0283438155136248E-3},{"$f":"'Technology 2007'!S119","v":5.7553139412997905E-3},6.5809889412997901E-3,4.2821024740295464]
["United States",2004,1.8799999999999997E-2,6.5999999999999948E-2,1.2407999999999989E-3,9.305999999999992E-4,{"$f":"'Technology 2007'!R120","v":1.0623023435612467E-2},{"$f":"'Technology 2007'!S120","v":7.5279805307240082E-3},8.4585805307240067E-3,5.5038093727958195]
["EU",null,{"$f":"SUM(C$68:C$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":7.9644076337555408E-3},{"$f":"E89/C89","v":4.9971807585497886E-2},{"$f":"SUM(E$68:E$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.9799584580650242E-4},2.984968843548768E-4,{"$f":"'Technology 2007'!R121","v":7.7466993131204125E-3},{"$f":"'Technology 2007'!S121","v":6.8618398704934063E-3},7.1603367548482835E-3,{"$f":"I89/I$92*Standard_mean","v":4.6590711527262823}]
["Europe",null,{"$f":"SUM(C$68:C$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.3315119395402787E-3},{"$f":"E90/C90","v":4.7912473097333784E-2},{"$f":"SUM(E$68:E$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.9918334166333885E-4},2.9938750624750412E-4,{"$f":"'Technology 2007'!R122","v":7.7302134339492104E-3},{"$f":"'Technology 2007'!S122","v":6.8662154880698833E-3},7.1656029943173872E-3,{"$f":"I90/I$92*Standard_mean","v":4.6624977770924101}]
[]
["Benchmark year average",null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Total_government_support_GDP\"))","v":7.6842964188885291E-3}]
[]
["Note: Tax expenditures are assumed to be purely commercial, getting a 25% discount, in line with the discounts for R&D budgetary expenditure below."]
["Source: OECD Science and Technology Statistics; Main Science and Technology Indicators Vol 2006 release 02;Tax Subsidy data is from OECD Science, Technology and Industry: Scoreboard 2005 (http://oberon.sourceoecd.org/vl=12390932/cl=19/nw=1/rpsv/ij/oecdthemes/9998010x/v2005n30/s1/p1l) "]
[]
["Government R&D expenditure of discounting"]
["Millions of current PPP $, 2005"]
["Country","Agriculture production and technology","Control and care of the environment","Defence","Exploration and exploitation of space","Exploration and exploitation of the Earth","General university funds","Industrial production and technology","Infrastructure and general planning of land use","Non-oriented research","Other civil research","Production, distribution and rational utilisation of energy","Protection and improvement of human health","Social structures and relationships","Total, unweighted","Total, weighted","PPP GDP, current $","Unweighted R&D/GDP","Weighted R&D/GDP"]
["Australia",293.68599999999998,123.52200000000001,242.982,0.252,234.01,1223.481,686.79100000000005,49.631,258.41399999999999,0.432,59.561,399.89600000000002,66.013000000000005,{"$f":"SUM(B100:N100)","v":3638.6710000000003},{"$f":"SUMPRODUCT(B100:N100,$B$124:$N$124)","v":3257.1704999999997},646,{"$f":"O100/Q100/1000","v":5.6326176470588244E-3},{"$f":"P100/Q100/1000","v":5.042059597523219E-3}]
["Austria",39.783000000000001,32.453000000000003,2.5000000000000001E-2,13.265000000000001,34.808,967.721,211.023,35.868000000000002,229.10499999999999,10.909000000000001,11.266999999999999,60.128,51.759,1698.114,1632.5832500000001,277,6.1303754512635382E-3,5.8938023465703974E-3]
["Belgium",37.935000000000002,27.899000000000001,6.97,218.619,12.39,350.80099999999999,669.54499999999996,11.641999999999999,465.77100000000002,60.134999999999998,40.304000000000002,33.972000000000001,73.575000000000003,2009.5580000000002,1819.1270000000002,323,6.2215417956656346E-3,5.6319721362229104E-3]
["Canada",484.60199999999998,284.13200000000001,224.93799999999999,342.53699999999998,173.636,1995.2360000000001,827.13900000000001,192.578,381.21,78.135999999999996,248.61500000000001,1039.4480000000001,201.26,6473.4670000000015,5970.9090000000015,1017,6.365257620452312E-3,5.8711002949852521E-3]
["Denmark",71.775000000000006,22.766999999999999,9.7710000000000008,27.408000000000001,7.4859999999999998,591.697,79.867999999999995,10.568,271.68900000000002,15.84,22.576000000000001,95.185000000000002,77.796999999999997,1304.4269999999999,1255.9867499999998,184,7.0892771739130434E-3,6.8260149456521729E-3]
["Finland",100.91500000000001,31.661000000000001,57.628,32.055999999999997,17.751000000000001,449.76600000000002,454.505,34.273000000000003,261.86700000000002,null,76.061000000000007,98.108999999999995,106.134,1720.7259999999999,1534.0417499999999,169,1.0181810650887574E-2,9.0771701183431936E-3]
["France",380.14400000000001,537.33000000000004,4257.3950000000004,1597.499,185.05600000000001,4236.2139999999999,1185.0250000000001,90.298000000000002,3982.0410000000002,373.45600000000002,831.63599999999997,981.01800000000003,122.627,18759.738999999998,16031.840250000001,1774,1.0574824689966176E-2,9.0371140078917694E-3]
["Germany",333.82900000000001,627.66800000000001,1075.9590000000001,916.51599999999996,332.70299999999997,7474.6360000000004,2303.672,346.685,3087.337,123.828,538.38199999999995,815.64,713.19299999999998,18690.048000000003,17358.097750000001,2430,7.6913777777777789E-3,7.1432501028806591E-3]
["Greece",37.484999999999999,25.635999999999999,4.1029999999999998,2.0939999999999999,25.047000000000001,330.30799999999999,64.412000000000006,21.92,85.442999999999998,7.2590000000000003,18.276,57.338999999999999,36.997,716.31900000000007,684.2242500000001,243,2.9478148148148154E-3,2.815737654320988E-3]
["Ireland",79.093000000000004,14.83,0,0,24.716000000000001,237.27799999999999,168.072,9.8870000000000005,79.093000000000004,0,4.9429999999999996,35.591999999999999,14.83,668.33399999999995,605.30700000000002,160,4.1770875000000001E-3,3.78316875E-3]
["Italy",191.96,235.46,415.58,752.92100000000005,193.54900000000001,4511.9780000000001,1052.799,42.521999999999998,1376.4549999999999,null,375.48899999999998,723.11900000000003,451.24700000000001,10323.079,9710.226999999999,1502.125,6.8723168844137469E-3,6.4643268702671217E-3]
["Japan",893.15700000000004,234.36,1391.9490000000001,1818.72,495.4,9081.0169999999998,1910.3150000000001,1142.8230000000001,4229.7920000000004,null,4630.4380000000001,1047.5820000000001,197.52799999999999,27073.080999999995,24518.628999999997,3780,7.1621907407407393E-3,6.4864097883597874E-3]
["Netherlands",181.06700000000001,100.08199999999999,79.403000000000006,132.94399999999999,13.837999999999999,1880.7909999999999,400.85399999999998,244.86099999999999,425.78500000000003,191.85900000000001,73.736999999999995,122.761,107.041,3955.0229999999997,3751.4069999999997,533,7.4203058161350843E-3,7.0382870544090049E-3]
["New Zealand",116.03,2.96,2.62,0.21,65.010000000000005,90.25,48.81,3.45,18.059999999999999,0.28000000000000003,5.38,23.37,10.96,387.38999999999993,343.52499999999998,67.654979999999995,5.7259642970850034E-3,5.0776010871631328E-3]
["Norway",118.59399999999999,28.710999999999999,89.873000000000005,31.067,26.181000000000001,535.32399999999996,108.36199999999999,27.667000000000002,179.19200000000001,null,41.043999999999997,106.364,89.504000000000005,1381.883,1269.9465,191,7.2349895287958125E-3,6.6489345549738225E-3]
["Portugal",159.874,56.665999999999997,10.275,3.3239999999999998,25.991,463.90600000000001,244.495,72.683999999999997,166.976,54.853000000000002,14.053000000000001,122.852,54.701999999999998,1450.6510000000005,1340.9080000000001,215,6.7472139534883752E-3,6.2367813953488381E-3]
["Spain",426.79899999999998,181.29499999999999,1708.2380000000001,267.38400000000001,85.567999999999998,1718.788,2035.7940000000001,325.73200000000003,541.54100000000005,405.96100000000001,127.636,744.84699999999998,139.87899999999999,8709.4620000000014,7207.78575,1107,7.8676260162601642E-3,6.5110982384823848E-3]
["Sweden",57.552,69.040000000000006,541.27599999999995,32.366,18.667999999999999,1211.3530000000001,142.83000000000001,99.97,331.17200000000003,null,60.975999999999999,24.965,130.79,2720.9580000000001,2384.9805000000001,294,9.2549591836734689E-3,8.1121785714285723E-3]
["Switzerland",53.688000000000002,2.8260000000000001,8.4770000000000003,76.293000000000006,5.6509999999999998,1073.7560000000001,64.989999999999995,11.303000000000001,186.494,285.39299999999997,19.78,33.908000000000001,36.734000000000002,1859.2929999999999,1820.44,252,7.378146825396825E-3,7.2239682539682543E-3]
["United Kingdom",437.95299999999997,237.56100000000001,4268.0190000000002,210.08799999999999,281.19499999999999,2648.7249999999999,698.13900000000001,189.07900000000001,2054.0140000000001,63.026000000000003,43.634,1856.855,421.79199999999997,13410.079999999996,10981.138999999999,1908,7.0283438155136248E-3,5.7553139412997905E-3]
["United States",2467.52,572.20000000000005,74668.407000000007,10414.607,976.77099999999996,null,463.09199999999998,1950.701,7397.6930000000002,0,1457.165,30035.925999999999,1502,131906.08199999999,93474.934250000006,12417,1.0623023435612467E-2,7.5279805307240082E-3]
["EU",{"$f":"SUM(B$100:B$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":2536.1640000000002},{"$f":"SUM(C$100:C$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":2200.348},{"$f":"SUM(D$100:D$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":12434.642},{"$f":"SUM(E$100:E$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":4206.4839999999995},{"$f":"SUM(F$100:F$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":1258.7659999999998},{"$f":"SUM(G$100:G$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":27073.962},{"$f":"SUM(H$100:H$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":9711.0329999999994},{"$f":"SUM(I$100:I$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":1535.989},{"$f":"SUM(J$100:J$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":13358.289000000001},{"$f":"SUM(K$100:K$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":1307.126},{"$f":"SUM(L$100:L$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":2238.9700000000003},{"$f":"SUM(M$100:M$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":5772.3819999999996},{"$f":"SUM(N$100:N$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":2502.3629999999998},{"$f":"SUM(O$100:O$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":86136.518000000011},{"$f":"SUM(P$100:P$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":76297.655249999996},{"$f":"SUM(Q$100:Q$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":11119.125},7.7466993131204125E-3,6.8618398704934063E-3]
["Europe",{"$f":"SUM(B$100:B$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":2708.4460000000004},{"$f":"SUM(C$100:C$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":2231.8850000000002},{"$f":"SUM(D$100:D$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":12532.992000000002},{"$f":"SUM(E$100:E$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":4313.8439999999991},{"$f":"SUM(F$100:F$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":1290.598},{"$f":"SUM(G$100:G$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":28683.042000000001},{"$f":"SUM(H$100:H$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":9884.3850000000002},{"$f":"SUM(I$100:I$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":1574.9590000000003},{"$f":"SUM(J$100:J$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":13723.974999999999},{"$f":"SUM(K$100:K$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":1592.519},{"$f":"SUM(L$100:L$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":2299.7940000000008},{"$f":"SUM(M$100:M$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":5912.6540000000005},{"$f":"SUM(N$100:N$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":2628.6009999999997},{"$f":"SUM(O$100:O$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":89377.694000000018},{"$f":"SUM(P$100:P$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":79388.041750000004},{"$f":"SUM(Q$100:Q$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":11562.125},7.7302134339492104E-3,6.8662154880698833E-3]
[]
["Weight",0.75,1,0.5,1,1,1,0.75,1,1,1,0.75,1,1]
[]
["Notes: For Belgium, Canada, France, Greece, Japan, Spain, Switzerland, and UK 2004 values (including GDP data) are used due to missing data; New Zealand data (Including GDP data) are for 1997; Italy data (including GDP data) are for 2001.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000]
[]
["Source: OECD, Government budget appropriations or outlays for R&D -- GBAORD -- by socio-economic objective; GDP data from World Development Indicators (2006)."]

{"sheet":"Technology 2006","index":87,"n_rows":127,"n_cols":21,"rows_kept":127,"cut":false,"hidden":false,"merged":[[33,1,33,4],[33,5,33,9],[33,10,33,13],[93,0,93,8]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Technology"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2006}]
[]
[null,null,null,null," "]
["Country ","Government R&D","IPRs","Overall score"," "]
["Australia",{"$f":"'Technology 2006'!J68","v":3.8857667077137847},{"$f":"'Technology 2006'!Q36","v":6.7092249000103319},{"$f":"B5*$B$29+C5*$C$29","v":4.826919438479301}]
["Austria",{"$f":"'Technology 2006'!J69","v":4.6986030164822417},{"$f":"'Technology 2006'!Q37","v":4.555655453915457},4.6509538289599801]
["Belgium",{"$f":"'Technology 2006'!J70","v":3.587894847873665},{"$f":"'Technology 2006'!Q38","v":6.4845137821522876},4.5534344926332064]
["Canada",{"$f":"'Technology 2006'!J71","v":5.0808792857117888},{"$f":"'Technology 2006'!Q39","v":8.2560554605271363},6.1392713439835713]
["Denmark",{"$f":"'Technology 2006'!J72","v":6.077506563100493},{"$f":"'Technology 2006'!Q40","v":4.555655453915457},5.5702228600388146]
["Finland",{"$f":"'Technology 2006'!J73","v":5.9730665232336788},{"$f":"'Technology 2006'!Q41","v":6.4845137821522876},6.1435489428732151]
["France",{"$f":"'Technology 2006'!J74","v":6.7828831009063126},{"$f":"'Technology 2006'!Q42","v":6.4845137821522876},6.6834266613216382]
["Germany",{"$f":"'Technology 2006'!J75","v":4.5055880397010206},{"$f":"'Technology 2006'!Q43","v":4.555655453915457},4.5222771777724997]
["Greece",{"$f":"'Technology 2006'!J76","v":1.7958862072652311},{"$f":"'Technology 2006'!Q44","v":6.1596158499550606},3.2504627548285079]
["Ireland",{"$f":"'Technology 2006'!J77","v":2.4931655491807412},{"$f":"'Technology 2006'!Q45","v":5.0015751982560666},3.3293020988725166]
["Italy",{"$f":"'Technology 2006'!J78","v":4.7886676736564535},{"$f":"'Technology 2006'!Q46","v":5.8035553962758684},5.1269635811962591]
["Japan",{"$f":"'Technology 2006'!J79","v":6.1487302414910232},{"$f":"'Technology 2006'!Q47","v":6.1077397514954797},6.135066744825842]
["Netherlands",{"$f":"'Technology 2006'!J80","v":5.0339663849745095},{"$f":"'Technology 2006'!Q48","v":5.6825335841324858},5.2501554513605022]
["New Zealand",{"$f":"'Technology 2006'!J81","v":3.2215521267474534},{"$f":"'Technology 2006'!Q49","v":7.9458317206247742},4.7963119913732273]
["Norway",{"$f":"'Technology 2006'!J82","v":5.759876749898698},{"$f":"'Technology 2006'!Q50","v":5.8527731806015897},5.7908422267996613]
["Portugal",{"$f":"'Technology 2006'!J83","v":4.3862665799780203},{"$f":"'Technology 2006'!Q51","v":6.4845137821522876},5.0856823140361094]
["Spain",{"$f":"'Technology 2006'!J84","v":5.6098326343148894},{"$f":"'Technology 2006'!Q52","v":6.4845137821522876},5.9013930169273561]
["Sweden",{"$f":"'Technology 2006'!J85","v":5.2595742819346833},{"$f":"'Technology 2006'!Q53","v":5.6825335841324858},5.4005607160006175]
["Switzerland",{"$f":"'Technology 2006'!J86","v":4.7618671074050543},{"$f":"'Technology 2006'!Q54","v":5.6825335841324858},5.0687559329808654]
["United Kingdom",{"$f":"'Technology 2006'!J87","v":4.4734419626964561},{"$f":"'Technology 2006'!Q55","v":5.0015751982560666},4.6494863745496602]
["United States",{"$f":"'Technology 2006'!J88","v":5.6148552060121446},{"$f":"'Technology 2006'!Q56","v":3.7778913242487486},5.0025339120910122]
["EU",{"$f":"'Technology 2006'!J89","v":4.7338262094635297},{"$f":"'Technology 2006'!Q57","v":5.7101147898186513},5.0592557362485699]
["Europe",{"$f":"'Technology 2006'!J90","v":4.7452158712654038},{"$f":"'Technology 2006'!Q58","v":5.7109752582609765},5.0671356669305947]
[]
["Weight",{"$f":"2/3","v":0.66666666666666663},{"$f":"1-B29","v":0.33333333333333337}]
[]
[]
["Harmful intellectual property rights extension"]
[]
[null,"Patent coverage",null,null,null,"\"TRIPS+\", anti-circumvention rules, database protection",null,null,null,null,"Rights loss provisions"]
["Country","Plant/Animal Patents","Software Patents","Total","Score","TRIPS+ policy","Anti-circum vention rules","Database Protection "," Total","Score","Revocation due to discontinuing working","Compulsory license not issued ","Patent opposition system","Experimental use exception or defense","Total","Score"," Overall score"]
["Australia",1,1,{"$f":"B36+C36","v":2},{"$f":"2*Standard_mean-D36/$D$60*Standard_mean","v":3.1904161412358114},0,1,0,{"$f":"SUM(F36:H36)","v":1},{"$f":"2*Standard_mean-I36/$I$60*Standard_mean","v":7.7462437395659425},1,0,0,0,{"$f":"SUM(K36:N36)","v":1},{"$f":"2*Standard_mean-O36/$O$60*Standard_mean","v":7.326732673267327},{"$f":"E36*$E$62+J36*$J$62+P36*$P$62","v":6.7092249000103319}]
["Austria",0,0.5,0.5,8.2976040353089537,0.75,1,1,2.75,3.8021702838063423,1,1,0.5,0,2.5,3.3168316831683171,4.555655453915457]
["Belgium",0,0.5,0.5,8.2976040353089537,0.75,0,1,1.75,6.0559265442403998,1,0,0.5,0,1.5,5.9900990099009901,6.4845137821522876]
["Canada",0,0.5,0.5,8.2976040353089537,0,0,0,0,10,1,0,0.75,0,1.75,5.3217821782178216,8.2560554605271363]
["Denmark",0,0.5,0.5,8.2976040353089537,0.75,1,1,2.75,3.8021702838063423,1,1,0.5,0,2.5,3.3168316831683171,4.555655453915457]
["Finland",0,0.5,0.5,8.2976040353089537,0.75,0,1,1.75,6.0559265442403998,1,0,0.5,0,1.5,5.9900990099009901,6.4845137821522876]
["France",0,0.5,0.5,8.2976040353089537,0.75,0,1,1.75,6.0559265442403998,0,1,0.5,0,1.5,5.9900990099009901,6.4845137821522876]
["Germany",0,0.5,0.5,8.2976040353089537,0.75,1,1,2.75,3.8021702838063423,1,1,0.5,0,2.5,3.3168316831683171,4.555655453915457]
["Greece",0,0.5,0.5,8.2976040353089537,0.75,1,1,2.75,3.8021702838063423,0,0,0.5,0,0.5,8.6633663366336631,6.1596158499550606]
["Ireland",1,0.5,1.5,4.8928121059268577,0.75,0,1,1.75,6.0559265442403998,1,1,0.5,0,2.5,3.3168316831683171,5.0015751982560666]
["Italy",1,0.5,1.5,4.8928121059268577,0.75,0,1,1.75,6.0559265442403998,1,0,0.5,0,1.5,5.9900990099009901,5.8035553962758684]
["Japan",1,1,2,3.1904161412358114,0,1,0,1,7.7462437395659425,1,0,0.75,0,1.75,5.3217821782178216,6.1077397514954797]
["Netherlands",0,0.5,0.5,8.2976040353089537,0.75,0,1,1.75,6.0559265442403998,1,1,0.5,0,2.5,3.3168316831683171,5.6825335841324858]
["New Zealand",1,0.25,1.25,5.7440100882723826,0,0,0,0,10,1,0,0.5,0,1.5,5.9900990099009901,7.9458317206247742]
["Norway",0,0.25,0.25,9.1488020176544769,0.75,0,1,1.75,6.0559265442403998,1,1,0.5,0,2.5,3.3168316831683171,5.8527731806015897]
["Portugal",0,0.5,0.5,8.2976040353089537,0.75,0,1,1.75,6.0559265442403998,1,0,0.5,0,1.5,5.9900990099009901,6.4845137821522876]
["Spain",0,0.5,0.5,8.2976040353089537,0.75,0,1,1.75,6.0559265442403998,1,0,0.5,0,1.5,5.9900990099009901,6.4845137821522876]
["Sweden",0,0.5,0.5,8.2976040353089537,0.75,0,1,1.75,6.0559265442403998,1,1,0.5,0,2.5,3.3168316831683171,5.6825335841324858]
["Switzerland",0,0.5,0.5,8.2976040353089537,0.75,0,1,1.75,6.0559265442403998,1,1,0.5,0,2.5,3.3168316831683171,5.6825335841324858]
["United Kingdom",1,0.5,1.5,4.8928121059268577,0.75,0,1,1.75,6.0559265442403998,1,1,0.5,0,2.5,3.3168316831683171,5.0015751982560666]
["United States",1,1,2,3.1904161412358114,1,1,0,2,5.492487479131885,1,1,0.75,0.5,3.25,1.3118811881188126,3.7778913242487486]
["EU",{"$f":"SUM(Plant_Animal_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.20395765612003694},{"$f":"SUM(Software_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},0.70395765612003691,{"$f":"2*Standard_mean-D57/$D$60*Standard_mean","v":7.6031706538157628},{"$f":"SUM(TRIPS__policy*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.75},{"$f":"SUM(Anti_circum_vention_rules*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.62657673053576557},{"$f":"SUM(Database_Protection*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(F57:H57)","v":2.3765767305357657},{"$f":"2*Standard_mean-I57/$I$60*Standard_mean","v":4.6437753151531149},{"$f":"SUM(Revocation_due_to_discontinuing_working*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.52470158749858764},{"$f":"SUM(Compulsory_license_not_issued*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.38731207732396705},{"$f":"SUM(Patent_opposition_system*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},{"$f":"SUM(Experimental_use_exception_or_defense*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(K57:N57)","v":1.4120136648225547},{"$f":"2*Standard_mean-O57/$O$60*Standard_mean","v":6.2253100049298045},5.7101147898186513]
["Europe",{"$f":"SUM(Plant_Animal_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.19635997151954526},{"$f":"SUM(Software_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.49722757834928216},0.69358754986882742,{"$f":"2*Standard_mean-D58/$D$60*Standard_mean","v":7.6384787078867156},{"$f":"SUM(TRIPS__policy*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.74999999999999989},{"$f":"SUM(Anti_circum_vention_rules*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.60323594271157011},{"$f":"SUM(Database_Protection*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},2.3532359427115699,{"$f":"2*Standard_mean-I58/$I$60*Standard_mean","v":4.6963797618353587},{"$f":"SUM(Revocation_due_to_discontinuing_working*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.54240706371358594},{"$f":"SUM(Compulsory_license_not_issued*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.4101354892202248},{"$f":"SUM(Patent_opposition_system*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},{"$f":"SUM(Experimental_use_exception_or_defense*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},1.4525425529338107,{"$f":"2*Standard_mean-O58/$O$60*Standard_mean","v":6.1169654525531794},5.7109752582609765]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Patent_coverage\"))","v":1.4685185185185181},null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Other_IPR_extension\"))","v":2.2185185185185179},null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Rights_loss_provisions\"))","v":1.8703703703703705}]
[]
["Weight",null,null,null,0.2,null,null,null,null,0.5,null,null,null,null,null,0.3]
[]
[]
["Government R&D support weighted by objective"]
[]
["Country","Business expenditure on R&D/GDP data year","Business expenditure on R&D/GDP","Tax subsidy rate for R&D, manufacturers (average small/large companies), 2004","Tax expenditure/GDP","Tax expenditure/GDP, weighted","Government R&D expenditure/ GDP","Government R&D expenditure, weighted/ GDP","Total government support/GDP","Score"]
["Australia",2003,8.8999999999999999E-3,0.11699999999999999,{"$f":"D68*C68","v":1.0413E-3},{"$f":"E68*75%","v":7.8097499999999994E-4},{"$f":"'Technology 2006'!R100","v":5.8146032786885226E-3},{"$f":"'Technology 2006'!S100","v":5.1909016393442611E-3},{"$f":"F68+H68","v":5.9718766393442608E-3},{"$f":"I68/I$92*Standard_mean","v":3.8857667077137847}]
["Austria",2002,1.4199999999999999E-2,0.11199999999999999,1.5903999999999996E-3,1.1927999999999997E-3,{"$f":"'Technology 2006'!R101","v":6.2601628787878789E-3},{"$f":"'Technology 2006'!S101","v":6.0282916666666662E-3},7.2210916666666661E-3,4.6986030164822417]
["Belgium",2003,1.34E-2,-9.9999999999998979E-3,-1.3399999999999865E-4,-1.0049999999999899E-4,{"$f":"'Technology 2006'!R102","v":6.20233950617284E-3},{"$f":"'Technology 2006'!S102","v":5.6145895061728403E-3},5.5140895061728413E-3,3.587894847873665]
["Canada",2004,9.8999999999999991E-3,0.2475,2.4502499999999997E-3,1.8376874999999999E-3,{"$f":"'Technology 2006'!R103","v":6.473467000000001E-3},{"$f":"'Technology 2006'!S103","v":5.9709090000000017E-3},7.8085965000000016E-3,5.0808792857117888]
["Denmark",2003,1.83E-2,0.17800000000000005,3.257400000000001E-3,2.4430500000000009E-3,{"$f":"'Technology 2006'!R104","v":7.1837674418604655E-3},{"$f":"'Technology 2006'!S104","v":6.8972223837209298E-3},9.3402723837209302E-3,6.077506563100493]
["Finland",2003,2.4500000000000001E-2,-0.01,-2.4499999999999999E-4,-1.8374999999999999E-4,{"$f":"'Technology 2006'!R105","v":1.0443808917197449E-2},{"$f":"'Technology 2006'!S105","v":9.3635127388535036E-3},9.1797627388535037E-3,5.9730665232336788]
["France",2004,1.3600000000000001E-2,0.13400000000000001,1.8224000000000003E-3,1.3668000000000003E-3,{"$f":"'Technology 2006'!R106","v":1.0598722598870054E-2},{"$f":"'Technology 2006'!S106","v":9.0575368644067802E-3},1.042433686440678E-2,6.7828831009063126]
["Germany",2004,1.7500000000000002E-2,-2.4E-2,-4.2000000000000007E-4,-3.1500000000000007E-4,{"$f":"'Technology 2006'!R107","v":7.8005200854700876E-3},{"$f":"'Technology 2006'!S107","v":7.2394548076923082E-3},6.924454807692308E-3,4.5055880397010206]
["Greece",2003,1.9E-3,-1.4999999999999902E-2,-2.8499999999999815E-5,-2.1374999999999862E-5,{"$f":"'Technology 2006'!R108","v":2.9118658536585367E-3},{"$f":"'Technology 2006'!S108","v":2.7813993902439031E-3},2.7600243902439034E-3,1.7958862072652311]
["Ireland",2004,7.9000000000000008E-3,4.9000000000000044E-2,3.8710000000000036E-4,2.9032500000000024E-4,{"$f":"'Technology 2006'!R109","v":3.9260759493670878E-3},{"$f":"'Technology 2006'!S109","v":3.5413196202531646E-3},3.8316446202531647E-3,2.4931655491807412]
["Italy",2004,5.5000000000000005E-3,0.21199999999999997,1.1659999999999999E-3,8.7449999999999995E-4,{"$f":"'Technology 2006'!R110","v":6.8943036791421263E-3},{"$f":"'Technology 2006'!S110","v":6.48500837118511E-3},7.3595083711851103E-3,4.7886676736564535]
["Japan",2003,2.3599999999999999E-2,0.16349999999999998,3.8585999999999994E-3,2.8939499999999993E-3,{"$f":"'Technology 2006'!R111","v":7.2387917112299452E-3},{"$f":"'Technology 2006'!S111","v":6.5557831550802134E-3},9.4497331550802127E-3,6.1487302414910232]
["Netherlands",2003,1.06E-2,6.7000000000000004E-2,7.1020000000000002E-4,5.3264999999999996E-4,{"$f":"'Technology 2006'!R112","v":7.6125501930501922E-3},{"$f":"'Technology 2006'!S112","v":7.2038479729729724E-3},7.7364979729729723E-3,5.0339663849745095]
["New Zealand",2003,4.8999999999999998E-3,-2.2999999999999909E-2,-1.1269999999999955E-4,-8.4524999999999669E-5,{"$f":"'Technology 2006'!R113","v":5.6785970039642695E-3},{"$f":"'Technology 2006'!S113","v":5.0355972941656356E-3},4.9510722941656362E-3,3.2215521267474534]
["Norway",2003,0.01,0.21949999999999997,2.1949999999999999E-3,1.6462499999999999E-3,{"$f":"'Technology 2006'!R114","v":7.8309322033898298E-3},{"$f":"'Technology 2006'!S114","v":7.2058700564971738E-3},8.852120056497173E-3,5.759876749898698]
["Portugal",2003,2.5999999999999999E-3,0.28300000000000003,7.358E-4,5.5185E-4,{"$f":"'Technology 2006'!R115","v":6.7102184466019434E-3},{"$f":"'Technology 2006'!S115","v":6.1892245145631066E-3},6.7410745145631071E-3,4.3862665799780203]
["Spain",2003,5.6999999999999993E-3,0.44099999999999995,2.5136999999999994E-3,1.8852749999999996E-3,{"$f":"'Technology 2006'!R116","v":8.1396841121495339E-3},{"$f":"'Technology 2006'!S116","v":6.7362483644859816E-3},8.6215233644859821E-3,5.6098326343148894]
["Sweden",2003,2.9500000000000002E-2,-1.4999999999999902E-2,-4.4249999999999715E-4,-3.3187499999999786E-4,{"$f":"'Technology 2006'!R117","v":9.6534924812030076E-3},{"$f":"'Technology 2006'!S117","v":8.4151005639097765E-3},8.0832255639097794E-3,5.2595742819346833]
["Switzerland",2000,1.9E-2,-0.01,-1.9000000000000001E-4,-1.4249999999999999E-4,{"$f":"'Technology 2006'!R118","v":7.6200532786885244E-3},{"$f":"'Technology 2006'!S118","v":7.4608196721311481E-3},7.3183196721311478E-3,4.7618671074050543]
["United Kingdom",2003,1.24E-2,0.10099999999999998,1.2523999999999997E-3,9.3929999999999968E-4,{"$f":"'Technology 2006'!R119","v":7.24869189189189E-3},{"$f":"'Technology 2006'!S119","v":5.93575081081081E-3},6.8750508108108097E-3,4.4734419626964561]
["United States",2004,1.8799999999999997E-2,6.5999999999999948E-2,1.2407999999999989E-3,9.305999999999992E-4,{"$f":"'Technology 2006'!R120","v":1.0807824615384619E-2},{"$f":"'Technology 2006'!S120","v":7.6986423504273489E-3},8.6292423504273474E-3,5.6148552060121446]
["EU",null,{"$f":"SUM(C$68:C$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.2291532118315015E-3},{"$f":"E89/C89","v":5.1190471844976805E-2},{"$f":"SUM(E$68:E$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.2125423579826094E-4},3.159406768486957E-4,{"$f":"'Technology 2006'!R121","v":7.8631248848651334E-3},{"$f":"'Technology 2006'!S121","v":6.9592840809555561E-3},7.2752247578042519E-3,{"$f":"I89/I$92*Standard_mean","v":4.7338262094635297}]
["Europe",null,{"$f":"SUM(C$68:C$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.5305739065314537E-3},{"$f":"E90/C90","v":4.981295957142471E-2},{"$f":"SUM(E$68:E$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":4.2493313312710185E-4},3.1869984984532636E-4,{"$f":"'Technology 2006'!R122","v":7.8573512242353025E-3},{"$f":"'Technology 2006'!S122","v":6.9740292154382251E-3},7.2927290652835515E-3,{"$f":"I90/I$92*Standard_mean","v":4.7452158712654038}]
[]
["Benchmark year average",null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Total_government_support_GDP\"))","v":7.6842964188885291E-3}]
[]
["Note: military R&D expenditure discounted 50%; that for purely commercial uses discounted 25%; and tax expenditures are assumed to be purely commercial, getting a 25% discount."]
[]
[]
["Government R&D expenditure of discounting"]
["Millions of current PPP $, 2004"]
["Country","Agriculture production and technology","Control and care of the environment","Defence","Exploration and exploitation of space","Exploration and exploitation of the Earth","General university funds","Industrial production and technology","Infrastructure and general planning of land use","Non-oriented research","Other civil research","Production, distribution and rational utilisation of energy","Protection and improvement of human health","Social structures and relationships","Total, unweighted","Total, weighted","PPP GDP, current $","Unweighted R&D/GDP","Weighted R&D/GDP"]
["Australia",298.67500000000001,86.549000000000007,197.357,0.71299999999999997,209.083,1285.3889999999999,751.39200000000005,53.503999999999998,143.096,1.0189999999999999,77.051000000000002,363.86799999999999,79.212000000000003,{"$f":"SUM(B100:N100)","v":3546.907999999999},{"$f":"SUMPRODUCT(B100:N100,$B$124:$N$124)","v":3166.4499999999994},610,{"$f":"O100/Q100/1000","v":5.8146032786885226E-3},{"$f":"P100/Q100/1000","v":5.1909016393442611E-3}]
["Austria",40.664000000000001,26.09,0.498,3.78,37.152000000000001,964.904,191.21600000000001,33.523000000000003,235.423,2.319,11.98,71.17,33.963999999999999,1652.683,1591.4689999999998,264,6.2601628787878789E-3,6.0282916666666662E-3]
["Belgium",37.935000000000002,27.899000000000001,6.97,218.619,12.39,350.80099999999999,669.54499999999996,11.641999999999999,465.77100000000002,60.134999999999998,40.304000000000002,33.972000000000001,73.575000000000003,2009.5580000000002,1819.1270000000002,324,6.20233950617284E-3,5.6145895061728403E-3]
["Canada",484.60199999999998,284.13200000000001,224.93799999999999,342.53699999999998,173.636,1995.2360000000001,827.13900000000001,192.578,381.21,78.135999999999996,248.61500000000001,1039.4480000000001,201.26,6473.4670000000015,5970.9090000000015,1000,6.473467000000001E-3,5.9709090000000017E-3]
["Denmark",69.534000000000006,23.780999999999999,15.782999999999999,24.489000000000001,8.577,548.13400000000001,74.778999999999996,16.291,244.09,15.039,21.263999999999999,88.613,85.233999999999995,1235.6079999999999,1186.3222499999999,172,7.1837674418604655E-3,6.8972223837209298E-3]
["Finland",98.328999999999994,31.831,37.503999999999998,29.959,17.459,435.69099999999997,424.327,30.369,250.39500000000001,null,80.762,109.28,93.772000000000006,1639.6779999999997,1470.0715,157,1.0443808917197449E-2,9.3635127388535036E-3]
["France",380.14400000000001,537.33000000000004,4257.3950000000004,1597.499,185.05600000000001,4236.2139999999999,1185.0250000000001,90.298000000000002,3982.0410000000002,373.45600000000002,831.63599999999997,981.01800000000003,122.627,18759.738999999998,16031.840250000001,1770,1.0598722598870054E-2,9.0575368644067802E-3]
["Germany",353.90499999999997,624.05200000000002,1054.229,922.86199999999997,326.25599999999997,7288.3950000000004,2284.4180000000001,338.28899999999999,2957.0140000000001,114.33799999999999,504.79,780.21799999999996,704.45100000000002,18253.217000000004,16940.324250000001,2340,7.8005200854700876E-3,7.2394548076923082E-3]
["Greece",37.484999999999999,25.635999999999999,4.1029999999999998,2.0939999999999999,25.047000000000001,330.30799999999999,64.412000000000006,21.92,85.442999999999998,7.2590000000000003,18.276,57.338999999999999,36.997,716.31900000000007,684.2242500000001,246,2.9118658536585367E-3,2.7813993902439031E-3,null,{"$f":"4/O108","v":5.584104288731696E-3}]
["Ireland",79.400999999999996,14.888,null,null,24.812999999999999,212.39699999999999,158.80199999999999,9.9250000000000007,69.475999999999999,null,4.9630000000000001,35.729999999999997,9.9250000000000007,620.31999999999994,559.52850000000001,158,3.9260759493670878E-3,3.5413196202531646E-3]
["Italy",191.96,235.46,415.58,752.92100000000005,193.54900000000001,4511.9780000000001,1052.799,42.521999999999998,1376.4549999999999,null,375.48899999999998,723.11900000000003,451.24700000000001,10323.079,9710.226999999999,1497.3345359345301,6.8943036791421263E-3,6.48500837118511E-3]
["Japan",893.15700000000004,234.36,1391.9490000000001,1818.72,495.4,9081.0169999999998,1910.3150000000001,1142.8230000000001,4229.7920000000004,null,4630.4380000000001,1047.5820000000001,197.52799999999999,27073.080999999995,24518.628999999997,3740,7.2387917112299452E-3,6.5557831550802134E-3]
["Netherlands",179.435,111.21299999999999,78.325000000000003,131.46700000000001,13.914,1835.5540000000001,382.05500000000001,228.69800000000001,423.04199999999997,188.39099999999999,128.691,132.77799999999999,109.738,3943.3009999999995,3731.5932499999994,518,7.6125501930501922E-3,7.2038479729729724E-3]
["New Zealand",116.03,2.96,2.62,0.21,65.010000000000005,90.25,48.81,3.45,18.059999999999999,0.28000000000000003,5.38,23.37,10.96,387.38999999999993,343.52499999999998,68.219315392439398,5.6785970039642695E-3,5.0355972941656356E-3]
["Norway",120.078,29.806000000000001,92.200999999999993,28.024000000000001,25.946999999999999,530.80200000000002,105.86499999999999,27.760999999999999,199.93299999999999,null,32.198999999999998,104.03100000000001,89.427999999999997,1386.0749999999998,1275.4389999999999,177,7.8309322033898298E-3,7.2058700564971738E-3]
["Portugal",163.44200000000001,51.661000000000001,11.329000000000001,3.0209999999999999,23.716000000000001,456.94099999999997,230.51,66.010999999999996,151.81,49.847999999999999,12.689,111.63,49.697000000000003,1382.3050000000003,1274.9802500000001,206,6.7102184466019434E-3,6.1892245145631066E-3]
["Spain",426.79899999999998,181.29499999999999,1708.2380000000001,267.38400000000001,85.567999999999998,1718.788,2035.7940000000001,325.73200000000003,541.54100000000005,405.96100000000001,127.636,744.84699999999998,139.87899999999999,8709.4620000000014,7207.78575,1070,8.1396841121495339E-3,6.7362483644859816E-3]
["Sweden",68.435000000000002,44.944000000000003,507.04399999999998,14.159000000000001,4.72,1137.5509999999999,161.649,63.072000000000003,308.60300000000001,null,73.477000000000004,23.812999999999999,160.36199999999999,2567.8290000000002,2238.4167500000003,266,9.6534924812030076E-3,8.4151005639097765E-3]
["Switzerland",53.688000000000002,2.8260000000000001,8.4770000000000003,76.293000000000006,5.6509999999999998,1073.7560000000001,64.989999999999995,11.303000000000001,186.494,285.39299999999997,19.78,33.908000000000001,36.734000000000002,1859.2929999999999,1820.44,244,7.6200532786885244E-3,7.4608196721311481E-3]
["United Kingdom",437.95299999999997,237.56100000000001,4268.0190000000002,210.08799999999999,281.19499999999999,2648.7249999999999,698.13900000000001,189.07900000000001,2054.0140000000001,63.026000000000003,43.634,1856.855,421.79199999999997,13410.079999999996,10981.138999999999,1850,7.24869189189189E-3,5.93575081081081E-3]
["United States",2536.64,615.79999999999995,70501.370999999999,9874.982,1019.526,null,512.87300000000005,1973.1030000000001,7262.884,null,1457.4749999999999,29247.894,1449,126451.54800000002,90074.115499999985,11700,1.0807824615384619E-2,7.6986423504273489E-3]
["EU",{"$f":"SUM(B$100:B$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":2565.4209999999998},{"$f":"SUM(C$100:C$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":2173.6410000000001},{"$f":"SUM(D$100:D$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":12365.017},{"$f":"SUM(E$100:E$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":4178.3420000000006},{"$f":"SUM(F$100:F$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":1239.412},{"$f":"SUM(G$100:G$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":26676.380999999998},{"$f":"SUM(H$100:H$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":9613.4699999999993},{"$f":"SUM(I$100:I$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":1467.3709999999999},{"$f":"SUM(J$100:J$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":13145.117999999999},{"$f":"SUM(K$100:K$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":1279.7720000000002},{"$f":"SUM(L$100:L$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":2275.5909999999999},{"$f":"SUM(M$100:M$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":5750.3819999999996},{"$f":"SUM(N$100:N$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":2493.2600000000002},{"$f":"SUM(O$100:O$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":85223.178},{"$f":"SUM(P$100:P$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":75427.048999999999},{"$f":"SUM(Q$100:Q$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":10838.334535934529},7.8631248848651334E-3,6.9592840809555561E-3]
["Europe",{"$f":"SUM(B$100:B$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":2739.1869999999999},{"$f":"SUM(C$100:C$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":2206.2730000000001},{"$f":"SUM(D$100:D$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":12465.695000000002},{"$f":"SUM(E$100:E$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":4282.6590000000006},{"$f":"SUM(F$100:F$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":1271.01},{"$f":"SUM(G$100:G$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":28280.938999999998},{"$f":"SUM(H$100:H$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":9784.3249999999989},{"$f":"SUM(I$100:I$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":1506.4349999999999},{"$f":"SUM(J$100:J$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":13531.544999999998},{"$f":"SUM(K$100:K$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":1565.1650000000002},{"$f":"SUM(L$100:L$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":2327.5699999999997},{"$f":"SUM(M$100:M$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":5888.3209999999999},{"$f":"SUM(N$100:N$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":2619.422},{"$f":"SUM(O$100:O$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":88468.546000000002},{"$f":"SUM(P$100:P$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":78522.928},{"$f":"SUM(Q$100:Q$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":11259.334535934529},7.8573512242353025E-3,6.9740292154382251E-3]
[]
["Weight",0.75,1,0.5,1,1,1,0.75,1,1,1,0.75,1,1]
[]
["Note: New Zealand data are for 1997; Italy data are for 2001."]
["Source: Organization for Economic Cooperation and Development (2004c), Government Budget Appropriations or Outlays for R&D by Socioeconomic Objective (database)"]

{"sheet":"Technology 2005","index":88,"n_rows":127,"n_cols":19,"rows_kept":127,"cut":false,"hidden":false,"merged":[[33,1,33,4],[33,5,33,9],[33,10,33,13],[93,0,93,8]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Technology"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2005}]
[]
[null,null,null,null," "]
["Country ","Government R&D","IPRs","Overall score"," "]
["Australia",{"$f":"'Technology 2005'!J68","v":4.3447833873910815},{"$f":"'Technology 2005'!Q36","v":6.7092249000103319},{"$f":"B5*$B$29+C5*$C$29","v":5.1329305582641656}]
["Austria",{"$f":"'Technology 2005'!J69","v":4.9434477242888448},{"$f":"'Technology 2005'!Q37","v":4.8373749864697135},4.9080901450158008]
["Belgium",{"$f":"'Technology 2005'!J70","v":3.7980101211556976},{"$f":"'Technology 2005'!Q38","v":6.766233314706545},4.7874178523393134]
["Canada",{"$f":"'Technology 2005'!J71","v":5.121493622621216},{"$f":"'Technology 2005'!Q39","v":8.2560554605271363},6.1663475685898561]
["Denmark",{"$f":"'Technology 2005'!J72","v":4.4199577099640681},{"$f":"'Technology 2005'!Q40","v":4.8373749864697135},4.5590968021326166]
["Finland",{"$f":"'Technology 2005'!J73","v":5.9710868347406993},{"$f":"'Technology 2005'!Q41","v":6.766233314706545},6.2361356613959815]
["France",{"$f":"'Technology 2005'!J74","v":6.3734285314827961},{"$f":"'Technology 2005'!Q42","v":6.766233314706545},6.5043634592240451]
["Germany",{"$f":"'Technology 2005'!J75","v":4.5550212904061187},{"$f":"'Technology 2005'!Q43","v":4.8373749864697135},4.6491391890939839]
["Greece",{"$f":"'Technology 2005'!J76","v":1.8826808066358534},{"$f":"'Technology 2005'!Q44","v":6.4413353825093171},3.4022323319270082]
["Ireland",{"$f":"'Technology 2005'!J77","v":1.8299444959958944},{"$f":"'Technology 2005'!Q45","v":5.283294730810324},2.9810612409340376]
["Italy",{"$f":"'Technology 2005'!J78","v":4.780615537634227},{"$f":"'Technology 2005'!Q46","v":6.0852749288301258},5.2155020013661932]
["Japan",{"$f":"'Technology 2005'!J79","v":5.0314121053612997},{"$f":"'Technology 2005'!Q47","v":6.1077397514954797},5.3901879874060263]
["Netherlands",{"$f":"'Technology 2005'!J80","v":5.2044775983143161},{"$f":"'Technology 2005'!Q48","v":5.9642531166867432},5.4577361044384585]
["New Zealand",{"$f":"'Technology 2005'!J81","v":3.2215521267474529},{"$f":"'Technology 2005'!Q49","v":7.9458317206247742},4.7963119913732264]
["Norway",{"$f":"'Technology 2005'!J82","v":5.1473146145717266},{"$f":"'Technology 2005'!Q50","v":6.1344927131558471},5.476373980766434]
["Portugal",{"$f":"'Technology 2005'!J83","v":4.4260578222768983},{"$f":"'Technology 2005'!Q51","v":6.766233314706545},5.2061163197534475]
["Spain",{"$f":"'Technology 2005'!J84","v":5.5286076142690321},{"$f":"'Technology 2005'!Q52","v":6.766233314706545},5.94114951441487]
["Sweden",{"$f":"'Technology 2005'!J85","v":5.6645342834699512},{"$f":"'Technology 2005'!Q53","v":5.9642531166867432},5.7644405612088825]
["Switzerland",{"$f":"'Technology 2005'!J86","v":4.6299392784758719},{"$f":"'Technology 2005'!Q54","v":5.9642531166867432},5.0747105578794951]
["United Kingdom",{"$f":"'Technology 2005'!J87","v":5.1252546419066656},{"$f":"'Technology 2005'!Q55","v":5.283294730810324},5.1779346715412178]
["United States",{"$f":"'Technology 2005'!J88","v":5.6692551058576877},{"$f":"'Technology 2005'!Q56","v":3.7778913242487486},5.0388005119880415]
["EU",{"$f":"'Technology 2005'!J89","v":4.871338774417227},{"$f":"'Technology 2005'!Q57","v":5.9918343223729078},5.2448372904024545]
["Europe",{"$f":"'Technology 2005'!J90","v":4.8675761390410202},{"$f":"'Technology 2005'!Q58","v":5.992694790815233},5.2426156896324247]
[]
["Weight",{"$f":"2/3","v":0.66666666666666663},{"$f":"1-B29","v":0.33333333333333337}]
[]
[]
["Harmful intellectual property rights extension"]
[]
[null,"Patent coverage",null,null,null,"\"TRIPS+\", anti-circumvention rules, database protection",null,null,null,null,"Rights loss provisions"]
["Country","Plant/Animal Patents","Software Patents","Total","Score","TRIPS+ policy","Anti-circum vention rules","Database Protection "," Total","Score","Revocation due to discontinuing working","Compulsory license not issued ","Patent opposition system","Experimental use exception or defense","Total","Score"," Overall score"]
["Australia",1,1,{"$f":"B36+C36","v":2},{"$f":"2*Standard_mean-D36/$D$60*Standard_mean","v":3.1904161412358114},0,1,0,{"$f":"SUM(F36:H36)","v":1},{"$f":"2*Standard_mean-I36/$I$60*Standard_mean","v":7.7462437395659425},1,0,0,0,{"$f":"SUM(K36:N36)","v":1},{"$f":"2*Standard_mean-O36/$O$60*Standard_mean","v":7.326732673267327},{"$f":"E36*$E$62+J36*$J$62+P36*$P$62","v":6.7092249000103319}]
["Austria",0,0.5,0.5,8.2976040353089537,0.5,1,1,2.5,4.3656093489148562,1,1,0.5,0,2.5,3.3168316831683171,4.8373749864697135]
["Belgium",0,0.5,0.5,8.2976040353089537,0.5,0,1,1.5,6.6193656093489137,1,0,0.5,0,1.5,5.9900990099009901,6.766233314706545]
["Canada",0,0.5,0.5,8.2976040353089537,0,0,0,0,10,1,0,0.75,0,1.75,5.3217821782178216,8.2560554605271363]
["Denmark",0,0.5,0.5,8.2976040353089537,0.5,1,1,2.5,4.3656093489148562,1,1,0.5,0,2.5,3.3168316831683171,4.8373749864697135]
["Finland",0,0.5,0.5,8.2976040353089537,0.5,0,1,1.5,6.6193656093489137,1,0,0.5,0,1.5,5.9900990099009901,6.766233314706545]
["France",0,0.5,0.5,8.2976040353089537,0.5,0,1,1.5,6.6193656093489137,0,1,0.5,0,1.5,5.9900990099009901,6.766233314706545]
["Germany",0,0.5,0.5,8.2976040353089537,0.5,1,1,2.5,4.3656093489148562,1,1,0.5,0,2.5,3.3168316831683171,4.8373749864697135]
["Greece",0,0.5,0.5,8.2976040353089537,0.5,1,1,2.5,4.3656093489148562,0,0,0.5,0,0.5,8.6633663366336631,6.4413353825093171]
["Ireland",1,0.5,1.5,4.8928121059268577,0.5,0,1,1.5,6.6193656093489137,1,1,0.5,0,2.5,3.3168316831683171,5.283294730810324]
["Italy",1,0.5,1.5,4.8928121059268577,0.5,0,1,1.5,6.6193656093489137,1,0,0.5,0,1.5,5.9900990099009901,6.0852749288301258]
["Japan",1,1,2,3.1904161412358114,0,1,0,1,7.7462437395659425,1,0,0.75,0,1.75,5.3217821782178216,6.1077397514954797]
["Netherlands",0,0.5,0.5,8.2976040353089537,0.5,0,1,1.5,6.6193656093489137,1,1,0.5,0,2.5,3.3168316831683171,5.9642531166867432]
["New Zealand",1,0.25,1.25,5.7440100882723826,0,0,0,0,10,1,0,0.5,0,1.5,5.9900990099009901,7.9458317206247742]
["Norway",0,0.25,0.25,9.1488020176544769,0.5,0,1,1.5,6.6193656093489137,1,1,0.5,0,2.5,3.3168316831683171,6.1344927131558471]
["Portugal",0,0.5,0.5,8.2976040353089537,0.5,0,1,1.5,6.6193656093489137,1,0,0.5,0,1.5,5.9900990099009901,6.766233314706545]
["Spain",0,0.5,0.5,8.2976040353089537,0.5,0,1,1.5,6.6193656093489137,1,0,0.5,0,1.5,5.9900990099009901,6.766233314706545]
["Sweden",0,0.5,0.5,8.2976040353089537,0.5,0,1,1.5,6.6193656093489137,1,1,0.5,0,2.5,3.3168316831683171,5.9642531166867432]
["Switzerland",0,0.5,0.5,8.2976040353089537,0.5,0,1,1.5,6.6193656093489137,1,1,0.5,0,2.5,3.3168316831683171,5.9642531166867432]
["United Kingdom",1,0.5,1.5,4.8928121059268577,0.5,0,1,1.5,6.6193656093489137,1,1,0.5,0,2.5,3.3168316831683171,5.283294730810324]
["United States",1,1,2,3.1904161412358114,1,1,0,2,5.492487479131885,1,1,0.75,0.5,3.25,1.3118811881188126,3.7778913242487486]
["EU",{"$f":"SUM(Plant_Animal_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.20395765612003694},{"$f":"SUM(Software_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},0.70395765612003691,{"$f":"2*Standard_mean-D57/$D$60*Standard_mean","v":7.6031706538157628},{"$f":"SUM(TRIPS__Policy*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},{"$f":"SUM(Anti_circum_vention_rules*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.62657673053576557},{"$f":"SUM(Database_Protection*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(F57:H57)","v":2.1265767305357657},{"$f":"2*Standard_mean-I57/$I$60*Standard_mean","v":5.207214380261628},{"$f":"SUM(Revocation_due_to_discontinuing_working*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.52470158749858764},{"$f":"SUM(Compulsory_license_not_issued*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.38731207732396705},{"$f":"SUM(Patent_opposition_system*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},{"$f":"SUM(Experimental_use_exception_or_defense*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(K57:N57)","v":1.4120136648225547},{"$f":"2*Standard_mean-O57/$O$60*Standard_mean","v":6.2253100049298045},5.9918343223729078]
["Europe",{"$f":"SUM(Plant_Animal_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.19635997151954526},{"$f":"SUM(Software_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.49722757834928216},0.69358754986882742,{"$f":"2*Standard_mean-D58/$D$60*Standard_mean","v":7.6384787078867156},{"$f":"SUM(TRIPS__Policy*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},{"$f":"SUM(Anti_circum_vention_rules*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.60323594271157011},{"$f":"SUM(Database_Protection*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},2.1032359427115699,{"$f":"2*Standard_mean-I58/$I$60*Standard_mean","v":5.2598188269438726},{"$f":"SUM(Revocation_due_to_discontinuing_working*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.54240706371358594},{"$f":"SUM(Compulsory_license_not_issued*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.4101354892202248},{"$f":"SUM(Patent_opposition_system*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},{"$f":"SUM(Experimental_use_exception_or_defense*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},1.4525425529338107,{"$f":"2*Standard_mean-O58/$O$60*Standard_mean","v":6.1169654525531794},5.992694790815233]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Patent_coverage\"))","v":1.4685185185185181},null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Other_IPR_extension\"))","v":2.2185185185185179},null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Rights_loss_provisions\"))","v":1.8703703703703705}]
[]
["Weight",null,null,null,0.2,null,null,null,null,0.5,null,null,null,null,null,0.3]
[]
[]
["Government R&D support weighted by objective"]
[]
["Country","Business expenditure on R&D/GDP data year","Business expenditure on R&D/GDP","Tax subsidy rate for R&D, manufacturers (average small/large companies)","Tax expenditure/GDP","Tax expenditure/GDP, weighted","Government R&D expenditure/ GDP","Government R&D expenditure, weighted/ GDP","Total government support/GDP","Score"]
["Australia",2003,8.8999999999999999E-3,0.19900000000000001,{"$f":"D68*C68","v":1.7711000000000001E-3},{"$f":"E68*75%","v":1.328325E-3},{"$f":"'Technology 2005'!R100","v":6.0122637608058527E-3},{"$f":"'Technology 2005'!S100","v":5.3489956849151329E-3},{"$f":"F68+H68","v":6.6773206849151329E-3},{"$f":"I68/I$92*Standard_mean","v":4.3447833873910815}]
["Austria",2002,1.4199999999999999E-2,0.11700000000000001,1.6613999999999999E-3,1.2460499999999998E-3,{"$f":"'Technology 2005'!R101","v":6.5675651795004189E-3},{"$f":"'Technology 2005'!S101","v":6.3513335289430853E-3},7.5973835289430847E-3,4.9434477242888448]
["Belgium",2003,1.34E-2,-8.0000000000000002E-3,-1.072E-4,-8.0400000000000003E-5,{"$f":"'Technology 2005'!R102","v":6.5281270416468863E-3},{"$f":"'Technology 2005'!S102","v":5.9174071145798226E-3},5.837007114579823E-3,3.7980101211556976]
["Canada",2003,1.03E-2,0.248,2.5544000000000001E-3,1.9158000000000001E-3,{"$f":"'Technology 2005'!R103","v":6.4731945536083482E-3},{"$f":"'Technology 2005'!S103","v":5.9552150207337288E-3},7.8710150207337293E-3,5.121493622621216]
["Denmark",2003,1.83E-2,-8.9999999999999993E-3,-1.6469999999999999E-4,-1.2352499999999998E-4,{"$f":"'Technology 2005'!R104","v":7.2263601716763756E-3},{"$f":"'Technology 2005'!S104","v":6.9163780404631276E-3},6.7928530404631274E-3,4.4199577099640681]
["Finland",2003,2.4500000000000001E-2,-0.01,-2.4499999999999999E-4,-1.8374999999999999E-4,{"$f":"'Technology 2005'!R105","v":1.0495495971628008E-2},{"$f":"'Technology 2005'!S105","v":9.3604702362140805E-3},9.1767202362140806E-3,5.9710868347406993]
["France",2003,1.37E-2,6.0999999999999999E-2,8.3569999999999998E-4,6.2677499999999999E-4,{"$f":"'Technology 2005'!R106","v":1.078711940433107E-2},{"$f":"'Technology 2005'!S106","v":9.1682878081030469E-3},9.7950628081030465E-3,6.3734285314827961]
["Germany",2003,1.7600000000000001E-2,-2.5000000000000001E-2,-4.4000000000000007E-4,-3.3000000000000005E-4,{"$f":"'Technology 2005'!R107","v":7.9289270588357944E-3},{"$f":"'Technology 2005'!S107","v":7.3304267579657493E-3},7.0004267579657489E-3,4.5550212904061187]
["Greece",2003,1.9E-3,-1.4999999999999999E-2,-2.8499999999999998E-5,-2.1374999999999998E-5,{"$f":"'Technology 2005'!R108","v":3.036240647038032E-3},{"$f":"'Technology 2005'!S108","v":2.9147904760684113E-3},2.8934154760684111E-3,1.8826808066358534]
["Ireland",2003,8.0000000000000002E-3,0,0,0,{"$f":"'Technology 2005'!R109","v":3.1218340471503639E-3},{"$f":"'Technology 2005'!S109","v":2.8123671874692052E-3},2.8123671874692052E-3,1.8299444959958944]
["Italy",2003,5.5000000000000005E-3,0.20899999999999999,1.1495000000000001E-3,8.6212500000000004E-4,{"$f":"'Technology 2005'!R110","v":6.8943036791421263E-3},{"$f":"'Technology 2005'!S110","v":6.48500837118511E-3},7.34713337118511E-3,4.780615537634227]
["Japan",2003,2.3599999999999999E-2,6.5000000000000002E-2,1.534E-3,1.1505E-3,{"$f":"'Technology 2005'!R111","v":7.2464216300209949E-3},{"$f":"'Technology 2005'!S111","v":6.5820724046360447E-3},7.7325724046360452E-3,5.0314121053612997]
["Netherlands",2003,1.06E-2,0.05,5.2999999999999998E-4,3.9749999999999996E-4,{"$f":"'Technology 2005'!R112","v":8.0374462634924138E-3},{"$f":"'Technology 2005'!S112","v":7.6010497141824557E-3},7.9985497141824551E-3,5.2044775983143161]
["New Zealand",2003,4.8999999999999998E-3,-2.3E-2,-1.1269999999999999E-4,-8.4524999999999995E-5,{"$f":"'Technology 2005'!R113","v":5.6785970039642695E-3},{"$f":"'Technology 2005'!S113","v":5.0355972941656356E-3},4.9510722941656354E-3,3.2215521267474529]
["Norway",2003,0.01,0.107,1.07E-3,8.0250000000000004E-4,{"$f":"'Technology 2005'!R114","v":7.751298145923036E-3},{"$f":"'Technology 2005'!S114","v":7.1081982519292219E-3},7.9106982519292213E-3,5.1473146145717266]
["Portugal",2003,2.5999999999999999E-3,0.33500000000000002,8.7100000000000003E-4,6.5324999999999997E-4,{"$f":"'Technology 2005'!R115","v":6.7261705597389462E-3},{"$f":"'Technology 2005'!S115","v":6.1489780547031858E-3},6.802228054703186E-3,4.4260578222768983]
["Spain",2003,5.6999999999999993E-3,0.441,2.5136999999999998E-3,1.8852749999999998E-3,{"$f":"'Technology 2005'!R116","v":8.2145327011395649E-3},{"$f":"'Technology 2005'!S116","v":6.611416938353475E-3},8.4966919383534754E-3,5.5286076142690321]
["Sweden",2003,2.9500000000000002E-2,-1.4999999999999999E-2,-4.4250000000000002E-4,-3.3187500000000003E-4,{"$f":"'Technology 2005'!R117","v":1.0485373339196436E-2},{"$f":"'Technology 2005'!S117","v":9.0374671018278886E-3},8.705592101827888E-3,5.6645342834699512]
["Switzerland",2000,1.9E-2,-0.01,-1.9000000000000001E-4,-1.4249999999999999E-4,{"$f":"'Technology 2005'!R118","v":7.4114274295828432E-3},{"$f":"'Technology 2005'!S118","v":7.2580651634526969E-3},7.1155651634526966E-3,4.6299392784758719]
["United Kingdom",2003,1.24E-2,0.10100000000000001,1.2524000000000001E-3,9.3930000000000012E-4,{"$f":"'Technology 2005'!R119","v":8.4716011897874796E-3},{"$f":"'Technology 2005'!S119","v":6.937495178139041E-3},7.8767951781390406E-3,5.1252546419066656]
["United States",2003,1.8700000000000001E-2,6.6000000000000003E-2,1.2342000000000002E-3,9.2565000000000008E-4,{"$f":"'Technology 2005'!R120","v":1.0808513816005555E-2},{"$f":"'Technology 2005'!S120","v":7.7871973415415468E-3},8.7128473415415478E-3,5.6692551058576877]
["EU",null,{"$f":"SUM(C$68:C$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.2444262966952456E-3},{"$f":"E89/C89","v":4.5924644446612199E-2},{"$f":"SUM(E$68:E$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.786223463420289E-4},2.8396675975652166E-4,{"$f":"'Technology 2005'!R121","v":8.1721962815368299E-3},{"$f":"'Technology 2005'!S121","v":7.2025954601329049E-3},7.4865622198894265E-3,{"$f":"I89/I$92*Standard_mean","v":4.871338774417227}]
["Europe",null,{"$f":"SUM(C$68:C$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.545278049371257E-3},{"$f":"E90/C90","v":4.3464172461596152E-2},{"$f":"SUM(E$68:E$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.7141343887016429E-4},2.7856007915262322E-4,{"$f":"'Technology 2005'!R122","v":8.1492572338349167E-3},{"$f":"'Technology 2005'!S122","v":7.2022194996274099E-3},7.4807795787800333E-3,{"$f":"I90/I$92*Standard_mean","v":4.8675761390410202}]
[]
["Benchmark year average",null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Total_government_support_GDP\"))","v":7.6842964188885291E-3}]
[]
["Note: military R&D expenditure discounted 50%; that for purely commercial uses discounted 25%; and tax expenditures are assumed to be purely commercial, getting a 25% discount."]
[]
[]
["Government R&D expenditure of discounting"]
["Millions of current PPP $, 2003"]
["Country","Agriculture production and technology","Control and care of the environment","Defence","Exploration and exploitation of space","Exploration and exploitation of the Earth","General university funds","Industrial production and technology","Infrastructure and general planning of land use","Non-oriented research","Other civil research","Production, distribution and rational utilisation of energy","Protection and improvement of human health","Social structures and relationships","Total, unweighted","Total, weighted","PPP GDP, current $","Unweighted R&D/GDP","Weighted R&D/GDP"]
["Australia",319.11399999999998,77.492999999999995,201.86799999999999,6.67,208.23400000000001,1300.8240000000001,758.99699999999996,59.941000000000003,128.61699999999999,0,81.12,332.86099999999999,66.180999999999997,{"$f":"SUM(B100:N100)","v":3541.9199999999996},{"$f":"SUMPRODUCT(B100:N100,$B$124:$N$124)","v":3151.1782499999999},589.11587064591106,{"$f":"O100/Q100/1000","v":6.0122637608058527E-3},{"$f":"P100/Q100/1000","v":5.3489956849151329E-3}]
["Austria",46.406999999999996,26.597000000000001,4.0000000000000001E-3,3.1389999999999998,37.046999999999997,990.24199999999996,152.88800000000001,30.658000000000001,221.46199999999999,1.536,11.27,51.04,26.634,1598.9239999999998,1546.2807499999999,243.45765231090201,6.5675651795004189E-3,6.3513335289430853E-3]
["Belgium",40.256999999999998,40.14,6.5789999999999997,174.13200000000001,12.55,343.17399999999998,624.66200000000003,26.786000000000001,441.755,57.746000000000002,40.131,33.353999999999999,78.007000000000005,1919.2730000000006,1739.7210000000002,294.00055908161602,6.5281270416468863E-3,5.9174071145798226E-3]
["Canada",489.15600000000001,285.14,225.702,342.971,175.1,1812.848,819.27499999999998,193.57400000000001,380.72199999999998,77.108000000000004,250.602,1028.914,200,6281.1119999999992,5778.5027500000006,970.32646678272999,6.4731945536083482E-3,5.9552150207337288E-3]
["Denmark",79.492000000000004,22.966000000000001,14.179,24.573,9.5960000000000001,522.42200000000003,85.778999999999996,14.906000000000001,241.08500000000001,17.18,16.548999999999999,84.730999999999995,91.468999999999994,1224.9270000000001,1172.3824999999999,169.50815775846399,7.2263601716763756E-3,6.9163780404631276E-3]
["Finland",92.063999999999993,29.489000000000001,43.264000000000003,27.076000000000001,15.505000000000001,409.03899999999999,405.89699999999999,29.983000000000001,206.19300000000001,null,69.061999999999998,100.36799999999999,82.894000000000005,1510.8339999999998,1347.4462499999997,143.95070076575399,1.0495495971628008E-2,9.3604702362140805E-3]
["France",367.01,545.39,4314.3339999999998,1509.442,171.12899999999999,4309.7939999999999,973.43200000000002,95.974999999999994,3355.991,354.66,741.19899999999996,951.16899999999998,152.56899999999999,17842.094000000001,15164.516749999999,1654.0184020616598,1.078711940433107E-2,9.1682878081030469E-3]
["Germany",352.02300000000002,598.024,1176.4580000000001,903.39700000000005,308.15899999999999,7022.6480000000001,2237.4029999999998,318.98,2940.6550000000002,103.21,542.33199999999999,766.51300000000003,895.42700000000002,18165.228999999999,16794.0605,2291.0072025138797,7.9289270588357944E-3,7.3304267579657493E-3]
["Greece",33.290999999999997,26.364000000000001,4.2910000000000004,1.802,21.75,329.15,50.808999999999997,21.193000000000001,83.866,1.67,14.266,45.052999999999997,34.917000000000002,668.42199999999991,641.68499999999995,220.14789922928901,3.036240647038032E-3,2.9147904760684113E-3]
["Ireland",56.634,9.7680000000000007,0,0,10.952,172.96100000000001,129.94300000000001,0,60.777999999999999,0,0,25.949000000000002,3.552,470.53700000000009,423.89275000000004,150.72453977158401,3.1218340471503639E-3,2.8123671874692052E-3]
["Italy",191.96,235.46,415.58,752.92100000000005,193.54900000000001,4511.9780000000001,1052.799,42.521999999999998,1376.4549999999999,null,375.48899999999998,723.11900000000003,451.24700000000001,10323.079,9710.226999999999,1497.3345359345301,6.8943036791421263E-3,6.48500837118511E-3]
["Japan",853.63599999999997,224.489,1155.7360000000001,1720.222,447.36900000000003,8903.1830000000009,1867.9269999999999,1068.588,3934.9879999999998,null,4448.0370000000003,1037.2819999999999,192.357,25853.813999999998,23483.546000000002,3567.80426533435,7.2464216300209949E-3,6.5820724046360447E-3]
["Netherlands",162.22,107.18,72.837999999999994,156.56100000000001,14.145,1744.18,402.67099999999999,224.989,430.75299999999999,152.95599999999999,121.124,129.38499999999999,110.46899999999999,3829.4709999999995,3621.5482500000007,476.45369865726798,8.0374462634924138E-3,7.6010497141824557E-3]
["New Zealand",116.03,2.96,2.62,0.21,65.010000000000005,90.25,48.81,3.45,18.059999999999999,0.28000000000000003,5.38,23.37,10.96,387.38999999999993,343.52499999999998,68.219315392439398,5.6785970039642695E-3,5.0355972941656356E-3]
["Norway",124.779,32.494,92.188000000000002,26.018999999999998,26.398,502.46899999999999,102.372,28.99,175.429,null,30.541,99.834000000000003,90.551000000000002,1332.0639999999999,1221.547,171.85044039373301,7.751298145923036E-3,7.1081982519292219E-3]
["Portugal",152.90199999999999,42.398000000000003,25.408999999999999,5.7130000000000001,23.152999999999999,443.67200000000003,217.70099999999999,60.59,121.48,24.206,15.635999999999999,93.215000000000003,47.209000000000003,1273.2839999999999,1164.0197500000002,189.30296053173799,6.7261705597389462E-3,6.1489780547031858E-3]
["Spain",281.58600000000001,146.334,1904.172,221.39500000000001,82.799000000000007,1694.0340000000001,1679.461,278.39100000000002,459.93700000000001,67.781000000000006,131.94999999999999,578.55399999999997,33.378,7559.771999999999,6084.4367499999989,920.29239824576598,8.2145327011395649E-3,6.611416938353475E-3]
["Sweden",84.763999999999996,37.590000000000003,548.83799999999997,13.737,7.1349999999999998,1097.143,132.364,69.855999999999995,269.09399999999999,null,72.730999999999995,23.747,155.04599999999999,2512.0449999999992,2165.1612500000001,239.57611414840798,1.0485373339196436E-2,9.0374671018278886E-3]
["Switzerland",44.334000000000003,5.5419999999999998,8.3130000000000006,74.813999999999993,5.5419999999999998,1000.288,55.417999999999999,8.3130000000000006,94.21,277.08800000000002,19.396000000000001,27.709,19.396000000000001,1640.3630000000001,1606.4195000000002,221.32888914927,7.4114274295828432E-3,7.2580651634526969E-3]
["United Kingdom",445.97399999999999,243.02600000000001,4341.951,213.46199999999999,286.20400000000001,2694.636,709.673,192.69399999999999,2089.75,64.424999999999997,43.646000000000001,1889.2819999999999,429.459,13644.182000000001,11173.383249999999,1610.5788851873799,8.4716011897874796E-3,6.937495178139041E-3]
["United States",2651.2669999999998,567.1,63707.550999999999,9677.3269999999993,1021.05,null,533.91399999999999,1935.5940000000001,6999.277,0,1411.62,28493.759999999998,1067,118065.46,85062.484249999994,10923.3759617502,1.0808513816005555E-2,7.7871973415415468E-3]
["EU",{"$f":"SUM(B$100:B$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":2386.5840000000003},{"$f":"SUM(C$100:C$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":2110.7260000000001},{"$f":"SUM(D$100:D$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":12867.896999999997},{"$f":"SUM(E$100:E$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":4007.3500000000004},{"$f":"SUM(F$100:F$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":1193.673},{"$f":"SUM(G$100:G$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":26285.072999999997},{"$f":"SUM(H$100:H$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":8855.482},{"$f":"SUM(I$100:I$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":1407.5230000000001},{"$f":"SUM(J$100:J$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":12299.253999999999},{"$f":"SUM(K$100:K$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":845.36999999999989},{"$f":"SUM(L$100:L$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":2195.3850000000007},{"$f":"SUM(M$100:M$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":5495.4790000000003},{"$f":"SUM(N$100:N$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":2592.2769999999996},{"$f":"SUM(O$100:O$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":82542.072999999989},{"$f":"SUM(P$100:P$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":72748.761749999991},{"$f":"SUM(Q$100:Q$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":10100.353706198239},8.1721962815368299E-3,7.2025954601329049E-3]
["Europe",{"$f":"SUM(B$100:B$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":2555.6970000000001},{"$f":"SUM(C$100:C$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":2148.7619999999997},{"$f":"SUM(D$100:D$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":12968.397999999997},{"$f":"SUM(E$100:E$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":4108.183},{"$f":"SUM(F$100:F$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":1225.6130000000001},{"$f":"SUM(G$100:G$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":27787.829999999998},{"$f":"SUM(H$100:H$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":9013.2720000000008},{"$f":"SUM(I$100:I$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":1444.8260000000002},{"$f":"SUM(J$100:J$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":12568.892999999998},{"$f":"SUM(K$100:K$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":1122.4579999999999},{"$f":"SUM(L$100:L$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":2245.3220000000001},{"$f":"SUM(M$100:M$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":5623.0219999999999},{"$f":"SUM(N$100:N$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":2702.2239999999997},{"$f":"SUM(O$100:O$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":85514.499999999985},{"$f":"SUM(P$100:P$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":75576.728249999986},{"$f":"SUM(Q$100:Q$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":10493.533035741242},8.1492572338349167E-3,7.2022194996274099E-3]
[]
["Weight",0.75,1,0.5,1,1,1,0.75,1,1,1,0.75,1,1]
[]
["Note: New Zealand data are for 1997; Italy data are for 2001; Switzerland data are for 2002."]
["Source: Organization for Economic Cooperation and Development (2004c), Government Budget Appropriations or Outlays for R&D by Socioeconomic Objective (database)"]

{"sheet":"Technology 2004","index":89,"n_rows":128,"n_cols":19,"rows_kept":128,"cut":false,"hidden":false,"merged":[[33,1,33,4],[33,5,33,9],[33,10,33,13],[93,0,93,8],[125,0,125,6]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Technology"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2004}]
[]
[null,null,null,null," "]
["Country ","Government R&D","IPRs","Overall score"," "]
["Australia",{"$f":"J68","v":4.1761688557945194},{"$f":"'Technology 2004'!Q36","v":6.7092249000103319},{"$f":"B5*$B$29+C5*$C$29","v":5.0205208705331241}]
["Austria",5.0929692295958322,{"$f":"'Technology 2004'!Q37","v":4.8373749864697135},5.0077711485537924]
["Belgium",3.7488233201875154,{"$f":"'Technology 2004'!Q38","v":6.766233314706545},4.7546266516938589]
["Canada",4.8672272899180591,{"$f":"'Technology 2004'!Q39","v":8.2560554605271363},5.9968366801210848]
["Denmark",4.3832732808389183,{"$f":"'Technology 2004'!Q40","v":4.8373749864697135},4.5346405160491834]
["Finland",5.9552792462955741,{"$f":"'Technology 2004'!Q41","v":6.766233314706545},6.2255972690992314]
["France",6.3614066120984578,{"$f":"'Technology 2004'!Q42","v":6.766233314706545},6.4963488463011529]
["Germany",4.5381397868847566,{"$f":"'Technology 2004'!Q43","v":4.8373749864697135},4.6378848534130759]
["Greece",1.8021552625315032,{"$f":"'Technology 2004'!Q44","v":6.4413353825093171},3.3485486358574414]
["Ireland",1.6089872094503779,{"$f":"'Technology 2004'!Q45","v":5.283294730810324},2.8337563832370267]
["Italy",4.7908149099290469,{"$f":"'Technology 2004'!Q46","v":6.0852749288301258},5.2223015828960735]
["Japan",5.0116895188566239,{"$f":"'Technology 2004'!Q47","v":6.1077397514954797},5.3770395964029092]
["Netherlands",5.1487524533959474,{"$f":"'Technology 2004'!Q48","v":5.9642531166867432},5.4205860078262127]
["New Zealand",3.2294090594721716,{"$f":"'Technology 2004'!Q49","v":7.9458317206247742},4.8015499465230391]
["Norway",4.9602164654530299,{"$f":"'Technology 2004'!Q50","v":6.1344927131558471},5.3516418813539692]
["Portugal",4.7366101055743917,{"$f":"'Technology 2004'!Q51","v":6.766233314706545},5.41315117528511]
["Spain",5.2236551485279694,{"$f":"'Technology 2004'!Q52","v":6.766233314706545},5.7378478705874949]
["Sweden",5.2045231941171437,{"$f":"'Technology 2004'!Q53","v":5.9642531166867432},5.4577665016403429]
["Switzerland",4.6299392784758719,{"$f":"'Technology 2004'!Q54","v":5.9642531166867432},5.0747105578794951]
["United Kingdom",5.1129757071192667,{"$f":"'Technology 2004'!Q55","v":5.283294730810324},5.1697487150162864]
["United States",5.3159461336137506,{"$f":"'Technology 2004'!Q56","v":3.7778913242487486},4.8032611971587498]
["EU",4.8265493075050898,{"$f":"'Technology 2004'!Q57","v":5.9918343223729078},5.2149776457943631]
["Europe",4.8215350029401511,{"$f":"'Technology 2004'!Q58","v":5.992694790815233},5.2119215988985115]
[]
["Weight",{"$f":"2/3","v":0.66666666666666663},{"$f":"1-B29","v":0.33333333333333337}]
[]
[]
["Harmful intellectual property rights extension"]
[]
[null,"Patent coverage",null,null,null,"\"TRIPS+\", anti-circumvention rules, database protection",null,null,null,null,"Rights loss provisions"]
["Country","Plant/Animal Patents","Software Patents","Total","Score","TRIPS+ policy","Anti-circum vention rules","Database Protection "," Total","Score","Revocation due to discontinuing working","Compulsory license not issued ","Patent opposition system","Experimental use exception or defense","Total","Score"," Overall score"]
["Australia",1,1,{"$f":"B36+C36","v":2},{"$f":"2*Standard_mean-D36/$D$60*Standard_mean","v":3.1904161412358114},0,1,0,{"$f":"SUM(F36:H36)","v":1},{"$f":"2*Standard_mean-I36/$I$60*Standard_mean","v":7.7462437395659425},1,0,0,0,{"$f":"SUM(K36:N36)","v":1},{"$f":"2*Standard_mean-O36/$O$60*Standard_mean","v":7.326732673267327},{"$f":"E36*$E$62+J36*$J$62+P36*$P$62","v":6.7092249000103319}]
["Austria",0,0.5,0.5,8.2976040353089537,0.5,1,1,2.5,4.3656093489148562,1,1,0.5,0,2.5,3.3168316831683171,4.8373749864697135]
["Belgium",0,0.5,0.5,8.2976040353089537,0.5,0,1,1.5,6.6193656093489137,1,0,0.5,0,1.5,5.9900990099009901,6.766233314706545]
["Canada",0,0.5,0.5,8.2976040353089537,0,0,0,0,10,1,0,0.75,0,1.75,5.3217821782178216,8.2560554605271363]
["Denmark",0,0.5,0.5,8.2976040353089537,0.5,1,1,2.5,4.3656093489148562,1,1,0.5,0,2.5,3.3168316831683171,4.8373749864697135]
["Finland",0,0.5,0.5,8.2976040353089537,0.5,0,1,1.5,6.6193656093489137,1,0,0.5,0,1.5,5.9900990099009901,6.766233314706545]
["France",0,0.5,0.5,8.2976040353089537,0.5,0,1,1.5,6.6193656093489137,0,1,0.5,0,1.5,5.9900990099009901,6.766233314706545]
["Germany",0,0.5,0.5,8.2976040353089537,0.5,1,1,2.5,4.3656093489148562,1,1,0.5,0,2.5,3.3168316831683171,4.8373749864697135]
["Greece",0,0.5,0.5,8.2976040353089537,0.5,1,1,2.5,4.3656093489148562,0,0,0.5,0,0.5,8.6633663366336631,6.4413353825093171]
["Ireland",1,0.5,1.5,4.8928121059268577,0.5,0,1,1.5,6.6193656093489137,1,1,0.5,0,2.5,3.3168316831683171,5.283294730810324]
["Italy",1,0.5,1.5,4.8928121059268577,0.5,0,1,1.5,6.6193656093489137,1,0,0.5,0,1.5,5.9900990099009901,6.0852749288301258]
["Japan",1,1,2,3.1904161412358114,0,1,0,1,7.7462437395659425,1,0,0.75,0,1.75,5.3217821782178216,6.1077397514954797]
["Netherlands",0,0.5,0.5,8.2976040353089537,0.5,0,1,1.5,6.6193656093489137,1,1,0.5,0,2.5,3.3168316831683171,5.9642531166867432]
["New Zealand",1,0.25,1.25,5.7440100882723826,0,0,0,0,10,1,0,0.5,0,1.5,5.9900990099009901,7.9458317206247742]
["Norway",0,0.25,0.25,9.1488020176544769,0.5,0,1,1.5,6.6193656093489137,1,1,0.5,0,2.5,3.3168316831683171,6.1344927131558471]
["Portugal",0,0.5,0.5,8.2976040353089537,0.5,0,1,1.5,6.6193656093489137,1,0,0.5,0,1.5,5.9900990099009901,6.766233314706545]
["Spain",0,0.5,0.5,8.2976040353089537,0.5,0,1,1.5,6.6193656093489137,1,0,0.5,0,1.5,5.9900990099009901,6.766233314706545]
["Sweden",0,0.5,0.5,8.2976040353089537,0.5,0,1,1.5,6.6193656093489137,1,1,0.5,0,2.5,3.3168316831683171,5.9642531166867432]
["Switzerland",0,0.5,0.5,8.2976040353089537,0.5,0,1,1.5,6.6193656093489137,1,1,0.5,0,2.5,3.3168316831683171,5.9642531166867432]
["United Kingdom",1,0.5,1.5,4.8928121059268577,0.5,0,1,1.5,6.6193656093489137,1,1,0.5,0,2.5,3.3168316831683171,5.283294730810324]
["United States",1,1,2,3.1904161412358114,1,1,0,2,5.492487479131885,1,1,0.75,0.5,3.25,1.3118811881188126,3.7778913242487486]
["EU",{"$f":"SUM(Plant_Animal_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.20395765612003694},{"$f":"SUM(Software_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},0.70395765612003691,{"$f":"2*Standard_mean-D57/$D$60*Standard_mean","v":7.6031706538157628},{"$f":"SUM(TRIPS__policy*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},{"$f":"SUM(Anti_circum_vention_rules*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.62657673053576557},{"$f":"SUM(Database_Protection*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(F57:H57)","v":2.1265767305357657},{"$f":"2*Standard_mean-I57/$I$60*Standard_mean","v":5.207214380261628},{"$f":"SUM(Revocation_due_to_discontinuing_working*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.52470158749858764},{"$f":"SUM(Compulsory_license_not_issued*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.38731207732396705},{"$f":"SUM(Patent_opposition_system*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},{"$f":"SUM(Experimental_use_exception_or_defense*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(K57:N57)","v":1.4120136648225547},{"$f":"2*Standard_mean-O57/$O$60*Standard_mean","v":6.2253100049298045},5.9918343223729078]
["Europe",{"$f":"SUM(Plant_Animal_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.19635997151954526},{"$f":"SUM(Software_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.49722757834928216},0.69358754986882742,{"$f":"2*Standard_mean-D58/$D$60*Standard_mean","v":7.6384787078867156},{"$f":"SUM(TRIPS__policy*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},{"$f":"SUM(Anti_circum_vention_rules*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.60323594271157011},{"$f":"SUM(Database_Protection*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},2.1032359427115699,{"$f":"2*Standard_mean-I58/$I$60*Standard_mean","v":5.2598188269438726},{"$f":"SUM(Revocation_due_to_discontinuing_working*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.54240706371358594},{"$f":"SUM(Compulsory_license_not_issued*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.4101354892202248},{"$f":"SUM(Patent_opposition_system*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},{"$f":"SUM(Experimental_use_exception_or_defense*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},1.4525425529338107,{"$f":"2*Standard_mean-O58/$O$60*Standard_mean","v":6.1169654525531794},5.992694790815233]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Patent_coverage\"))","v":1.4685185185185181},null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Other_IPR_extension\"))","v":2.2185185185185179},null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Rights_loss_provisions\"))","v":1.8703703703703705}]
[]
["Weight",null,null,null,0.2,null,null,null,null,0.5,null,null,null,null,null,0.3]
[]
[]
["Government R&D support weighted by objective"]
[]
["Country","Business expenditure on R&D/GDP data year","Business expenditure on R&D/GDP","Tax subsidy rate for R&D, manufacturers (average small/large companies)","Tax expenditure/GDP","Tax expenditure/GDP, weighted","Government R&D expenditure/ GDP","Government R&D expenditure, weighted/ GDP","Total government support/ GDP","Score"]
["Australia",2002,8.6999999999999994E-3,0.19900000000000001,{"$f":"D68*C68","v":1.7313000000000001E-3},{"$f":"E68*75%","v":1.2984750000000001E-3},{"$f":"'Technology 2004'!R100","v":5.7659796852835175E-3},{"$f":"'Technology 2004'!S100","v":5.1197088766511255E-3},{"$f":"F68+H68","v":6.4181838766511259E-3},{"$f":"I68/I$92*Standard_mean","v":4.1761688557945194}]
["Austria",2002,1.4199999999999999E-2,0.11700000000000001,1.6613999999999999E-3,1.2460499999999998E-3,{"$f":"'Technology 2004'!R101","v":6.7976068768085393E-3},{"$f":"'Technology 2004'!S101","v":6.5811270424985437E-3},7.827177042498544E-3,5.0929692295958322]
["Belgium",2002,1.3999999999999999E-2,-8.0000000000000002E-3,-1.1199999999999998E-4,-8.3999999999999982E-5,{"$f":"'Technology 2004'!R102","v":6.3830078296544263E-3},{"$f":"'Technology 2004'!S102","v":5.8454139228725456E-3},5.7614139228725457E-3,3.7488233201875154]
["Canada",2002,1.09E-2,0.248,2.7031999999999998E-3,2.0273999999999999E-3,{"$f":"'Technology 2004'!R103","v":5.9311022565385861E-3},{"$f":"'Technology 2004'!S103","v":5.4528434467667718E-3},7.4802434467667722E-3,4.8672272899180591]
["Denmark",2002,1.7399999999999999E-2,-8.9999999999999993E-3,-1.5659999999999998E-4,-1.1744999999999998E-4,{"$f":"'Technology 2004'!R104","v":7.1578837556097522E-3},{"$f":"'Technology 2004'!S104","v":6.8539242349920544E-3},6.7364742349920546E-3,4.3832732808389183]
["Finland",2002,2.4E-2,-0.01,-2.4000000000000001E-4,-1.8000000000000001E-4,{"$f":"'Technology 2004'!R105","v":1.0395847116013551E-2},{"$f":"'Technology 2004'!S105","v":9.3324261971580516E-3},9.152426197158052E-3,5.9552792462955741]
["France",2002,1.41E-2,6.0999999999999999E-2,8.6009999999999993E-4,6.4507499999999995E-4,{"$f":"'Technology 2004'!R106","v":1.0672082973144571E-2},{"$f":"'Technology 2004'!S106","v":9.1315118096883981E-3},9.7765868096883982E-3,6.3614066120984578]
["Germany",2002,1.72E-2,-2.5000000000000001E-2,-4.3000000000000004E-4,-3.2250000000000003E-4,{"$f":"'Technology 2004'!R107","v":7.8504274400500191E-3},{"$f":"'Technology 2004'!S107","v":7.2969822625548178E-3},6.9744822625548179E-3,4.5381397868847566]
["Greece",2002,2E-3,-1.4999999999999999E-2,-3.0000000000000001E-5,-2.2500000000000001E-5,{"$f":"'Technology 2004'!R108","v":2.9070611811577466E-3},{"$f":"'Technology 2004'!S108","v":2.7921590460303894E-3},2.7696590460303894E-3,1.8021552625315032]
["Ireland",2002,7.7000000000000002E-3,0,0,0,{"$f":"'Technology 2004'!R109","v":2.7039315913508343E-3},{"$f":"'Technology 2004'!S109","v":2.4727869303233976E-3},2.4727869303233976E-3,1.6089872094503779]
["Italy",2002,5.6000000000000008E-3,0.20899999999999999,1.1704E-3,8.7779999999999998E-4,{"$f":"'Technology 2004'!R110","v":6.8943036791421263E-3},{"$f":"'Technology 2004'!S110","v":6.48500837118511E-3},7.3628083711851098E-3,4.7908149099290469]
["Japan",2002,2.3300000000000001E-2,6.5000000000000002E-2,1.5145000000000002E-3,1.1358750000000002E-3,{"$f":"'Technology 2004'!R111","v":7.2237517934192613E-3},{"$f":"'Technology 2004'!S111","v":6.5663865644662251E-3},7.7022615644662257E-3,5.0116895188566239]
["Netherlands",2002,1.0200000000000001E-2,0.05,5.1000000000000004E-4,3.8250000000000003E-4,{"$f":"'Technology 2004'!R112","v":7.9454722181115604E-3},{"$f":"'Technology 2004'!S112","v":7.5304080078748021E-3},7.9129080078748013E-3,5.1487524533959474]
["New Zealand",2001,4.1999999999999997E-3,-2.3E-2,-9.659999999999999E-5,-7.2449999999999999E-5,{"$f":"'Technology 2004'!R113","v":5.6785970039642695E-3},{"$f":"'Technology 2004'!S113","v":5.0355972941656356E-3},4.9631472941656356E-3,3.2294090594721716]
["Norway",2002,9.5999999999999992E-3,0.107,1.0271999999999998E-3,7.7039999999999986E-4,{"$f":"'Technology 2004'!R114","v":7.5242382022194885E-3},{"$f":"'Technology 2004'!S114","v":6.8527547244785275E-3},7.6231547244785276E-3,4.9602164654530299]
["Portugal",2002,2.5999999999999999E-3,0.33500000000000002,8.7100000000000003E-4,6.5324999999999997E-4,{"$f":"'Technology 2004'!R115","v":7.2698720020180404E-3},{"$f":"'Technology 2004'!S115","v":6.6262532143873025E-3},7.2795032143873027E-3,4.7366101055743917]
["Spain",2002,5.4000000000000003E-3,0.441,2.3814000000000001E-3,1.78605E-3,{"$f":"'Technology 2004'!R116","v":7.8540802166577658E-3},{"$f":"'Technology 2004'!S116","v":6.2419729102684207E-3},8.0280229102684206E-3,5.2236551485279694]
["Sweden",2001,3.3099999999999997E-2,-1.4999999999999999E-2,-4.9649999999999998E-4,-3.7237499999999998E-4,{"$f":"'Technology 2004'!R117","v":9.384142578593711E-3},{"$f":"'Technology 2004'!S117","v":8.3709947885153308E-3},7.9986197885153314E-3,5.2045231941171437]
["Switzerland",2000,1.9E-2,-0.01,-1.9000000000000001E-4,-1.4249999999999999E-4,{"$f":"'Technology 2004'!R118","v":7.4114274295828432E-3},{"$f":"'Technology 2004'!S118","v":7.2580651634526969E-3},7.1155651634526966E-3,4.6299392784758719]
["United Kingdom",2002,1.2500000000000001E-2,0.10100000000000001,1.2625000000000002E-3,9.4687500000000013E-4,{"$f":"'Technology 2004'!R119","v":8.5552635943508867E-3},{"$f":"'Technology 2004'!S119","v":6.9110491832161244E-3},7.8579241832161251E-3,5.1129757071192667]
["United States",2002,1.8600000000000002E-2,6.6000000000000003E-2,1.2276000000000001E-3,9.207000000000001E-4,{"$f":"'Technology 2004'!R120","v":9.9480998585731867E-3},{"$f":"'Technology 2004'!S120","v":7.2491611675064927E-3},8.1698611675064935E-3,5.3159461336137506]
["EU",null,{"$f":"SUM(C$68:C$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.3347610530756996E-3},{"$f":"E89/C89","v":4.4579732142662393E-2},{"$f":"SUM(E$68:E$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.715614152192094E-4},2.7867106141440706E-4,{"$f":"'Technology 2004'!R121","v":8.0850962686073568E-3},{"$f":"'Technology 2004'!S121","v":7.1390560504356482E-3},7.4177271118500551E-3,{"$f":"I89/I$92*Standard_mean","v":4.8265493075050898}]
["Europe",null,{"$f":"SUM(C$68:C$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.6278118454329884E-3},{"$f":"E90/C90","v":4.2205475088685232E-2},{"$f":"SUM(E$68:E$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.6414089791228537E-4},2.7310567343421404E-4,{"$f":"'Technology 2004'!R122","v":8.0613035330720974E-3},{"$f":"'Technology 2004'!S122","v":7.1369151578935253E-3},7.4100208313277391E-3,{"$f":"I90/I$92*Standard_mean","v":4.8215350029401511}]
[]
["Benchmark year average",null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Total_government_support_GDP\"))","v":7.6842964188885291E-3}]
[]
["Note: military R&D expenditure discounted 50%; that for purely commercial uses discounted 25%; and tax expenditures are assumed to be purely commercial, getting a 25% discount."]
[]
[]
["Government R&D expenditure of discounting"]
["Millions of current PPP $, 2002"]
["Country","Agriculture production and technology","Control and care of the environment","Defence","Exploration and exploitation of space","Exploration and exploitation of the Earth","General university funds","Industrial production and technology","Infrastructure and general planning of land use","Non-oriented research","Other civil research","Production, distribution and rational utilisation of energy","Protection and improvement of human health","Social structures and relationships","Total, unweighted","Total, weighted","PPP GDP, current $","Unweighted R&D/GDP","Weighted R&D/GDP"]
["Australia",293.65199999999999,60.795999999999999,190.10900000000001,0.55300000000000005,190.53899999999999,1250.58,694.60900000000004,49.134,107.304,0,71.790000000000006,250.96899999999999,52.457999999999998,{"$f":"SUM(B100:N100)","v":3212.4929999999999},{"$f":"SUMPRODUCT(B100:N100,$B$124:$N$124)","v":2852.4257500000003},557.14608363939101,{"$f":"O100/Q100/1000","v":5.7659796852835175E-3},{"$f":"P100/Q100/1000","v":5.1197088766511255E-3}]
["Austria",43.902999999999999,20.99,2.3E-2,2.056,32.116,1007.754,149.84,33.488,229.80199999999999,0.77300000000000002,11.132,47.881,28.905000000000001,1608.663,1557.4327499999999,236.65137292482902,6.7976068768085393E-3,6.5811270424985437E-3]
["Belgium",35.637999999999998,48.707999999999998,5.7569999999999997,196.767,12.644,331.26799999999997,517.77099999999996,27.033999999999999,422.19499999999999,57.542000000000002,47.81,29.515999999999998,86.138999999999996,1818.7889999999998,1665.6057499999999,284.94231066899198,6.3830078296544263E-3,5.8454139228725456E-3]
["Canada",458.12400000000002,256.32100000000003,205.05699999999999,305.95800000000003,162.744,1639.643,688.40599999999995,177.39099999999999,337.69299999999998,62.655999999999999,235.16499999999999,856.03200000000004,170.06700000000001,5555.2569999999996,5107.3047499999993,936.63146574074904,5.9311022565385861E-3,5.4528434467667718E-3]
["Denmark",102.51300000000001,27.619,6.2789999999999999,25.317,12.462999999999999,463.39299999999997,72.081000000000003,16.367000000000001,256.70400000000001,9.4949999999999992,14.801,84.176000000000002,97.73,1188.9379999999999,1138.4497499999998,166.101887176948,7.1578837556097522E-3,6.8539242349920544E-3]
["Finland",80.855000000000004,31.61,22.568000000000001,25.414000000000001,14.897,390.70299999999997,401.39499999999998,34.188000000000002,195.14,null,60.426000000000002,107.39100000000001,72.004000000000005,1436.5909999999999,1289.6379999999999,138.18893101910902,1.0395847116013551E-2,9.3324261971580516E-3]
["France",367.50799999999998,501.30200000000002,3954.067,1551.3989999999999,117.191,3979.99,1025.924,98.409000000000006,3564.232,266.35399999999998,640.64,997.94600000000003,153.33500000000001,17218.296999999995,14732.745499999997,1613.3960955259099,1.0672082973144571E-2,9.1315118096883981E-3]
["Germany",348.08699999999999,536.80700000000002,952.78200000000004,889.87599999999998,300.80099999999999,6937.7669999999998,2185.1979999999999,318.99700000000001,2965.41,94.417000000000002,524.85699999999997,718.50099999999998,828.61099999999999,17602.110999999997,16361.184499999999,2242.1850446257799,7.8504274400500191E-3,7.2969822625548178E-3]
["Greece",39.087000000000003,19.89,4.3970000000000002,1.6379999999999999,21.381,319.21899999999999,37.994999999999997,15.906000000000001,71.460999999999999,1.3280000000000001,9.0449999999999999,35.575000000000003,23.460999999999999,600.38299999999992,576.65275000000008,206.525753187243,2.9070611811577466E-3,2.7921590460303894E-3]
["Ireland",79.644000000000005,10.478999999999999,null,null,2.7949999999999999,81.040999999999997,53.895000000000003,8.1839999999999993,116.971,null,null,19.760999999999999,17.765000000000001,390.53500000000003,357.15024999999997,144.432278260744,2.7039315913508343E-3,2.4727869303233976E-3]
["Italy",191.96,235.46,415.58,752.92100000000005,193.54900000000001,4511.9780000000001,1052.799,42.521999999999998,1376.4549999999999,null,375.48899999999998,723.11900000000003,451.24700000000001,10323.079,9710.226999999999,1497.3345359345301,6.8943036791421263E-3,6.48500837118511E-3]
["Japan",852.27200000000005,213.03700000000001,998.69500000000005,1478.4490000000001,435.35899999999998,8584.8549999999996,1803.837,1024.22,3790.6469999999999,null,4326.942,965.07600000000002,198.00899999999999,24671.397999999997,22426.28775,3415.3164042091403,7.2237517934192613E-3,6.5663865644662251E-3]
["Netherlands",158.006,111.636,68.197999999999993,119.238,14.878,1742.9549999999999,381.495,240.97300000000001,403.32299999999998,161.26400000000001,102.405,121.41,98.93,3724.7109999999998,3530.1354999999999,468.78409460794398,7.9454722181115604E-3,7.5304080078748021E-3]
["New Zealand",116.03,2.96,2.62,0.21,65.010000000000005,90.25,48.81,3.45,18.059999999999999,0.28000000000000003,5.38,23.37,10.96,387.38999999999993,343.52499999999998,68.219315392439398,5.6785970039642695E-3,5.0355972941656356E-3]
["Norway",137.1,32.902000000000001,90.207999999999998,27.016999999999999,24.414000000000001,484.56400000000002,108.562,26.635000000000002,130.97399999999999,null,26.710999999999999,91.816000000000003,87.516999999999996,1268.42,1155.2227500000001,168.57786342089003,7.5242382022194885E-3,6.8527547244785275E-3]
["Portugal",176.357,48.456000000000003,26.126999999999999,6.532,26.582999999999998,430.94200000000001,238.02799999999999,69.418999999999997,139.14099999999999,27.797999999999998,17.923999999999999,106.938,54.076999999999998,1368.3220000000001,1247.1812500000001,188.21816940107999,7.2698720020180404E-3,6.6262532143873025E-3]
["Spain",273.42700000000002,126.011,1915.2270000000001,242.96100000000001,90.792000000000002,1634.3150000000001,1499.204,265.87400000000002,355.267,12.17,95.947999999999993,392.30200000000002,37.83,6941.3279999999995,5516.5697499999997,883.78623702850598,7.8540802166577658E-3,6.2419729102684207E-3]
["Sweden",46.558,22.638000000000002,395.20499999999998,52.11,8.1159999999999997,987.42499999999995,47.091000000000001,74.320999999999998,331.02800000000002,null,56.915999999999997,15.055999999999999,142.44900000000001,2178.9129999999996,1943.6692499999999,232.19095210364199,9.384142578593711E-3,8.3709947885153308E-3]
["Switzerland",44.334000000000003,5.5419999999999998,8.3130000000000006,74.813999999999993,5.5419999999999998,1000.288,55.417999999999999,8.3130000000000006,94.21,277.08800000000002,19.396000000000001,27.709,19.396000000000001,1640.3630000000001,1606.4195000000002,221.32888914927,7.4114274295828432E-3,7.2580651634526969E-3]
["United Kingdom",439.03,207.33600000000001,4490.6779999999999,254.84299999999999,226.67699999999999,2665.817,693.94500000000005,165.47200000000001,1756.4960000000001,59.432000000000002,66.004999999999995,1736.1089999999999,480.87599999999998,13242.715999999999,10697.632000000001,1547.90274477858,8.5552635943508867E-3,6.9110491832161244E-3]
["United States",2494.3009999999999,591.85199999999998,53731.461000000003,9227.2659999999996,997.42899999999997,null,549.048,1939,6604.54,0,1331.701,24754.144,836,103056.742,75097.249000000011,10359.4398392761,9.9480998585731867E-3,7.2491611675064927E-3]
["EU",{"$f":"SUM(B$100:B$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":2382.5730000000003},{"$f":"SUM(C$100:C$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":1948.942},{"$f":"SUM(D$100:D$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":12256.887999999999},{"$f":"SUM(E$100:E$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":4121.0720000000001},{"$f":"SUM(F$100:F$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":1074.8829999999998},{"$f":"SUM(G$100:G$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":25484.566999999995},{"$f":"SUM(H$100:H$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":8356.6610000000001},{"$f":"SUM(I$100:I$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":1411.1539999999998},{"$f":"SUM(J$100:J$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":12183.625},{"$f":"SUM(K$100:K$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":690.57299999999998},{"$f":"SUM(L$100:L$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":2023.3980000000001},{"$f":"SUM(M$100:M$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":5135.6810000000005},{"$f":"SUM(N$100:N$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":2573.3590000000004},{"$f":"SUM(O$100:O$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":79643.376000000004},{"$f":"SUM(P$100:P$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":70324.27399999999},{"$f":"SUM(Q$100:Q$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":9850.6404072438363},8.0850962686073568E-3,7.1390560504356482E-3]
["Europe",{"$f":"SUM(B$100:B$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":2564.0069999999996},{"$f":"SUM(C$100:C$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":1987.386},{"$f":"SUM(D$100:D$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":12355.409},{"$f":"SUM(E$100:E$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":4222.9029999999993},{"$f":"SUM(F$100:F$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":1104.8389999999999},{"$f":"SUM(G$100:G$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":26969.418999999994},{"$f":"SUM(H$100:H$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":8520.6409999999996},{"$f":"SUM(I$100:I$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":1446.1020000000001},{"$f":"SUM(J$100:J$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":12408.809000000001},{"$f":"SUM(K$100:K$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":967.66100000000006},{"$f":"SUM(L$100:L$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":2069.5050000000001},{"$f":"SUM(M$100:M$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":5255.2060000000001},{"$f":"SUM(N$100:N$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":2680.2720000000008},{"$f":"SUM(O$100:O$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":82552.159},{"$f":"SUM(P$100:P$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":73085.916249999995},{"$f":"SUM(Q$100:Q$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":10240.547159813996},8.0613035330720974E-3,7.1369151578935253E-3]
[]
["Weight",0.75,1,0.5,1,1,1,0.75,1,1,1,0.75,1,1]
[]
["Note: New Zealand data are for 1997; Italy data are for 2001."]
[]
["Source: Organization for Economic Cooperation and Development (2004c), Government Budget Appropriations or Outlays for R&D by Socioeconomic Objective (database)"]

{"sheet":"Technology 2003","index":90,"n_rows":128,"n_cols":19,"rows_kept":128,"cut":false,"hidden":false,"merged":[[33,1,33,4],[33,5,33,9],[33,10,33,13],[93,0,93,8],[125,0,125,6]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Technology"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2003}]
[]
[null,null,null,null," "]
["Country ","Government R&D","IPRs","Overall score"," "]
["Australia",{"$f":"J68","v":4.25432141577362},{"$f":"'Technology 2003'!Q36","v":6.7092249000103319},{"$f":"B5*$B$29+C5*$C$29","v":5.0726225771858573}]
["Austria",4.9587705588145239,{"$f":"'Technology 2003'!Q37","v":4.8373749864697135},4.9183053680329207]
["Belgium",3.5396651360969056,{"$f":"'Technology 2003'!Q38","v":6.766233314706545},4.615187862300119]
["Canada",5.0646261894711948,{"$f":"'Technology 2003'!Q39","v":8.2560554605271363},6.1284359464898426]
["Denmark",4.5001128115443727,{"$f":"'Technology 2003'!Q40","v":4.8373749864697135},4.6125335365194866]
["Finland",5.9198802342973487,{"$f":"'Technology 2003'!Q41","v":6.766233314706545},6.2019979277670814]
["France",6.3059720371242083,{"$f":"'Technology 2003'!Q42","v":6.766233314706545},6.4593924629849866]
["Germany",4.3979033483525791,{"$f":"'Technology 2003'!Q43","v":4.8373749864697135},4.5443938943916242]
["Greece",1.8827374219829602,{"$f":"'Technology 2003'!Q44","v":6.4413353825093171},3.4022700754917463]
["Ireland",1.7817788086862476,{"$f":"'Technology 2003'!Q45","v":5.283294730810324},2.9489507827276062]
["Italy",4.780615537634227,{"$f":"'Technology 2003'!Q46","v":6.0852749288301258},5.2155020013661932]
["Japan",4.7827988610514298,{"$f":"'Technology 2003'!Q47","v":6.1077397514954797},5.2244458245327792]
["Netherlands",5.2165492133266245,{"$f":"'Technology 2003'!Q48","v":5.9642531166867432},5.4657838477799974]
["New Zealand",3.2294090594721716,{"$f":"'Technology 2003'!Q49","v":7.9458317206247742},4.8015499465230391]
["Norway",4.6179339043162431,{"$f":"'Technology 2003'!Q50","v":6.1344927131558471},5.123453507262778]
["Portugal",4.2817914025643082,{"$f":"'Technology 2003'!Q51","v":6.766233314706545},5.1099387066117208]
["Spain",4.5218211854047912,{"$f":"'Technology 2003'!Q52","v":6.766233314706545},5.2699585618387097]
["Sweden",5.1309221378453262,{"$f":"'Technology 2003'!Q53","v":5.9642531166867432},5.4086991307924652]
["Switzerland",4.3680090596213219,{"$f":"'Technology 2003'!Q54","v":5.9642531166867432},4.9000904119764623]
["United Kingdom",4.4883843103943981,{"$f":"'Technology 2003'!Q55","v":5.283294730810324},4.7533544505330401]
["United States",5.0566457428239309,{"$f":"'Technology 2003'!Q56","v":3.7778913242487486},4.6303942699655369]
["EU",4.6187850910299133,{"$f":"'Technology 2003'!Q57","v":5.9918343223729078},5.0764681681442454]
["Europe",4.6103327849978486,{"$f":"'Technology 2003'!Q58","v":5.992694790815233},5.0711201202703098]
[]
["Weight",{"$f":"2/3","v":0.66666666666666663},{"$f":"1-B29","v":0.33333333333333337}]
[]
[]
["Harmful intellectual property rights extension"]
[]
[null,"Patent coverage",null,null,null,"\"TRIPS+\", anti-circumvention rules, database protection",null,null,null,null,"Rights loss provisions"]
["Country","Plant/ Animal Patents","Software Patents","Total","Score","TRIPS+ policy","Anti-circum vention rules","Database Protection "," Total","Score","Revocation due to discontinuing working","Compulsory license not issued ","Patent opposition system","Experimental use exception or defense","Total","Score"," Overall score"]
["Australia",1,1,{"$f":"B36+C36","v":2},{"$f":"2*Standard_mean-D36/$D$60*Standard_mean","v":3.1904161412358114},0,1,0,{"$f":"SUM(F36:H36)","v":1},{"$f":"2*Standard_mean-I36/$I$60*Standard_mean","v":7.7462437395659425},1,0,0,0,{"$f":"SUM(K36:N36)","v":1},{"$f":"2*Standard_mean-O36/$O$60*Standard_mean","v":7.326732673267327},{"$f":"E36*$E$62+J36*$J$62+P36*$P$62","v":6.7092249000103319}]
["Austria",0,0.5,0.5,8.2976040353089537,0.5,1,1,2.5,4.3656093489148562,1,1,0.5,0,2.5,3.3168316831683171,4.8373749864697135]
["Belgium",0,0.5,0.5,8.2976040353089537,0.5,0,1,1.5,6.6193656093489137,1,0,0.5,0,1.5,5.9900990099009901,6.766233314706545]
["Canada",0,0.5,0.5,8.2976040353089537,0,0,0,0,10,1,0,0.75,0,1.75,5.3217821782178216,8.2560554605271363]
["Denmark",0,0.5,0.5,8.2976040353089537,0.5,1,1,2.5,4.3656093489148562,1,1,0.5,0,2.5,3.3168316831683171,4.8373749864697135]
["Finland",0,0.5,0.5,8.2976040353089537,0.5,0,1,1.5,6.6193656093489137,1,0,0.5,0,1.5,5.9900990099009901,6.766233314706545]
["France",0,0.5,0.5,8.2976040353089537,0.5,0,1,1.5,6.6193656093489137,0,1,0.5,0,1.5,5.9900990099009901,6.766233314706545]
["Germany",0,0.5,0.5,8.2976040353089537,0.5,1,1,2.5,4.3656093489148562,1,1,0.5,0,2.5,3.3168316831683171,4.8373749864697135]
["Greece",0,0.5,0.5,8.2976040353089537,0.5,1,1,2.5,4.3656093489148562,0,0,0.5,0,0.5,8.6633663366336631,6.4413353825093171]
["Ireland",1,0.5,1.5,4.8928121059268577,0.5,0,1,1.5,6.6193656093489137,1,1,0.5,0,2.5,3.3168316831683171,5.283294730810324]
["Italy",1,0.5,1.5,4.8928121059268577,0.5,0,1,1.5,6.6193656093489137,1,0,0.5,0,1.5,5.9900990099009901,6.0852749288301258]
["Japan",1,1,2,3.1904161412358114,0,1,0,1,7.7462437395659425,1,0,0.75,0,1.75,5.3217821782178216,6.1077397514954797]
["Netherlands",0,0.5,0.5,8.2976040353089537,0.5,0,1,1.5,6.6193656093489137,1,1,0.5,0,2.5,3.3168316831683171,5.9642531166867432]
["New Zealand",1,0.25,1.25,5.7440100882723826,0,0,0,0,10,1,0,0.5,0,1.5,5.9900990099009901,7.9458317206247742]
["Norway",0,0.25,0.25,9.1488020176544769,0.5,0,1,1.5,6.6193656093489137,1,1,0.5,0,2.5,3.3168316831683171,6.1344927131558471]
["Portugal",0,0.5,0.5,8.2976040353089537,0.5,0,1,1.5,6.6193656093489137,1,0,0.5,0,1.5,5.9900990099009901,6.766233314706545]
["Spain",0,0.5,0.5,8.2976040353089537,0.5,0,1,1.5,6.6193656093489137,1,0,0.5,0,1.5,5.9900990099009901,6.766233314706545]
["Sweden",0,0.5,0.5,8.2976040353089537,0.5,0,1,1.5,6.6193656093489137,1,1,0.5,0,2.5,3.3168316831683171,5.9642531166867432]
["Switzerland",0,0.5,0.5,8.2976040353089537,0.5,0,1,1.5,6.6193656093489137,1,1,0.5,0,2.5,3.3168316831683171,5.9642531166867432]
["United Kingdom",1,0.5,1.5,4.8928121059268577,0.5,0,1,1.5,6.6193656093489137,1,1,0.5,0,2.5,3.3168316831683171,5.283294730810324]
["United States",1,1,2,3.1904161412358114,1,1,0,2,5.492487479131885,1,1,0.75,0.5,3.25,1.3118811881188126,3.7778913242487486]
["EU",{"$f":"SUM(Plant_Animal_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.20395765612003694},{"$f":"SUM(Software_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},0.70395765612003691,{"$f":"2*Standard_mean-D57/$D$60*Standard_mean","v":7.6031706538157628},{"$f":"SUM(TRIPS__policy*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},{"$f":"SUM(Anti_circum_vention_rules*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.62657673053576557},{"$f":"SUM(Database_Protection*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},{"$f":"SUM(F57:H57)","v":2.1265767305357657},{"$f":"2*Standard_mean-I57/$I$60*Standard_mean","v":5.207214380261628},{"$f":"SUM(Revocation_due_to_discontinuing_working*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.52470158749858764},{"$f":"SUM(Compulsory_license_not_issued*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.38731207732396705},{"$f":"SUM(Patent_opposition_system*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},{"$f":"SUM(Experimental_use_exception_or_defense*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A57&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},{"$f":"SUM(K57:N57)","v":1.4120136648225547},{"$f":"2*Standard_mean-O57/$O$60*Standard_mean","v":6.2253100049298045},5.9918343223729078]
["Europe",{"$f":"SUM(Plant_Animal_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.19635997151954526},{"$f":"SUM(Software_Patents*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.49722757834928216},0.69358754986882742,{"$f":"2*Standard_mean-D58/$D$60*Standard_mean","v":7.6384787078867156},{"$f":"SUM(TRIPS__policy*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},{"$f":"SUM(Anti_circum_vention_rules*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.60323594271157011},{"$f":"SUM(Database_Protection*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":1},2.1032359427115699,{"$f":"2*Standard_mean-I58/$I$60*Standard_mean","v":5.2598188269438726},{"$f":"SUM(Revocation_due_to_discontinuing_working*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.54240706371358594},{"$f":"SUM(Compulsory_license_not_issued*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.4101354892202248},{"$f":"SUM(Patent_opposition_system*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0.5},{"$f":"SUM(Experimental_use_exception_or_defense*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A58&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":0},1.4525425529338107,{"$f":"2*Standard_mean-O58/$O$60*Standard_mean","v":6.1169654525531794},5.992694790815233]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Patent_coverage\"))","v":1.4685185185185181},null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Other_IPR_extension\"))","v":2.2185185185185179},null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Rights_loss_provisions\"))","v":1.8703703703703705}]
[]
["Weight",null,null,null,0.2,null,null,null,null,0.5,null,null,null,null,null,0.3]
[]
[]
["Government R&D support weighted by objective"]
[]
["Country","Business expenditure on R&D/GDP data year","Business expenditure on R&D/GDP","Tax subsidy rate for R&D, manufacturers (average small/large companies)","Tax expenditure/GDP","Tax expenditure/GDP, weighted","Government R&D expenditure/ GDP","Government R&D expenditure, weighted/ GDP","Total government support/ GDP","Score"]
["Australia",2001,8.6999999999999994E-3,0.19900000000000001,{"$f":"D68*C68","v":1.7313000000000001E-3},{"$f":"E68*75%","v":1.2984750000000001E-3},{"$f":"'Technology 2003'!R100","v":5.9344577942787528E-3},{"$f":"'Technology 2003'!S100","v":5.2398183640060009E-3},{"$f":"F68+H68","v":6.5382933640060013E-3},{"$f":"I68/I$92*Standard_mean","v":4.25432141577362}]
["Austria",2002,1.4199999999999999E-2,0.11700000000000001,1.6613999999999999E-3,1.2460499999999998E-3,{"$f":"'Technology 2003'!R101","v":6.6056340219508092E-3},{"$f":"'Technology 2003'!S101","v":6.3748825694376647E-3},7.6209325694376641E-3,4.9587705588145239]
["Belgium",2001,1.54E-2,-8.0000000000000002E-3,-1.2320000000000001E-4,-9.240000000000001E-5,{"$f":"'Technology 2003'!R102","v":6.015518657109419E-3},{"$f":"'Technology 2003'!S102","v":5.5323672258748065E-3},5.4399672258748063E-3,3.5396651360969056]
["Canada",2001,1.2699999999999999E-2,0.248,3.1495999999999998E-3,2.3622000000000001E-3,{"$f":"'Technology 2003'!R103","v":5.972491934119948E-3},{"$f":"'Technology 2003'!S103","v":5.4214177781525125E-3},7.7836177781525125E-3,5.0646261894711948]
["Denmark",2001,1.6399999999999998E-2,-8.9999999999999993E-3,-1.4759999999999998E-4,-1.1069999999999998E-4,{"$f":"'Technology 2003'!R104","v":7.4002250503053908E-3},{"$f":"'Technology 2003'!S104","v":7.0267401524689629E-3},6.9160401524689628E-3,4.5001128115443727]
["Finland",2001,2.41E-2,-0.01,-2.41E-4,-1.8075E-4,{"$f":"'Technology 2003'!R105","v":1.0368334430089672E-2},{"$f":"'Technology 2003'!S105","v":9.2787728969320211E-3},9.0980228969320207E-3,5.9198802342973487]
["France",2001,1.3899999999999999E-2,6.0999999999999999E-2,8.4789999999999996E-4,6.3592499999999997E-4,{"$f":"'Technology 2003'!R106","v":1.0582480589299248E-2},{"$f":"'Technology 2003'!S106","v":9.0554666684969504E-3},9.6913916684969511E-3,6.3059720371242083]
["Germany",2001,1.72E-2,-2.5000000000000001E-2,-4.3000000000000004E-4,-3.2250000000000003E-4,{"$f":"'Technology 2003'!R107","v":7.6876961037533669E-3},{"$f":"'Technology 2003'!S107","v":7.0814585900727187E-3},6.7589585900727188E-3,4.3979033483525791]
["Greece",2001,2.0999999999999999E-3,-1.4999999999999999E-2,-3.15E-5,-2.3624999999999998E-5,{"$f":"'Technology 2003'!R108","v":3.0644998606427047E-3},{"$f":"'Technology 2003'!S108","v":2.9171274858902168E-3},2.8935024858902166E-3,1.8827374219829602]
["Ireland",2001,7.8000000000000005E-3,0,0,0,{"$f":"'Technology 2003'!R109","v":3.0315794396021047E-3},{"$f":"'Technology 2003'!S109","v":2.7383433037678406E-3},2.7383433037678406E-3,1.7817788086862476]
["Italy",2001,5.5000000000000005E-3,0.20899999999999999,1.1495000000000001E-3,8.6212500000000004E-4,{"$f":"'Technology 2003'!R110","v":6.8943036791421263E-3},{"$f":"'Technology 2003'!S110","v":6.48500837118511E-3},7.34713337118511E-3,4.780615537634227]
["Japan",2001,2.2599999999999999E-2,6.5000000000000002E-2,1.469E-3,1.1017500000000001E-3,{"$f":"'Technology 2003'!R111","v":6.8862950155952765E-3},{"$f":"'Technology 2003'!S111","v":6.2487388320483271E-3},7.3504888320483274E-3,4.7827988610514298]
["Netherlands",2001,1.1000000000000001E-2,0.05,5.5000000000000003E-4,4.125E-4,{"$f":"'Technology 2003'!R112","v":8.0854515483850479E-3},{"$f":"'Technology 2003'!S112","v":7.6046020877843104E-3},8.017102087784311E-3,5.2165492133266245]
["New Zealand",2001,4.1999999999999997E-3,-2.3E-2,-9.659999999999999E-5,-7.2449999999999999E-5,{"$f":"'Technology 2003'!R113","v":5.6785970039642695E-3},{"$f":"'Technology 2003'!S113","v":5.0355972941656356E-3},4.9631472941656356E-3,3.2294090594721716]
["Norway",2001,9.5999999999999992E-3,0.107,1.0271999999999998E-3,7.7039999999999986E-4,{"$f":"'Technology 2003'!R114","v":7.0066524733567058E-3},{"$f":"'Technology 2003'!S114","v":6.3267145927202459E-3},7.097114592720246E-3,4.6179339043162431]
["Portugal",2001,2.7000000000000001E-3,0.33500000000000002,9.0450000000000014E-4,6.7837500000000016E-4,{"$f":"'Technology 2003'!R115","v":6.3863684699800903E-3},{"$f":"'Technology 2003'!S115","v":5.9021358682305215E-3},6.5805108682305217E-3,4.2817914025643082]
["Spain",2001,4.7999999999999996E-3,0.441,2.1167999999999998E-3,1.5875999999999998E-3,{"$f":"'Technology 2003'!R116","v":7.0455083086656736E-3},{"$f":"'Technology 2003'!S116","v":5.3618028683720641E-3},6.9494028683720638E-3,4.5218211854047912]
["Sweden",2001,3.3099999999999997E-2,-1.4999999999999999E-2,-4.9649999999999998E-4,-3.7237499999999998E-4,{"$f":"'Technology 2003'!R117","v":9.1123568737531378E-3},{"$f":"'Technology 2003'!S117","v":8.2578803218881433E-3},7.8855053218881439E-3,5.1309221378453262]
["Switzerland",2000,1.9E-2,-0.01,-1.9000000000000001E-4,-1.4249999999999999E-4,{"$f":"'Technology 2003'!R118","v":6.9488113640873914E-3},{"$f":"'Technology 2003'!S118","v":6.8555152749041554E-3},6.7130152749041551E-3,4.3680090596213219]
["United Kingdom",2001,1.24E-2,0.10100000000000001,1.2524000000000001E-3,9.3930000000000012E-4,{"$f":"'Technology 2003'!R119","v":7.1979447455643025E-3},{"$f":"'Technology 2003'!S119","v":5.9587150965918264E-3},6.8980150965918269E-3,4.4883843103943981]
["United States",2001,0.02,6.6000000000000003E-2,1.32E-3,9.8999999999999999E-4,{"$f":"'Technology 2003'!R120","v":9.2142928757139794E-3},{"$f":"'Technology 2003'!S120","v":6.7813529546339709E-3},7.7713529546339713E-3,5.0566457428239309]
["EU",null,{"$f":"SUM(C$68:C$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.3626471236222799E-3},{"$f":"E89/C89","v":4.2030822135550629E-2},{"$f":"SUM(E$68:E$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A89&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.5148893383534212E-4},2.6361670037650662E-4,{"$f":"'Technology 2003'!R121","v":7.7286475589159439E-3},{"$f":"'Technology 2003'!S121","v":6.834806046546872E-3},7.0984227469233782E-3,{"$f":"I89/I$92*Standard_mean","v":4.6187850910299133}]
["Europe",null,{"$f":"SUM(C$68:C$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":8.6546591240421137E-3},{"$f":"E90/C90","v":3.9841678024955265E-2},{"$f":"SUM(E$68:E$88*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A90&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":3.4481614223582724E-4},2.5861210667687043E-4,{"$f":"'Technology 2003'!R122","v":7.7007213155100016E-3},{"$f":"'Technology 2003'!S122","v":6.826820635251799E-3},7.0854327419286696E-3,{"$f":"I90/I$92*Standard_mean","v":4.6103327849978486}]
[]
["Benchmark year average",null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Total_government_support_GDP\"))","v":7.6842964188885291E-3}]
[]
["Note: military R&D expenditure discounted 50%; that for purely commercial uses discounted 25%; and tax expenditures are assumed to be purely commercial, getting a 25% discount."]
[]
[]
["Government R&D expenditure of discounting"]
["Millions of current PPP $"]
["Country","Agriculture production and technology","Control and care of the environment","Defence","Exploration and exploitation of space","Exploration and exploitation of the Earth","General university funds","Industrial production and technology","Infrastructure and general planning of land use","Non-oriented research","Other civil research","Production, distribution and rational utilisation of energy","Protection and improvement of human health","Social structures and relationships","Total, unweighted","Total, weighted","PPP GDP, current $","Unweighted R&D/GDP","Weighted R&D/GDP"]
["Australia",275.63,61.774000000000001,183.33699999999999,0,185.804,1204.7180000000001,772.09500000000003,42.366,98.340999999999994,null,69.146000000000001,230.39,44.962000000000003,{"$f":"SUM(B100:N100)","v":3168.5630000000001},{"$f":"SUMPRODUCT(B100:N100,$B$124:$N$124)","v":2797.6767499999996},533.92628439530301,{"$f":"O100/Q100/1000","v":5.9344577942787528E-3},{"$f":"P100/Q100/1000","v":5.2398183640060009E-3}]
["Austria",38.686,21.138000000000002,0.189,2.3279999999999998,34.094000000000001,942.351,164.203,27.84,210.35400000000001,0.93200000000000005,10.847,49.244,30.134,1532.34,1478.8115,231.97470445803799,6.6056340219508092E-3,6.3748825694376647E-3]
["Belgium",45.426000000000002,44.594999999999999,3.9,189.66200000000001,14.88,314.54700000000003,442.58199999999999,20.712,393.245,66.671000000000006,46.107999999999997,22.806000000000001,81.659000000000006,1686.7930000000001,1551.3140000000003,280.40691021820203,6.015518657109419E-3,5.5323672258748065E-3]
["Canada",479.43099999999998,238.07400000000001,226.58,328.37700000000001,159.26300000000001,1339.78,742.95399999999995,178.14500000000001,448.23500000000001,59.107999999999997,299.64400000000001,706.83199999999999,145.30699999999999,5351.7300000000005,4857.9327500000009,896.06316074306801,5.972491934119948E-3,5.4214177781525125E-3]
["Denmark",105.723,28.309000000000001,5.8940000000000001,28.763999999999999,13.849,447.89400000000001,100.416,22.738,215.51900000000001,9.3439999999999994,23.648,83.200999999999993,111.342,1196.6410000000001,1136.2472500000001,161.70332548881299,7.4002250503053908E-3,7.0267401524689629E-3]
["Finland",77.08,30.238,21.524999999999999,26.704999999999998,17.63,358.54599999999999,403.18400000000003,29.52,196.8,null,59.387999999999998,89.072999999999993,76.567999999999998,1386.2569999999998,1240.5815,133.70103070527699,1.0368334430089672E-2,9.2787728969320211E-3]
["France",342.59300000000002,467.81700000000001,3763.4050000000002,1586.694,124.746,3830.8209999999999,1018.271,103.65300000000001,3184.1410000000001,373.68200000000002,635.505,936.923,131.084,16499.335000000003,14118.540250000002,1559.1179082042199,1.0582480589299248E-2,9.0554666684969504E-3]
["Germany",349.19600000000003,524.57799999999997,1244.191,834.20699999999999,277.245,6477.6149999999998,1998.395,295.78500000000003,2898.4850000000001,107.962,526.21199999999999,693.36,772.23199999999997,16999.463,15658.91675,2211.2558522832796,7.6876961037533669E-3,7.0814585900727187E-3]
["Greece",43.673000000000002,24.503,4.9729999999999999,1.4410000000000001,25.222999999999999,271.98099999999999,52.320999999999998,18.449000000000002,76.06,1.427,9.5129999999999999,39.348999999999997,31.277000000000001,600.19000000000017,571.32675000000006,195.85251339320499,3.0644998606427047E-3,2.9171274858902168E-3]
["Ireland",89.701999999999998,6.4649999999999999,0,0,11.627000000000001,70.307000000000002,58.97,10.253,105.905,null,null,15.529,15.497999999999999,384.25600000000003,347.08800000000002,126.75109053069501,3.0315794396021047E-3,2.7383433037678406E-3]
["Italy",191.96,235.46,415.58,752.92100000000005,193.54900000000001,4511.9780000000001,1052.799,42.521999999999998,1376.4549999999999,null,375.48899999999998,723.11900000000003,451.24700000000001,10323.079,9710.226999999999,1497.3345359345301,6.8943036791421263E-3,6.48500837118511E-3]
["Japan",821.05200000000002,197.24600000000001,998.44899999999996,1563.3219999999999,444.80099999999999,8080.3,1747.373,1023.821,3214.5070000000001,null,4042.8440000000001,904.88199999999995,205.77699999999999,23244.374,21092.332249999999,3375.45428236212,6.8862950155952765E-3,6.2487388320483271E-3]
["Netherlands",143.28299999999999,118.989,68.671000000000006,94.141000000000005,12.218999999999999,1705.8050000000001,448.39400000000001,191.92,395.11900000000003,165.07599999999999,146.50800000000001,84.228999999999999,106.128,3680.4820000000004,3461.6002500000004,455.19807743268501,8.0854515483850479E-3,7.6046020877843104E-3]
["New Zealand",116.03,2.96,2.62,0.21,65.010000000000005,90.25,48.81,3.45,18.059999999999999,0.28000000000000003,5.38,23.37,10.96,387.38999999999993,343.52499999999998,68.219315392439398,5.6785970039642695E-3,5.0355972941656356E-3]
["Norway",99.897000000000006,31.748000000000001,86.552000000000007,25.832999999999998,24.088000000000001,422.18200000000002,153.977,25.997,103.595,null,23.077999999999999,81.876999999999995,80.614999999999995,1159.4389999999999,1046.925,165.47688135080898,7.0066524733567058E-3,6.3267145927202459E-3]
["Portugal",155.40299999999999,43.335999999999999,24.481000000000002,5.93,23.721,421.19900000000001,138.37200000000001,61.887,124.07899999999999,24.785,15.965999999999999,95.34,48.201999999999998,1182.7009999999998,1093.0252499999999,185.19147549337799,6.3863684699800903E-3,5.9021358682305215E-3]
["Spain",184.90100000000001,221.989,2246.8330000000001,145.01300000000001,131.672,1550.7180000000001,1009.888,103.25700000000001,126.60299999999999,3.8690000000000002,66.436000000000007,129.80500000000001,99.388000000000005,6020.3719999999994,4581.6492500000004,854.49789230894805,7.0455083086656736E-3,5.3618028683720641E-3]
["Sweden",50.13,19.280999999999999,299.92200000000003,54.735999999999997,7.4980000000000002,934.25800000000004,55.7,80.015000000000001,291.03199999999998,null,63.198,15.21,178.88200000000001,2049.8620000000001,1857.6440000000002,224.95409567467001,9.1123568737531378E-3,8.2578803218881433E-3]
["Switzerland",39.534999999999997,2.6360000000000001,10.542999999999999,null,2.6360000000000001,869.75900000000001,2.6360000000000001,10.542999999999999,null,442.786,13.178000000000001,13.178000000000001,15.814,1423.2440000000004,1404.13525,204.818338767341,6.9488113640873914E-3,6.8555152749041554E-3]
["United Kingdom",425.28899999999999,206.995,3308.9609999999998,224.214,170.078,2363.4340000000002,380.14299999999997,160.93700000000001,1472.7950000000001,31.66,58.951000000000001,1630.5239999999999,431.07900000000001,10865.06,8994.4837499999994,1509.4669914902499,7.1979447455643025E-3,5.9587150965918264E-3]
["United States",2452.36,573.5,46201.686000000002,8951.4189999999999,895.80100000000004,null,467.959,1708.4349999999999,6353.2619999999997,41.999000000000002,1320.2539999999999,21741.421999999999,797,91505.097000000009,67344.110749999993,9930.7780026375203,9.2142928757139794E-3,6.7813529546339709E-3]
["EU",{"$f":"SUM(B$100:B$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":2243.0450000000001},{"$f":"SUM(C$100:C$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":1993.6929999999998},{"$f":"SUM(D$100:D$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":11408.525},{"$f":"SUM(E$100:E$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":3946.7559999999994},{"$f":"SUM(F$100:F$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":1058.0310000000002},{"$f":"SUM(G$100:G$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":24201.454000000005},{"$f":"SUM(H$100:H$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":7323.6379999999999},{"$f":"SUM(I$100:I$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":1169.4880000000001},{"$f":"SUM(J$100:J$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":11066.591999999999},{"$f":"SUM(K$100:K$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":785.40800000000002},{"$f":"SUM(L$100:L$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":2037.769},{"$f":"SUM(M$100:M$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":4607.7119999999995},{"$f":"SUM(N$100:N$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":2564.7200000000003},{"$f":"SUM(O$100:O$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":74406.831000000006},{"$f":"SUM(P$100:P$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":65801.455500000011},{"$f":"SUM(Q$100:Q$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A121&\"_countries\"))","v":9627.4064036161908},7.7286475589159439E-3,6.834806046546872E-3]
["Europe",{"$f":"SUM(B$100:B$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":2382.4770000000003},{"$f":"SUM(C$100:C$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":2028.0769999999998},{"$f":"SUM(D$100:D$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":11505.619999999999},{"$f":"SUM(E$100:E$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":3972.5889999999995},{"$f":"SUM(F$100:F$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":1084.7550000000001},{"$f":"SUM(G$100:G$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":25493.395000000004},{"$f":"SUM(H$100:H$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":7480.2510000000002},{"$f":"SUM(I$100:I$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":1206.0280000000002},{"$f":"SUM(J$100:J$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":11170.186999999998},{"$f":"SUM(K$100:K$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":1228.1940000000002},{"$f":"SUM(L$100:L$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":2074.0250000000001},{"$f":"SUM(M$100:M$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":4702.7669999999998},{"$f":"SUM(N$100:N$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":2661.1489999999999},{"$f":"SUM(O$100:O$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":76989.513999999996},{"$f":"SUM(P$100:P$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":68252.51575000002},{"$f":"SUM(Q$100:Q$120*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A122&\"_countries\"))","v":9997.7016237343414},7.7007213155100016E-3,6.826820635251799E-3]
[]
["Weight",0.75,1,0.5,1,1,1,0.75,1,1,1,0.75,1,1]
[]
["Note: New Zealand data are for 1997; Switzerland data are for 2000."]
[]
["Source: Organization for Economic Cooperation and Development (2004c), Government Budget Appropriations or Outlays for R&D by Socioeconomic Objective (database)"]

{"sheet":"Sensitivity tests","index":91,"n_rows":95,"n_cols":71,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
["Sensitivity tests"]
[]
["Correlation of modified CDI with original when higher weight placed on one component at a time"]
[]
["Extra weight",{"$f":"'CDI 2012'!C2","v":"Aid"},{"$f":"'CDI 2012'!D2","v":"Trade"},{"$f":"'CDI 2012'!E2","v":"Finance"},{"$f":"'CDI 2012'!F2","v":"Migration"},{"$f":"'CDI 2012'!G2","v":"Environment"},{"$f":"'CDI 2012'!H2","v":"Security"},{"$f":"'CDI 2012'!I2","v":"Technology"}]
[1,{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!C$3:C$24*($A6-1),'CDI 2012'!$J$3:$J$24)","v":1},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!D$3:D$24*($A6-1),'CDI 2012'!$J$3:$J$24)","v":1},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!E$3:E$24*($A6-1),'CDI 2012'!$J$3:$J$24)","v":1},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!F$3:F$24*($A6-1),'CDI 2012'!$J$3:$J$24)","v":1},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!G$3:G$24*($A6-1),'CDI 2012'!$J$3:$J$24)","v":1},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!H$3:H$24*($A6-1),'CDI 2012'!$J$3:$J$24)","v":1},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!I$3:I$24*($A6-1),'CDI 2012'!$J$3:$J$24)","v":1}]
[2,{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!C$3:C$24*($A7-1),'CDI 2012'!$J$3:$J$24)","v":0.9803277107507895},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!D$3:D$24*($A7-1),'CDI 2012'!$J$3:$J$24)","v":0.94492179043856084},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!E$3:E$24*($A7-1),'CDI 2012'!$J$3:$J$24)","v":0.99535579065505131},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!F$3:F$24*($A7-1),'CDI 2012'!$J$3:$J$24)","v":0.958603279551965},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!G$3:G$24*($A7-1),'CDI 2012'!$J$3:$J$24)","v":0.97345136118958664},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!H$3:H$24*($A7-1),'CDI 2012'!$J$3:$J$24)","v":0.96970396115715141},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!I$3:I$24*($A7-1),'CDI 2012'!$J$3:$J$24)","v":0.98256958671619699}]
[3,{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!C$3:C$24*($A8-1),'CDI 2012'!$J$3:$J$24)","v":0.95343709580043901},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!D$3:D$24*($A8-1),'CDI 2012'!$J$3:$J$24)","v":0.84660514485669525},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!E$3:E$24*($A8-1),'CDI 2012'!$J$3:$J$24)","v":0.98343539014878867},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!F$3:F$24*($A8-1),'CDI 2012'!$J$3:$J$24)","v":0.88248170390121772},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!G$3:G$24*($A8-1),'CDI 2012'!$J$3:$J$24)","v":0.90687090932955494},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!H$3:H$24*($A8-1),'CDI 2012'!$J$3:$J$24)","v":0.92421401169449824},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!I$3:I$24*($A8-1),'CDI 2012'!$J$3:$J$24)","v":0.93920164509650983}]
[4,{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!C$3:C$24*($A9-1),'CDI 2012'!$J$3:$J$24)","v":0.93143498693834126},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!D$3:D$24*($A9-1),'CDI 2012'!$J$3:$J$24)","v":0.75701511254069143},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!E$3:E$24*($A9-1),'CDI 2012'!$J$3:$J$24)","v":0.96686764809051873},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!F$3:F$24*($A9-1),'CDI 2012'!$J$3:$J$24)","v":0.80964302437122948},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!G$3:G$24*($A9-1),'CDI 2012'!$J$3:$J$24)","v":0.82352648524987626},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!H$3:H$24*($A9-1),'CDI 2012'!$J$3:$J$24)","v":0.88529494043163015},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!I$3:I$24*($A9-1),'CDI 2012'!$J$3:$J$24)","v":0.88340575572552549}]
[5,{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!C$3:C$24*($A10-1),'CDI 2012'!$J$3:$J$24)","v":0.91438690983978299},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!D$3:D$24*($A10-1),'CDI 2012'!$J$3:$J$24)","v":0.68588459336244101},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!E$3:E$24*($A10-1),'CDI 2012'!$J$3:$J$24)","v":0.94767187082277393},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!F$3:F$24*($A10-1),'CDI 2012'!$J$3:$J$24)","v":0.74918674908690086},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!G$3:G$24*($A10-1),'CDI 2012'!$J$3:$J$24)","v":0.74041884882441644},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!H$3:H$24*($A10-1),'CDI 2012'!$J$3:$J$24)","v":0.85457019465150752},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!I$3:I$24*($A10-1),'CDI 2012'!$J$3:$J$24)","v":0.82504995670147385}]
[6,{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!C$3:C$24*($A11-1),'CDI 2012'!$J$3:$J$24)","v":0.90109656349086398},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!D$3:D$24*($A11-1),'CDI 2012'!$J$3:$J$24)","v":0.63077437451433727},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!E$3:E$24*($A11-1),'CDI 2012'!$J$3:$J$24)","v":0.92728676546639899},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!F$3:F$24*($A11-1),'CDI 2012'!$J$3:$J$24)","v":0.70067771817121272},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!G$3:G$24*($A11-1),'CDI 2012'!$J$3:$J$24)","v":0.665447709842233},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!H$3:H$24*($A11-1),'CDI 2012'!$J$3:$J$24)","v":0.83042967487682429},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!I$3:I$24*($A11-1),'CDI 2012'!$J$3:$J$24)","v":0.76954849118861013}]
[7,{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!C$3:C$24*($A12-1),'CDI 2012'!$J$3:$J$24)","v":0.8905479083667599},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!D$3:D$24*($A12-1),'CDI 2012'!$J$3:$J$24)","v":0.5877443802852157},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!E$3:E$24*($A12-1),'CDI 2012'!$J$3:$J$24)","v":0.90667846606718827},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!F$3:F$24*($A12-1),'CDI 2012'!$J$3:$J$24)","v":0.66177062741054116},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!G$3:G$24*($A12-1),'CDI 2012'!$J$3:$J$24)","v":0.60073309142797848},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!H$3:H$24*($A12-1),'CDI 2012'!$J$3:$J$24)","v":0.81121181936443676},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!I$3:I$24*($A12-1),'CDI 2012'!$J$3:$J$24)","v":0.71918049696778852}]
[8,{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!C$3:C$24*($A13-1),'CDI 2012'!$J$3:$J$24)","v":0.88201362423178387},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!D$3:D$24*($A13-1),'CDI 2012'!$J$3:$J$24)","v":0.55358556305122897},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!E$3:E$24*($A13-1),'CDI 2012'!$J$3:$J$24)","v":0.8864614641286942},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!F$3:F$24*($A13-1),'CDI 2012'!$J$3:$J$24)","v":0.63023712635243212},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!G$3:G$24*($A13-1),'CDI 2012'!$J$3:$J$24)","v":0.5458085420496499},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!H$3:H$24*($A13-1),'CDI 2012'!$J$3:$J$24)","v":0.7956527103067913},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!I$3:I$24*($A13-1),'CDI 2012'!$J$3:$J$24)","v":0.67449774085805259}]
[9,{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!C$3:C$24*($A14-1),'CDI 2012'!$J$3:$J$24)","v":0.87498621352514105},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!D$3:D$24*($A14-1),'CDI 2012'!$J$3:$J$24)","v":0.52597844752871403},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!E$3:E$24*($A14-1),'CDI 2012'!$J$3:$J$24)","v":0.86700318555834766},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!F$3:F$24*($A14-1),'CDI 2012'!$J$3:$J$24)","v":0.60433311561380354},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!G$3:G$24*($A14-1),'CDI 2012'!$J$3:$J$24)","v":0.49935803723274702},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!H$3:H$24*($A14-1),'CDI 2012'!$J$3:$J$24)","v":0.78284581192482472},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!I$3:I$24*($A14-1),'CDI 2012'!$J$3:$J$24)","v":0.6352460227140283}]
[10,{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!C$3:C$24*($A15-1),'CDI 2012'!$J$3:$J$24)","v":0.86910866431953715},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!D$3:D$24*($A15-1),'CDI 2012'!$J$3:$J$24)","v":0.50328599363457105},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!E$3:E$24*($A15-1),'CDI 2012'!$J$3:$J$24)","v":0.84850433969919625},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!F$3:F$24*($A15-1),'CDI 2012'!$J$3:$J$24)","v":0.58276127310996595},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!G$3:G$24*($A15-1),'CDI 2012'!$J$3:$J$24)","v":0.45995820137339916},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!H$3:H$24*($A15-1),'CDI 2012'!$J$3:$J$24)","v":0.77214431576069098},{"$f":"CORREL(MMULT('CDI 2012'!$C$3:$I$24,TRANSPOSE({1,1,1,1,1,1,1}))+'CDI 2012'!I$3:I$24*($A15-1),'CDI 2012'!$J$3:$J$24)","v":0.60086157927224337}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,3,4,5,6,7,8,9,10,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,2,3,4,5,6,7,8,9,10,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,3,4,5,6,7,8,9,10,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,3,4,5,6,7,8,9,10]
[]
[]
["Average absolute rank change when higher weight placed on one component at a time"]
["Aid",1,2,3,4,5,6,7,8,9,10,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Trade",1,1,1,1,1,1,1,1,1,1,1,2,3,4,5,6,7,8,9,10,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Finance",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,3,4,5,6,7,8,9,10,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Migration",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,3,4,5,6,7,8,9,10,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Security",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,3,4,5,6,7,8,9,10,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Environment",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,3,4,5,6,7,8,9,10,1,1,1,1,1,1,1,1,1,1]
["Technology",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,3,4,5,6,7,8,9,10]
[null,{"$f":"MIN(K50:BS50)","v":4},{"$f":"MAX(K50:BS50)","v":6.3636363636363633},null,null,null,null,null,null,null,{"$f":"K51","v":4},null,null,null,null,null,null,null,null,null,{"$f":"U51","v":5.1818181818181817},null,null,null,null,null,null,null,null,null,{"$f":"AE51","v":4.3636363636363633},null,null,null,null,null,null,null,null,null,{"$f":"AO51","v":6.3636363636363633},null,null,null,null,null,null,null,{"$f":"AW51","v":5.4090909090909092},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI51","v":5},null,null,null,null,null,null,null,null,null,{"$f":"BS51","v":5.0454545454545459}]
["Avg rank change",{"$f":"AVERAGE(ABS(B74:B95-'CDI 2012'!$M$3:$M$24))","v":3},{"$f":"AVERAGE(ABS(C74:C95-'CDI 2012'!$M$3:$M$24))","v":3.2272727272727271},{"$f":"AVERAGE(ABS(D74:D95-'CDI 2012'!$M$3:$M$24))","v":3.5},{"$f":"AVERAGE(ABS(E74:E95-'CDI 2012'!$M$3:$M$24))","v":3.8181818181818183},{"$f":"AVERAGE(ABS(F74:F95-'CDI 2012'!$M$3:$M$24))","v":3.7727272727272729},{"$f":"AVERAGE(ABS(G74:G95-'CDI 2012'!$M$3:$M$24))","v":3.8636363636363638},{"$f":"AVERAGE(ABS(H74:H95-'CDI 2012'!$M$3:$M$24))","v":4.0454545454545459},{"$f":"AVERAGE(ABS(I74:I95-'CDI 2012'!$M$3:$M$24))","v":4.0909090909090908},{"$f":"AVERAGE(ABS(J74:J95-'CDI 2012'!$M$3:$M$24))","v":4.0909090909090908},{"$f":"AVERAGE(ABS(K74:K95-'CDI 2012'!$M$3:$M$24))","v":4},{"$f":"AVERAGE(ABS(L74:L95-'CDI 2012'!$M$3:$M$24))","v":3},{"$f":"AVERAGE(ABS(M74:M95-'CDI 2012'!$M$3:$M$24))","v":3.8636363636363638},{"$f":"AVERAGE(ABS(N74:N95-'CDI 2012'!$M$3:$M$24))","v":4.2272727272727275},{"$f":"AVERAGE(ABS(O74:O95-'CDI 2012'!$M$3:$M$24))","v":4.4090909090909092},{"$f":"AVERAGE(ABS(P74:P95-'CDI 2012'!$M$3:$M$24))","v":4.3636363636363633},{"$f":"AVERAGE(ABS(Q74:Q95-'CDI 2012'!$M$3:$M$24))","v":4.4090909090909092},{"$f":"AVERAGE(ABS(R74:R95-'CDI 2012'!$M$3:$M$24))","v":4.6818181818181817},{"$f":"AVERAGE(ABS(S74:S95-'CDI 2012'!$M$3:$M$24))","v":4.9090909090909092},{"$f":"AVERAGE(ABS(T74:T95-'CDI 2012'!$M$3:$M$24))","v":5.1818181818181817},{"$f":"AVERAGE(ABS(U74:U95-'CDI 2012'!$M$3:$M$24))","v":5.1818181818181817},{"$f":"AVERAGE(ABS(V74:V95-'CDI 2012'!$M$3:$M$24))","v":3},{"$f":"AVERAGE(ABS(W74:W95-'CDI 2012'!$M$3:$M$24))","v":3},{"$f":"AVERAGE(ABS(X74:X95-'CDI 2012'!$M$3:$M$24))","v":3.1363636363636362},{"$f":"AVERAGE(ABS(Y74:Y95-'CDI 2012'!$M$3:$M$24))","v":3.3181818181818183},{"$f":"AVERAGE(ABS(Z74:Z95-'CDI 2012'!$M$3:$M$24))","v":3.5},{"$f":"AVERAGE(ABS(AA74:AA95-'CDI 2012'!$M$3:$M$24))","v":3.7727272727272729},{"$f":"AVERAGE(ABS(AB74:AB95-'CDI 2012'!$M$3:$M$24))","v":4.1363636363636367},{"$f":"AVERAGE(ABS(AC74:AC95-'CDI 2012'!$M$3:$M$24))","v":4.3181818181818183},{"$f":"AVERAGE(ABS(AD74:AD95-'CDI 2012'!$M$3:$M$24))","v":4.4545454545454541},{"$f":"AVERAGE(ABS(AE74:AE95-'CDI 2012'!$M$3:$M$24))","v":4.3636363636363633},{"$f":"AVERAGE(ABS(AF74:AF95-'CDI 2012'!$M$3:$M$24))","v":3},{"$f":"AVERAGE(ABS(AG74:AG95-'CDI 2012'!$M$3:$M$24))","v":3.8181818181818183},{"$f":"AVERAGE(ABS(AH74:AH95-'CDI 2012'!$M$3:$M$24))","v":4.7272727272727275},{"$f":"AVERAGE(ABS(AI74:AI95-'CDI 2012'!$M$3:$M$24))","v":5.2727272727272725},{"$f":"AVERAGE(ABS(AJ74:AJ95-'CDI 2012'!$M$3:$M$24))","v":5.2727272727272725},{"$f":"AVERAGE(ABS(AK74:AK95-'CDI 2012'!$M$3:$M$24))","v":5.5},{"$f":"AVERAGE(ABS(AL74:AL95-'CDI 2012'!$M$3:$M$24))","v":5.8181818181818183},{"$f":"AVERAGE(ABS(AM74:AM95-'CDI 2012'!$M$3:$M$24))","v":5.9545454545454541},{"$f":"AVERAGE(ABS(AN74:AN95-'CDI 2012'!$M$3:$M$24))","v":6.1363636363636367},{"$f":"AVERAGE(ABS(AO74:AO95-'CDI 2012'!$M$3:$M$24))","v":6.3636363636363633},{"$f":"AVERAGE(ABS(AP74:AP95-'CDI 2012'!$M$3:$M$24))","v":3},{"$f":"AVERAGE(ABS(AQ74:AQ95-'CDI 2012'!$M$3:$M$24))","v":3.4090909090909092},{"$f":"AVERAGE(ABS(AR74:AR95-'CDI 2012'!$M$3:$M$24))","v":4},{"$f":"AVERAGE(ABS(AS74:AS95-'CDI 2012'!$M$3:$M$24))","v":4.4545454545454541},{"$f":"AVERAGE(ABS(AT74:AT95-'CDI 2012'!$M$3:$M$24))","v":5.0909090909090908},{"$f":"AVERAGE(ABS(AU74:AU95-'CDI 2012'!$M$3:$M$24))","v":4.9090909090909092},{"$f":"AVERAGE(ABS(AV74:AV95-'CDI 2012'!$M$3:$M$24))","v":5.0909090909090908},{"$f":"AVERAGE(ABS(AW74:AW95-'CDI 2012'!$M$3:$M$24))","v":5.4090909090909092},{"$f":"AVERAGE(ABS(AX74:AX95-'CDI 2012'!$M$3:$M$24))","v":5.6363636363636367},{"$f":"AVERAGE(ABS(AY74:AY95-'CDI 2012'!$M$3:$M$24))","v":5.8636363636363633},{"$f":"AVERAGE(ABS(AZ74:AZ95-'CDI 2012'!$M$3:$M$24))","v":3},{"$f":"AVERAGE(ABS(BA74:BA95-'CDI 2012'!$M$3:$M$24))","v":3.0454545454545454},{"$f":"AVERAGE(ABS(BB74:BB95-'CDI 2012'!$M$3:$M$24))","v":3.5454545454545454},{"$f":"AVERAGE(ABS(BC74:BC95-'CDI 2012'!$M$3:$M$24))","v":4},{"$f":"AVERAGE(ABS(BD74:BD95-'CDI 2012'!$M$3:$M$24))","v":4.2727272727272725},{"$f":"AVERAGE(ABS(BE74:BE95-'CDI 2012'!$M$3:$M$24))","v":4.2727272727272725},{"$f":"AVERAGE(ABS(BF74:BF95-'CDI 2012'!$M$3:$M$24))","v":4.5454545454545459},{"$f":"AVERAGE(ABS(BG74:BG95-'CDI 2012'!$M$3:$M$24))","v":4.6363636363636367},{"$f":"AVERAGE(ABS(BH74:BH95-'CDI 2012'!$M$3:$M$24))","v":4.6818181818181817},{"$f":"AVERAGE(ABS(BI74:BI95-'CDI 2012'!$M$3:$M$24))","v":5},{"$f":"AVERAGE(ABS(BJ74:BJ95-'CDI 2012'!$M$3:$M$24))","v":3},{"$f":"AVERAGE(ABS(BK74:BK95-'CDI 2012'!$M$3:$M$24))","v":3.0454545454545454},{"$f":"AVERAGE(ABS(BL74:BL95-'CDI 2012'!$M$3:$M$24))","v":3.1818181818181817},{"$f":"AVERAGE(ABS(BM74:BM95-'CDI 2012'!$M$3:$M$24))","v":3.5909090909090908},{"$f":"AVERAGE(ABS(BN74:BN95-'CDI 2012'!$M$3:$M$24))","v":3.8181818181818183},{"$f":"AVERAGE(ABS(BO74:BO95-'CDI 2012'!$M$3:$M$24))","v":3.8636363636363638},{"$f":"AVERAGE(ABS(BP74:BP95-'CDI 2012'!$M$3:$M$24))","v":4.3181818181818183},{"$f":"AVERAGE(ABS(BQ74:BQ95-'CDI 2012'!$M$3:$M$24))","v":4.7727272727272725},{"$f":"AVERAGE(ABS(BR74:BR95-'CDI 2012'!$M$3:$M$24))","v":5},{"$f":"AVERAGE(ABS(BS74:BS95-'CDI 2012'!$M$3:$M$24))","v":5.0454545454545459}]
["Scores",{"$f":"MMULT('CDI 2012'!$C$3:$I$24,B$43:B$49)/SUM(B43:B49)","v":4.7583413094950435},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,C$43:C$49)/SUM(C43:C49)","v":4.5051342725510173},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,D$43:D$49)/SUM(D43:D49)","v":4.3081954660389981},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,E$43:E$49)/SUM(E43:E49)","v":4.1506444208293818},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,F$43:F$49)/SUM(F43:F49)","v":4.0217390202033325},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,G$43:G$49)/SUM(G43:G49)","v":3.9143178530149574},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,H$43:H$49)/SUM(H43:H49)","v":3.8234230192401792},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,I$43:I$49)/SUM(I43:I49)","v":3.7455131617189399},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,J$43:J$49)/SUM(J43:J49)","v":3.677991285200533},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,K$43:K$49)/SUM(K43:K49)","v":3.6189096432469272},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,L$43:L$49)/SUM(L43:L49)","v":4.7583413094950435},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,M$43:M$49)/SUM(M43:M49)","v":5.0418433239862317},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,N$43:N$49)/SUM(N43:N49)","v":5.2623448908127113},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,O$43:O$49)/SUM(O43:O49)","v":5.4387461442738951},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,P$43:P$49)/SUM(P43:P49)","v":5.583074442560318},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,Q$43:Q$49)/SUM(Q43:Q49)","v":5.7033480244656696},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,R$43:R$49)/SUM(R43:R49)","v":5.8051179783855833},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,S$43:S$49)/SUM(S43:S49)","v":5.8923493674597944},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,T$43:T$49)/SUM(T43:T49)","v":5.9679499046574449},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,U$43:U$49)/SUM(U43:U49)","v":6.034100374705389},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,V$43:V$49)/SUM(V43:V49)","v":4.7583413094950435},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,W$43:W$49)/SUM(W43:W49)","v":4.8817406100938783},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,X$43:X$49)/SUM(X43:X49)","v":4.9777178438929717},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,Y$43:Y$49)/SUM(Y43:Y49)","v":5.054499630932245},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,Z$43:Z$49)/SUM(Z43:Z49)","v":5.1173210930552884},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AA$43:AA$49)/SUM(AA43:AA49)","v":5.1696723114911567},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AB$43:AB$49)/SUM(AB43:AB49)","v":5.2139694963215071},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AC$43:AC$49)/SUM(AC43:AC49)","v":5.251938511890379},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AD$43:AD$49)/SUM(AD43:AD49)","v":5.2848449920500684},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AE$43:AE$49)/SUM(AE43:AE49)","v":5.3136381621897959},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AF$43:AF$49)/SUM(AF43:AF49)","v":4.7583413094950435},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AG$43:AG$49)/SUM(AG43:AG49)","v":5.0559875497123814},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AH$43:AH$49)/SUM(AH43:AH49)","v":5.2874901809925321},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AI$43:AI$49)/SUM(AI43:AI49)","v":5.4726922860166534},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AJ$43:AJ$49)/SUM(AJ43:AJ49)","v":5.6242212810363892},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AK$43:AK$49)/SUM(AK43:AK49)","v":5.7504954435528353},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AL$43:AL$49)/SUM(AL43:AL49)","v":5.8573428118359816},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AM$43:AM$49)/SUM(AM43:AM49)","v":5.9489262703643933},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AN$43:AN$49)/SUM(AN43:AN49)","v":6.0282986010890163},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AO$43:AO$49)/SUM(AO43:AO49)","v":6.0977493904730613},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AP$43:AP$49)/SUM(AP43:AP49)","v":4.7583413094950435},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AQ$43:AQ$49)/SUM(AQ43:AQ49)","v":4.6466947299164447},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AR$43:AR$49)/SUM(AR43:AR49)","v":4.5598585013553112},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AS$43:AS$49)/SUM(AS43:AS49)","v":4.4903895185064053},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AT$43:AT$49)/SUM(AT43:AT49)","v":4.4335512598118454},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AU$43:AU$49)/SUM(AU43:AU49)","v":4.3861860442330451},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AV$43:AV$49)/SUM(AV43:AV49)","v":4.3461077848971374},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AW$43:AW$49)/SUM(AW43:AW49)","v":4.3117549911806448},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AX$43:AX$49)/SUM(AX43:AX49)","v":4.281982569959685},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AY$43:AY$49)/SUM(AY43:AY49)","v":4.2559317013913454},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,AZ$43:AZ$49)/SUM(AZ43:AZ49)","v":4.7583413094950435},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,BA$43:BA$49)/SUM(BA43:BA49)","v":4.368857643010311},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,BB$43:BB$49)/SUM(BB43:BB49)","v":4.0659259024110748},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,BC$43:BC$49)/SUM(BC43:BC49)","v":3.8235805099316855},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,BD$43:BD$49)/SUM(BD43:BD49)","v":3.6252979160849126},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,BE$43:BE$49)/SUM(BE43:BE49)","v":3.4600624212126014},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,BF$43:BF$49)/SUM(BF43:BF49)","v":3.3202477717052616},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,BG$43:BG$49)/SUM(BG43:BG49)","v":3.2004066435561134},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,BH$43:BH$49)/SUM(BH43:BH49)","v":3.0965443324935173},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,BI$43:BI$49)/SUM(BI43:BI49)","v":3.0056648103137467},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,BJ$43:BJ$49)/SUM(BJ43:BJ49)","v":4.7583413094950435},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,BK$43:BK$49)/SUM(BK43:BK49)","v":4.808131037195043},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,BL$43:BL$49)/SUM(BL43:BL49)","v":4.8468563809617091},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,BM$43:BM$49)/SUM(BM43:BM49)","v":4.8778366559750426},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,BN$43:BN$49)/SUM(BN43:BN49)","v":4.9031841537132239},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,BO$43:BO$49)/SUM(BO43:BO49)","v":4.9243070684950414},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,BP$43:BP$49)/SUM(BP43:BP49)","v":4.9421803040796561},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,BQ$43:BQ$49)/SUM(BQ43:BQ49)","v":4.9575002202950404},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,BR$43:BR$49)/SUM(BR43:BR49)","v":4.9707774810150402},{"$f":"MMULT('CDI 2012'!$C$3:$I$24,BS$43:BS$49)/SUM(BS43:BS49)","v":4.9823950841450406}]
[null,5.7492834006015219,5.6396334983380436,5.5543502410220045,5.4861236351691742,5.4303018667441307,5.383783726389928,5.3444222230132947,5.3106837915476088,5.2814438176106808,5.2558588404158693,5.7492834006015219,5.7971945822900457,5.8344588347144519,5.8642702366539776,5.8886613836954078,5.908987339563267,5.9261862252976085,5.9409281273556163,5.9537044424725547,5.9648837181998777,5.7492834006015219,5.5228104755263319,5.3466648671345176,5.2057483804210651,5.0904530731100586,4.9943736503508873,4.9130756772469732,4.8433917003007609,4.7829989202807095,4.7301552377631655,5.7492834006015219,5.8374071441849837,5.9059478336387876,5.9607803852018311,6.0056433819352293,6.0430292125463945,6.0746633769096894,6.1017783749353702,6.1252780398909596,6.1458402467271007,5.7492834006015219,5.8045618586261183,5.8475562148674713,5.8819516998605534,5.9100934603094393,5.9335449273501766,5.9533884763846467,5.9703972326999075,5.9851381548397997,5.9980364617122053,5.7492834006015219,5.8998341706252742,6.0169292139770825,6.1106052486585281,6.1872492770342573,6.2511193006806982,6.3051631668430694,6.3514864806965337,6.3916333527028666,6.4267618657084098,5.7492834006015219,5.7435420746198549,5.7390765988563368,5.7355042182455218,5.7325813613821284,5.7301456473292989,5.7280846585153693,5.7263180966748548,5.7247870764130786,5.7234474336840222]
[null,5.6850534966398261,5.9508826050346908,6.1576385782306966,6.3230433567875002,6.4583745392430671,6.5711505246227064,6.6665763584054778,6.7483699302192832,6.8192576924579136,6.8812844844167156,5.6850534966398261,5.6910348475283712,5.6956870093305723,5.6994087387723322,5.7024537901337728,5.7049913329349735,5.7071384845359887,5.708978900194003,5.7105739270976148,5.7119695756382747,5.6850534966398261,5.6624798452741345,5.6449225608785953,5.6308767333621645,5.6193846926669027,5.6098079920875188,5.6017046300588067,5.5947588911770563,5.5887392508128704,5.5834720654942096,5.6850534966398261,5.7693854722283193,5.8349770087971464,5.8874502380522085,5.9303828801699865,5.9661600819347997,5.9964330988127204,6.0223813989937947,6.0448699258173928,6.0645473867880408,5.6850534966398261,5.8597090795597868,5.9955523107197557,6.1042268956477317,6.1931424651342573,6.2672387730396935,6.3299356489596796,6.3836758283196673,6.430250650431657,6.4710036197796477,5.6850534966398261,5.317128240649307,5.030964152656682,4.8020328822625817,4.6147254792128622,4.4586359766714301,4.3265602437517572,4.2133524726777507,4.1152390710802793,4.0293898446824921,5.6850534966398261,5.5447543862041773,5.4356328558653395,5.3483356315942689,5.2769106299179391,5.217389795187664,5.1670260119543538,5.1238570548972309,5.0864439587810582,5.0537074996794065]
[null,5.0197832270592935,4.7794223753104266,4.5924750461724182,4.4429171828620122,4.3205516583353161,4.2185803878964023,4.132297005217322,4.0583398200638241,3.9942435929307929,3.9381593941893906,5.0197832270592935,4.9474434547406485,4.8911791873817023,4.8461677734945452,4.8093402530414169,4.7786506526638091,4.7526825292673731,4.7304241377847136,4.7111335318330747,4.6942542516253907,5.0197832270592935,5.0226116629625963,5.0248115575540533,5.0265714732272198,5.0280114042325375,5.029211346736969,5.0302266827022573,5.0310969706725048,5.0318512202467183,5.0325111886241558,5.0197832270592935,5.4753707783360115,5.8297166515512373,6.1131933501234172,6.3451288307733824,6.5384083979816872,6.7019526471579445,6.8421334321661655,6.9636234458399571,7.0699272078045245,5.0197832270592935,4.7015973329435479,4.4541194152979671,4.2561370811815031,4.0941515350862154,3.9591635800068072,3.8449430026319242,3.7470396505963102,3.6621900788321113,3.5879467035384374,5.0197832270592935,5.1256230829364471,5.2079429708409002,5.2737988811644616,5.3276809896110127,5.3725827466498046,5.4105765410672442,5.443142650567907,5.4713666121351476,5.4960625785064838,5.0197832270592935,5.0864139021853774,5.1382377606167768,5.1796968473618952,5.2136179183351743,5.241885477479574,5.2658041813709877,5.2863059275636299,5.3040741075972528,5.3196212651266714]
[null,3.5340448115685978,3.2991951762460308,3.1165343487729236,2.9704056867944377,2.8508458724484038,2.7512126938267087,2.6669076965314287,2.5946462702783313,2.5320197008589802,2.477221452617048,3.5340448115685978,3.7986160403809155,4.0043936627904957,4.1690157607181613,4.3037065681135234,4.4159489076096579,4.5109231948756179,4.5923297268178702,4.6628820545011544,4.7246153412240295,3.5340448115685978,3.6472557279796654,3.7353086629660521,3.8057510109551607,3.8633856593098868,3.9114145329388244,3.9520543490863878,3.9868884772128697,4.0170780549224876,4.0434939354184039,3.5340448115685978,3.2959150831316255,3.1107030721250917,2.9625334633198643,2.8413037833883155,2.740279050112024,2.6547965834936238,2.581525897820709,2.5180246369041828,2.462461033602223,3.5340448115685978,4.0107181703632255,4.3814641160923804,4.6780608726757054,4.9207309462438795,5.122956007550691,5.2940695209641477,5.4407382467471104,5.5678511424256776,5.6790749261444242,3.5340448115685978,2.9383908215623,2.4751043848907353,2.1044752355534828,1.8012332042775496,1.548531511547605,1.3347070023145753,1.1514288515434068,0.99258778754172738,0.85360185654025766,3.5340448115685978,3.7482226613164196,3.9148054333425031,4.0480716509633705,4.1571076471986252,4.2479709773946714,4.3248553337144022,4.3907562105598856,4.4478703038259706,4.4978451354337965]
[null,7.000954881085879,7.4080121961956955,7.7246123301699976,7.9778924373494409,8.185121615950802,8.3578125981186009,8.503935736875972,8.6291841415251458,8.7377327588877645,8.8327127990800527,7.000954881085879,6.8567392997979546,6.7445716254629007,6.6548374859948591,6.5814186446119161,6.5202362767927973,6.468466580945849,6.4240925559341804,6.3856350675907327,6.3519847652902177,7.000954881085879,6.8565832888072862,6.7442942725906043,6.6544630596172585,6.5809647944572482,6.5197162401572406,6.4678905403649249,6.423468511971512,6.3849694206972201,6.351282715832216,7.000954881085879,6.7198304000625342,6.5011780259332665,6.3262561266298523,6.1831382090179678,6.0638732776747313,5.9629567973073758,5.8764569569925005,5.8014904287196085,5.7358947164808285,7.000954881085879,6.9544519133343137,6.9182829384164295,6.8893477584821223,6.8656735203540533,6.845944988580662,6.8292516155416383,6.8149430100796184,6.8025422186792017,6.7916915262038362,7.000954881085879,7.2705891717466367,7.4803047311494497,7.6480771786717003,7.7853455448262672,7.8997358499550741,7.9965276466025248,8.0794920437289122,8.1513945212384478,8.214309189059291,7.000954881085879,6.9404778976567325,6.8934402438785067,6.8558101208559261,6.8250218383829058,6.799364936322057,6.7776552499628755,6.7590469473692911,6.7429197517881851,6.7288084556547183]
[null,6.0689801245294692,6.0699099652666071,6.0706331747288251,6.0712117422985994,6.0716851157647795,6.0720795936532612,6.0724133826358244,6.0726994874780207,6.0729474450079239,6.0731644078465887,6.0689801245294692,6.0924554806967457,6.110714091049072,6.1253209793309322,6.1372720697433643,6.1472313117537247,6.1556583626855668,6.1628815491985751,6.1691416441765154,6.1746192272822134,6.0689801245294692,6.0812839482490002,6.0908535889197459,6.0985093014563425,6.1047730662590132,6.1099928702612383,6.1144096274938899,6.1181954194075923,6.1214764390661331,6.1243473312673578,6.0689801245294692,5.7081264093146373,5.4274624085919889,5.2029312080138705,5.0192238620863199,4.8661344071466939,4.7365971760439329,4.625565263670139,4.5293376062795172,4.445138406062723,6.0689801245294692,6.2751181265498364,6.4354476836767889,6.5637113293783518,6.6686543122250832,6.7561067979306939,6.830105055066209,6.8935321326109378,6.948502266483036,6.9966011336211213,6.0689801245294692,6.2062521822067822,6.3130193381780249,6.3984330629550188,6.4683170195907413,6.526553650120511,6.5758307990303146,6.6180683552387185,6.6546742372860015,6.6867043840773741,6.0689801245294692,6.0497147594226792,6.0347305865618415,6.0227432482731711,6.0129354260369867,6.0047622408401677,5.9978464687505486,5.9919186641023066,5.9867812334071608,5.9822859815489107]
[null,6.1045483255763591,6.1601838391189903,6.2034559052077034,6.2380735580786739,6.266397092245831,6.2900000373851297,6.3099717601953049,6.3270903797468838,6.3419265166915855,6.3549081365181985,6.1045483255763591,6.0729891371122138,6.0484431016401015,6.0288062732624113,6.0127397773170284,5.9993510306958768,5.988022091247208,5.9783115717197788,5.9698957881293397,5.9625319774877061,6.1045483255763591,6.0446047848793141,5.9979820310038345,5.9606838279034511,5.9301671162758653,5.9047365232528763,5.8832183291565014,5.8647741627881791,5.8487892186023007,5.8348023924396566,6.1045483255763591,5.8633253539864727,5.6757074871943392,5.5256131937606323,5.4028087718603262,5.3004717536100712,5.2138788920137022,5.1396564392168145,5.0753303134595118,5.0190449534218704,6.1045483255763591,6.2090750607189467,6.2903736324965145,6.3554124899185691,6.4086261005366136,6.452970776051651,6.4904931937951442,6.5226552661467085,6.550529062184733,6.5749186337180028,6.1045483255763591,6.2154182772271902,6.3016504618445026,6.3706362095383522,6.4270790940151405,6.4741148310791283,6.5139143009025036,6.5480281321796818,6.5775934526199036,6.6034631080050969,6.1045483255763591,6.1662418259913867,6.2142256596475187,6.2526127265724245,6.2840203267837103,6.3101933269597836,6.3323397117241518,6.3513223272364678,6.3677739273471419,6.3821690774439812]
[null,5.4355605997582277,5.4612058622287352,5.4811521774835725,5.4971092296874433,5.510164999672428,5.5210448079932499,5.5302507996493286,5.538141649640254,5.5449803862990557,5.5509642808755073,5.4355605997582277,5.5072552298885933,5.5630177199899871,5.6076277120711024,5.6441267965011059,5.6745427001927773,5.7002792340857278,5.7223391202796865,5.7414576883144512,5.7581864353448697,5.4355605997582277,5.3085708819313062,5.2098011013992567,5.1307852769736169,5.0661359660799112,5.0122615403351558,4.9666754877819033,4.9276017284505427,4.8937378036966965,4.8641068695370819,5.4355605997582277,5.5627506866267238,5.6616763097466647,5.7408168082426183,5.8055681251938518,5.8595275559865465,5.9051855358880578,5.9443209472322112,5.9782383037304774,6.0079159906664588,5.4355605997582277,5.6247479657705686,5.7718936948912791,5.8896102781878463,5.985923846339583,6.0661851531326976,6.1340985665730248,6.1923100638075912,6.2427600280775497,6.2869037468137616,5.4355605997582277,5.2062534012775181,5.0279033580147434,4.8852233234045235,4.7684851132688904,4.6712032714891949,4.5888878669063757,4.5183318058353885,4.4571832195738654,4.4036782065950337,5.4355605997582277,5.3781401705841523,5.333479836782093,5.2977515697404458,5.2685193512518245,5.2441591691779736,5.2235467074231776,5.2058788830619234,5.1905667686155024,5.1771686684748852]
[null,4.5740226663637262,4.4475199536099108,4.3491289548013876,4.2704161557545683,4.2060147747162615,4.1523469571843394,4.1069357269650206,4.0680118153484619,4.0342777586141114,4.0047604589715542,4.5740226663637262,4.6845901128124554,4.7705870156059103,4.839384537840675,4.8956734196691185,4.9425808211928217,4.9822716994051852,5.0162924521586403,5.0457771045449684,5.0715761753830053,4.5740226663637262,4.5898814402111183,4.6022160420924223,4.6120837235974657,4.6201572811925011,4.6268852458550311,4.6325781390310175,4.6374577617532911,4.6416867681125957,4.6453871486769875,4.5740226663637262,4.6794795497797876,4.7615015702145014,4.827119186562272,4.8808063272104487,4.9255456110839289,4.9634019282076434,4.9958502000279683,5.0239720356055848,5.0485786417359995,4.5740226663637262,4.7051167958103131,4.8070788964909905,4.8886485770355339,4.9553874065719778,5.0110030978523481,5.0580625289357375,5.0983991841500726,5.1333576186691623,5.1639462488733656,4.5740226663637262,4.5547282210398938,4.5397214302324675,4.5277159975865269,4.5178933708762123,4.5097078486176159,4.502781637475727,4.496844885068394,4.4916996996487049,4.4871976624064773,4.5740226663637262,4.356842591282609,4.1879247551084067,4.0527904861690445,3.9422260843095667,3.8500890827600016,3.7721270045257538,3.7053023660392563,3.6473876793509579,3.5967123284986977]
[null,4.1643060794947857,3.8149184961528606,3.5431725979980291,3.3257758794741648,3.1479058370455477,2.9996808016883674,2.8742596179245989,2.766755746127084,2.6735857239025704,2.5920619544561214,4.1643060794947857,4.3370386343207112,4.4713861769630974,4.5788642110770068,4.6668007844429331,4.7400812622478723,4.8020878203905122,4.8552362987984887,4.9012983134187351,4.9416025762114506,4.1643060794947857,4.2364017481293663,4.2924761570673731,4.3373356842177788,4.3740389337044743,4.4046249749433866,4.4305054713763132,4.4526887540331073,4.4719142656689961,4.488736588350398,4.1643060794947857,3.8591353195261533,3.6217802839949957,3.4318962555700687,3.2765365959496737,3.1470702129326789,3.0375217349952215,2.9436230396202574,2.8622441702952894,2.7910376596359416,4.1643060794947857,4.6277572232096347,4.9882192238767402,5.2765888244104238,5.5125275884834384,5.7091432252109504,5.8755103024419224,6.0181106543541834,6.1416976260114771,6.2498362262116087,4.1643060794947857,4.2065039377893374,4.2393244942406545,4.2655809394017101,4.2870634854425722,4.3049656071432914,4.3201135562746682,4.3330975126729925,4.3443502748848726,4.3541964418202683,4.1643060794947857,4.0683871973354355,3.9937836223226078,3.9341007623123461,3.8852693313948587,3.8445764722969522,3.8101440530602626,3.7806305508573854,3.7550521822815588,3.7326711097777103]
[null,5.8038392669075582,6.1759544917307823,6.4653774443710681,6.6969158064832968,6.8863562845751201,7.044223349651638,7.1778031739471544,7.2923001662004543,7.391530892819981,7.4783577786120663,5.8038392669075582,5.7944255495604997,5.7871037694016767,5.7812463452746163,5.7764539073524777,5.7724602090840298,5.7690809259338023,5.7661843975193232,5.7636740728934397,5.7614775388457931,5.8038392669075582,5.7036383764012575,5.6257043504519109,5.5633571296924336,5.5123457672528611,5.4698362985532194,5.4338667481150598,5.4030357048823507,5.3763154674140035,5.3529352596292004,5.8038392669075582,5.2700233428394467,4.8548331796753601,4.5226810491440919,4.2509202150730534,4.0244528533471877,3.8328266241945324,3.6685755706351135,3.526224657550284,3.4016676086010578,5.8038392669075582,5.8862440355376284,5.9503366333610161,6.0016107116197253,6.0435622301950351,6.0785218290077916,6.1081030280032005,6.1334583414278372,6.1554329463958561,6.1746607257428723,5.8038392669075582,6.2334359242769857,6.5675666577865401,6.8348712445941846,7.0535749974368009,7.23582812480565,7.3900423095023671,7.5222258963852671,7.6367850050171144,7.7370242250699803,5.8038392669075582,5.563153148006311,5.3759528333053419,5.2261925815445656,5.1036614664675675,5.0015522039034019,4.9151520586568003,4.841094791302571,4.7769118262622383,4.720751731851947]
[null,5.4804452098018404,5.2150622198724417,5.0086532277051319,4.8435260339712833,4.7084219663708629,4.5958352433705114,4.5005695546779076,4.4189132500842465,4.3481444527697404,4.2862217551195476,5.4804452098018404,5.5035535692201805,5.5215267376566679,5.5359052724058575,5.5476695281097399,5.5574730745296419,5.5657683830387903,5.5728786474752026,5.5790408766534272,5.5844328271843722,5.4804452098018404,5.4834475942908956,5.4857827822268277,5.4876509325755745,5.4891794192245476,5.4904531580986919,5.4915309371460461,5.492454747758063,5.4932553836218121,5.493955940002591,5.4804452098018404,5.4690953580898194,5.4602676956471363,5.4532055656929916,5.4474274593668719,5.442612370761772,5.4385380650189949,5.4350458029537583,5.4320191758305532,5.4293708770977478,5.4804452098018404,5.6297239628789555,5.745829659716712,5.8387142171869169,5.9147106732989023,5.978041053392225,6.0316282980865745,6.0775602221103027,6.1173678895975332,6.1521995986488598,5.4804452098018404,5.7444704968171489,5.9498234978290565,6.1141058986385817,6.2485187720281941,6.3605294998528699,6.4553078080122122,6.5365463578630765,6.6069531010671589,6.6685590013707312,5.4804452098018404,5.3177632674434374,5.1912328678313475,5.0900085481416752,5.0071886502137621,4.9381720686071668,4.8797734226323559,4.8297174403682321,4.7863355890726593,4.7483764691890311]
[null,3.4886800016466459,3.2679822922628361,3.0963285182976512,2.9590054991255021,2.8466503016210174,2.7530209703672797,2.6737961516141175,2.6058891641114066,2.5470364416090576,2.4955403094195017,3.4886800016466459,3.262554581740456,3.0866792551467523,2.9459789938717895,2.8308605982831838,2.7349286019593451,2.653755374300713,2.5841783220218852,2.5238782100469015,2.4711156120687905,3.4886800016466459,3.539760180012244,3.5794892076299312,3.6112724297240808,3.6372768841647489,3.6589472628653055,3.6772837371503919,3.6930007151090369,3.7066220960065297,3.7185408042918362,3.4886800016466459,3.3449726912439939,3.2332003387085977,3.143782456680281,3.0706223713843852,3.0096556336378053,2.9580683940060841,2.9138507600360373,2.8755288105953301,2.8419971048347117,3.4886800016466459,3.6163734437821682,3.7156905654431296,3.795144262771899,3.86015183331362,3.9143248087650533,3.9601634803008823,3.9994537701887345,4.0335053547582076,4.0633004912564958,3.4886800016466459,3.5669472441019727,3.6278217660116709,3.6765213835394297,3.7163665251530515,3.7495708098310687,3.7776667430201605,3.8017489714679535,3.8226202361227073,3.8408825926956167,3.4886800016466459,3.8221695783828507,4.0815503602887881,4.2890549858135376,4.4588314976065151,4.6003119241006623,4.7200261311341718,4.8226383085914657,4.9115688623877869,4.9893830969595685]
[null,5.3649489960193772,5.7550870081310332,6.0585276842178759,6.3012802250873508,6.4998959403441923,6.6654090363915612,6.8054585792008737,6.9255010444659986,7.0295378476957744,7.1205700505218266,5.3649489960193772,5.4183694484439098,5.4599186892185463,5.4931580818382546,5.5203539485271085,5.5430171707678184,5.562193743433034,5.5786308057175065,5.5928762596973813,5.6053410319297736,5.3649489960193772,5.1413169786598125,4.9673809651579282,4.8282321543564217,4.7143831273370065,4.6195089381541612,4.5392307780763677,4.4704209265811174,4.4107857219518998,4.3586049179013342,5.3649489960193772,5.4336320240354326,5.4870521569368087,5.5297882632579105,5.5647541684297206,5.5938924227395619,5.6185478686940424,5.6396811080835985,5.6579965822212133,5.6740226220916261,5.3649489960193772,5.3757165785196879,5.3840913649088185,5.3907911940201227,5.3962728723839168,5.4008409376870787,5.4047062237128305,5.4080193260206189,5.4108906813540347,5.4134031172707733,5.3649489960193772,5.2062601356174349,5.0828354664159239,4.9840957310547154,4.9033086748500905,4.8359861280129026,4.7790208960737441,4.7301935544116072,4.6878765249710899,4.6508491242106365,5.3649489960193772,5.2242607987283289,5.1148366452797367,5.0272973225208633,4.9556742402636029,4.8959883383825522,4.8454848829447403,4.8021962068551876,4.7646793542442412,4.7318521082096634]
[null,5.1020669278882611,5.3021867495641217,5.4578354997564569,5.5823544999103252,5.6842336818543995,5.7691330001411272,5.8409708848452819,5.9025462145917009,5.9559115003719301,6.0026061254296312,5.1020669278882611,5.3131179424926227,5.4772687316293478,5.6085893629387282,5.7160335158282214,5.8055703099027989,5.8813322125812881,5.9462709863057057,6.0025512568668695,6.0517964936078865,5.1020669278882611,5.1197215083308008,5.1334528486749971,5.1444379209503541,5.1534257073574645,5.1609155293633906,5.1672530710607125,5.1726852496584161,5.1773931377764253,5.1815125398796855,5.1020669278882611,4.9849788517345246,4.8939103480593964,4.8210555451192922,4.761447069986481,4.7117733407091382,4.6697417236283094,4.6337146232733133,4.6024911362989833,4.5751705851964459,5.1020669278882611,5.3090893459280659,5.4701067821812472,5.5989207311837923,5.7043139621858749,5.7921416546876108,5.8664573944967708,5.9301566000474804,5.9853625781914275,6.0336678090673814,5.1020669278882611,4.5349339662961166,4.093830551724448,3.7409478200671122,3.4522255850747481,3.2116237225811104,3.0080375312403405,2.8335350815196803,2.6822996250951081,2.5499686007236075,5.1020669278882611,5.1504401308715799,5.1880637331919388,5.2181626150482261,5.2427889729306427,5.2633109378326557,5.2806756773651289,5.2955597398215346,5.3084592606170862,5.319746341313194]
[null,5.2494953049015738,4.7414827461389004,4.3463618671012645,4.0302651638711566,3.7716405885010675,3.556120109025994,3.3737566263932388,3.2174450698508776,3.0819750541808308,2.963438790469541,5.2494953049015738,5.5963240483470562,5.8660797376935427,6.0818842891707305,6.2584516494702482,6.405591116386514,6.5300937422387388,6.6368102786835008,6.7292979436022966,6.8102246504062416,5.2494953049015738,5.0980516953603061,4.9802622212726524,4.886030642002531,4.8089320771451582,4.7446832730973476,4.6903189004415067,4.6437208667365013,4.6033359041921633,4.5679990619658675,5.2494953049015738,5.522931124329256,5.7356034283285631,5.9057412715280098,6.0449449614184667,6.1609480363271798,6.2591044843268602,6.3432385826123001,6.4161548011263498,6.4799564923261412,5.2494953049015738,5.3488602843548856,5.4261441572630167,5.4879712555895219,5.5385570633112078,5.5807119030792798,5.6163813828830325,5.646955222714821,5.6734525505690376,5.6966377124414764,5.2494953049015738,5.2570944104996453,5.2630048259648108,5.2677331583369433,5.2716017939141429,5.2748256568951426,5.2775535409559886,5.2798917272938564,5.2819181554533419,5.2836912800928921,5.2494953049015738,5.1817228252809722,5.1290108966871699,5.0868413538121287,5.0523390005507309,5.0235870394995663,4.9992584570716581,4.9784053864191646,4.960332725187004,4.9445191466088634]
[null,5.7742967880091474,6.1590468130673335,6.4582968325570338,6.6976968481487944,6.8935695881784147,7.0567968715364344,7.1949122651470665,7.3132968882418918,7.4158968949240753,7.5056719007709845,5.7742967880091474,4.630348973755205,3.7406117848910276,3.0288220337996861,2.4464486010885889,1.9611374071626742,1.5504894738407462,1.1985055309933794,0.89345278052566146,0.62653162386640837,5.7742967880091474,5.785768618079433,5.7946911525785421,5.8018291801778314,5.8076693845772489,5.8125362215767638,5.8166543144225065,5.8201841082902872,5.8232432629756961,5.8259200233254305,5.7742967880091474,6.2797494477575624,6.6728792942285526,6.9873831714053436,7.2447045254590838,7.4591389871705331,7.6405835316956034,7.7961074270028092,7.9308948029357209,8.0488337568770181,5.7742967880091474,5.3793468540272817,5.0721635720413865,4.8264169464526701,4.6253515255164475,4.457797008069595,4.3160201086914904,4.1944970520816858,4.0891770696865217,3.9970220850907525,5.7742967880091474,6.4192756263548434,6.9209258339570532,7.3222460000388185,7.6505988631966284,7.9242262491614683,8.155757114208642,8.3542121413919332,8.5262064982841181,8.6767015605647817,5.7742967880091474,5.7665411830223707,5.7605090458104327,5.7556833360408826,5.7517350280476141,5.7484447713865565,5.7456607080579696,5.7432743680620391,5.7412062067322323,5.7393965655686507]
[null,4.2705565167389894,3.9082889597246702,3.6265253042690881,3.4011143799046231,3.2166872599700609,3.0629979933579254,2.932953229301503,2.8214862886817125,2.7248816068112278,2.6403525101745533,4.2705565167389894,4.5091143162569809,4.6946592714376401,4.8430952355821679,4.96454284260951,5.0657491817989611,5.1513853149592643,5.2247877148109536,5.2884031280157524,5.3440666145699502,4.2705565167389894,4.4524177557180442,4.5938653860350867,4.7070234902887211,4.7996073937689667,4.8767606466691715,4.9420441683539602,4.9980014726552087,5.0464978030496237,5.0889320921447361,4.2705565167389894,3.9660065030075371,3.7291342701052961,3.5396364837835028,3.3845928404293089,3.2553898043008136,3.1460641583459337,3.0523564618131789,2.9711431248181248,2.9000814549474523,4.2705565167389894,4.6774187292155585,4.9938671166973343,5.2470258266827541,5.4541556803071893,5.6267638916608851,5.7728169935755513,5.8980053666452648,6.0065019566390161,6.1014364728835488,4.2705565167389894,4.3133218798357635,4.346583828911033,4.3731933881712486,4.3949648457477872,4.4131077270615711,4.4284593958655414,4.4416179691260878,4.4530220659518935,4.4630006506744744,4.2705565167389894,4.0673274734143714,3.9092604397174466,3.7828068127599068,3.6793447543401014,3.5931263723235971,3.5201723567711696,3.4576403434405187,3.4034459318872865,3.3560258217782097]
[null,4.7275946922751277,4.1428066082839772,3.6879714318464147,3.3241032906963648,3.026392993391779,2.7783010789712903,2.5683771513847233,2.3884423563105228,2.2324988672462158,2.0960483143149471,4.7275946922751277,4.871501784750575,4.9834295233425889,5.0729717142161999,5.1462335067491543,5.2072850005266158,5.2589439567998539,5.3032230621769134,5.3415982868370326,5.3751766084146375,4.7275946922751277,4.7895471414550226,4.8377323797060514,4.876280570306875,4.9078199989802762,4.9341028562081108,4.9563421969393548,4.9754044889947071,4.9919251421093458,5.0063807135846545,4.7275946922751277,4.4165739260126262,4.1746688855862359,3.9811448532451239,3.8228070086023958,3.6908588047334558,3.5792103245366604,3.4835116272251212,3.4005727562217873,3.32800124409387,4.7275946922751277,5.0690425377124289,5.3346130841636619,5.5470695213246488,5.7208975153654569,5.8657541770661297,5.9883251985051604,6.0933860740243295,6.1844388328076096,6.2641099967429792,4.7275946922751277,4.7461335644775673,4.7605526873016863,4.7720879855609812,4.7815259568640407,4.7893909329499254,4.7960459127149031,4.8017501810848842,4.8066938803388686,4.8110196171861039,4.7275946922751277,5.0575572832337006,5.3141948539792576,5.5195049105757032,5.6874858659727945,5.8274699954703708,5.9459181050452425,6.0474450561094191,6.1354350803650393,6.2124263515887055]
[null,3.8087638125798926,3.3326683360074059,2.9623718542288051,2.6661346688059249,2.4237587898235677,2.2217788906716041,2.0508728221584036,1.9043819062899463,1.777423112537283,1.6663341680037029,3.8087638125798926,4.0575802891633614,4.2511042153949496,4.4059233563802191,4.5325935626408942,4.6381520678581234,4.7274708030419328,4.8040297189137693,4.8703807793360285,4.9284379572055048,3.8087638125798926,3.7796549431502631,3.7570147113716623,3.7389025259487823,3.7240834651482428,3.7117342478144608,3.7012849100704917,3.6923283348613745,3.6845659696801403,3.6777739001465601,3.8087638125798926,3.5159481359753091,3.2882026097273003,3.1060061887288932,2.9569363897301959,2.8327115572312827,2.7275982374245094,2.6375011061615603,2.5594169257336716,2.4910932678592692,3.8087638125798926,4.3764743620829361,4.8180270116964135,5.1712691313871959,5.4602854111341994,5.70113231092337,5.9049258415142054,6.0796060105920651,6.2309954904595433,6.3634612853435861,3.8087638125798926,3.9434014221369753,4.0481195629035955,4.1318940755168923,4.2004368585641343,4.257555844436836,4.3058872940214297,4.3473142508082248,4.3832176133567797,4.4146330555867666,3.8087638125798926,3.6556191995429956,3.5365067227365206,3.4412167412913406,3.3632522110180108,3.2982817691235695,3.2433067798282735,3.1961853604323056,3.1553467969557993,3.1196130539138567]
[null,3.074260980824183,2.7825467577952558,2.5556579176616459,2.3741468455547574,2.2256377865582126,2.101880237394425,1.9971623111789127,1.9074040887084733,1.8296136292340928,1.7615469771940095,3.074260980824183,2.4118682420058146,1.8966738895915281,1.4845184076600986,1.1473002860798382,0.86628518476295435,0.62850317595636063,0.42469002555070873,0.24805196186581038,9.3493656141524384E-2,3.074260980824183,3.2801011260783035,3.4401990168315084,3.5682773294340713,3.6730686761088949,3.7603947983379165,3.8342861325317026,3.8976215618406633,3.9525122672417621,4.0005416344677229,3.074260980824183,3.3957169145142685,3.6457381962732236,3.8457552216803874,4.0094055151953398,4.1457807597911334,4.2611751975260352,4.3600847155845228,4.4458062979018793,4.5208126824295656,3.074260980824183,3.2217386311858589,3.3364434703560506,3.4282073416922048,3.5032868727854209,3.5658531486964335,3.6187938436980605,3.664171582270884,3.7034989557006641,3.7379104074517215,3.074260980824183,2.862936520251059,2.6985730509164068,2.5670822754486853,2.4594989137023671,2.3698461122471026,2.293986049477263,2.2289631385316864,2.17260994904552,2.123300908245124,3.074260980824183,3.564918673938724,3.9465413241389218,4.2518394442990806,4.5016288153392097,4.7097866245393183,4.8859201554009477,5.0368917532823447,5.1677338047795551,5.2822205998396141]
["Ranks",{"$f":"SUM(IF(ROUND(B52,1)<ROUND(B$52:B$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(C52,1)<ROUND(C$52:C$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(D52,1)<ROUND(D$52:D$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(E52,1)<ROUND(E$52:E$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(F52,1)<ROUND(F$52:F$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(G52,1)<ROUND(G$52:G$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(H52,1)<ROUND(H$52:H$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(I52,1)<ROUND(I$52:I$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(J52,1)<ROUND(J$52:J$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(K52,1)<ROUND(K$52:K$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(L52,1)<ROUND(L$52:L$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(M52,1)<ROUND(M$52:M$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(N52,1)<ROUND(N$52:N$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(O52,1)<ROUND(O$52:O$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(P52,1)<ROUND(P$52:P$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(Q52,1)<ROUND(Q$52:Q$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(R52,1)<ROUND(R$52:R$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(S52,1)<ROUND(S$52:S$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(T52,1)<ROUND(T$52:T$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(U52,1)<ROUND(U$52:U$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(V52,1)<ROUND(V$52:V$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(W52,1)<ROUND(W$52:W$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(X52,1)<ROUND(X$52:X$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(Y52,1)<ROUND(Y$52:Y$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(Z52,1)<ROUND(Z$52:Z$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(AA52,1)<ROUND(AA$52:AA$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AB52,1)<ROUND(AB$52:AB$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AC52,1)<ROUND(AC$52:AC$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AD52,1)<ROUND(AD$52:AD$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AE52,1)<ROUND(AE$52:AE$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AF52,1)<ROUND(AF$52:AF$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(AG52,1)<ROUND(AG$52:AG$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AH52,1)<ROUND(AH$52:AH$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(AI52,1)<ROUND(AI$52:AI$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AJ52,1)<ROUND(AJ$52:AJ$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AK52,1)<ROUND(AK$52:AK$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AL52,1)<ROUND(AL$52:AL$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(AM52,1)<ROUND(AM$52:AM$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AN52,1)<ROUND(AN$52:AN$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AO52,1)<ROUND(AO$52:AO$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AP52,1)<ROUND(AP$52:AP$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(AQ52,1)<ROUND(AQ$52:AQ$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AR52,1)<ROUND(AR$52:AR$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AS52,1)<ROUND(AS$52:AS$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AT52,1)<ROUND(AT$52:AT$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AU52,1)<ROUND(AU$52:AU$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AV52,1)<ROUND(AV$52:AV$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AW52,1)<ROUND(AW$52:AW$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AX52,1)<ROUND(AX$52:AX$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AY52,1)<ROUND(AY$52:AY$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AZ52,1)<ROUND(AZ$52:AZ$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(BA52,1)<ROUND(BA$52:BA$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(BB52,1)<ROUND(BB$52:BB$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(BC52,1)<ROUND(BC$52:BC$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(BD52,1)<ROUND(BD$52:BD$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(BE52,1)<ROUND(BE$52:BE$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(BF52,1)<ROUND(BF$52:BF$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(BG52,1)<ROUND(BG$52:BG$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(BH52,1)<ROUND(BH$52:BH$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(BI52,1)<ROUND(BI$52:BI$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(BJ52,1)<ROUND(BJ$52:BJ$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(BK52,1)<ROUND(BK$52:BK$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(BL52,1)<ROUND(BL$52:BL$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(BM52,1)<ROUND(BM$52:BM$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(BN52,1)<ROUND(BN$52:BN$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(BO52,1)<ROUND(BO$52:BO$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(BP52,1)<ROUND(BP$52:BP$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BQ52,1)<ROUND(BQ$52:BQ$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(BR52,1)<ROUND(BR$52:BR$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BS52,1)<ROUND(BS$52:BS$73,1),1))+1","v":12}]
[null,{"$f":"SUM(IF(ROUND(B53,1)<ROUND(B$52:B$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(C53,1)<ROUND(C$52:C$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(D53,1)<ROUND(D$52:D$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(E53,1)<ROUND(E$52:E$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(F53,1)<ROUND(F$52:F$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(G53,1)<ROUND(G$52:G$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(H53,1)<ROUND(H$52:H$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(I53,1)<ROUND(I$52:I$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(J53,1)<ROUND(J$52:J$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(K53,1)<ROUND(K$52:K$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(L53,1)<ROUND(L$52:L$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(M53,1)<ROUND(M$52:M$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(N53,1)<ROUND(N$52:N$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(O53,1)<ROUND(O$52:O$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(P53,1)<ROUND(P$52:P$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(Q53,1)<ROUND(Q$52:Q$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(R53,1)<ROUND(R$52:R$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(S53,1)<ROUND(S$52:S$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(T53,1)<ROUND(T$52:T$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(U53,1)<ROUND(U$52:U$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(V53,1)<ROUND(V$52:V$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(W53,1)<ROUND(W$52:W$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(X53,1)<ROUND(X$52:X$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(Y53,1)<ROUND(Y$52:Y$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(Z53,1)<ROUND(Z$52:Z$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(AA53,1)<ROUND(AA$52:AA$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AB53,1)<ROUND(AB$52:AB$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AC53,1)<ROUND(AC$52:AC$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(AD53,1)<ROUND(AD$52:AD$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(AE53,1)<ROUND(AE$52:AE$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(AF53,1)<ROUND(AF$52:AF$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AG53,1)<ROUND(AG$52:AG$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AH53,1)<ROUND(AH$52:AH$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AI53,1)<ROUND(AI$52:AI$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AJ53,1)<ROUND(AJ$52:AJ$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AK53,1)<ROUND(AK$52:AK$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AL53,1)<ROUND(AL$52:AL$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AM53,1)<ROUND(AM$52:AM$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AN53,1)<ROUND(AN$52:AN$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AO53,1)<ROUND(AO$52:AO$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AP53,1)<ROUND(AP$52:AP$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AQ53,1)<ROUND(AQ$52:AQ$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AR53,1)<ROUND(AR$52:AR$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AS53,1)<ROUND(AS$52:AS$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AT53,1)<ROUND(AT$52:AT$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(AU53,1)<ROUND(AU$52:AU$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AV53,1)<ROUND(AV$52:AV$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(AW53,1)<ROUND(AW$52:AW$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AX53,1)<ROUND(AX$52:AX$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(AY53,1)<ROUND(AY$52:AY$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(AZ53,1)<ROUND(AZ$52:AZ$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(BA53,1)<ROUND(BA$52:BA$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(BB53,1)<ROUND(BB$52:BB$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(BC53,1)<ROUND(BC$52:BC$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(BD53,1)<ROUND(BD$52:BD$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(BE53,1)<ROUND(BE$52:BE$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(BF53,1)<ROUND(BF$52:BF$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(BG53,1)<ROUND(BG$52:BG$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(BH53,1)<ROUND(BH$52:BH$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(BI53,1)<ROUND(BI$52:BI$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(BJ53,1)<ROUND(BJ$52:BJ$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(BK53,1)<ROUND(BK$52:BK$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(BL53,1)<ROUND(BL$52:BL$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(BM53,1)<ROUND(BM$52:BM$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(BN53,1)<ROUND(BN$52:BN$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(BO53,1)<ROUND(BO$52:BO$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(BP53,1)<ROUND(BP$52:BP$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(BQ53,1)<ROUND(BQ$52:BQ$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(BR53,1)<ROUND(BR$52:BR$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(BS53,1)<ROUND(BS$52:BS$73,1),1))+1","v":5}]
[null,{"$f":"SUM(IF(ROUND(B54,1)<ROUND(B$52:B$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(C54,1)<ROUND(C$52:C$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(D54,1)<ROUND(D$52:D$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(E54,1)<ROUND(E$52:E$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(F54,1)<ROUND(F$52:F$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(G54,1)<ROUND(G$52:G$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(H54,1)<ROUND(H$52:H$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(I54,1)<ROUND(I$52:I$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(J54,1)<ROUND(J$52:J$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(K54,1)<ROUND(K$52:K$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(L54,1)<ROUND(L$52:L$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(M54,1)<ROUND(M$52:M$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(N54,1)<ROUND(N$52:N$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(O54,1)<ROUND(O$52:O$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(P54,1)<ROUND(P$52:P$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(Q54,1)<ROUND(Q$52:Q$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(R54,1)<ROUND(R$52:R$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(S54,1)<ROUND(S$52:S$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(T54,1)<ROUND(T$52:T$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(U54,1)<ROUND(U$52:U$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(V54,1)<ROUND(V$52:V$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(W54,1)<ROUND(W$52:W$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(X54,1)<ROUND(X$52:X$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(Y54,1)<ROUND(Y$52:Y$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(Z54,1)<ROUND(Z$52:Z$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AA54,1)<ROUND(AA$52:AA$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AB54,1)<ROUND(AB$52:AB$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AC54,1)<ROUND(AC$52:AC$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AD54,1)<ROUND(AD$52:AD$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AE54,1)<ROUND(AE$52:AE$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AF54,1)<ROUND(AF$52:AF$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AG54,1)<ROUND(AG$52:AG$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AH54,1)<ROUND(AH$52:AH$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AI54,1)<ROUND(AI$52:AI$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AJ54,1)<ROUND(AJ$52:AJ$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AK54,1)<ROUND(AK$52:AK$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AL54,1)<ROUND(AL$52:AL$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AM54,1)<ROUND(AM$52:AM$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AN54,1)<ROUND(AN$52:AN$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AO54,1)<ROUND(AO$52:AO$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AP54,1)<ROUND(AP$52:AP$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AQ54,1)<ROUND(AQ$52:AQ$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AR54,1)<ROUND(AR$52:AR$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AS54,1)<ROUND(AS$52:AS$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AT54,1)<ROUND(AT$52:AT$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AU54,1)<ROUND(AU$52:AU$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AV54,1)<ROUND(AV$52:AV$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AW54,1)<ROUND(AW$52:AW$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AX54,1)<ROUND(AX$52:AX$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AY54,1)<ROUND(AY$52:AY$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AZ54,1)<ROUND(AZ$52:AZ$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(BA54,1)<ROUND(BA$52:BA$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(BB54,1)<ROUND(BB$52:BB$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(BC54,1)<ROUND(BC$52:BC$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BD54,1)<ROUND(BD$52:BD$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(BE54,1)<ROUND(BE$52:BE$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(BF54,1)<ROUND(BF$52:BF$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(BG54,1)<ROUND(BG$52:BG$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(BH54,1)<ROUND(BH$52:BH$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(BI54,1)<ROUND(BI$52:BI$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(BJ54,1)<ROUND(BJ$52:BJ$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(BK54,1)<ROUND(BK$52:BK$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(BL54,1)<ROUND(BL$52:BL$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(BM54,1)<ROUND(BM$52:BM$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(BN54,1)<ROUND(BN$52:BN$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(BO54,1)<ROUND(BO$52:BO$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(BP54,1)<ROUND(BP$52:BP$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(BQ54,1)<ROUND(BQ$52:BQ$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(BR54,1)<ROUND(BR$52:BR$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(BS54,1)<ROUND(BS$52:BS$73,1),1))+1","v":11}]
[null,{"$f":"SUM(IF(ROUND(B55,1)<ROUND(B$52:B$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(C55,1)<ROUND(C$52:C$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(D55,1)<ROUND(D$52:D$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(E55,1)<ROUND(E$52:E$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(F55,1)<ROUND(F$52:F$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(G55,1)<ROUND(G$52:G$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(H55,1)<ROUND(H$52:H$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(I55,1)<ROUND(I$52:I$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(J55,1)<ROUND(J$52:J$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(K55,1)<ROUND(K$52:K$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(L55,1)<ROUND(L$52:L$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(M55,1)<ROUND(M$52:M$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(N55,1)<ROUND(N$52:N$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(O55,1)<ROUND(O$52:O$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(P55,1)<ROUND(P$52:P$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(Q55,1)<ROUND(Q$52:Q$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(R55,1)<ROUND(R$52:R$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(S55,1)<ROUND(S$52:S$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(T55,1)<ROUND(T$52:T$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(U55,1)<ROUND(U$52:U$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(V55,1)<ROUND(V$52:V$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(W55,1)<ROUND(W$52:W$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(X55,1)<ROUND(X$52:X$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(Y55,1)<ROUND(Y$52:Y$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(Z55,1)<ROUND(Z$52:Z$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(AA55,1)<ROUND(AA$52:AA$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AB55,1)<ROUND(AB$52:AB$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AC55,1)<ROUND(AC$52:AC$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AD55,1)<ROUND(AD$52:AD$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AE55,1)<ROUND(AE$52:AE$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(AF55,1)<ROUND(AF$52:AF$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AG55,1)<ROUND(AG$52:AG$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AH55,1)<ROUND(AH$52:AH$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AI55,1)<ROUND(AI$52:AI$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AJ55,1)<ROUND(AJ$52:AJ$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AK55,1)<ROUND(AK$52:AK$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AL55,1)<ROUND(AL$52:AL$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AM55,1)<ROUND(AM$52:AM$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AN55,1)<ROUND(AN$52:AN$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AO55,1)<ROUND(AO$52:AO$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AP55,1)<ROUND(AP$52:AP$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AQ55,1)<ROUND(AQ$52:AQ$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(AR55,1)<ROUND(AR$52:AR$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AS55,1)<ROUND(AS$52:AS$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(AT55,1)<ROUND(AT$52:AT$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(AU55,1)<ROUND(AU$52:AU$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(AV55,1)<ROUND(AV$52:AV$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AW55,1)<ROUND(AW$52:AW$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AX55,1)<ROUND(AX$52:AX$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AY55,1)<ROUND(AY$52:AY$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(AZ55,1)<ROUND(AZ$52:AZ$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(BA55,1)<ROUND(BA$52:BA$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BB55,1)<ROUND(BB$52:BB$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(BC55,1)<ROUND(BC$52:BC$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(BD55,1)<ROUND(BD$52:BD$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(BE55,1)<ROUND(BE$52:BE$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(BF55,1)<ROUND(BF$52:BF$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(BG55,1)<ROUND(BG$52:BG$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(BH55,1)<ROUND(BH$52:BH$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(BI55,1)<ROUND(BI$52:BI$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(BJ55,1)<ROUND(BJ$52:BJ$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(BK55,1)<ROUND(BK$52:BK$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(BL55,1)<ROUND(BL$52:BL$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BM55,1)<ROUND(BM$52:BM$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(BN55,1)<ROUND(BN$52:BN$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(BO55,1)<ROUND(BO$52:BO$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(BP55,1)<ROUND(BP$52:BP$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(BQ55,1)<ROUND(BQ$52:BQ$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(BR55,1)<ROUND(BR$52:BR$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(BS55,1)<ROUND(BS$52:BS$73,1),1))+1","v":7}]
[null,{"$f":"SUM(IF(ROUND(B56,1)<ROUND(B$52:B$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(C56,1)<ROUND(C$52:C$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(D56,1)<ROUND(D$52:D$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(E56,1)<ROUND(E$52:E$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(F56,1)<ROUND(F$52:F$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(G56,1)<ROUND(G$52:G$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(H56,1)<ROUND(H$52:H$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(I56,1)<ROUND(I$52:I$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(J56,1)<ROUND(J$52:J$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(K56,1)<ROUND(K$52:K$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(L56,1)<ROUND(L$52:L$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(M56,1)<ROUND(M$52:M$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(N56,1)<ROUND(N$52:N$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(O56,1)<ROUND(O$52:O$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(P56,1)<ROUND(P$52:P$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(Q56,1)<ROUND(Q$52:Q$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(R56,1)<ROUND(R$52:R$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(S56,1)<ROUND(S$52:S$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(T56,1)<ROUND(T$52:T$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(U56,1)<ROUND(U$52:U$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(V56,1)<ROUND(V$52:V$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(W56,1)<ROUND(W$52:W$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(X56,1)<ROUND(X$52:X$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(Y56,1)<ROUND(Y$52:Y$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(Z56,1)<ROUND(Z$52:Z$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AA56,1)<ROUND(AA$52:AA$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AB56,1)<ROUND(AB$52:AB$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AC56,1)<ROUND(AC$52:AC$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AD56,1)<ROUND(AD$52:AD$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AE56,1)<ROUND(AE$52:AE$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AF56,1)<ROUND(AF$52:AF$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(AG56,1)<ROUND(AG$52:AG$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AH56,1)<ROUND(AH$52:AH$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(AI56,1)<ROUND(AI$52:AI$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(AJ56,1)<ROUND(AJ$52:AJ$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(AK56,1)<ROUND(AK$52:AK$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(AL56,1)<ROUND(AL$52:AL$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AM56,1)<ROUND(AM$52:AM$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AN56,1)<ROUND(AN$52:AN$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(AO56,1)<ROUND(AO$52:AO$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AP56,1)<ROUND(AP$52:AP$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(AQ56,1)<ROUND(AQ$52:AQ$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(AR56,1)<ROUND(AR$52:AR$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(AS56,1)<ROUND(AS$52:AS$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AT56,1)<ROUND(AT$52:AT$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AU56,1)<ROUND(AU$52:AU$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(AV56,1)<ROUND(AV$52:AV$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(AW56,1)<ROUND(AW$52:AW$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AX56,1)<ROUND(AX$52:AX$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AY56,1)<ROUND(AY$52:AY$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(AZ56,1)<ROUND(AZ$52:AZ$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(BA56,1)<ROUND(BA$52:BA$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(BB56,1)<ROUND(BB$52:BB$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(BC56,1)<ROUND(BC$52:BC$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(BD56,1)<ROUND(BD$52:BD$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(BE56,1)<ROUND(BE$52:BE$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(BF56,1)<ROUND(BF$52:BF$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(BG56,1)<ROUND(BG$52:BG$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(BH56,1)<ROUND(BH$52:BH$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(BI56,1)<ROUND(BI$52:BI$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(BJ56,1)<ROUND(BJ$52:BJ$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(BK56,1)<ROUND(BK$52:BK$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(BL56,1)<ROUND(BL$52:BL$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(BM56,1)<ROUND(BM$52:BM$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(BN56,1)<ROUND(BN$52:BN$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(BO56,1)<ROUND(BO$52:BO$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(BP56,1)<ROUND(BP$52:BP$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(BQ56,1)<ROUND(BQ$52:BQ$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(BR56,1)<ROUND(BR$52:BR$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(BS56,1)<ROUND(BS$52:BS$73,1),1))+1","v":18}]
[null,{"$f":"SUM(IF(ROUND(B57,1)<ROUND(B$52:B$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(C57,1)<ROUND(C$52:C$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(D57,1)<ROUND(D$52:D$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(E57,1)<ROUND(E$52:E$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(F57,1)<ROUND(F$52:F$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(G57,1)<ROUND(G$52:G$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(H57,1)<ROUND(H$52:H$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(I57,1)<ROUND(I$52:I$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(J57,1)<ROUND(J$52:J$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(K57,1)<ROUND(K$52:K$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(L57,1)<ROUND(L$52:L$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(M57,1)<ROUND(M$52:M$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(N57,1)<ROUND(N$52:N$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(O57,1)<ROUND(O$52:O$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(P57,1)<ROUND(P$52:P$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(Q57,1)<ROUND(Q$52:Q$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(R57,1)<ROUND(R$52:R$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(S57,1)<ROUND(S$52:S$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(T57,1)<ROUND(T$52:T$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(U57,1)<ROUND(U$52:U$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(V57,1)<ROUND(V$52:V$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(W57,1)<ROUND(W$52:W$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(X57,1)<ROUND(X$52:X$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(Y57,1)<ROUND(Y$52:Y$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(Z57,1)<ROUND(Z$52:Z$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AA57,1)<ROUND(AA$52:AA$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AB57,1)<ROUND(AB$52:AB$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AC57,1)<ROUND(AC$52:AC$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AD57,1)<ROUND(AD$52:AD$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AE57,1)<ROUND(AE$52:AE$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AF57,1)<ROUND(AF$52:AF$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AG57,1)<ROUND(AG$52:AG$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AH57,1)<ROUND(AH$52:AH$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AI57,1)<ROUND(AI$52:AI$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AJ57,1)<ROUND(AJ$52:AJ$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AK57,1)<ROUND(AK$52:AK$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AL57,1)<ROUND(AL$52:AL$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AM57,1)<ROUND(AM$52:AM$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AN57,1)<ROUND(AN$52:AN$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AO57,1)<ROUND(AO$52:AO$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AP57,1)<ROUND(AP$52:AP$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AQ57,1)<ROUND(AQ$52:AQ$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AR57,1)<ROUND(AR$52:AR$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AS57,1)<ROUND(AS$52:AS$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AT57,1)<ROUND(AT$52:AT$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AU57,1)<ROUND(AU$52:AU$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AV57,1)<ROUND(AV$52:AV$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AW57,1)<ROUND(AW$52:AW$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AX57,1)<ROUND(AX$52:AX$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AY57,1)<ROUND(AY$52:AY$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AZ57,1)<ROUND(AZ$52:AZ$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(BA57,1)<ROUND(BA$52:BA$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(BB57,1)<ROUND(BB$52:BB$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(BC57,1)<ROUND(BC$52:BC$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(BD57,1)<ROUND(BD$52:BD$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(BE57,1)<ROUND(BE$52:BE$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(BF57,1)<ROUND(BF$52:BF$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(BG57,1)<ROUND(BG$52:BG$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(BH57,1)<ROUND(BH$52:BH$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(BI57,1)<ROUND(BI$52:BI$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(BJ57,1)<ROUND(BJ$52:BJ$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(BK57,1)<ROUND(BK$52:BK$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(BL57,1)<ROUND(BL$52:BL$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(BM57,1)<ROUND(BM$52:BM$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(BN57,1)<ROUND(BN$52:BN$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(BO57,1)<ROUND(BO$52:BO$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(BP57,1)<ROUND(BP$52:BP$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(BQ57,1)<ROUND(BQ$52:BQ$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(BR57,1)<ROUND(BR$52:BR$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(BS57,1)<ROUND(BS$52:BS$73,1),1))+1","v":1}]
[null,{"$f":"SUM(IF(ROUND(B58,1)<ROUND(B$52:B$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(C58,1)<ROUND(C$52:C$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(D58,1)<ROUND(D$52:D$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(E58,1)<ROUND(E$52:E$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(F58,1)<ROUND(F$52:F$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(G58,1)<ROUND(G$52:G$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(H58,1)<ROUND(H$52:H$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(I58,1)<ROUND(I$52:I$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(J58,1)<ROUND(J$52:J$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(K58,1)<ROUND(K$52:K$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(L58,1)<ROUND(L$52:L$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(M58,1)<ROUND(M$52:M$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(N58,1)<ROUND(N$52:N$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(O58,1)<ROUND(O$52:O$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(P58,1)<ROUND(P$52:P$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(Q58,1)<ROUND(Q$52:Q$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(R58,1)<ROUND(R$52:R$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(S58,1)<ROUND(S$52:S$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(T58,1)<ROUND(T$52:T$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(U58,1)<ROUND(U$52:U$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(V58,1)<ROUND(V$52:V$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(W58,1)<ROUND(W$52:W$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(X58,1)<ROUND(X$52:X$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(Y58,1)<ROUND(Y$52:Y$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(Z58,1)<ROUND(Z$52:Z$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AA58,1)<ROUND(AA$52:AA$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AB58,1)<ROUND(AB$52:AB$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AC58,1)<ROUND(AC$52:AC$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AD58,1)<ROUND(AD$52:AD$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AE58,1)<ROUND(AE$52:AE$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AF58,1)<ROUND(AF$52:AF$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AG58,1)<ROUND(AG$52:AG$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AH58,1)<ROUND(AH$52:AH$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(AI58,1)<ROUND(AI$52:AI$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(AJ58,1)<ROUND(AJ$52:AJ$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(AK58,1)<ROUND(AK$52:AK$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(AL58,1)<ROUND(AL$52:AL$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AM58,1)<ROUND(AM$52:AM$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AN58,1)<ROUND(AN$52:AN$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(AO58,1)<ROUND(AO$52:AO$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AP58,1)<ROUND(AP$52:AP$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AQ58,1)<ROUND(AQ$52:AQ$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AR58,1)<ROUND(AR$52:AR$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AS58,1)<ROUND(AS$52:AS$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AT58,1)<ROUND(AT$52:AT$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AU58,1)<ROUND(AU$52:AU$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AV58,1)<ROUND(AV$52:AV$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AW58,1)<ROUND(AW$52:AW$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AX58,1)<ROUND(AX$52:AX$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AY58,1)<ROUND(AY$52:AY$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AZ58,1)<ROUND(AZ$52:AZ$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(BA58,1)<ROUND(BA$52:BA$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(BB58,1)<ROUND(BB$52:BB$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(BC58,1)<ROUND(BC$52:BC$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(BD58,1)<ROUND(BD$52:BD$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(BE58,1)<ROUND(BE$52:BE$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(BF58,1)<ROUND(BF$52:BF$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(BG58,1)<ROUND(BG$52:BG$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(BH58,1)<ROUND(BH$52:BH$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(BI58,1)<ROUND(BI$52:BI$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(BJ58,1)<ROUND(BJ$52:BJ$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(BK58,1)<ROUND(BK$52:BK$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(BL58,1)<ROUND(BL$52:BL$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(BM58,1)<ROUND(BM$52:BM$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(BN58,1)<ROUND(BN$52:BN$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(BO58,1)<ROUND(BO$52:BO$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(BP58,1)<ROUND(BP$52:BP$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(BQ58,1)<ROUND(BQ$52:BQ$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(BR58,1)<ROUND(BR$52:BR$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(BS58,1)<ROUND(BS$52:BS$73,1),1))+1","v":4}]
[null,{"$f":"SUM(IF(ROUND(B59,1)<ROUND(B$52:B$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(C59,1)<ROUND(C$52:C$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(D59,1)<ROUND(D$52:D$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(E59,1)<ROUND(E$52:E$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(F59,1)<ROUND(F$52:F$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(G59,1)<ROUND(G$52:G$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(H59,1)<ROUND(H$52:H$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(I59,1)<ROUND(I$52:I$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(J59,1)<ROUND(J$52:J$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(K59,1)<ROUND(K$52:K$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(L59,1)<ROUND(L$52:L$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(M59,1)<ROUND(M$52:M$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(N59,1)<ROUND(N$52:N$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(O59,1)<ROUND(O$52:O$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(P59,1)<ROUND(P$52:P$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(Q59,1)<ROUND(Q$52:Q$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(R59,1)<ROUND(R$52:R$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(S59,1)<ROUND(S$52:S$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(T59,1)<ROUND(T$52:T$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(U59,1)<ROUND(U$52:U$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(V59,1)<ROUND(V$52:V$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(W59,1)<ROUND(W$52:W$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(X59,1)<ROUND(X$52:X$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(Y59,1)<ROUND(Y$52:Y$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(Z59,1)<ROUND(Z$52:Z$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AA59,1)<ROUND(AA$52:AA$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AB59,1)<ROUND(AB$52:AB$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AC59,1)<ROUND(AC$52:AC$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AD59,1)<ROUND(AD$52:AD$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AE59,1)<ROUND(AE$52:AE$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AF59,1)<ROUND(AF$52:AF$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AG59,1)<ROUND(AG$52:AG$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AH59,1)<ROUND(AH$52:AH$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AI59,1)<ROUND(AI$52:AI$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AJ59,1)<ROUND(AJ$52:AJ$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AK59,1)<ROUND(AK$52:AK$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(AL59,1)<ROUND(AL$52:AL$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(AM59,1)<ROUND(AM$52:AM$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(AN59,1)<ROUND(AN$52:AN$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(AO59,1)<ROUND(AO$52:AO$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(AP59,1)<ROUND(AP$52:AP$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AQ59,1)<ROUND(AQ$52:AQ$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AR59,1)<ROUND(AR$52:AR$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AS59,1)<ROUND(AS$52:AS$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AT59,1)<ROUND(AT$52:AT$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AU59,1)<ROUND(AU$52:AU$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AV59,1)<ROUND(AV$52:AV$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AW59,1)<ROUND(AW$52:AW$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AX59,1)<ROUND(AX$52:AX$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AY59,1)<ROUND(AY$52:AY$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AZ59,1)<ROUND(AZ$52:AZ$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(BA59,1)<ROUND(BA$52:BA$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(BB59,1)<ROUND(BB$52:BB$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(BC59,1)<ROUND(BC$52:BC$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(BD59,1)<ROUND(BD$52:BD$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(BE59,1)<ROUND(BE$52:BE$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(BF59,1)<ROUND(BF$52:BF$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(BG59,1)<ROUND(BG$52:BG$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(BH59,1)<ROUND(BH$52:BH$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(BI59,1)<ROUND(BI$52:BI$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(BJ59,1)<ROUND(BJ$52:BJ$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(BK59,1)<ROUND(BK$52:BK$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(BL59,1)<ROUND(BL$52:BL$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(BM59,1)<ROUND(BM$52:BM$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(BN59,1)<ROUND(BN$52:BN$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(BO59,1)<ROUND(BO$52:BO$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(BP59,1)<ROUND(BP$52:BP$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(BQ59,1)<ROUND(BQ$52:BQ$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(BR59,1)<ROUND(BR$52:BR$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(BS59,1)<ROUND(BS$52:BS$73,1),1))+1","v":2}]
[null,{"$f":"SUM(IF(ROUND(B60,1)<ROUND(B$52:B$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(C60,1)<ROUND(C$52:C$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(D60,1)<ROUND(D$52:D$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(E60,1)<ROUND(E$52:E$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(F60,1)<ROUND(F$52:F$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(G60,1)<ROUND(G$52:G$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(H60,1)<ROUND(H$52:H$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(I60,1)<ROUND(I$52:I$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(J60,1)<ROUND(J$52:J$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(K60,1)<ROUND(K$52:K$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(L60,1)<ROUND(L$52:L$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(M60,1)<ROUND(M$52:M$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(N60,1)<ROUND(N$52:N$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(O60,1)<ROUND(O$52:O$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(P60,1)<ROUND(P$52:P$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(Q60,1)<ROUND(Q$52:Q$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(R60,1)<ROUND(R$52:R$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(S60,1)<ROUND(S$52:S$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(T60,1)<ROUND(T$52:T$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(U60,1)<ROUND(U$52:U$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(V60,1)<ROUND(V$52:V$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(W60,1)<ROUND(W$52:W$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(X60,1)<ROUND(X$52:X$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(Y60,1)<ROUND(Y$52:Y$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(Z60,1)<ROUND(Z$52:Z$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(AA60,1)<ROUND(AA$52:AA$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AB60,1)<ROUND(AB$52:AB$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AC60,1)<ROUND(AC$52:AC$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AD60,1)<ROUND(AD$52:AD$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AE60,1)<ROUND(AE$52:AE$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AF60,1)<ROUND(AF$52:AF$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(AG60,1)<ROUND(AG$52:AG$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(AH60,1)<ROUND(AH$52:AH$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AI60,1)<ROUND(AI$52:AI$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(AJ60,1)<ROUND(AJ$52:AJ$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(AK60,1)<ROUND(AK$52:AK$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(AL60,1)<ROUND(AL$52:AL$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(AM60,1)<ROUND(AM$52:AM$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AN60,1)<ROUND(AN$52:AN$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AO60,1)<ROUND(AO$52:AO$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(AP60,1)<ROUND(AP$52:AP$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(AQ60,1)<ROUND(AQ$52:AQ$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(AR60,1)<ROUND(AR$52:AR$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AS60,1)<ROUND(AS$52:AS$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AT60,1)<ROUND(AT$52:AT$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AU60,1)<ROUND(AU$52:AU$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AV60,1)<ROUND(AV$52:AV$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AW60,1)<ROUND(AW$52:AW$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AX60,1)<ROUND(AX$52:AX$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AY60,1)<ROUND(AY$52:AY$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AZ60,1)<ROUND(AZ$52:AZ$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(BA60,1)<ROUND(BA$52:BA$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(BB60,1)<ROUND(BB$52:BB$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(BC60,1)<ROUND(BC$52:BC$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(BD60,1)<ROUND(BD$52:BD$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(BE60,1)<ROUND(BE$52:BE$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BF60,1)<ROUND(BF$52:BF$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BG60,1)<ROUND(BG$52:BG$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BH60,1)<ROUND(BH$52:BH$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BI60,1)<ROUND(BI$52:BI$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(BJ60,1)<ROUND(BJ$52:BJ$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(BK60,1)<ROUND(BK$52:BK$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(BL60,1)<ROUND(BL$52:BL$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(BM60,1)<ROUND(BM$52:BM$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(BN60,1)<ROUND(BN$52:BN$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(BO60,1)<ROUND(BO$52:BO$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(BP60,1)<ROUND(BP$52:BP$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(BQ60,1)<ROUND(BQ$52:BQ$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(BR60,1)<ROUND(BR$52:BR$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(BS60,1)<ROUND(BS$52:BS$73,1),1))+1","v":10}]
[null,{"$f":"SUM(IF(ROUND(B61,1)<ROUND(B$52:B$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(C61,1)<ROUND(C$52:C$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(D61,1)<ROUND(D$52:D$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(E61,1)<ROUND(E$52:E$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(F61,1)<ROUND(F$52:F$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(G61,1)<ROUND(G$52:G$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(H61,1)<ROUND(H$52:H$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(I61,1)<ROUND(I$52:I$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(J61,1)<ROUND(J$52:J$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(K61,1)<ROUND(K$52:K$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(L61,1)<ROUND(L$52:L$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(M61,1)<ROUND(M$52:M$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(N61,1)<ROUND(N$52:N$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(O61,1)<ROUND(O$52:O$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(P61,1)<ROUND(P$52:P$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(Q61,1)<ROUND(Q$52:Q$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(R61,1)<ROUND(R$52:R$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(S61,1)<ROUND(S$52:S$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(T61,1)<ROUND(T$52:T$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(U61,1)<ROUND(U$52:U$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(V61,1)<ROUND(V$52:V$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(W61,1)<ROUND(W$52:W$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(X61,1)<ROUND(X$52:X$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(Y61,1)<ROUND(Y$52:Y$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(Z61,1)<ROUND(Z$52:Z$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AA61,1)<ROUND(AA$52:AA$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(AB61,1)<ROUND(AB$52:AB$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(AC61,1)<ROUND(AC$52:AC$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AD61,1)<ROUND(AD$52:AD$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AE61,1)<ROUND(AE$52:AE$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AF61,1)<ROUND(AF$52:AF$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(AG61,1)<ROUND(AG$52:AG$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AH61,1)<ROUND(AH$52:AH$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AI61,1)<ROUND(AI$52:AI$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AJ61,1)<ROUND(AJ$52:AJ$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AK61,1)<ROUND(AK$52:AK$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(AL61,1)<ROUND(AL$52:AL$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(AM61,1)<ROUND(AM$52:AM$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(AN61,1)<ROUND(AN$52:AN$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(AO61,1)<ROUND(AO$52:AO$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(AP61,1)<ROUND(AP$52:AP$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(AQ61,1)<ROUND(AQ$52:AQ$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(AR61,1)<ROUND(AR$52:AR$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(AS61,1)<ROUND(AS$52:AS$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(AT61,1)<ROUND(AT$52:AT$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(AU61,1)<ROUND(AU$52:AU$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AV61,1)<ROUND(AV$52:AV$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AW61,1)<ROUND(AW$52:AW$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AX61,1)<ROUND(AX$52:AX$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AY61,1)<ROUND(AY$52:AY$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AZ61,1)<ROUND(AZ$52:AZ$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(BA61,1)<ROUND(BA$52:BA$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(BB61,1)<ROUND(BB$52:BB$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(BC61,1)<ROUND(BC$52:BC$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(BD61,1)<ROUND(BD$52:BD$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(BE61,1)<ROUND(BE$52:BE$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(BF61,1)<ROUND(BF$52:BF$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(BG61,1)<ROUND(BG$52:BG$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BH61,1)<ROUND(BH$52:BH$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BI61,1)<ROUND(BI$52:BI$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BJ61,1)<ROUND(BJ$52:BJ$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(BK61,1)<ROUND(BK$52:BK$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(BL61,1)<ROUND(BL$52:BL$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(BM61,1)<ROUND(BM$52:BM$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(BN61,1)<ROUND(BN$52:BN$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(BO61,1)<ROUND(BO$52:BO$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(BP61,1)<ROUND(BP$52:BP$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(BQ61,1)<ROUND(BQ$52:BQ$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(BR61,1)<ROUND(BR$52:BR$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(BS61,1)<ROUND(BS$52:BS$73,1),1))+1","v":20}]
[null,{"$f":"SUM(IF(ROUND(B62,1)<ROUND(B$52:B$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(C62,1)<ROUND(C$52:C$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(D62,1)<ROUND(D$52:D$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(E62,1)<ROUND(E$52:E$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(F62,1)<ROUND(F$52:F$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(G62,1)<ROUND(G$52:G$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(H62,1)<ROUND(H$52:H$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(I62,1)<ROUND(I$52:I$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(J62,1)<ROUND(J$52:J$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(K62,1)<ROUND(K$52:K$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(L62,1)<ROUND(L$52:L$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(M62,1)<ROUND(M$52:M$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(N62,1)<ROUND(N$52:N$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(O62,1)<ROUND(O$52:O$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(P62,1)<ROUND(P$52:P$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(Q62,1)<ROUND(Q$52:Q$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(R62,1)<ROUND(R$52:R$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(S62,1)<ROUND(S$52:S$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(T62,1)<ROUND(T$52:T$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(U62,1)<ROUND(U$52:U$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(V62,1)<ROUND(V$52:V$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(W62,1)<ROUND(W$52:W$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(X62,1)<ROUND(X$52:X$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(Y62,1)<ROUND(Y$52:Y$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(Z62,1)<ROUND(Z$52:Z$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AA62,1)<ROUND(AA$52:AA$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AB62,1)<ROUND(AB$52:AB$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AC62,1)<ROUND(AC$52:AC$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AD62,1)<ROUND(AD$52:AD$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AE62,1)<ROUND(AE$52:AE$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AF62,1)<ROUND(AF$52:AF$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AG62,1)<ROUND(AG$52:AG$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AH62,1)<ROUND(AH$52:AH$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AI62,1)<ROUND(AI$52:AI$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AJ62,1)<ROUND(AJ$52:AJ$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AK62,1)<ROUND(AK$52:AK$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AL62,1)<ROUND(AL$52:AL$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AM62,1)<ROUND(AM$52:AM$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AN62,1)<ROUND(AN$52:AN$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AO62,1)<ROUND(AO$52:AO$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AP62,1)<ROUND(AP$52:AP$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AQ62,1)<ROUND(AQ$52:AQ$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AR62,1)<ROUND(AR$52:AR$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(AS62,1)<ROUND(AS$52:AS$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AT62,1)<ROUND(AT$52:AT$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(AU62,1)<ROUND(AU$52:AU$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(AV62,1)<ROUND(AV$52:AV$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AW62,1)<ROUND(AW$52:AW$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AX62,1)<ROUND(AX$52:AX$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(AY62,1)<ROUND(AY$52:AY$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AZ62,1)<ROUND(AZ$52:AZ$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(BA62,1)<ROUND(BA$52:BA$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(BB62,1)<ROUND(BB$52:BB$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(BC62,1)<ROUND(BC$52:BC$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(BD62,1)<ROUND(BD$52:BD$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(BE62,1)<ROUND(BE$52:BE$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(BF62,1)<ROUND(BF$52:BF$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(BG62,1)<ROUND(BG$52:BG$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(BH62,1)<ROUND(BH$52:BH$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(BI62,1)<ROUND(BI$52:BI$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(BJ62,1)<ROUND(BJ$52:BJ$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(BK62,1)<ROUND(BK$52:BK$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(BL62,1)<ROUND(BL$52:BL$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(BM62,1)<ROUND(BM$52:BM$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(BN62,1)<ROUND(BN$52:BN$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(BO62,1)<ROUND(BO$52:BO$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(BP62,1)<ROUND(BP$52:BP$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(BQ62,1)<ROUND(BQ$52:BQ$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(BR62,1)<ROUND(BR$52:BR$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(BS62,1)<ROUND(BS$52:BS$73,1),1))+1","v":19}]
[null,{"$f":"SUM(IF(ROUND(B63,1)<ROUND(B$52:B$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(C63,1)<ROUND(C$52:C$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(D63,1)<ROUND(D$52:D$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(E63,1)<ROUND(E$52:E$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(F63,1)<ROUND(F$52:F$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(G63,1)<ROUND(G$52:G$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(H63,1)<ROUND(H$52:H$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(I63,1)<ROUND(I$52:I$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(J63,1)<ROUND(J$52:J$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(K63,1)<ROUND(K$52:K$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(L63,1)<ROUND(L$52:L$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(M63,1)<ROUND(M$52:M$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(N63,1)<ROUND(N$52:N$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(O63,1)<ROUND(O$52:O$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(P63,1)<ROUND(P$52:P$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(Q63,1)<ROUND(Q$52:Q$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(R63,1)<ROUND(R$52:R$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(S63,1)<ROUND(S$52:S$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(T63,1)<ROUND(T$52:T$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(U63,1)<ROUND(U$52:U$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(V63,1)<ROUND(V$52:V$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(W63,1)<ROUND(W$52:W$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(X63,1)<ROUND(X$52:X$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(Y63,1)<ROUND(Y$52:Y$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(Z63,1)<ROUND(Z$52:Z$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AA63,1)<ROUND(AA$52:AA$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AB63,1)<ROUND(AB$52:AB$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(AC63,1)<ROUND(AC$52:AC$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(AD63,1)<ROUND(AD$52:AD$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(AE63,1)<ROUND(AE$52:AE$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(AF63,1)<ROUND(AF$52:AF$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AG63,1)<ROUND(AG$52:AG$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(AH63,1)<ROUND(AH$52:AH$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AI63,1)<ROUND(AI$52:AI$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AJ63,1)<ROUND(AJ$52:AJ$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AK63,1)<ROUND(AK$52:AK$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(AL63,1)<ROUND(AL$52:AL$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(AM63,1)<ROUND(AM$52:AM$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(AN63,1)<ROUND(AN$52:AN$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(AO63,1)<ROUND(AO$52:AO$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(AP63,1)<ROUND(AP$52:AP$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AQ63,1)<ROUND(AQ$52:AQ$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AR63,1)<ROUND(AR$52:AR$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AS63,1)<ROUND(AS$52:AS$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AT63,1)<ROUND(AT$52:AT$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AU63,1)<ROUND(AU$52:AU$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AV63,1)<ROUND(AV$52:AV$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AW63,1)<ROUND(AW$52:AW$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AX63,1)<ROUND(AX$52:AX$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AY63,1)<ROUND(AY$52:AY$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AZ63,1)<ROUND(AZ$52:AZ$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(BA63,1)<ROUND(BA$52:BA$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(BB63,1)<ROUND(BB$52:BB$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(BC63,1)<ROUND(BC$52:BC$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(BD63,1)<ROUND(BD$52:BD$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(BE63,1)<ROUND(BE$52:BE$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(BF63,1)<ROUND(BF$52:BF$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(BG63,1)<ROUND(BG$52:BG$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(BH63,1)<ROUND(BH$52:BH$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(BI63,1)<ROUND(BI$52:BI$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(BJ63,1)<ROUND(BJ$52:BJ$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(BK63,1)<ROUND(BK$52:BK$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(BL63,1)<ROUND(BL$52:BL$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(BM63,1)<ROUND(BM$52:BM$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(BN63,1)<ROUND(BN$52:BN$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(BO63,1)<ROUND(BO$52:BO$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(BP63,1)<ROUND(BP$52:BP$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BQ63,1)<ROUND(BQ$52:BQ$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(BR63,1)<ROUND(BR$52:BR$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(BS63,1)<ROUND(BS$52:BS$73,1),1))+1","v":15}]
[null,{"$f":"SUM(IF(ROUND(B64,1)<ROUND(B$52:B$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(C64,1)<ROUND(C$52:C$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(D64,1)<ROUND(D$52:D$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(E64,1)<ROUND(E$52:E$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(F64,1)<ROUND(F$52:F$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(G64,1)<ROUND(G$52:G$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(H64,1)<ROUND(H$52:H$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(I64,1)<ROUND(I$52:I$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(J64,1)<ROUND(J$52:J$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(K64,1)<ROUND(K$52:K$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(L64,1)<ROUND(L$52:L$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(M64,1)<ROUND(M$52:M$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(N64,1)<ROUND(N$52:N$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(O64,1)<ROUND(O$52:O$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(P64,1)<ROUND(P$52:P$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(Q64,1)<ROUND(Q$52:Q$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(R64,1)<ROUND(R$52:R$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(S64,1)<ROUND(S$52:S$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(T64,1)<ROUND(T$52:T$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(U64,1)<ROUND(U$52:U$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(V64,1)<ROUND(V$52:V$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(W64,1)<ROUND(W$52:W$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(X64,1)<ROUND(X$52:X$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(Y64,1)<ROUND(Y$52:Y$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(Z64,1)<ROUND(Z$52:Z$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AA64,1)<ROUND(AA$52:AA$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AB64,1)<ROUND(AB$52:AB$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AC64,1)<ROUND(AC$52:AC$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AD64,1)<ROUND(AD$52:AD$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AE64,1)<ROUND(AE$52:AE$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AF64,1)<ROUND(AF$52:AF$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AG64,1)<ROUND(AG$52:AG$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AH64,1)<ROUND(AH$52:AH$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(AI64,1)<ROUND(AI$52:AI$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AJ64,1)<ROUND(AJ$52:AJ$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AK64,1)<ROUND(AK$52:AK$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AL64,1)<ROUND(AL$52:AL$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AM64,1)<ROUND(AM$52:AM$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AN64,1)<ROUND(AN$52:AN$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AO64,1)<ROUND(AO$52:AO$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AP64,1)<ROUND(AP$52:AP$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AQ64,1)<ROUND(AQ$52:AQ$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(AR64,1)<ROUND(AR$52:AR$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AS64,1)<ROUND(AS$52:AS$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AT64,1)<ROUND(AT$52:AT$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(AU64,1)<ROUND(AU$52:AU$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(AV64,1)<ROUND(AV$52:AV$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(AW64,1)<ROUND(AW$52:AW$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AX64,1)<ROUND(AX$52:AX$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(AY64,1)<ROUND(AY$52:AY$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AZ64,1)<ROUND(AZ$52:AZ$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(BA64,1)<ROUND(BA$52:BA$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(BB64,1)<ROUND(BB$52:BB$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(BC64,1)<ROUND(BC$52:BC$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(BD64,1)<ROUND(BD$52:BD$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(BE64,1)<ROUND(BE$52:BE$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(BF64,1)<ROUND(BF$52:BF$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(BG64,1)<ROUND(BG$52:BG$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(BH64,1)<ROUND(BH$52:BH$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(BI64,1)<ROUND(BI$52:BI$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(BJ64,1)<ROUND(BJ$52:BJ$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(BK64,1)<ROUND(BK$52:BK$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(BL64,1)<ROUND(BL$52:BL$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(BM64,1)<ROUND(BM$52:BM$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BN64,1)<ROUND(BN$52:BN$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(BO64,1)<ROUND(BO$52:BO$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(BP64,1)<ROUND(BP$52:BP$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BQ64,1)<ROUND(BQ$52:BQ$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(BR64,1)<ROUND(BR$52:BR$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(BS64,1)<ROUND(BS$52:BS$73,1),1))+1","v":15}]
[null,{"$f":"SUM(IF(ROUND(B65,1)<ROUND(B$52:B$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(C65,1)<ROUND(C$52:C$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(D65,1)<ROUND(D$52:D$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(E65,1)<ROUND(E$52:E$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(F65,1)<ROUND(F$52:F$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(G65,1)<ROUND(G$52:G$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(H65,1)<ROUND(H$52:H$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(I65,1)<ROUND(I$52:I$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(J65,1)<ROUND(J$52:J$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(K65,1)<ROUND(K$52:K$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(L65,1)<ROUND(L$52:L$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(M65,1)<ROUND(M$52:M$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(N65,1)<ROUND(N$52:N$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(O65,1)<ROUND(O$52:O$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(P65,1)<ROUND(P$52:P$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(Q65,1)<ROUND(Q$52:Q$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(R65,1)<ROUND(R$52:R$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(S65,1)<ROUND(S$52:S$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(T65,1)<ROUND(T$52:T$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(U65,1)<ROUND(U$52:U$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(V65,1)<ROUND(V$52:V$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(W65,1)<ROUND(W$52:W$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(X65,1)<ROUND(X$52:X$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(Y65,1)<ROUND(Y$52:Y$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(Z65,1)<ROUND(Z$52:Z$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(AA65,1)<ROUND(AA$52:AA$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AB65,1)<ROUND(AB$52:AB$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AC65,1)<ROUND(AC$52:AC$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AD65,1)<ROUND(AD$52:AD$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AE65,1)<ROUND(AE$52:AE$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AF65,1)<ROUND(AF$52:AF$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(AG65,1)<ROUND(AG$52:AG$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AH65,1)<ROUND(AH$52:AH$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AI65,1)<ROUND(AI$52:AI$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(AJ65,1)<ROUND(AJ$52:AJ$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(AK65,1)<ROUND(AK$52:AK$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(AL65,1)<ROUND(AL$52:AL$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AM65,1)<ROUND(AM$52:AM$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AN65,1)<ROUND(AN$52:AN$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AO65,1)<ROUND(AO$52:AO$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AP65,1)<ROUND(AP$52:AP$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(AQ65,1)<ROUND(AQ$52:AQ$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AR65,1)<ROUND(AR$52:AR$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AS65,1)<ROUND(AS$52:AS$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AT65,1)<ROUND(AT$52:AT$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AU65,1)<ROUND(AU$52:AU$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AV65,1)<ROUND(AV$52:AV$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(AW65,1)<ROUND(AW$52:AW$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(AX65,1)<ROUND(AX$52:AX$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(AY65,1)<ROUND(AY$52:AY$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AZ65,1)<ROUND(AZ$52:AZ$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(BA65,1)<ROUND(BA$52:BA$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(BB65,1)<ROUND(BB$52:BB$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(BC65,1)<ROUND(BC$52:BC$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(BD65,1)<ROUND(BD$52:BD$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(BE65,1)<ROUND(BE$52:BE$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(BF65,1)<ROUND(BF$52:BF$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(BG65,1)<ROUND(BG$52:BG$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(BH65,1)<ROUND(BH$52:BH$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(BI65,1)<ROUND(BI$52:BI$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(BJ65,1)<ROUND(BJ$52:BJ$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(BK65,1)<ROUND(BK$52:BK$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(BL65,1)<ROUND(BL$52:BL$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(BM65,1)<ROUND(BM$52:BM$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(BN65,1)<ROUND(BN$52:BN$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(BO65,1)<ROUND(BO$52:BO$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(BP65,1)<ROUND(BP$52:BP$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(BQ65,1)<ROUND(BQ$52:BQ$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(BR65,1)<ROUND(BR$52:BR$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(BS65,1)<ROUND(BS$52:BS$73,1),1))+1","v":12}]
[null,{"$f":"SUM(IF(ROUND(B66,1)<ROUND(B$52:B$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(C66,1)<ROUND(C$52:C$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(D66,1)<ROUND(D$52:D$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(E66,1)<ROUND(E$52:E$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(F66,1)<ROUND(F$52:F$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(G66,1)<ROUND(G$52:G$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(H66,1)<ROUND(H$52:H$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(I66,1)<ROUND(I$52:I$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(J66,1)<ROUND(J$52:J$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(K66,1)<ROUND(K$52:K$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(L66,1)<ROUND(L$52:L$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(M66,1)<ROUND(M$52:M$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(N66,1)<ROUND(N$52:N$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(O66,1)<ROUND(O$52:O$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(P66,1)<ROUND(P$52:P$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(Q66,1)<ROUND(Q$52:Q$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(R66,1)<ROUND(R$52:R$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(S66,1)<ROUND(S$52:S$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(T66,1)<ROUND(T$52:T$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(U66,1)<ROUND(U$52:U$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(V66,1)<ROUND(V$52:V$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(W66,1)<ROUND(W$52:W$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(X66,1)<ROUND(X$52:X$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(Y66,1)<ROUND(Y$52:Y$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(Z66,1)<ROUND(Z$52:Z$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(AA66,1)<ROUND(AA$52:AA$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(AB66,1)<ROUND(AB$52:AB$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AC66,1)<ROUND(AC$52:AC$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AD66,1)<ROUND(AD$52:AD$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AE66,1)<ROUND(AE$52:AE$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AF66,1)<ROUND(AF$52:AF$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(AG66,1)<ROUND(AG$52:AG$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(AH66,1)<ROUND(AH$52:AH$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(AI66,1)<ROUND(AI$52:AI$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AJ66,1)<ROUND(AJ$52:AJ$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AK66,1)<ROUND(AK$52:AK$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(AL66,1)<ROUND(AL$52:AL$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(AM66,1)<ROUND(AM$52:AM$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(AN66,1)<ROUND(AN$52:AN$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(AO66,1)<ROUND(AO$52:AO$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AP66,1)<ROUND(AP$52:AP$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(AQ66,1)<ROUND(AQ$52:AQ$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(AR66,1)<ROUND(AR$52:AR$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AS66,1)<ROUND(AS$52:AS$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(AT66,1)<ROUND(AT$52:AT$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AU66,1)<ROUND(AU$52:AU$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AV66,1)<ROUND(AV$52:AV$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AW66,1)<ROUND(AW$52:AW$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AX66,1)<ROUND(AX$52:AX$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(AY66,1)<ROUND(AY$52:AY$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(AZ66,1)<ROUND(AZ$52:AZ$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(BA66,1)<ROUND(BA$52:BA$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(BB66,1)<ROUND(BB$52:BB$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(BC66,1)<ROUND(BC$52:BC$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(BD66,1)<ROUND(BD$52:BD$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(BE66,1)<ROUND(BE$52:BE$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(BF66,1)<ROUND(BF$52:BF$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(BG66,1)<ROUND(BG$52:BG$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(BH66,1)<ROUND(BH$52:BH$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(BI66,1)<ROUND(BI$52:BI$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(BJ66,1)<ROUND(BJ$52:BJ$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(BK66,1)<ROUND(BK$52:BK$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(BL66,1)<ROUND(BL$52:BL$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BM66,1)<ROUND(BM$52:BM$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(BN66,1)<ROUND(BN$52:BN$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(BO66,1)<ROUND(BO$52:BO$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(BP66,1)<ROUND(BP$52:BP$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(BQ66,1)<ROUND(BQ$52:BQ$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(BR66,1)<ROUND(BR$52:BR$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(BS66,1)<ROUND(BS$52:BS$73,1),1))+1","v":15}]
[null,{"$f":"SUM(IF(ROUND(B67,1)<ROUND(B$52:B$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(C67,1)<ROUND(C$52:C$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(D67,1)<ROUND(D$52:D$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(E67,1)<ROUND(E$52:E$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(F67,1)<ROUND(F$52:F$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(G67,1)<ROUND(G$52:G$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(H67,1)<ROUND(H$52:H$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(I67,1)<ROUND(I$52:I$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(J67,1)<ROUND(J$52:J$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(K67,1)<ROUND(K$52:K$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(L67,1)<ROUND(L$52:L$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(M67,1)<ROUND(M$52:M$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(N67,1)<ROUND(N$52:N$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(O67,1)<ROUND(O$52:O$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(P67,1)<ROUND(P$52:P$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(Q67,1)<ROUND(Q$52:Q$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(R67,1)<ROUND(R$52:R$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(S67,1)<ROUND(S$52:S$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(T67,1)<ROUND(T$52:T$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(U67,1)<ROUND(U$52:U$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(V67,1)<ROUND(V$52:V$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(W67,1)<ROUND(W$52:W$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(X67,1)<ROUND(X$52:X$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(Y67,1)<ROUND(Y$52:Y$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(Z67,1)<ROUND(Z$52:Z$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AA67,1)<ROUND(AA$52:AA$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AB67,1)<ROUND(AB$52:AB$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AC67,1)<ROUND(AC$52:AC$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(AD67,1)<ROUND(AD$52:AD$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(AE67,1)<ROUND(AE$52:AE$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(AF67,1)<ROUND(AF$52:AF$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(AG67,1)<ROUND(AG$52:AG$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(AH67,1)<ROUND(AH$52:AH$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AI67,1)<ROUND(AI$52:AI$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AJ67,1)<ROUND(AJ$52:AJ$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(AK67,1)<ROUND(AK$52:AK$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(AL67,1)<ROUND(AL$52:AL$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AM67,1)<ROUND(AM$52:AM$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AN67,1)<ROUND(AN$52:AN$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AO67,1)<ROUND(AO$52:AO$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AP67,1)<ROUND(AP$52:AP$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(AQ67,1)<ROUND(AQ$52:AQ$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(AR67,1)<ROUND(AR$52:AR$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(AS67,1)<ROUND(AS$52:AS$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(AT67,1)<ROUND(AT$52:AT$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(AU67,1)<ROUND(AU$52:AU$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AV67,1)<ROUND(AV$52:AV$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AW67,1)<ROUND(AW$52:AW$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(AX67,1)<ROUND(AX$52:AX$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(AY67,1)<ROUND(AY$52:AY$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(AZ67,1)<ROUND(AZ$52:AZ$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BA67,1)<ROUND(BA$52:BA$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(BB67,1)<ROUND(BB$52:BB$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(BC67,1)<ROUND(BC$52:BC$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(BD67,1)<ROUND(BD$52:BD$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(BE67,1)<ROUND(BE$52:BE$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(BF67,1)<ROUND(BF$52:BF$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(BG67,1)<ROUND(BG$52:BG$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(BH67,1)<ROUND(BH$52:BH$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(BI67,1)<ROUND(BI$52:BI$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(BJ67,1)<ROUND(BJ$52:BJ$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BK67,1)<ROUND(BK$52:BK$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(BL67,1)<ROUND(BL$52:BL$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(BM67,1)<ROUND(BM$52:BM$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(BN67,1)<ROUND(BN$52:BN$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(BO67,1)<ROUND(BO$52:BO$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(BP67,1)<ROUND(BP$52:BP$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(BQ67,1)<ROUND(BQ$52:BQ$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(BR67,1)<ROUND(BR$52:BR$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(BS67,1)<ROUND(BS$52:BS$73,1),1))+1","v":7}]
[null,{"$f":"SUM(IF(ROUND(B68,1)<ROUND(B$52:B$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(C68,1)<ROUND(C$52:C$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(D68,1)<ROUND(D$52:D$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(E68,1)<ROUND(E$52:E$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(F68,1)<ROUND(F$52:F$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(G68,1)<ROUND(G$52:G$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(H68,1)<ROUND(H$52:H$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(I68,1)<ROUND(I$52:I$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(J68,1)<ROUND(J$52:J$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(K68,1)<ROUND(K$52:K$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(L68,1)<ROUND(L$52:L$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(M68,1)<ROUND(M$52:M$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(N68,1)<ROUND(N$52:N$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(O68,1)<ROUND(O$52:O$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(P68,1)<ROUND(P$52:P$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(Q68,1)<ROUND(Q$52:Q$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(R68,1)<ROUND(R$52:R$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(S68,1)<ROUND(S$52:S$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(T68,1)<ROUND(T$52:T$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(U68,1)<ROUND(U$52:U$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(V68,1)<ROUND(V$52:V$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(W68,1)<ROUND(W$52:W$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(X68,1)<ROUND(X$52:X$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(Y68,1)<ROUND(Y$52:Y$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(Z68,1)<ROUND(Z$52:Z$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(AA68,1)<ROUND(AA$52:AA$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AB68,1)<ROUND(AB$52:AB$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AC68,1)<ROUND(AC$52:AC$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AD68,1)<ROUND(AD$52:AD$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AE68,1)<ROUND(AE$52:AE$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AF68,1)<ROUND(AF$52:AF$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(AG68,1)<ROUND(AG$52:AG$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AH68,1)<ROUND(AH$52:AH$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AI68,1)<ROUND(AI$52:AI$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AJ68,1)<ROUND(AJ$52:AJ$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AK68,1)<ROUND(AK$52:AK$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AL68,1)<ROUND(AL$52:AL$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AM68,1)<ROUND(AM$52:AM$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AN68,1)<ROUND(AN$52:AN$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AO68,1)<ROUND(AO$52:AO$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AP68,1)<ROUND(AP$52:AP$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(AQ68,1)<ROUND(AQ$52:AQ$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(AR68,1)<ROUND(AR$52:AR$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AS68,1)<ROUND(AS$52:AS$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AT68,1)<ROUND(AT$52:AT$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(AU68,1)<ROUND(AU$52:AU$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AV68,1)<ROUND(AV$52:AV$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(AW68,1)<ROUND(AW$52:AW$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(AX68,1)<ROUND(AX$52:AX$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(AY68,1)<ROUND(AY$52:AY$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(AZ68,1)<ROUND(AZ$52:AZ$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(BA68,1)<ROUND(BA$52:BA$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(BB68,1)<ROUND(BB$52:BB$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(BC68,1)<ROUND(BC$52:BC$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(BD68,1)<ROUND(BD$52:BD$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(BE68,1)<ROUND(BE$52:BE$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(BF68,1)<ROUND(BF$52:BF$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(BG68,1)<ROUND(BG$52:BG$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(BH68,1)<ROUND(BH$52:BH$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(BI68,1)<ROUND(BI$52:BI$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(BJ68,1)<ROUND(BJ$52:BJ$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(BK68,1)<ROUND(BK$52:BK$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(BL68,1)<ROUND(BL$52:BL$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BM68,1)<ROUND(BM$52:BM$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BN68,1)<ROUND(BN$52:BN$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(BO68,1)<ROUND(BO$52:BO$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(BP68,1)<ROUND(BP$52:BP$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(BQ68,1)<ROUND(BQ$52:BQ$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(BR68,1)<ROUND(BR$52:BR$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BS68,1)<ROUND(BS$52:BS$73,1),1))+1","v":14}]
[null,{"$f":"SUM(IF(ROUND(B69,1)<ROUND(B$52:B$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(C69,1)<ROUND(C$52:C$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(D69,1)<ROUND(D$52:D$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(E69,1)<ROUND(E$52:E$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(F69,1)<ROUND(F$52:F$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(G69,1)<ROUND(G$52:G$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(H69,1)<ROUND(H$52:H$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(I69,1)<ROUND(I$52:I$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(J69,1)<ROUND(J$52:J$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(K69,1)<ROUND(K$52:K$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(L69,1)<ROUND(L$52:L$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(M69,1)<ROUND(M$52:M$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(N69,1)<ROUND(N$52:N$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(O69,1)<ROUND(O$52:O$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(P69,1)<ROUND(P$52:P$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(Q69,1)<ROUND(Q$52:Q$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(R69,1)<ROUND(R$52:R$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(S69,1)<ROUND(S$52:S$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(T69,1)<ROUND(T$52:T$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(U69,1)<ROUND(U$52:U$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(V69,1)<ROUND(V$52:V$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(W69,1)<ROUND(W$52:W$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(X69,1)<ROUND(X$52:X$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(Y69,1)<ROUND(Y$52:Y$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(Z69,1)<ROUND(Z$52:Z$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AA69,1)<ROUND(AA$52:AA$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AB69,1)<ROUND(AB$52:AB$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AC69,1)<ROUND(AC$52:AC$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AD69,1)<ROUND(AD$52:AD$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AE69,1)<ROUND(AE$52:AE$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(AF69,1)<ROUND(AF$52:AF$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AG69,1)<ROUND(AG$52:AG$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(AH69,1)<ROUND(AH$52:AH$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AI69,1)<ROUND(AI$52:AI$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AJ69,1)<ROUND(AJ$52:AJ$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AK69,1)<ROUND(AK$52:AK$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AL69,1)<ROUND(AL$52:AL$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AM69,1)<ROUND(AM$52:AM$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AN69,1)<ROUND(AN$52:AN$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AO69,1)<ROUND(AO$52:AO$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(AP69,1)<ROUND(AP$52:AP$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(AQ69,1)<ROUND(AQ$52:AQ$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(AR69,1)<ROUND(AR$52:AR$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AS69,1)<ROUND(AS$52:AS$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AT69,1)<ROUND(AT$52:AT$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AU69,1)<ROUND(AU$52:AU$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AV69,1)<ROUND(AV$52:AV$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AW69,1)<ROUND(AW$52:AW$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AX69,1)<ROUND(AX$52:AX$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AY69,1)<ROUND(AY$52:AY$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(AZ69,1)<ROUND(AZ$52:AZ$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(BA69,1)<ROUND(BA$52:BA$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(BB69,1)<ROUND(BB$52:BB$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(BC69,1)<ROUND(BC$52:BC$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(BD69,1)<ROUND(BD$52:BD$73,1),1))+1","v":2},{"$f":"SUM(IF(ROUND(BE69,1)<ROUND(BE$52:BE$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(BF69,1)<ROUND(BF$52:BF$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(BG69,1)<ROUND(BG$52:BG$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(BH69,1)<ROUND(BH$52:BH$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(BI69,1)<ROUND(BI$52:BI$73,1),1))+1","v":1},{"$f":"SUM(IF(ROUND(BJ69,1)<ROUND(BJ$52:BJ$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(BK69,1)<ROUND(BK$52:BK$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(BL69,1)<ROUND(BL$52:BL$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(BM69,1)<ROUND(BM$52:BM$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(BN69,1)<ROUND(BN$52:BN$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(BO69,1)<ROUND(BO$52:BO$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(BP69,1)<ROUND(BP$52:BP$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(BQ69,1)<ROUND(BQ$52:BQ$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(BR69,1)<ROUND(BR$52:BR$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(BS69,1)<ROUND(BS$52:BS$73,1),1))+1","v":5}]
[null,{"$f":"SUM(IF(ROUND(B70,1)<ROUND(B$52:B$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(C70,1)<ROUND(C$52:C$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(D70,1)<ROUND(D$52:D$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(E70,1)<ROUND(E$52:E$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(F70,1)<ROUND(F$52:F$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(G70,1)<ROUND(G$52:G$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(H70,1)<ROUND(H$52:H$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(I70,1)<ROUND(I$52:I$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(J70,1)<ROUND(J$52:J$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(K70,1)<ROUND(K$52:K$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(L70,1)<ROUND(L$52:L$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(M70,1)<ROUND(M$52:M$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(N70,1)<ROUND(N$52:N$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(O70,1)<ROUND(O$52:O$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(P70,1)<ROUND(P$52:P$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(Q70,1)<ROUND(Q$52:Q$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(R70,1)<ROUND(R$52:R$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(S70,1)<ROUND(S$52:S$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(T70,1)<ROUND(T$52:T$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(U70,1)<ROUND(U$52:U$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(V70,1)<ROUND(V$52:V$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(W70,1)<ROUND(W$52:W$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(X70,1)<ROUND(X$52:X$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(Y70,1)<ROUND(Y$52:Y$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(Z70,1)<ROUND(Z$52:Z$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(AA70,1)<ROUND(AA$52:AA$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AB70,1)<ROUND(AB$52:AB$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AC70,1)<ROUND(AC$52:AC$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AD70,1)<ROUND(AD$52:AD$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AE70,1)<ROUND(AE$52:AE$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AF70,1)<ROUND(AF$52:AF$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AG70,1)<ROUND(AG$52:AG$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AH70,1)<ROUND(AH$52:AH$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AI70,1)<ROUND(AI$52:AI$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AJ70,1)<ROUND(AJ$52:AJ$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AK70,1)<ROUND(AK$52:AK$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AL70,1)<ROUND(AL$52:AL$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AM70,1)<ROUND(AM$52:AM$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AN70,1)<ROUND(AN$52:AN$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AO70,1)<ROUND(AO$52:AO$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AP70,1)<ROUND(AP$52:AP$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AQ70,1)<ROUND(AQ$52:AQ$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(AR70,1)<ROUND(AR$52:AR$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(AS70,1)<ROUND(AS$52:AS$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(AT70,1)<ROUND(AT$52:AT$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(AU70,1)<ROUND(AU$52:AU$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AV70,1)<ROUND(AV$52:AV$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AW70,1)<ROUND(AW$52:AW$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(AX70,1)<ROUND(AX$52:AX$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(AY70,1)<ROUND(AY$52:AY$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(AZ70,1)<ROUND(AZ$52:AZ$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(BA70,1)<ROUND(BA$52:BA$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(BB70,1)<ROUND(BB$52:BB$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(BC70,1)<ROUND(BC$52:BC$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(BD70,1)<ROUND(BD$52:BD$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(BE70,1)<ROUND(BE$52:BE$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(BF70,1)<ROUND(BF$52:BF$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(BG70,1)<ROUND(BG$52:BG$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(BH70,1)<ROUND(BH$52:BH$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BI70,1)<ROUND(BI$52:BI$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BJ70,1)<ROUND(BJ$52:BJ$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(BK70,1)<ROUND(BK$52:BK$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(BL70,1)<ROUND(BL$52:BL$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(BM70,1)<ROUND(BM$52:BM$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(BN70,1)<ROUND(BN$52:BN$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(BO70,1)<ROUND(BO$52:BO$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(BP70,1)<ROUND(BP$52:BP$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(BQ70,1)<ROUND(BQ$52:BQ$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(BR70,1)<ROUND(BR$52:BR$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(BS70,1)<ROUND(BS$52:BS$73,1),1))+1","v":21}]
[null,{"$f":"SUM(IF(ROUND(B71,1)<ROUND(B$52:B$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(C71,1)<ROUND(C$52:C$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(D71,1)<ROUND(D$52:D$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(E71,1)<ROUND(E$52:E$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(F71,1)<ROUND(F$52:F$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(G71,1)<ROUND(G$52:G$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(H71,1)<ROUND(H$52:H$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(I71,1)<ROUND(I$52:I$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(J71,1)<ROUND(J$52:J$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(K71,1)<ROUND(K$52:K$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(L71,1)<ROUND(L$52:L$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(M71,1)<ROUND(M$52:M$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(N71,1)<ROUND(N$52:N$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(O71,1)<ROUND(O$52:O$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(P71,1)<ROUND(P$52:P$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(Q71,1)<ROUND(Q$52:Q$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(R71,1)<ROUND(R$52:R$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(S71,1)<ROUND(S$52:S$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(T71,1)<ROUND(T$52:T$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(U71,1)<ROUND(U$52:U$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(V71,1)<ROUND(V$52:V$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(W71,1)<ROUND(W$52:W$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(X71,1)<ROUND(X$52:X$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(Y71,1)<ROUND(Y$52:Y$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(Z71,1)<ROUND(Z$52:Z$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AA71,1)<ROUND(AA$52:AA$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AB71,1)<ROUND(AB$52:AB$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AC71,1)<ROUND(AC$52:AC$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AD71,1)<ROUND(AD$52:AD$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AE71,1)<ROUND(AE$52:AE$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(AF71,1)<ROUND(AF$52:AF$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AG71,1)<ROUND(AG$52:AG$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(AH71,1)<ROUND(AH$52:AH$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(AI71,1)<ROUND(AI$52:AI$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(AJ71,1)<ROUND(AJ$52:AJ$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AK71,1)<ROUND(AK$52:AK$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AL71,1)<ROUND(AL$52:AL$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AM71,1)<ROUND(AM$52:AM$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AN71,1)<ROUND(AN$52:AN$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AO71,1)<ROUND(AO$52:AO$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AP71,1)<ROUND(AP$52:AP$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AQ71,1)<ROUND(AQ$52:AQ$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(AR71,1)<ROUND(AR$52:AR$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(AS71,1)<ROUND(AS$52:AS$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AT71,1)<ROUND(AT$52:AT$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(AU71,1)<ROUND(AU$52:AU$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(AV71,1)<ROUND(AV$52:AV$73,1),1))+1","v":7},{"$f":"SUM(IF(ROUND(AW71,1)<ROUND(AW$52:AW$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AX71,1)<ROUND(AX$52:AX$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AY71,1)<ROUND(AY$52:AY$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AZ71,1)<ROUND(AZ$52:AZ$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(BA71,1)<ROUND(BA$52:BA$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(BB71,1)<ROUND(BB$52:BB$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(BC71,1)<ROUND(BC$52:BC$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BD71,1)<ROUND(BD$52:BD$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(BE71,1)<ROUND(BE$52:BE$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(BF71,1)<ROUND(BF$52:BF$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(BG71,1)<ROUND(BG$52:BG$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(BH71,1)<ROUND(BH$52:BH$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(BI71,1)<ROUND(BI$52:BI$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(BJ71,1)<ROUND(BJ$52:BJ$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(BK71,1)<ROUND(BK$52:BK$73,1),1))+1","v":13},{"$f":"SUM(IF(ROUND(BL71,1)<ROUND(BL$52:BL$73,1),1))+1","v":8},{"$f":"SUM(IF(ROUND(BM71,1)<ROUND(BM$52:BM$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(BN71,1)<ROUND(BN$52:BN$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(BO71,1)<ROUND(BO$52:BO$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(BP71,1)<ROUND(BP$52:BP$73,1),1))+1","v":4},{"$f":"SUM(IF(ROUND(BQ71,1)<ROUND(BQ$52:BQ$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(BR71,1)<ROUND(BR$52:BR$73,1),1))+1","v":3},{"$f":"SUM(IF(ROUND(BS71,1)<ROUND(BS$52:BS$73,1),1))+1","v":3}]
[null,{"$f":"SUM(IF(ROUND(B72,1)<ROUND(B$52:B$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(C72,1)<ROUND(C$52:C$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(D72,1)<ROUND(D$52:D$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(E72,1)<ROUND(E$52:E$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(F72,1)<ROUND(F$52:F$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(G72,1)<ROUND(G$52:G$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(H72,1)<ROUND(H$52:H$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(I72,1)<ROUND(I$52:I$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(J72,1)<ROUND(J$52:J$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(K72,1)<ROUND(K$52:K$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(L72,1)<ROUND(L$52:L$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(M72,1)<ROUND(M$52:M$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(N72,1)<ROUND(N$52:N$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(O72,1)<ROUND(O$52:O$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(P72,1)<ROUND(P$52:P$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(Q72,1)<ROUND(Q$52:Q$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(R72,1)<ROUND(R$52:R$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(S72,1)<ROUND(S$52:S$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(T72,1)<ROUND(T$52:T$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(U72,1)<ROUND(U$52:U$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(V72,1)<ROUND(V$52:V$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(W72,1)<ROUND(W$52:W$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(X72,1)<ROUND(X$52:X$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(Y72,1)<ROUND(Y$52:Y$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(Z72,1)<ROUND(Z$52:Z$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(AA72,1)<ROUND(AA$52:AA$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AB72,1)<ROUND(AB$52:AB$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AC72,1)<ROUND(AC$52:AC$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AD72,1)<ROUND(AD$52:AD$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AE72,1)<ROUND(AE$52:AE$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AF72,1)<ROUND(AF$52:AF$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AG72,1)<ROUND(AG$52:AG$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AH72,1)<ROUND(AH$52:AH$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(AI72,1)<ROUND(AI$52:AI$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(AJ72,1)<ROUND(AJ$52:AJ$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AK72,1)<ROUND(AK$52:AK$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AL72,1)<ROUND(AL$52:AL$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AM72,1)<ROUND(AM$52:AM$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AN72,1)<ROUND(AN$52:AN$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AO72,1)<ROUND(AO$52:AO$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AP72,1)<ROUND(AP$52:AP$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AQ72,1)<ROUND(AQ$52:AQ$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AR72,1)<ROUND(AR$52:AR$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(AS72,1)<ROUND(AS$52:AS$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(AT72,1)<ROUND(AT$52:AT$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(AU72,1)<ROUND(AU$52:AU$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(AV72,1)<ROUND(AV$52:AV$73,1),1))+1","v":10},{"$f":"SUM(IF(ROUND(AW72,1)<ROUND(AW$52:AW$73,1),1))+1","v":6},{"$f":"SUM(IF(ROUND(AX72,1)<ROUND(AX$52:AX$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AY72,1)<ROUND(AY$52:AY$73,1),1))+1","v":5},{"$f":"SUM(IF(ROUND(AZ72,1)<ROUND(AZ$52:AZ$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(BA72,1)<ROUND(BA$52:BA$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(BB72,1)<ROUND(BB$52:BB$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(BC72,1)<ROUND(BC$52:BC$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(BD72,1)<ROUND(BD$52:BD$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(BE72,1)<ROUND(BE$52:BE$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(BF72,1)<ROUND(BF$52:BF$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(BG72,1)<ROUND(BG$52:BG$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(BH72,1)<ROUND(BH$52:BH$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(BI72,1)<ROUND(BI$52:BI$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(BJ72,1)<ROUND(BJ$52:BJ$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(BK72,1)<ROUND(BK$52:BK$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(BL72,1)<ROUND(BL$52:BL$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(BM72,1)<ROUND(BM$52:BM$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(BN72,1)<ROUND(BN$52:BN$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(BO72,1)<ROUND(BO$52:BO$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(BP72,1)<ROUND(BP$52:BP$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(BQ72,1)<ROUND(BQ$52:BQ$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(BR72,1)<ROUND(BR$52:BR$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(BS72,1)<ROUND(BS$52:BS$73,1),1))+1","v":22}]
[null,{"$f":"SUM(IF(ROUND(B73,1)<ROUND(B$52:B$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(C73,1)<ROUND(C$52:C$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(D73,1)<ROUND(D$52:D$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(E73,1)<ROUND(E$52:E$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(F73,1)<ROUND(F$52:F$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(G73,1)<ROUND(G$52:G$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(H73,1)<ROUND(H$52:H$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(I73,1)<ROUND(I$52:I$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(J73,1)<ROUND(J$52:J$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(K73,1)<ROUND(K$52:K$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(L73,1)<ROUND(L$52:L$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(M73,1)<ROUND(M$52:M$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(N73,1)<ROUND(N$52:N$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(O73,1)<ROUND(O$52:O$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(P73,1)<ROUND(P$52:P$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(Q73,1)<ROUND(Q$52:Q$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(R73,1)<ROUND(R$52:R$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(S73,1)<ROUND(S$52:S$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(T73,1)<ROUND(T$52:T$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(U73,1)<ROUND(U$52:U$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(V73,1)<ROUND(V$52:V$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(W73,1)<ROUND(W$52:W$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(X73,1)<ROUND(X$52:X$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(Y73,1)<ROUND(Y$52:Y$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(Z73,1)<ROUND(Z$52:Z$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(AA73,1)<ROUND(AA$52:AA$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(AB73,1)<ROUND(AB$52:AB$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(AC73,1)<ROUND(AC$52:AC$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(AD73,1)<ROUND(AD$52:AD$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AE73,1)<ROUND(AE$52:AE$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(AF73,1)<ROUND(AF$52:AF$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(AG73,1)<ROUND(AG$52:AG$73,1),1))+1","v":20},{"$f":"SUM(IF(ROUND(AH73,1)<ROUND(AH$52:AH$73,1),1))+1","v":18},{"$f":"SUM(IF(ROUND(AI73,1)<ROUND(AI$52:AI$73,1),1))+1","v":17},{"$f":"SUM(IF(ROUND(AJ73,1)<ROUND(AJ$52:AJ$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(AK73,1)<ROUND(AK$52:AK$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AL73,1)<ROUND(AL$52:AL$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AM73,1)<ROUND(AM$52:AM$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AN73,1)<ROUND(AN$52:AN$73,1),1))+1","v":15},{"$f":"SUM(IF(ROUND(AO73,1)<ROUND(AO$52:AO$73,1),1))+1","v":14},{"$f":"SUM(IF(ROUND(AP73,1)<ROUND(AP$52:AP$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(AQ73,1)<ROUND(AQ$52:AQ$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(AR73,1)<ROUND(AR$52:AR$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(AS73,1)<ROUND(AS$52:AS$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(AT73,1)<ROUND(AT$52:AT$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(AU73,1)<ROUND(AU$52:AU$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(AV73,1)<ROUND(AV$52:AV$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(AW73,1)<ROUND(AW$52:AW$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AX73,1)<ROUND(AX$52:AX$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AY73,1)<ROUND(AY$52:AY$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(AZ73,1)<ROUND(AZ$52:AZ$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(BA73,1)<ROUND(BA$52:BA$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(BB73,1)<ROUND(BB$52:BB$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(BC73,1)<ROUND(BC$52:BC$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(BD73,1)<ROUND(BD$52:BD$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(BE73,1)<ROUND(BE$52:BE$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(BF73,1)<ROUND(BF$52:BF$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(BG73,1)<ROUND(BG$52:BG$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(BH73,1)<ROUND(BH$52:BH$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(BI73,1)<ROUND(BI$52:BI$73,1),1))+1","v":21},{"$f":"SUM(IF(ROUND(BJ73,1)<ROUND(BJ$52:BJ$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(BK73,1)<ROUND(BK$52:BK$73,1),1))+1","v":22},{"$f":"SUM(IF(ROUND(BL73,1)<ROUND(BL$52:BL$73,1),1))+1","v":19},{"$f":"SUM(IF(ROUND(BM73,1)<ROUND(BM$52:BM$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(BN73,1)<ROUND(BN$52:BN$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(BO73,1)<ROUND(BO$52:BO$73,1),1))+1","v":16},{"$f":"SUM(IF(ROUND(BP73,1)<ROUND(BP$52:BP$73,1),1))+1","v":12},{"$f":"SUM(IF(ROUND(BQ73,1)<ROUND(BQ$52:BQ$73,1),1))+1","v":11},{"$f":"SUM(IF(ROUND(BR73,1)<ROUND(BR$52:BR$73,1),1))+1","v":9},{"$f":"SUM(IF(ROUND(BS73,1)<ROUND(BS$52:BS$73,1),1))+1","v":7}]

{"sheet":"Updating","index":92,"n_rows":30,"n_cols":4,"rows_kept":30,"cut":false,"hidden":false,"merged":[[13,2,13,3]]}
[]
["Standard mean:",5]
[]
["Benchmark year",2012]
["Benchmark year, ozone-depleting substances",2003]
["Publication year",2013]
[]
["Index","CDI"]
["Index name","Commitment to Development Index"]
[]
["Region","MNA"]
["Region name",{"$f":"VLOOKUP(Region,Region_data,2,FALSE)","v":"Middle East & North Africa"}]
[]
[null,"Region code","Region name"]
[null,"EAP","East Asia & Pacific"]
[null,"ECA","Europe & Central Asia"]
[null,"LAC","Latin America & Caribbean"]
[null,"LMY",{"$f":"\"\"","v":""},"(All lower- and middle-income countries)"]
[null,"MNA","Middle East & North Africa"]
[null,"SAS","South Asia"]
[null,"SSA","Sub-Saharan Africa"]
[]
[]
[]
[]
[]
[]
[]
[]
["Note: Throughout the spreadsheet, data derived from embedded queries to the CDI database are italicized."]